{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","SRB-2 Exhibit","Assumptions","Input","Revenue Requirement","Base and Clause Revenue","FPL Load Without Vero","FPLTE OLD","Load Forecast by Class","RAP SUMMARY","DATA INPUTS->","Purchase Accounting","PD Cost Summary","Customer Service","Monthly Capacity OUC PPA","FERC Fixed Asset 9-30-2016","FERC Summary 9-30-2016","Fixed Assets Inventory 9-30-16","FPL's LTPE","lookups"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":43,"defined_names":809,"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":"Cover","index":0,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,"FPL 002314"]
[null,null,null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Economic Decision Making Model"]
[null,null,{"$f":"Assumptions!D9","v":"Vero Beach"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Author:"]

{"sheet":"SRB-2 Exhibit","index":1,"n_rows":55,"n_cols":46,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"FPL 002315"]
[null,null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[null,null,null,null,"COVB Transaction"]
[null,null,null,null,"Summary of Economic Analysis"]
[null,null,null,null,null,null,null,null,null,null,"Nominal Total","30 Year CPVRR",null,2018,{"$f":"N10+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,null,"2029-2048"]
[null,null,null,null,"Discount Factor",null,null,null,null,null,null,null,null,{"$f":"'Revenue Requirement'!P14","v":0.96342164221508464},{"$f":"'Revenue Requirement'!Q14","v":0.89422991444569577},{"$f":"'Revenue Requirement'!R14","v":0.82966763432641333},{"$f":"'Revenue Requirement'!S14","v":0.76992429424772857},{"$f":"'Revenue Requirement'!T14","v":0.71448299818773719},{"$f":"'Revenue Requirement'!U14","v":0.66303396127812753},{"$f":"'Revenue Requirement'!V14","v":0.61516373948715719},{"$f":"'Revenue Requirement'!W14","v":0.570866559542209},{"$f":"'Revenue Requirement'!X14","v":0.52975916473107076},{"$f":"'Revenue Requirement'!Y14","v":0.49161186257190703},{"$f":"'Revenue Requirement'!Z14","v":0.45611810166255073},{"$f":"'Revenue Requirement'!AA14","v":0.42327360136359249},{"$f":"'Revenue Requirement'!AB14","v":0.39279419290369127},{"$f":"'Revenue Requirement'!AC14","v":0.36450956894505043},{"$f":"'Revenue Requirement'!AD14","v":0.33819243448531039},{"$f":"'Revenue Requirement'!AE14","v":0.31383961560995688},{"$f":"'Revenue Requirement'!AF14","v":0.29124041309825249},{"$f":"'Revenue Requirement'!AG14","v":0.27026855120501153},{"$f":"'Revenue Requirement'!AH14","v":0.25075550022287485},{"$f":"'Revenue Requirement'!AI14","v":0.23269890682740199},{"$f":"'Revenue Requirement'!AJ14","v":0.21594254638697755},{"$f":"'Revenue Requirement'!AK14","v":0.20039279073485011},{"$f":"'Revenue Requirement'!AL14","v":0.18592468216421718},{"$f":"'Revenue Requirement'!AM14","v":0.17253647578374734},{"$f":"'Revenue Requirement'!AN14","v":0.16011233758400317},{"$f":"'Revenue Requirement'!AO14","v":0.14858284620780846},{"$f":"'Revenue Requirement'!AP14","v":0.13785535075857031},{"$f":"'Revenue Requirement'!AQ14","v":0.12792855747257911},{"$f":"'Revenue Requirement'!AR14","v":0.11871658029202425},{"$f":"'Revenue Requirement'!AS14","v":0.1101679461933552},{"$f":"'Revenue Requirement'!AT14","v":0.10221395842421378}]
[]
[null,null,null,null,"Base Rates: Incremental Revenue Requirements(1)"]
[null,null,null,null,"Operations and Maintenance(2)",null,null,"Base",null,null,{"$f":"SUM(N14:AR14)","v":157.29626438674939},{"$f":"SUMPRODUCT($N14:$AR14,$N$11:$AR$11)","v":57.618632448431164},null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":1.6979819696368723},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":6.3504878348610028},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":10.028816195127705},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":4.1804701419034673},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":4.1284540762082615},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":3.8339569636995123},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":3.6218582219927153},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":3.7969282344488473},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":3.827196959648826},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":3.9267485269229931},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":4.0342738979481618},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":4.1465825170896355},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":4.2621001451434202},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":4.3809210507305796},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":4.5031423502589298},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":4.6288640962823786},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":4.7581893686690915},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":4.8912243686696844},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":5.0280785159796197},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":5.1688645488931391},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":5.3136986276492326},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":5.4627004410735163},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":5.4883771090040154},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":5.6422596400987635},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":5.8005764074066661},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":5.9634589046294373},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":6.1310426372160469},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":6.303467248060544},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":6.4808766472326482},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":6.6634191458731573},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H14)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":6.851247594390542},null,{"$f":"SUM(Y14:AR14)","v":107.86909136435104}]
[null,null,null,null,"Property Tax and Insurance",null,null,"Base",null,null,{"$f":"SUM(N15:AR15)","v":104.96516521334867},31.486810938402048,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0.13955990232670662},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":1.4218128259559542},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":1.6714481676882911},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":1.8307783731631553},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":1.9729117577907447},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":2.1814208622218749},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":2.3046518813976422},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":2.4163547069808109},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":2.5589240441082111},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":2.7010260981695287},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":2.8307239772189319},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":2.9614995605851981},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":3.0946854408810989},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":3.2306954811815451},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":3.3678902465394907},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":3.5063077522860069},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":3.6478895731787184},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":3.7943520570641409},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":3.9433153804071264},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":4.0936662711215988},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":4.234878724250704},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":4.3893278856354332},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":4.4559070816179593},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":4.5235923941578733},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":4.5924204722678512},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":4.662429196049346},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":4.7356763843546705},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":4.8101838404211392},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":4.8859933941730045},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":4.9631482825956841},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$954:$BN$978),N('Revenue Requirement'!$A$954:$A$978='SRB-2 Exhibit'!$H15)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":5.0416931975582449},null,{"$f":"SUM(Y15:AR15)","v":82.935552616326831}]
[null,null,null,null,"Depreciation and Amortization(3)",null,null,"Base",null,null,326.93552456666202,115.13285038890633,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0.3322466168261286},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":9.5663771135823978},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":9.1767014597441694},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":9.3951937846195328},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":9.6807474328353393},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":10.069280843049508},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":9.5261004852632265},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":9.7927625213979574},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":10.085401821044348},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":10.384596327421313},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":10.307420631635615},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":10.304939115619156},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":10.615018602763906},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":10.934452255543029},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":11.263527003181723},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":11.602538715728929},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":11.951792486742622},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":12.311602925031995},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":11.704467169613903},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":9.9660058317056421},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":10.174614583845239},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":10.526256103492759},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":10.782591260367232},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":11.046748140138661},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":11.318971752918602},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":11.599514965417763},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":11.888638757958109},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":12.186612490031187},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":12.493714174690478},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":12.810230762075598},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H16)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":13.136458432376013},null,228.61869552924253]
[null,null,null,null,"Interest Expense(4)",null,null,"Base",null,null,122.52854917467616,44.429919943886937,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0.14888444485933142},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":3.7285020317948812},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":3.8544994361855593},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":3.8881306575808585},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":3.8915950267159816},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":3.9719372694962685},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":3.9541632039905097},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":3.9501049019791932},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":3.9672229025438868},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":3.9841152399487951},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":3.9888445397431842},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":3.9982571000460139},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":4.0096899246587139},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":4.0208427062885059},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":4.0316529574879869},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":4.0431487376202186},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":4.0569339267918103},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":4.0732973719025445},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":4.0988179659870214},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":4.1480831040111372},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":4.2146807009581311},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":4.2927911750864647},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":4.2689209851934748},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":4.2559607998168856},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":4.2459809500518579},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":4.2393763945402529},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":4.2361129300751363},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":4.2357311225896304},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":4.2379032226906643},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":4.2425865090638117},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$480:$BN$504),N('Revenue Requirement'!$A$480:$A$504='SRB-2 Exhibit'!$H17)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":4.2497809349774487},null,83.200549519837693]
[null,null,null,null,"Return on Equity(5)",null,null,"Base",null,null,390.78224491789518,141.70104823850235,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0.47483952097189169},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":11.891370655899935},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":12.293216175766696},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":12.400476763480421},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":12.411525730900394},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":12.66776251985201},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":12.611075410876644},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":12.598132203916149},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":12.65272691457122},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":12.706601914132255},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":12.72168514496286},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":12.751704772799323},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":12.788167661636226},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":12.823737404946872},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":12.858214710524349},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":12.894878384398034},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":12.938843706825972},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":12.991031901806132},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":13.072425137220614},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":13.229547223158386},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":13.441947995193829},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":13.691066968992791},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":13.614937393838016},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":13.573603269096235},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":13.541774375982017},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":13.520710362355036},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":13.510302143385021},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":13.509084438716862},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":13.516011952013857},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":13.530948431510422},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$509:$BN$533),N('Revenue Requirement'!$A$509:$A$533='SRB-2 Exhibit'!$H18)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":13.553893728164661},null,265.35283196256461]
[null,null,null,null,"Income Tax(6)",null,null,"Base",null,null,132.66862229514501,48.106798842741163,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0.16120564810170243},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":4.0370610042700941},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":4.1734855532088524},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":4.209899987548205},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":4.2136510568571488},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":4.3006421681822937},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":4.281397177532229},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":4.2770030233508116},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":4.2955376552114064},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":4.3138279487466615},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":4.3189486303540789},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":4.3291401442180533},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":4.3415191130422626},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":4.353594863416764},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":4.3652997366317008},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":4.3777468709740557},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":4.3926728785681366},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":4.4103905103646959},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":4.4380231076666856},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":4.4913652718632271},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":4.5634742741703516},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":4.648048922766356},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":4.6222033118588781},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":4.6081705827505726},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":4.5973648323523442},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":4.5902137048273843},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":4.58668016642011},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":4.586266761761153},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":4.5886186179598312},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":4.5936894782215747},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$538:$BN$562),N('Revenue Requirement'!$A$538:$A$562='SRB-2 Exhibit'!$H19)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":4.6014792919474017},null,90.085962441781533]
[null,null,null,null,"System Impact(7)",null,null,"SysImpBase",null,null,399.5323655220684,83.118900921263119,null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":15.073406158445765},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":23.24624107093878},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":24.297946106735459},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":23.305267522038882},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":23.407343087258006},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":23.102932657145519},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":23.523449265232788},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":22.462908062659032},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":24.261961901167908},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":24.429689485823587},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":24.8837980903782},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":22.059900467562855},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":22.576816044067563},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":21.262723789172611},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":20.865110575581987},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":20.491740310262401},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":21.534452143486121},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H20)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":18.746678784110969},null,399.5323655220684]
[null,null,null,null,"Total Incremental Base Rate Revenue Requirements",null,null,null,null,null,{"$f":"+SUM(K14:K20)","v":1634.7087360765449},521.59496172213301,null,{"$f":"+SUM(N14:N20)","v":2.9547181027226328},{"$f":"+SUM(O14:O20)","v":36.995611466364267},41.198166987721279,35.904949708295639,36.298885081307873,37.025000626501466,36.299246381052967,36.831285592073769,37.387010297127894,38.016916055341547,38.201896821862832,38.492123210357377,39.111180888125624,54.817649920553059,63.635968075562957,65.351430664025088,65.05158946281523,65.87924222209719,65.38805993402049,64.620981515985918,64.406202968726518,67.272153398215238,67.662626627703162,68.534132916437187,66.156989258542197,67.152519571886785,66.351176808581698,66.496456477162496,66.694858319022885,68.338474752826372,66.181231963525278,null,1257.5950489561728]
[]
[null,null,null,null,"Base Rate Revenue from COVB Customers(8)",null,null,null,null,null,{"$f":"SUM(N23:AR23)","v":-1984.5942337367578},{"$f":"SUMPRODUCT($N23:$AR23,$N$11:$AR$11)","v":-648.83897176673895},null,{"$f":"-Input!R37/1000","v":0},{"$f":"-Input!S37/1000","v":-43.166579063019064},{"$f":"-Input!T37/1000","v":-44.23910126906113},{"$f":"-Input!U37/1000","v":-44.557868055179505},{"$f":"-Input!V37/1000","v":-49.521999212617317},{"$f":"-Input!W37/1000","v":-53.379337755314104},{"$f":"-Input!X37/1000","v":-54.393397330249464},{"$f":"-Input!Y37/1000","v":-55.397906570706411},{"$f":"-Input!Z37/1000","v":-56.405346725689853},{"$f":"-Input!AA37/1000","v":-57.414602104945253},{"$f":"-Input!AB37/1000","v":-59.034876711526948},{"$f":"-Input!AC37/1000","v":-60.243497971341554},{"$f":"-Input!AD37/1000","v":-61.067197886297812},{"$f":"-Input!AE37/1000","v":-62.058519760628428},{"$f":"-Input!AF37/1000","v":-63.451965087964076},{"$f":"-Input!AG37/1000","v":-65.007109883582146},{"$f":"-Input!AH37/1000","v":-66.617089473398593},{"$f":"-Input!AI37/1000","v":-67.66213039856585},{"$f":"-Input!AJ37/1000","v":-69.56366179794108},{"$f":"-Input!AK37/1000","v":-71.452714997987755},{"$f":"-Input!AL37/1000","v":-72.781265388026895},{"$f":"-Input!AM37/1000","v":-74.001950992116008},{"$f":"-Input!AN37/1000","v":-75.736323883810385},{"$f":"-Input!AO37/1000","v":-76.876721699539729},{"$f":"-Input!AP37/1000","v":-78.367254155832796},{"$f":"-Input!AQ37/1000","v":-79.96393173372617},{"$f":"-Input!AR37/1000","v":-81.899442384601102},{"$f":"-Input!AS37/1000","v":-82.989050496293729},{"$f":"-Input!AT37/1000","v":-84.502145579028721},{"$f":"-Input!AU37/1000","v":-85.626524980177209},{"$f":"-Input!AV37/1000","v":-87.214720387588898},null,-1467.0832189384491]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Base Rate (Savings)/Cost from COVB Customers(9)",null,null,null,null,null,{"$f":"SUM(N25:AR25)","v":-349.88549766021299},{"$f":"SUMPRODUCT($N25:$AR25,$N$11:$AR$11)","v":-127.24401004460586},null,{"$f":"N23+N21","v":2.9547181027226328},{"$f":"O23+O21","v":-6.1709675966547977},-3.040934281339851,-8.6529183468838653,-13.223114131309444,-16.354337128812638,-18.094150949196496,-18.566620978632642,-19.018336428561959,-19.397686049603706,-20.832979889664117,-21.751374760984177,-21.956016998172188,-7.2408698400753693,0.18400298759888045,0.34432078044294201,-1.5655000105833636,-1.7828881764686599,-4.1756018639205905,-6.8317334820018374,-8.3750624193003773,-6.7297975939007699,-8.0736972561072236,-8.342588783102542,-12.2102648972906,-12.811412161839385,-15.548265576019404,-16.492594019131232,-17.807287260005836,-17.288050227350837,-21.03348842406362,null,-209.48816998227622]
[]
[null,null,null,null,"Clause: Incremental Revenue Requirements(1)"]
[null,null,null,null,"OUC PPA Payments(10)",null,null,"Clause",null,null,{"$f":"SUM(N28:AR28)","v":21.064019999999999},{"$f":"SUMPRODUCT($N28:$AR28,$N$11:$AR$11)","v":18.115244109933045},null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":9.8991000000000007},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":11.16492},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000+SUMPRODUCT(('Revenue Requirement'!$P$274:$BN$298),N('Revenue Requirement'!$A$274:$A$298='SRB-2 Exhibit'!$H28)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":0},null,{"$f":"SUM(Y28:AR28)","v":0}]
[null,null,null,null,"System Impact(11)",null,null,"SysImpClau",null,null,{"$f":"SUM(N29:AR29)","v":1072.1380595549858},{"$f":"SUMPRODUCT($N29:$AR29,$N$11:$AR$11)","v":314.99699945493819},null,{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!N$10))/1000","v":0},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!O$10))/1000","v":20.399409576000032},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!P$10))/1000","v":13.765160855999811},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Q$10))/1000","v":18.220000000000045},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!R$10))/1000","v":17.740000000000038},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!S$10))/1000","v":22.020000000000003},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!T$10))/1000","v":21.020000000000241},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!U$10))/1000","v":23.169999999999778},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!V$10))/1000","v":24.780000000000385},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!W$10))/1000","v":29.562459194096483},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!X$10))/1000","v":26.550000000000018},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Y$10))/1000","v":29.449999999999783},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!Z$10))/1000","v":34.161029928890052},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AA$10))/1000","v":31.230000000000175},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AB$10))/1000","v":32.519999999999769},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AC$10))/1000","v":31.620000000000218},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AD$10))/1000","v":34.769999999999783},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AE$10))/1000","v":37.220000000000297},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AF$10))/1000","v":38.200000000000543},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AG$10))/1000","v":40.309999999999668},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AH$10))/1000","v":38.950000000000344},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AI$10))/1000","v":41.680000000000234},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AJ$10))/1000","v":44.029999999999461},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AK$10))/1000","v":46.550000000000139},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AL$10))/1000","v":45.990000000000066},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AM$10))/1000","v":47.219999999999601},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AN$10))/1000","v":53.069999999999567},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AO$10))/1000","v":53.659999999999627},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AP$10))/1000","v":56.669999999999895},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AQ$10))/1000","v":60.250000000000206},{"$f":"SUMPRODUCT(('Revenue Requirement'!$P$154:$BN$178),N('Revenue Requirement'!$A$154:$A$178='SRB-2 Exhibit'!$H29)*N('Revenue Requirement'!$P$11:$BN$11='SRB-2 Exhibit'!AR$10))/1000","v":57.359999999999445},null,{"$f":"SUM(Y29:AR29)","v":854.91102992888875}]
[null,null,null,null,"Total Incremental Clause Revenue Requirements",null,null,null,null,null,{"$f":"+SUM(K28:K29)","v":1093.2020795549859},{"$f":"SUMPRODUCT($N30:$AR30,$N$11:$AR$11)","v":333.11224356487122},null,{"$f":"+SUM(N28:N29)","v":0},30.298509576000033,24.930080855999812,18.220000000000045,17.740000000000038,22.020000000000003,21.020000000000241,23.169999999999778,24.780000000000385,29.562459194096483,26.550000000000018,29.449999999999783,34.161029928890052,31.230000000000175,32.519999999999769,31.620000000000218,34.769999999999783,37.220000000000297,38.200000000000543,40.309999999999668,38.950000000000344,41.680000000000234,44.029999999999461,46.550000000000139,45.990000000000066,47.219999999999601,53.069999999999567,53.659999999999627,56.669999999999895,60.250000000000206,57.359999999999445,null,854.91102992888875]
[]
[null,null,null,null,"Clause Revenue from COVB customers(12)",null,null,null,null,null,{"$f":"SUM(N32:AR32)","v":-1100.0091694614739},{"$f":"SUMPRODUCT($N32:$AR32,$N$11:$AR$11)","v":-340.99277395085068},null,{"$f":"-Input!R36/1000","v":0},{"$f":"-Input!S36/1000","v":-24.110911184652373},{"$f":"-Input!T36/1000","v":-24.325833363079862},{"$f":"-Input!U36/1000","v":-24.717418185272628},{"$f":"-Input!V36/1000","v":-24.479593973377082},{"$f":"-Input!W36/1000","v":-25.069276114823168},{"$f":"-Input!X36/1000","v":-25.330020234946602},{"$f":"-Input!Y36/1000","v":-25.509094823279963},{"$f":"-Input!Z36/1000","v":-26.393110913277429},{"$f":"-Input!AA36/1000","v":-27.221374472941321},{"$f":"-Input!AB36/1000","v":-28.050021187351931},{"$f":"-Input!AC36/1000","v":-29.044355995355183},{"$f":"-Input!AD36/1000","v":-30.146493995264024},{"$f":"-Input!AE36/1000","v":-31.15510025059039},{"$f":"-Input!AF36/1000","v":-32.232928618302488},{"$f":"-Input!AG36/1000","v":-33.254218350664516},{"$f":"-Input!AH36/1000","v":-34.315978899049597},{"$f":"-Input!AI36/1000","v":-35.818777827991234},{"$f":"-Input!AJ36/1000","v":-38.447258093015456},{"$f":"-Input!AK36/1000","v":-39.964425165419016},{"$f":"-Input!AL36/1000","v":-41.291904865334899},{"$f":"-Input!AM36/1000","v":-42.413017568693292},{"$f":"-Input!AN36/1000","v":-43.723748917651569},{"$f":"-Input!AO36/1000","v":-45.137776814890884},{"$f":"-Input!AP36/1000","v":-45.767917018702384},{"$f":"-Input!AQ36/1000","v":-48.693582173472556},{"$f":"-Input!AR36/1000","v":-50.946100626894335},{"$f":"-Input!AS36/1000","v":-52.564045464465003},{"$f":"-Input!AT36/1000","v":-54.521429328354714},{"$f":"-Input!AU36/1000","v":-56.803083376846764},{"$f":"-Input!AV36/1000","v":-58.560371657513187},null,-844.80251500847157]
[]
[null,null,null,null,"Clause (Savings)/Cost from COVB Customers(13)",null,null,null,null,null,{"$f":"SUM(N34:AR34)","v":-6.8070899064881409},{"$f":"SUMPRODUCT($N34:$AR34,$N$11:$AR$11)","v":-7.8805303859794238},null,{"$f":"N32+N30","v":0},{"$f":"O32+O30","v":6.1875983913476595},0.60424749291994928,-6.4974181852725827,-6.739593973377044,-3.0492761148231651,-4.3100202349463608,-2.3390948232801847,-1.613110913277044,2.3410847211551626,-1.500021187351912,0.40564400464459993,4.0145359336260285,7.4899749409784278E-2,0.28707138169728097,-1.6342183506642982,0.454021100950186,1.4012221720090636,-0.24725809301491353,0.34557483458065263,-2.3419048653345556,-0.73301756869305734,0.30625108234789167,1.412223185109255,0.22208298129768167,-1.4735821734729555,2.1238993731052318,1.0959545355346236,2.1485706716451816,3.4469166231534416,-1.2003716575137418,null,10.108514920417381]
[]
[null,null,null,null,"Total Net Customer (Savings)/Cost(14)",null,null,null,null,null,{"$f":"SUM(N36:AR36)","v":-356.69258756670121},{"$f":"SUMPRODUCT($N36:$AR36,$N$11:$AR$11)","v":-135.12454043058531},null,{"$f":"N34+N25","v":2.9547181027226328},1.6630794692861883E-2,-2.4366867884199017,-15.150336532156448,-19.962708104686488,-19.403613243635803,-22.404171184142857,-20.905715801912827,-20.631447341839003,-17.056601328448544,-22.333001077016029,-21.345730756339577,-17.94148106454616,-7.165970090665585,0.47107436929616142,-1.2898975702213562,-1.1114789096331776,-0.38166600445959631,-4.422859956935504,-6.4861586474211848,-10.716967284634933,-7.4628151625938273,-7.7674461737593319,-6.930365597993287,-11.988181915992918,-14.284994335312341,-13.424366202914172,-15.396639483596608,-15.658716588360654,-13.841133604197395,-22.233860081577362,0,-199.37965506185884]
[]
[null,null,null,null,"Check",null,null,null,null,null,null,null,null,{"$f":"ROUND(N36*1000-'Revenue Requirement'!P58,0)","v":0},{"$f":"ROUND(O36*1000-'Revenue Requirement'!Q58,0)","v":0},{"$f":"ROUND(P36*1000-'Revenue Requirement'!R58,0)","v":0},{"$f":"ROUND(Q36*1000-'Revenue Requirement'!S58,0)","v":0},{"$f":"ROUND(R36*1000-'Revenue Requirement'!T58,0)","v":0},{"$f":"ROUND(S36*1000-'Revenue Requirement'!U58,0)","v":0},{"$f":"ROUND(T36*1000-'Revenue Requirement'!V58,0)","v":0},{"$f":"ROUND(U36*1000-'Revenue Requirement'!W58,0)","v":0},{"$f":"ROUND(V36*1000-'Revenue Requirement'!X58,0)","v":0},{"$f":"ROUND(W36*1000-'Revenue Requirement'!Y58,0)","v":0},{"$f":"ROUND(X36*1000-'Revenue Requirement'!Z58,0)","v":0},{"$f":"ROUND(Y36*1000-'Revenue Requirement'!AA58,0)","v":0},{"$f":"ROUND(Z36*1000-'Revenue Requirement'!AB58,0)","v":0},{"$f":"ROUND(AA36*1000-'Revenue Requirement'!AC58,0)","v":0},{"$f":"ROUND(AB36*1000-'Revenue Requirement'!AD58,0)","v":0},{"$f":"ROUND(AC36*1000-'Revenue Requirement'!AE58,0)","v":0},{"$f":"ROUND(AD36*1000-'Revenue Requirement'!AF58,0)","v":0},{"$f":"ROUND(AE36*1000-'Revenue Requirement'!AG58,0)","v":0},{"$f":"ROUND(AF36*1000-'Revenue Requirement'!AH58,0)","v":0},{"$f":"ROUND(AG36*1000-'Revenue Requirement'!AI58,0)","v":0},{"$f":"ROUND(AH36*1000-'Revenue Requirement'!AJ58,0)","v":0},{"$f":"ROUND(AI36*1000-'Revenue Requirement'!AK58,0)","v":0},{"$f":"ROUND(AJ36*1000-'Revenue Requirement'!AL58,0)","v":0},{"$f":"ROUND(AK36*1000-'Revenue Requirement'!AM58,0)","v":0},{"$f":"ROUND(AL36*1000-'Revenue Requirement'!AN58,0)","v":0},{"$f":"ROUND(AM36*1000-'Revenue Requirement'!AO58,0)","v":0},{"$f":"ROUND(AN36*1000-'Revenue Requirement'!AP58,0)","v":0},{"$f":"ROUND(AO36*1000-'Revenue Requirement'!AQ58,0)","v":0},{"$f":"ROUND(AP36*1000-'Revenue Requirement'!AR58,0)","v":0},{"$f":"ROUND(AQ36*1000-'Revenue Requirement'!AS58,0)","v":0},{"$f":"ROUND(AR36*1000-'Revenue Requirement'!AT58,0)","v":0},{"$f":"ROUND(AS36*1000-'Revenue Requirement'!AU58,0)","v":-35395}]
[]
[]
[]
[null,null,null,"1)","Incremental Revenue Requirement represents the difference between the Revenue Requirement with and without the Transaction."]
[null,null,null,"2)","Represents FPL's estimated incremental Operations and Maintenance cost for operating COVB’s system."]
[null,null,null,"3)","Incremental D&A associated with the acquired COVB's assets, incremental capital expenditures to improve COVB's system and the asset acquisition adjustment."]
[null,null,null,"4)","Interest expense assumes 4.88% cost of debt and 40.4% debt to investor capital ratio."]
[null,null,null,"5)","Return on Equity assumes 10.55% cost of equity and 59.6% equity to investor capital ratio."]
[null,null,null,"6)","Income tax assumes blended state and federal tax rate of 25.345%."]
[null,null,null,"7)","Incremental fixed costs and capital for  generation needed to serve Vero's load."]
[null,null,null,"8)","Base rate revenue from COVB's customers at FPL’s forecasted rates."]
[null,null,null,"9)","Incremental revenue requirements netted against incremental revenue "]
[null,null,null,"10)","Expenses associated with power purchase agreement with Orlando Utilities Commission"]
[null,null,null,"11)","System impacts include incremental effects on fuel, emissions, variable O&M, short-term PPAs, and gas transportation."]
[null,null,null,"12)","Clause revenue from COVB's customers at FPL’s forecasted rates. "]
[null,null,null,"13)","Incremental clause revenue requirements netted against incremental clause revenue."]
[null,null,null,"14)","Total Net Customer Costs / (Savings) reflect the sum of base and clause net revenue requirement."]

{"sheet":"Assumptions","index":2,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":false,"merged":[[8,3,8,9]]}
[null,null,null,null,"FPL 002316"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
["GENERAL  ASSUMPTIONS",null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"PROJECT TITLE:",null,"Vero Beach"]
[null,null,null,null,null,null,null,{"$f":"Input!M13","v":"$ thousands"}]
[null,null,null,null,null,null,"CPVRR:",{"$f":"'Revenue Requirement'!$K$44","v":-135124.54043058524},"unfavorable / (favorable)"]
[]
[null,"DATES"]
[null,"Model Start Year",null,2018]
[null,"Discount Date",null,"2018-01-01"]
[null,"Inflation Base Year",null,2018]
[]
[]
["I)","TAX RATES"]
[null,"State Income Tax Rate",null,null,5.5E-2]
[null,"Federal Income Tax Rate",null,null,0.21]
[null,"Blended Income Tax Rate",null,null,{"$f":"((1-E20)*E21)+E20","v":0.25345000000000001}]
[]
["II)","COST OF CAPITAL"]
[]
[]
[null,null,null,"ASSETS","WTD COST ","UNWTD AFTER","WTD AFTER","WTD PRE"]
[null,"SOURCE","WEIGHT","COST","RATE","TAX RATE","TAX RATE","TAX RATE"]
[null,"DEBT",{"$f":"1-C30","v":0.40400000000000003},4.8800000000000003E-2,{"$f":"C29*D29","v":1.9715200000000002E-2},{"$f":"D29*(1-$E$22)","v":3.6431640000000001E-2},{"$f":"E29*(1-$E$22)","v":1.4718382560000003E-2},{"$f":"+E29","v":1.9715200000000002E-2}]
[null,"COMMON",0.59599999999999997,0.1055,{"$f":"C30*D30","v":6.2877999999999989E-2},{"$f":"D30","v":0.1055},{"$f":"E30","v":6.2877999999999989E-2},{"$f":"+E30/(1-Tax_Rate)","v":8.4224767262741931E-2}]
[null,"TOTAL",{"$f":"SUM(C29:C30)","v":1},null,null,null,{"$f":"SUM(G29:G30)","v":7.7596382559999996E-2},{"$f":"SUM(H29:H30)","v":0.10393996726274193}]
[]
[null,"DISCOUNT RATE (\"WACC\"):",null,null,{"$f":"G31","v":7.7596382559999996E-2}]
[]
[]
[]
["III)","PROPERTY TAXES",null,null,1.7319999999999999E-2]
[null,"PROPERTY INSURANCE ",null,null,5.2999999999999998E-4]
[]
[]
[]
[]
[]
["IV)","FEDERAL TAX INCENTIVES"]
[]
[null,null,2016,{"$f":"C46+1","v":2017},{"$f":"D46+1","v":2018},2019,2020,2021,2022,2023]
[null,"ITC",0.3,0.3,0.3,0.3,0.3,0.3,0.26,0.22]
[null,"Bonus",0.5,0.5,0,0,0,0,0,0]

{"sheet":"Input","index":3,"n_rows":77,"n_cols":48,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"FPL 002317"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"INPUTS",null,"CPVRR:",{"$f":"G70","v":-135124.54043058539},"HORIZON:",30]
[null,null,null,"Period",null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"R11+1","v":1},{"$f":"S11+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AI11+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30]
[]
[null,null,null,"Year",null,null,null,null,null,null,null,"Data Entry:","$ thousands",null,null,{"$f":"185009.966-3300","v":181709.96599999999},null,{"$f":"Assumptions!$D$14","v":2018},{"$f":"R13+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Base and Clause Revenue'!J9","v":1},{"$f":"'Base and Clause Revenue'!K9","v":1},{"$f":"'Base and Clause Revenue'!L9","v":1},{"$f":"'Base and Clause Revenue'!M9","v":1},{"$f":"'Base and Clause Revenue'!N9","v":1},{"$f":"'Base and Clause Revenue'!O9","v":1},{"$f":"'Base and Clause Revenue'!P9","v":1},{"$f":"'Base and Clause Revenue'!Q9","v":1},{"$f":"'Base and Clause Revenue'!R9","v":1},{"$f":"'Base and Clause Revenue'!S9","v":1},{"$f":"'Base and Clause Revenue'!T9","v":1},{"$f":"'Base and Clause Revenue'!U9","v":1},{"$f":"'Base and Clause Revenue'!V9","v":1},{"$f":"'Base and Clause Revenue'!W9","v":1},{"$f":"'Base and Clause Revenue'!X9","v":1},{"$f":"'Base and Clause Revenue'!Y9","v":1},{"$f":"'Base and Clause Revenue'!Z9","v":1},{"$f":"'Base and Clause Revenue'!AA9","v":1},{"$f":"'Base and Clause Revenue'!AB9","v":1},{"$f":"'Base and Clause Revenue'!AC9","v":1},{"$f":"'Base and Clause Revenue'!AD9","v":1},{"$f":"'Base and Clause Revenue'!AE9","v":1},{"$f":"'Base and Clause Revenue'!AF9","v":1},{"$f":"'Base and Clause Revenue'!AG9","v":1},{"$f":"'Base and Clause Revenue'!AH9","v":1},{"$f":"'Base and Clause Revenue'!AI9","v":1},{"$f":"'Base and Clause Revenue'!AJ9","v":1},{"$f":"'Base and Clause Revenue'!AK9","v":1},{"$f":"'Base and Clause Revenue'!AL9","v":1},{"$f":"'Base and Clause Revenue'!AM9","v":1}]
[null,null,null,"Item Title","Cash Flow Type","Construction Start Date","Commercial Operations Date (COD)","Asset Type","Book Life","Tax Life","Inflation","Bonus Depreciation","Investment Tax Credit (Solar)","Percent Subject ot Property Tax",null,"Sum",null,"Cash Flows"]
[null,null,{"$f":"C15+1","v":1},"Acquired Inventory ","Capital","2016-01-01","2019-01-01","Inventory",5,5,0,false,false,1,null,{"$f":"SUM(R16:BP16)","v":4000},null,0,4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16+1","v":2},"PP&E - Dist","Capital","2016-12-01",{"$f":"G16","v":"2019-01-01"},"Distribution, Lines",38.759689922480618,20,0,false,false,1,null,{"$f":"SUM(R17:BP17)","v":52391.809552991872},null,0,{"$f":"('FERC Summary 9-30-2016'!R62+'FERC Summary 9-30-2016'!R68)/1000","v":52391.809552991872},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital","2016-12-01",{"$f":"G17","v":"2019-01-01"},"Transmission, Lines",48.780487804878049,15,0,false,false,1,null,{"$f":"SUM(R18:BP18)","v":6359.2101323910574},null,0,{"$f":"'FERC Summary 9-30-2016'!R49/1000","v":6359.2101323910574},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital","2016-12-01","2019-01-01","Customer Service",19.49317738791423,5,0,false,false,1,null,890.04317854508679,null,0,{"$f":"'FERC Summary 9-30-2016'!R80/1000","v":890.04317854508679},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land","2016-12-01","2019-01-01","Transmission, Substation",30,null,0,false,false,1,null,1804.7975899999999,null,0,{"$f":"('FERC Summary 9-30-2016'!R38+'FERC Summary 9-30-2016'!R39+'FERC Summary 9-30-2016'!R51)/1000","v":1804.7975899999999},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital","2016-12-01","2019-01-01","Acquisition Adjustment",30,20,0,false,false,0,null,114264.10554607198,null,0,{"$f":"P13-SUM(S16:S20,S23)","v":114264.10554607198},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense","2016-12-01","2019-01-01","Prepaid Easement",99,"99 SL",2.4E-2,false,false,0,null,690,null,0,23,{"$f":"S22*T14","v":23},23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23,23]
[null,null,8,"Prepaid Easement Vero Beach","Capital","2016-12-01","2019-01-01","Prepaid Easement",99,"99 SL",0,false,false,0,null,2000,null,0,2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital","2016-12-01","2019-01-01","OUC PPA",1,15,0,false,false,0,null,12904.02,null,0,{"$f":"'Monthly Capacity OUC PPA'!O40","v":5819.1},{"$f":"'Monthly Capacity OUC PPA'!P40","v":7084.92},0]
[null,null,10,"PPA Energy Savings","Operating Savings","2016-12-01","2019-01-01","Distribution, Lines",2,1,0,false,false,0,null,6310.7220679999991,null,0,3250.6404239999993,3060.0816439999999]
[null,null,11,"Ongoing Distribution Capex","Capital","2016-12-01","2019-01-01","Distribution, Lines",38.759689922480618,20,0,false,false,1,null,290925.53059266496,null,{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!R$13,'PD Cost Summary'!$D25:$AI25)/1000)","v":2671.3290369600004},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!S$13,'PD Cost Summary'!$D25:$AI25)/1000)*S14","v":860.15618621902649},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!T$13,'PD Cost Summary'!$D25:$AI25)/1000)*T14","v":4454.9098034980079},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!U$13,'PD Cost Summary'!$D25:$AI25)/1000)*U14","v":9284.5578838354595},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!V$13,'PD Cost Summary'!$D25:$AI25)/1000)*V14","v":9445.9957400465719},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!W$13,'PD Cost Summary'!$D25:$AI25)/1000)*W14","v":13405.727901468268},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!X$13,'PD Cost Summary'!$D25:$AI25)/1000)*X14","v":8624.5419260365761},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Y$13,'PD Cost Summary'!$D25:$AI25)/1000)*Y14","v":8891.9482212780586},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Z$13,'PD Cost Summary'!$D25:$AI25)/1000)*Z14","v":9167.7514182950254},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AA$13,'PD Cost Summary'!$D25:$AI25)/1000)*AA14","v":9373.9319296033027},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AB$13,'PD Cost Summary'!$D25:$AI25)/1000)*AB14","v":9584.3543363385415},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AC$13,'PD Cost Summary'!$D25:$AI25)/1000)*AC14","v":9882.1455190993966},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AD$13,'PD Cost Summary'!$D25:$AI25)/1000)*AD14","v":10189.308216167099},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AE$13,'PD Cost Summary'!$D25:$AI25)/1000)*AE14","v":10506.140861716718},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AF$13,'PD Cost Summary'!$D25:$AI25)/1000)*AF14","v":10832.951497216838},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AG$13,'PD Cost Summary'!$D25:$AI25)/1000)*AG14","v":11170.058083776839},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AH$13,'PD Cost Summary'!$D25:$AI25)/1000)*AH14","v":11517.788824739766},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AI$13,'PD Cost Summary'!$D25:$AI25)/1000)*AI14","v":11876.482498859632},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AJ$13,'PD Cost Summary'!$D25:$AI25)/1000)*AJ14","v":12246.488804413191},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AK$13,'PD Cost Summary'!$D25:$AI25)/1000)*AK14","v":12628.168714607853},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AL$13,'PD Cost Summary'!$D25:$AI25)/1000)*AL14","v":13021.894844659555},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AM$13,'PD Cost Summary'!$D25:$AI25)/1000)*AM14","v":13428.051830926774},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AN$13,'PD Cost Summary'!$D25:$AI25)/1000)*AN14","v":7593.8425491554799},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AO$13,'PD Cost Summary'!$D25:$AI25)/1000)*AO14","v":7838.4693871128711},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AP$13,'PD Cost Summary'!$D25:$AI25)/1000)*AP14","v":8091.1292231171947},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AQ$13,'PD Cost Summary'!$D25:$AI25)/1000)*AQ14","v":8352.0899885680537},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AR$13,'PD Cost Summary'!$D25:$AI25)/1000)*AR14","v":8621.6286618757367},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AS$13,'PD Cost Summary'!$D25:$AI25)/1000)*AS14","v":8900.0315768418841},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AT$13,'PD Cost Summary'!$D25:$AI25)/1000)*AT14","v":9187.5947416268573},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AU$13,'PD Cost Summary'!$D25:$AI25)/1000)*AU14","v":9484.6241686691938},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AV$13,'PD Cost Summary'!$D25:$AI25)/1000)*AV14","v":9791.4362159351458}]
[null,null,12,"Ongoing Transmission Capex","Capital","2016-12-01","2019-01-01","Transmission, Lines",48.780487804878049,15,0,false,false,1,null,87881.668521016443,null,{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!R$13,'PD Cost Summary'!$D27:$AI27)/1000)","v":23.46153846153846},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!S$13,'PD Cost Summary'!$D27:$AI27)/1000)*S14","v":1303.4264411913616},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!T$13,'PD Cost Summary'!$D27:$AI27)/1000)*T14","v":10934.085052704399},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!U$13,'PD Cost Summary'!$D27:$AI27)/1000)*U14","v":2906.9163692923075},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!V$13,'PD Cost Summary'!$D27:$AI27)/1000)*V14","v":2041.315030371077},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!W$13,'PD Cost Summary'!$D27:$AI27)/1000)*W14","v":2081.2502612822091},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!X$13,'PD Cost Summary'!$D27:$AI27)/1000)*X14","v":1673.4858791206755},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Y$13,'PD Cost Summary'!$D27:$AI27)/1000)*Y14","v":1817.0620500369482},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Z$13,'PD Cost Summary'!$D27:$AI27)/1000)*Z14","v":2737.1372221648385},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AA$13,'PD Cost Summary'!$D27:$AI27)/1000)*AA14","v":2797.4176874731893},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AB$13,'PD Cost Summary'!$D27:$AI27)/1000)*AB14","v":2191.2780217414893},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AC$13,'PD Cost Summary'!$D27:$AI27)/1000)*AC14","v":2246.0599722850266},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AD$13,'PD Cost Summary'!$D27:$AI27)/1000)*AD14","v":2302.2114715921521},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AE$13,'PD Cost Summary'!$D27:$AI27)/1000)*AE14","v":2359.7667583819557},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AF$13,'PD Cost Summary'!$D27:$AI27)/1000)*AF14","v":2418.7609273415046},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AG$13,'PD Cost Summary'!$D27:$AI27)/1000)*AG14","v":2479.2299505250417},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AH$13,'PD Cost Summary'!$D27:$AI27)/1000)*AH14","v":2541.2106992881677},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AI$13,'PD Cost Summary'!$D27:$AI27)/1000)*AI14","v":2604.7409667703714},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AJ$13,'PD Cost Summary'!$D27:$AI27)/1000)*AJ14","v":2669.8594909396306},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AK$13,'PD Cost Summary'!$D27:$AI27)/1000)*AK14","v":2736.605978213121},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AL$13,'PD Cost Summary'!$D27:$AI27)/1000)*AL14","v":2805.021127668449},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AM$13,'PD Cost Summary'!$D27:$AI27)/1000)*AM14","v":2875.1466558601601},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AN$13,'PD Cost Summary'!$D27:$AI27)/1000)*AN14","v":2947.0253222566639},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AO$13,'PD Cost Summary'!$D27:$AI27)/1000)*AO14","v":3020.7009553130802},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AP$13,'PD Cost Summary'!$D27:$AI27)/1000)*AP14","v":3096.2184791959066},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AQ$13,'PD Cost Summary'!$D27:$AI27)/1000)*AQ14","v":3173.6239411758038},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AR$13,'PD Cost Summary'!$D27:$AI27)/1000)*AR14","v":3252.9645397051986},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AS$13,'PD Cost Summary'!$D27:$AI27)/1000)*AS14","v":3334.2886531978284},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AT$13,'PD Cost Summary'!$D27:$AI27)/1000)*AT14","v":3417.6458695277734},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AU$13,'PD Cost Summary'!$D27:$AI27)/1000)*AU14","v":3503.0870162659676},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AV$13,'PD Cost Summary'!$D27:$AI27)/1000)*AV14","v":3590.6641916726162}]
[null,null,13,"Customer Serivce O&M","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,26364.199976216361,null,{"$f":"'Customer Service'!F27/1000","v":669.87742526353895},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!S$13,'Customer Service'!$H$27:$AL$27)/1000)*S14","v":391.57662363001054},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!T$13,'Customer Service'!$H$27:$AL$27)/1000)*T14","v":990.4569160941777},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!U$13,'Customer Service'!$H$27:$AL$27)/1000)*U14","v":655.07196963296371},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!V$13,'Customer Service'!$H$27:$AL$27)/1000)*V14","v":614.50841522682765},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!W$13,'Customer Service'!$H$27:$AL$27)/1000)*W14","v":639.86714005344163},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!X$13,'Customer Service'!$H$27:$AL$27)/1000)*X14","v":655.86381855477771},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!Y$13,'Customer Service'!$H$27:$AL$27)/1000)*Y14","v":672.260414018647},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!Z$13,'Customer Service'!$H$27:$AL$27)/1000)*Z14","v":689.06692436911317},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AA$13,'Customer Service'!$H$27:$AL$27)/1000)*AA14","v":706.29359747834098},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AB$13,'Customer Service'!$H$27:$AL$27)/1000)*AB14","v":723.95093741529945},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AC$13,'Customer Service'!$H$27:$AL$27)/1000)*AC14","v":742.04971085068189},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AD$13,'Customer Service'!$H$27:$AL$27)/1000)*AD14","v":760.60095362194886},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AE$13,'Customer Service'!$H$27:$AL$27)/1000)*AE14","v":779.61597746249754},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AF$13,'Customer Service'!$H$27:$AL$27)/1000)*AF14","v":799.10637689905991},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AG$13,'Customer Service'!$H$27:$AL$27)/1000)*AG14","v":819.08403632153625},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AH$13,'Customer Service'!$H$27:$AL$27)/1000)*AH14","v":839.56113722957457},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AI$13,'Customer Service'!$H$27:$AL$27)/1000)*AI14","v":860.55016566031395},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AJ$13,'Customer Service'!$H$27:$AL$27)/1000)*AJ14","v":882.06391980182173},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AK$13,'Customer Service'!$H$27:$AL$27)/1000)*AK14","v":904.11551779686715},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AL$13,'Customer Service'!$H$27:$AL$27)/1000)*AL14","v":926.71840574178884},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AM$13,'Customer Service'!$H$27:$AL$27)/1000)*AM14","v":949.88636588533336},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AN$13,'Customer Service'!$H$27:$AL$27)/1000)*AN14","v":973.63352503246665},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AO$13,'Customer Service'!$H$27:$AL$27)/1000)*AO14","v":997.97436315827815},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AP$13,'Customer Service'!$H$27:$AL$27)/1000)*AP14","v":1022.9237222372351},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AQ$13,'Customer Service'!$H$27:$AL$27)/1000)*AQ14","v":1048.4968152931658},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AR$13,'Customer Service'!$H$27:$AL$27)/1000)*AR14","v":1074.7092356754949},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AS$13,'Customer Service'!$H$27:$AL$27)/1000)*AS14","v":1101.5769665673822},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AT$13,'Customer Service'!$H$27:$AL$27)/1000)*AT14","v":1129.1163907315665},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AU$13,'Customer Service'!$H$27:$AL$27)/1000)*AU14","v":1157.3443004998555},{"$f":"(SUMIF('Customer Service'!$H$9:$AL$9,Input!AV$13,'Customer Service'!$H$27:$AL$27)/1000)*AV14","v":1186.2779080123516}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,86137.410463165957,null,{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!R$13,'PD Cost Summary'!$D24:$AI24)/1000))","v":183.10454437333334},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!S$13,'PD Cost Summary'!$D24:$AI24)/1000)+(4632)*S14)","v":5464.581570605993},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!T$13,'PD Cost Summary'!$D24:$AI24)/1000)+(4632)*T14)","v":7063.241469484572},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!U$13,'PD Cost Summary'!$D24:$AI24)/1000))*U14","v":2359.5669824216852},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!V$13,'PD Cost Summary'!$D24:$AI24)/1000))*V14","v":2362.3153791942268},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!W$13,'PD Cost Summary'!$D24:$AI24)/1000))*W14","v":1993.9019134315024},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!X$13,'PD Cost Summary'!$D24:$AI24)/1000))*X14","v":1848.0572703743644},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Y$13,'PD Cost Summary'!$D24:$AI24)/1000))*Y14","v":1904.4613011912024},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Z$13,'PD Cost Summary'!$D24:$AI24)/1000))*Z14","v":1962.6305355904356},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AA$13,'PD Cost Summary'!$D24:$AI24)/1000))*AA14","v":2022.6214726153917},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AB$13,'PD Cost Summary'!$D24:$AI24)/1000))*AB14","v":2084.4924549095244},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AC$13,'PD Cost Summary'!$D24:$AI24)/1000))*AC14","v":2148.3037298420768},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AD$13,'PD Cost Summary'!$D24:$AI24)/1000))*AD14","v":2214.1175126865269},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AE$13,'PD Cost Summary'!$D24:$AI24)/1000))*AE14","v":2281.9980519214414},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AF$13,'PD Cost Summary'!$D24:$AI24)/1000))*AF14","v":2352.0116967257609},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AG$13,'PD Cost Summary'!$D24:$AI24)/1000))*AG14","v":2424.2269667429882},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AH$13,'PD Cost Summary'!$D24:$AI24)/1000))*AH14","v":2498.7146241912951},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AI$13,'PD Cost Summary'!$D24:$AI24)/1000))*AI14","v":2575.5477483992227},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AJ$13,'PD Cost Summary'!$D24:$AI24)/1000))*AJ14","v":2654.8018128493386},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AK$13,'PD Cost Summary'!$D24:$AI24)/1000))*AK14","v":2736.5547648150691},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AL$13,'PD Cost Summary'!$D24:$AI24)/1000))*AL14","v":2820.8871076788114},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AM$13,'PD Cost Summary'!$D24:$AI24)/1000))*AM14","v":2907.8819860224648},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AN$13,'PD Cost Summary'!$D24:$AI24)/1000))*AN14","v":2870.0090659653656},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AO$13,'PD Cost Summary'!$D24:$AI24)/1000))*AO14","v":2958.7609703341536},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AP$13,'PD Cost Summary'!$D24:$AI24)/1000))*AP14","v":3050.3267310323481},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AQ$13,'PD Cost Summary'!$D24:$AI24)/1000))*AQ14","v":3144.7975215233928},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AR$13,'PD Cost Summary'!$D24:$AI24)/1000))*AR14","v":3242.267523554247},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AS$13,'PD Cost Summary'!$D24:$AI24)/1000))*AS14","v":3342.8340278756191},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AT$13,'PD Cost Summary'!$D24:$AI24)/1000))*AT14","v":3446.5975383731634},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AU$13,'PD Cost Summary'!$D24:$AI24)/1000))*AU14","v":3553.661879726169},{"$f":"((SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AV$13,'PD Cost Summary'!$D24:$AI24)/1000))*AV14","v":3664.1343087142795}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,35416.514624264179,null,{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!R$13,'PD Cost Summary'!$D26:$AI26)/1000)","v":95},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!S$13,'PD Cost Summary'!$D26:$AI26)/1000)*S14","v":294.64964062500002},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!T$13,'PD Cost Summary'!$D26:$AI26)/1000)*T14","v":1770.645489548956},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!U$13,'PD Cost Summary'!$D26:$AI26)/1000)*U14","v":956.4515341688184},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!V$13,'PD Cost Summary'!$D26:$AI26)/1000)*V14","v":937.22551437088669},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!W$13,'PD Cost Summary'!$D26:$AI26)/1000)*W14","v":980.63742838025644},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!X$13,'PD Cost Summary'!$D26:$AI26)/1000)*X14","v":893.11743966523773},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Y$13,'PD Cost Summary'!$D26:$AI26)/1000)*Y14","v":989.991153199103},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!Z$13,'PD Cost Summary'!$D26:$AI26)/1000)*Z14","v":939.75896486442491},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AA$13,'PD Cost Summary'!$D26:$AI26)/1000)*AA14","v":956.43514916861182},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AB$13,'PD Cost Summary'!$D26:$AI26)/1000)*AB14","v":978.63863857883359},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AC$13,'PD Cost Summary'!$D26:$AI26)/1000)*AC14","v":1003.1046045433043},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AD$13,'PD Cost Summary'!$D26:$AI26)/1000)*AD14","v":1028.1822196568867},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AE$13,'PD Cost Summary'!$D26:$AI26)/1000)*AE14","v":1053.8867751483087},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AF$13,'PD Cost Summary'!$D26:$AI26)/1000)*AF14","v":1080.2339445270165},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AG$13,'PD Cost Summary'!$D26:$AI26)/1000)*AG14","v":1107.2397931401918},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AH$13,'PD Cost Summary'!$D26:$AI26)/1000)*AH14","v":1134.9207879686965},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AI$13,'PD Cost Summary'!$D26:$AI26)/1000)*AI14","v":1163.2938076679138},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AJ$13,'PD Cost Summary'!$D26:$AI26)/1000)*AJ14","v":1192.3761528596117},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AK$13,'PD Cost Summary'!$D26:$AI26)/1000)*AK14","v":1222.1855566811018},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AL$13,'PD Cost Summary'!$D26:$AI26)/1000)*AL14","v":1252.7401955981295},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AM$13,'PD Cost Summary'!$D26:$AI26)/1000)*AM14","v":1284.0587004880826},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AN$13,'PD Cost Summary'!$D26:$AI26)/1000)*AN14","v":1316.1601680002846},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AO$13,'PD Cost Summary'!$D26:$AI26)/1000)*AO14","v":1349.0641722002918},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AP$13,'PD Cost Summary'!$D26:$AI26)/1000)*AP14","v":1382.7907765052989},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AQ$13,'PD Cost Summary'!$D26:$AI26)/1000)*AQ14","v":1417.3605459179312},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AR$13,'PD Cost Summary'!$D26:$AI26)/1000)*AR14","v":1452.7945595658794},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AS$13,'PD Cost Summary'!$D26:$AI26)/1000)*AS14","v":1489.1144235550264},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AT$13,'PD Cost Summary'!$D26:$AI26)/1000)*AT14","v":1526.3422841439019},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AU$13,'PD Cost Summary'!$D26:$AI26)/1000)*AU14","v":1564.5008412474992},{"$f":"(SUMIF('PD Cost Summary'!$D$10:$AI$10,Input!AV$13,'PD Cost Summary'!$D26:$AI26)/1000)*AV14","v":1603.6133622786865}]
[null,null,16,"Dark Fiber Lease","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,2.4E-2,false,false,1,null,5160,null,0,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172,172]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,8160,null,0,{"$f":"'Monthly Capacity OUC PPA'!O38","v":4080},{"$f":"'Monthly Capacity OUC PPA'!P38","v":4080},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense","2016-12-01","2019-01-01","Transaction Cost",5,1,0,false,false,1,null,750,null,750,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,{"$f":"SUM(R34:BP34)","v":10438.781622986837},null,{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!R$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*R14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!S$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*S14","v":2920.0499999999997},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!T$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*T14","v":875.24249999999995},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!U$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*U14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!V$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*V14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!W$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*W14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!X$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*X14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Y$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*Y14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Z$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*Z14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AA$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AA14","v":3542.4591940963987},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AB$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AB14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AC$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AC14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AD$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AD14","v":3101.0299288904384},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AE$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AE14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AF$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AF14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AG$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AG14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AH$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AH14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AI$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AI14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AJ$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AJ14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AK$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AK14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AL$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AL14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AM$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AM14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AN$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AN14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AO$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AO14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AP$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AP14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AQ$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AQ14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AR$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AR14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AS$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AS14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AT$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AT14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AU$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AU14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AV$13,'RAP SUMMARY'!$O$15:$O$90)*1000)*AV14","v":0}]
[null,null,20,"Customer Service Capital","Capital","2016-12-01","2019-01-01","Customer Service",19.49317738791423,5,0,false,false,1,null,7247.9096889683206,null,{"$f":"'Customer Service'!F41/1000","v":5123.6913476432574},{"$f":"'Customer Service'!I41/1000","v":2124.2183413250632},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,1100009.1694614738,null,{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!R$13,'Base and Clause Revenue'!$I$69:$AM$69)*R14","v":0},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!S$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":24110.911184652374},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!T$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":24325.833363079862},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!U$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":24717.418185272629},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!V$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":24479.593973377083},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!W$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":25069.276114823169},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!X$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":25330.020234946602},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!Y$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":25509.094823279964},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!Z$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":26393.110913277429},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AA$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":27221.374472941319},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AB$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":28050.021187351929},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AC$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":29044.355995355181},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AD$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":30146.493995264023},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AE$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":31155.100250590389},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AF$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":32232.928618302485},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AG$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":33254.218350664516},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AH$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":34315.978899049594},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AI$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":35818.777827991231},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AJ$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":38447.258093015458},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AK$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":39964.425165419016},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AL$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":41291.904865334902},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AM$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":42413.017568693293},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AN$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":43723.748917651566},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AO$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":45137.776814890887},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AP$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":45767.917018702385},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AQ$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":48693.582173472554},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AR$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":50946.100626894338},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AS$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":52564.045464465002},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AT$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":54521.429328354716},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AU$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":56803.083376846764},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AV$13,'Base and Clause Revenue'!$I$69:$AM$69)","v":58560.371657513184}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,1984594.2337367581,null,{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!R$13,'Base and Clause Revenue'!$I$62:$AM$62)*R14","v":0},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!S$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":43166.579063019068},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!T$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":44239.101269061131},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!U$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":44557.868055179504},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!V$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":49521.999212617317},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!W$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":53379.337755314104},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!X$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":54393.397330249463},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!Y$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":55397.906570706407},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!Z$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":56405.346725689851},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AA$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":57414.602104945254},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AB$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":59034.876711526951},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AC$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":60243.497971341552},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AD$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":61067.197886297814},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AE$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":62058.519760628427},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AF$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":63451.965087964076},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AG$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":65007.109883582147},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AH$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":66617.089473398592},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AI$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":67662.130398565845},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AJ$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":69563.66179794108},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AK$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":71452.714997987758},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AL$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":72781.265388026892},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AM$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":74001.950992116006},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AN$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":75736.323883810386},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AO$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":76876.721699539732},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AP$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":78367.254155832794},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AQ$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":79963.931733726175},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AR$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":81899.442384601105},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AS$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":82989.050496293727},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AT$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":84502.145579028715},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AU$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":85626.524980177215},{"$f":"SUMIF('Base and Clause Revenue'!$I$11:$AM$11,Input!AV$13,'Base and Clause Revenue'!$I$62:$AM$62)","v":87214.720387588895}]
[null,null,23,"System Impact Fixed Cost","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,399532.3655220684,null,{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!R$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*R14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!S$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*S14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!T$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*T14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!U$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*U14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!V$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*V14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!W$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*W14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!X$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*X14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Y$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*Y14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Z$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*Z14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AA$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AA14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AB$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AB14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AC$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AC14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AD$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AD14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AE$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AE14","v":15073.406158445765},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AF$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AF14","v":23246.24107093878},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AG$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AG14","v":24297.94610673546},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AH$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AH14","v":23305.267522038881},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AI$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AI14","v":23407.343087258007},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AJ$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AJ14","v":23102.93265714552},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AK$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AK14","v":23523.449265232786},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AL$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AL14","v":22462.908062659033},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AM$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AM14","v":24261.961901167906},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AN$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AN14","v":24429.689485823586},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AO$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AO14","v":24883.798090378201},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AP$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AP14","v":22059.900467562857},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AQ$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AQ14","v":22576.816044067564},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AR$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AR14","v":21262.723789172611},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AS$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AS14","v":20865.110575581988},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AT$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AT14","v":20491.740310262401},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AU$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AU14","v":21534.45214348612},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AV$13,'RAP SUMMARY'!$N$15:$N$90)*1000)*AV14","v":18746.678784110969}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,144720.00000000003,null,{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!R$13,'RAP SUMMARY'!$AF$15:$AF$90))*R14","v":0},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!S$13,'RAP SUMMARY'!$AF$15:$AF$90))*S14","v":260},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!T$13,'RAP SUMMARY'!$AF$15:$AF$90))*T14","v":240.00000000000199},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!U$13,'RAP SUMMARY'!$AF$15:$AF$90))*U14","v":270.00000000000159},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!V$13,'RAP SUMMARY'!$AF$15:$AF$90))*V14","v":-220.00000000000043},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!W$13,'RAP SUMMARY'!$AF$15:$AF$90))*W14","v":520.00000000000512},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!X$13,'RAP SUMMARY'!$AF$15:$AF$90))*X14","v":-469.99999999999687},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Y$13,'RAP SUMMARY'!$AF$15:$AF$90))*Y14","v":-320.0000000000054},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Z$13,'RAP SUMMARY'!$AF$15:$AF$90))*Z14","v":-49.999999999997158},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AA$13,'RAP SUMMARY'!$AF$15:$AF$90))*AA14","v":369.99999999999233},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AB$13,'RAP SUMMARY'!$AF$15:$AF$90))*AB14","v":70.000000000000284},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AC$13,'RAP SUMMARY'!$AF$15:$AF$90))*AC14","v":2460.0000000000009},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AD$13,'RAP SUMMARY'!$AF$15:$AF$90))*AD14","v":389.99999999999346},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AE$13,'RAP SUMMARY'!$AF$15:$AF$90))*AE14","v":2160.0000000000109},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AF$13,'RAP SUMMARY'!$AF$15:$AF$90))*AF14","v":3260.000000000005},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AG$13,'RAP SUMMARY'!$AF$15:$AF$90))*AG14","v":1590.0000000000177},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AH$13,'RAP SUMMARY'!$AF$15:$AF$90))*AH14","v":5530.0000000000009},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AI$13,'RAP SUMMARY'!$AF$15:$AF$90))*AI14","v":5579.99999999997},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AJ$13,'RAP SUMMARY'!$AF$15:$AF$90))*AJ14","v":4049.9999999999973},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AK$13,'RAP SUMMARY'!$AF$15:$AF$90))*AK14","v":4989.9999999999527},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AL$13,'RAP SUMMARY'!$AF$15:$AF$90))*AL14","v":4349.99999999998},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AM$13,'RAP SUMMARY'!$AF$15:$AF$90))*AM14","v":7709.99999999998},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AN$13,'RAP SUMMARY'!$AF$15:$AF$90))*AN14","v":7180.0000000000073},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AO$13,'RAP SUMMARY'!$AF$15:$AF$90))*AO14","v":9959.9999999999945},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AP$13,'RAP SUMMARY'!$AF$15:$AF$90))*AP14","v":5939.9999999998836},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AQ$13,'RAP SUMMARY'!$AF$15:$AF$90))*AQ14","v":6830.0000000001828},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AR$13,'RAP SUMMARY'!$AF$15:$AF$90))*AR14","v":13050.00000000004},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AS$13,'RAP SUMMARY'!$AF$15:$AF$90))*AS14","v":10720.000000000027},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AT$13,'RAP SUMMARY'!$AF$15:$AF$90))*AT14","v":15010.000000000047},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AU$13,'RAP SUMMARY'!$AF$15:$AF$90))*AU14","v":18040.000000000164},{"$f":"(SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AV$13,'RAP SUMMARY'!$AF$15:$AF$90))*AV14","v":15249.999999999773}]
[null,null,25,"System Impact Fuel","Operating Expense","2016-12-01","2019-01-01","Solar",30,5,0,false,false,1,null,923289.99999999884,null,{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!R$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*R14","v":0},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!S$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*S14","v":20470.000000000029},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!T$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*T14","v":15709.999999999809},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!U$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*U14","v":17950.000000000044},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!V$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*V14","v":17960.000000000036},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!W$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*W14","v":21500},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!X$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*X14","v":21490.000000000236},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Y$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*Y14","v":23489.999999999782},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!Z$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*Z14","v":24830.000000000382},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AA$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AA14","v":25650.000000000091},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AB$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AB14","v":26480.000000000018},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AC$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AC14","v":26989.999999999782},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AD$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AD14","v":30669.999999999618},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AE$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AE14","v":29070.000000000164},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AF$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AF14","v":29259.999999999764},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AG$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AG14","v":30030.0000000002},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AH$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AH14","v":29239.999999999782},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AI$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AI14","v":31640.000000000327},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AJ$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AJ14","v":34150.000000000546},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AK$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AK14","v":35319.999999999709},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AL$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AL14","v":34600.000000000364},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AM$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AM14","v":33970.000000000255},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AN$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AN14","v":36849.999999999454},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AO$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AO14","v":36590.000000000146},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AP$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AP14","v":40050.000000000182},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AQ$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AQ14","v":40389.999999999418},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AR$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AR14","v":40019.999999999527},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AS$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AS14","v":42939.9999999996},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AT$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AT14","v":41659.999999999854},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AU$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AU14","v":42210.000000000036},{"$f":"SUMIF('RAP SUMMARY'!$B$15:$B$90,Input!AV$13,'RAP SUMMARY'!$Q$15:$Q$90)*1000*AV14","v":42109.999999999673}]
[null,null,null,{"$f":"\"Total \"&D15","v":"Total Item Title"},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O16:O40)","v":0},5312242.4922775812,null,{"$f":"SUM(R16:R40)","v":9516.4638927016676},{"$f":"SUM(S16:S40)","v":296420.85547526786},{"$f":"SUM(T16:T40)","v":125023.51750747093},103852.85097980341,107337.95326520404,119764.99851475295,114633.48389894792,118547.72453371012,123269.80270425149,130250.13560832189,129392.61228786259,134954.51750331698,142064.14218417651,156693.43459429569,169129.19921991529,172374.11317148895,177735.53196790436,183383.86650117283,189154.44272896621,195673.21996075322,196508.33999736788,203996.95600116026,203815.43291769526,209808.26645292764,209023.46057418609,215785.69876374421,225017.63132104414,228441.05218437809,235087.612042049,243672.27870691899,241912.89681582557]
[]
[]
[null,null,null,"Item Title","Cash Flow Type",null,{"$f":"$I$10&\"-YEAR CPVRR\"","v":"30-YEAR CPVRR"}]
[null,null,{"$f":"C44+1","v":1},{"$f":"D16","v":"Acquired Inventory "},{"$f":"E16","v":"Capital"},null,{"$f":"'Revenue Requirement'!K19","v":4115.7839677275169}]
[null,null,{"$f":"C45+1","v":2},{"$f":"D17","v":"PP&E - Dist"},"Capital",null,{"$f":"'Revenue Requirement'!K20","v":65549.891179978033}]
[null,null,3,"PP&E - Transmission","Capital",null,{"$f":"'Revenue Requirement'!K21","v":7859.6096352015202}]
[null,null,4,"PP&E - General Plant","Capital",null,{"$f":"'Revenue Requirement'!K22","v":1013.8104387930564}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",null,{"$f":"'Revenue Requirement'!K23","v":2438.2677706242443}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",null,{"$f":"'Revenue Requirement'!K24","v":126263.47112747919}]
[null,null,7,"Lease Easement Indian River","Operating Expense",null,{"$f":"'Revenue Requirement'!K25","v":331.5909178384818}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",null,{"$f":"'Revenue Requirement'!K26","v":2312.0370879591837}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",null,{"$f":"'Revenue Requirement'!K27","v":12379.962300177969}]
[null,null,10,"PPA Energy Savings","Operating Savings",null,{"$f":"'Revenue Requirement'!K28","v":-5445.670606670401}]
[null,null,11,"Ongoing Distribution Capex","Capital",null,{"$f":"'Revenue Requirement'!K29","v":122038.48701567465}]
[null,null,12,"Ongoing Transmission Capex","Capital",null,{"$f":"'Revenue Requirement'!K30","v":39519.669044927672}]
[null,null,13,"Customer Serivce O&M","Operating Expense",null,{"$f":"'Revenue Requirement'!K31","v":9082.783588965829}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",null,{"$f":"'Revenue Requirement'!K32","v":33093.397685374017}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",null,{"$f":"'Revenue Requirement'!K33","v":11908.570639016783}]
[null,null,16,"Dark Fiber Lease","Operating Expense",null,{"$f":"'Revenue Requirement'!K34","v":2479.7233855747345}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",null,{"$f":"'Revenue Requirement'!K35","v":7033.5019989902048}]
[null,null,18,"Transaction Cost","Operating Expense",null,{"$f":"'Revenue Requirement'!K36","v":722.56623166131351}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",null,{"$f":"'Revenue Requirement'!K37","v":6296.9379466975079}]
[null,null,20,"Customer Service Capital","Capital",null,{"$f":"'Revenue Requirement'!K38","v":8448.1808948386315}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",null,{"$f":"'Revenue Requirement'!K39","v":-340992.77395085071}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",null,{"$f":"'Revenue Requirement'!K40","v":-648838.97176673892}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",null,{"$f":"'Revenue Requirement'!K41","v":83118.900921263092}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",null,{"$f":"'Revenue Requirement'!K42","v":25423.50860493083}]
[null,null,25,"System Impact Fuel","Operating Expense",null,{"$f":"'Revenue Requirement'!K43","v":288722.22350998019}]
[null,null,null,"Total",null,null,{"$f":"SUM(G45:G69)","v":-135124.54043058539}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Sales Calculation"]

{"sheet":"Revenue Requirement","index":4,"n_rows":1412,"n_cols":66,"rows_kept":1412,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"FPL 002318"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[]
[null,null,null,"REVENUE REQUIREMENT",{"$f":"Input!$M$13","v":"$ thousands"},null,null,null,null,null,{"$f":"K44","v":-135124.54043058524}]
[null,null,null,"Period","Type",null,null,"Input","Input",null,"PV","SUM",null,null,null,0,{"$f":"P10+1","v":1},{"$f":"Q10+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,{"$f":"AG10+1","v":18},19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,{"$f":"AW10+1","v":34},35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BM10+1","v":50}]
[null,null,null,"Year",null,null,null,null,null,null,null,null,null,"DAY 1 Accounting",null,{"$f":"Input!R13","v":2018},{"$f":"P11+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,{"$f":"BM11+1","v":2068}]
[null,null,null,"Discount Date",null,null,null,{"$f":"Assumptions!$D$15","v":"2018-01-01"},null,null,null,null,null,null,null,{"$f":"IF(P$11<=YEAR($H12),AVERAGE(DATE(P$11,MONTH($H12),DAY($H12)),DATE(P$11,12,31)),DATE(P$11,7,1))","v":"2018-07-02"},{"$f":"IF(Q$11<=YEAR($H12),AVERAGE(DATE(Q$11,MONTH($H12),DAY($H12)),DATE(Q$11,12,31)),DATE(Q$11,7,1))","v":"2019-07-01"},"2020-07-01","2021-07-01","2022-07-01","2023-07-01","2024-07-01","2025-07-01","2026-07-01","2027-07-01","2028-07-01","2029-07-01","2030-07-01","2031-07-01","2032-07-01","2033-07-01","2034-07-01","2035-07-01","2036-07-01","2037-07-01","2038-07-01","2039-07-01","2040-07-01","2041-07-01","2042-07-01","2043-07-01","2044-07-01","2045-07-01","2046-07-01","2047-07-01","2048-07-01","2049-07-01","2050-07-01","2051-07-01","2052-07-01","2053-07-01","2054-07-01","2055-07-01","2056-07-01","2057-07-01","2058-07-01","2059-07-01","2060-07-01","2061-07-01","2062-07-01","2063-07-01","2064-07-01","2065-07-01","2066-07-01","2067-07-01","2068-07-01"]
[null,null,null,"CPVRR Horizon",null,null,null,{"$f":"Input!I10","v":30},null,null,null,null,null,null,null,{"$f":"IF(P10<=$H$13,1,0)","v":1},{"$f":"IF(Q10<=$H$13,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Discount Factor",null,"code",null,{"$f":"Assumptions!$E$33","v":7.7596382559999996E-2},null,null,null,null,null,null,null,{"$f":"(1+$H14)^(($H$12-P$12)/365)","v":0.96342164221508464},0.89422991444569577,0.82966763432641333,0.76992429424772857,0.71448299818773719,0.66303396127812753,0.61516373948715719,0.570866559542209,0.52975916473107076,0.49161186257190703,0.45611810166255073,0.42327360136359249,0.39279419290369127,0.36450956894505043,0.33819243448531039,0.31383961560995688,0.29124041309825249,0.27026855120501153,0.25075550022287485,0.23269890682740199,0.21594254638697755,0.20039279073485011,0.18592468216421718,0.17253647578374734,0.16011233758400317,0.14858284620780846,0.13785535075857031,0.12792855747257911,0.11871658029202425,0.1101679461933552,0.10221395842421378,9.4853657713093301E-2,8.8023363151752174E-2,8.1684909652943352E-2,7.5787361457185856E-2,7.0330007304906725E-2,6.5265630474581504E-2,6.0565933155355189E-2,5.6193148618745657E-2,5.2146749495622834E-2,4.8391726568105219E-2,4.4907098196769232E-2,4.1664861937069614E-2,3.8664626766923789E-2,3.5880434820196663E-2,3.3296729091607601E-2,3.0892746943458636E-2,2.8668198449282145E-2,2.6603836940484453E-2,2.4688127550394005E-2,2.2905675654320792E-2]
[]
[null,null,null,"REVENUE REQUIREMENT - UNFAVORABLE/(FAVORABLE)"]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,{"$f":"C18+1","v":1},{"$f":"INDEX(D$66:D$90,$C19,1)","v":"Acquired Inventory "},"Capital",{"$f":"MATCH(E19,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(P19:BN19,$P$14:$BN$14,$P$13:$BN$13)","v":4115.7839677275169},{"$f":"SUM(P19:BN19)","v":5246.6362059231269},null,null,null,{"$f":"P154+P274+P567+P1387+P954+P1208","v":0},1245.583882145871,1141.8294480070192,1038.4965112234115,945.95390673404688,857.45767685502324,17.314780957755858,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,{"$f":"AV154+AV274+AV567+AV1387+AV954+AV1208","v":-1.6247833512610461E-14},-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14]
[null,null,{"$f":"C19+1","v":2},"PP&E - Dist","Capital",{"$f":"MATCH(E20,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,{"$f":"SUMPRODUCT(P20:BN20,$P$14:$BN$14,$P$13:$BN$13)","v":65549.891179978033},{"$f":"SUM(P20:BN20)","v":125474.87122757148},null,null,null,{"$f":"P155+P275+P568+P1388+P955+P1209","v":0},9189.7535907689817,8883.9854671858302,8533.8902911054338,8190.9858948837473,7854.7340051724241,7524.6377542652954,7200.2347791580069,6881.0972215480297,6564.8994645328785,6249.1226648798984,5933.3458652269182,5617.6276175522762,5302.5672235031234,4987.5068294539706,4672.4464354048177,4357.3860413556649,4042.3256473065121,2787.3758972074606,638.13674935309643,560.86902580769288,514.68793289551331,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,{"$f":"AV155+AV275+AV568+AV1388+AV955+AV1209","v":499.29193494466574},499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,499.29193494466574,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12]
[null,null,3,"PP&E - Transmission","Capital",{"$f":"MATCH(E21,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,7859.6096352015202,14445.011337180942,null,null,null,{"$f":"P156+P276+P569+P1389+P956+P1210","v":0},1414.3562294642115,1349.9993382110786,1280.4109878722572,1212.3303570503219,1145.6066737935846,1080.1142948089714,1015.4846664367991,951.13145330938937,886.76986396244104,467.366051013625,139.95606179400389,129.04534588698817,119.15303061230438,109.26071533762057,99.368400062936772,91.947069552039352,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,{"$f":"AV156+AV276+AV569+AV1389+AV956+AV1210","v":89.476084788252976},89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,89.476084788252976,-7.6955647818818631E-13]
[null,null,4,"PP&E - General Plant","Capital",{"$f":"MATCH(E22,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,1013.8104387930564,1279.3468278098853,null,null,null,{"$f":"P157+P277+P570+P1390+P957+P1211","v":0},883.67504448368675,114.28570740171638,23.722695123928936,20.042457533105832,17.341371443276692,15.315556875904836,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,14.640285353447551,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,{"$f":"AV157+AV277+AV570+AV1390+AV957+AV1211","v":-4.6343252405286658E-14},-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",{"$f":"MATCH(E23,lookups!$C$100:$C$105,0)","v":3},null,null,null,null,2438.2677706242443,6813.9934214612367,null,null,null,{"$f":"P158+P278+P571+P1391+P958+P1212","v":0},219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,219.80623940197552,{"$f":"AV158+AV278+AV571+AV1391+AV958+AV1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",{"$f":"MATCH(E24,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,126263.47112747919,277342.57963673258,null,null,null,{"$f":"P159+P279+P572+P1392+P959+P1213","v":0},15541.756331279825,15079.097922211546,14572.386317041399,14081.357469075947,13604.837429119449,13141.742551760444,12691.064444741052,12251.869968956958,11819.087061857317,11387.222243231274,10955.357424605232,10523.492605979187,10091.627787353144,9659.7629687271001,9227.8981501010567,8796.0333314750133,8364.1685128489698,7932.3036942229264,7500.4388755968821,7068.5740569708378,6670.2871954692455,6339.1411975858391,6041.5731568268839,5744.0051160679295,5446.4370753089743,5150.8877004146661,4855.3383255203589,4559.7889506260508,4264.2395757317436,3968.6902008374354,12.111995187894667,{"$f":"AV159+AV279+AV572+AV1392+AV959+AV1213","v":-2.3363618640722448E-12},-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12]
[null,null,7,"Lease Easement Indian River","Operating Expense",{"$f":"MATCH(E25,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,331.5909178384818,1017.6779714429089,null,null,null,{"$f":"P160+P280+P573+P1393+P960+P1214","v":0},23.552,24.117248,24.696061952000001,25.288767438847998,25.895697857380355,26.517194605957478,27.153607276500463,27.805293851136469,28.472620903563744,29.155963805249275,29.85570693657526,30.572243903053064,31.305977756726335,32.057321222887765,32.826696932237077,33.614537658610764,34.421286562417421,35.247397439915432,36.093334978473415,36.959575017956773,37.846604818387739,38.75492333402903,39.685041494045741,40.63748248990283,41.612782069660497,42.611488839332353,43.634164571476333,44.68138452119176,45.753737749700363,46.851827455693169,0,{"$f":"AV160+AV280+AV573+AV1393+AV960+AV1214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",{"$f":"MATCH(E26,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,2312.0370879591837,8819.2349267100035,null,null,null,{"$f":"P161+P281+P574+P1394+P961+P1215","v":0},228.09205606828448,225.98155167913819,223.87104728999185,221.76054290084559,219.65003851169928,217.53953412255299,215.42902973340668,213.31852534426037,211.20802095511405,209.09751656596777,206.98701217682145,204.87650778767519,202.76600339852885,200.65549900938257,198.54499462023625,196.43449023108994,194.32398584194362,192.21348145279737,190.10297706365102,187.99247267450474,185.88196828535843,183.77146389621211,181.6609595070658,179.55045511791954,177.4399507287732,175.32944633962694,173.21894195048063,171.10843756133431,168.99793317218803,166.88742878304171,164.77692439389543,{"$f":"AV161+AV281+AV574+AV1394+AV961+AV1215","v":162.66642000474911},160.55591561560277,158.44541122645651,156.33490683731023,154.22440244816391,152.1138980590176,150.00339366987129,147.892889280725,145.78238489157869,143.67188050243237,141.56137611328609,139.4508717241398,137.34036733499349,135.22986294584717,133.11935855670086,131.00885416755455,128.89834977840826,126.78784538926196,124.67734100011567]
[null,null,9,"OUC PPA Payment - Above Market","Capital",{"$f":"MATCH(E27,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,12379.962300177969,14954.557146592946,null,null,null,{"$f":"P162+P282+P575+P1395+P962+P1216","v":0},5888.0831791846767,7299.9770260103533,277.5308174907592,249.75875278563061,224.77718262025178,201.75085692830294,179.350968786094,156.93209768783223,134.51322658957048,112.09435549130878,89.675484393047057,67.256613294785311,44.837742196523592,22.418871098261857,5.5999720355523781,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,{"$f":"AV162+AV282+AV575+AV1395+AV962+AV1216","v":1.2555144077926265E-13},1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13]
[null,null,10,"PPA Energy Savings","Operating Savings",{"$f":"MATCH(E28,lookups!$C$100:$C$105,0)","v":1},null,null,null,null,-5445.670606670401,-6310.7220679999991,null,null,null,{"$f":"P163+P283+P576+P1396+P963+P1217","v":0},-3250.6404239999993,-3060.0816439999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV163+AV283+AV576+AV1396+AV963+AV1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",{"$f":"MATCH(E29,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,122038.48701567465,841765.3242516747,null,null,null,{"$f":"P164+P284+P577+P1397+P964+P1218","v":390.2679003746469},505.49468006293159,1141.5062890879178,2465.7336992113442,3776.0082539389246,5625.3263399794905,6722.3458262332279,7822.9254248003917,8930.5802873231587,10034.629612140197,11135.366096862355,12244.908661951289,13363.402742931474,14490.805570748062,15627.130682223065,16772.614562146147,17927.54484931039,19092.222974500193,20266.967819712689,21452.113441515234,22648.790710885016,23858.394471493739,24168.510624955983,24493.107236920725,24838.84209748439,25207.922792745219,25600.899862722199,26015.835705314919,26451.238651387983,26907.127974861814,27383.756476009185,26404.905751094808,{"$f":"AV164+AV284+AV577+AV1397+AV964+AV1218","v":25440.925495266147},24495.321315049609,23568.908303743832,22663.162185800396,21777.501423445963,20913.130629751504,20051.416712832808,19160.487954128486,18312.267336209075,17377.78405871995,16363.712201311158,15356.351483306215,14323.470395899078,13435.027197010546,12571.149396196681,11733.075208203072,10923.345627855888,10142.262956052871,9388.796299962185]
[null,null,12,"Ongoing Transmission Capex","Capital",{"$f":"MATCH(E30,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,39519.669044927672,263515.21776518272,null,null,null,{"$f":"P165+P285+P578+P1398+P965+P1219","v":3.3042295762153597},186.78289957604488,1721.5543995084704,2082.9302307646303,2306.3597258623217,2529.0364598817364,2688.561401781762,2864.2624524686739,3164.7668526448397,3464.4320085523213,3668.2143868774242,3871.6592349635052,4075.2170222287923,4278.8917270798938,4482.6641228666031,4686.4516418231469,4890.6768220820504,5100.0557840472593,5319.4617203690077,5546.0486602524315,5776.0360985354309,6008.9571636397231,6244.5624873026336,6483.1595735706633,6725.5404557675411,6971.8705452719187,7221.7191135816638,7474.9114215993168,7731.5310628175739,7991.6637205664501,8255.397220259214,8004.4843771031774,{"$f":"AV165+AV285+AV578+AV1398+AV965+AV1219","v":7758.6268475681136},7519.6719788871678,7286.9197359178279,7059.7398428054094,6837.5589836041781,6620.0028120987054,6407.0269685096746,6198.7508088220229,5995.3002009025095,5797.2527310156147,5608.1814081073799,5425.4330127242783,5248.756571999621,5078.2915488429953,4912.5988854327743,4748.9650657884067,4586.2231406817282,4418.5315663547071,4186.220631897143]
[null,null,13,"Customer Serivce O&M","Operating Expense",{"$f":"MATCH(E31,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,9082.783588965829,26364.199976216361,null,null,null,{"$f":"P166+P286+P579+P1399+P966+P1220","v":669.87742526353895},391.57662363001054,990.4569160941777,655.07196963296371,614.50841522682765,639.86714005344163,655.86381855477771,672.260414018647,689.06692436911317,706.29359747834098,723.95093741529945,742.04971085068189,760.60095362194886,779.61597746249754,799.10637689905991,819.08403632153625,839.56113722957457,860.55016566031395,882.06391980182173,904.11551779686715,926.71840574178884,949.88636588533336,973.63352503246665,997.97436315827815,1022.9237222372351,1048.4968152931658,1074.7092356754949,1101.5769665673822,1129.1163907315665,1157.3443004998555,1186.2779080123516,0,{"$f":"AV166+AV286+AV579+AV1399+AV966+AV1220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",{"$f":"MATCH(E32,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,33093.397685374017,86137.410463165957,null,null,null,{"$f":"P167+P287+P580+P1400+P967+P1221","v":183.10454437333334},5464.581570605993,7063.241469484572,2359.5669824216852,2362.3153791942268,1993.9019134315024,1848.0572703743644,1904.4613011912024,1962.6305355904356,2022.6214726153917,2084.4924549095244,2148.3037298420768,2214.1175126865269,2281.9980519214414,2352.0116967257609,2424.2269667429882,2498.7146241912951,2575.5477483992227,2654.8018128493386,2736.5547648150691,2820.8871076788114,2907.8819860224648,2870.0090659653656,2958.7609703341536,3050.3267310323481,3144.7975215233928,3242.267523554247,3342.8340278756191,3446.5975383731634,3553.661879726169,3664.1343087142795,0,{"$f":"AV167+AV287+AV580+AV1400+AV967+AV1221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",{"$f":"MATCH(E33,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,11908.570639016783,35416.514624264179,null,null,null,{"$f":"P168+P288+P581+P1401+P968+P1222","v":95},294.64964062500002,1770.645489548956,956.4515341688184,937.22551437088669,980.63742838025644,893.11743966523773,989.991153199103,939.75896486442491,956.43514916861182,978.63863857883359,1003.1046045433043,1028.1822196568867,1053.8867751483087,1080.2339445270165,1107.2397931401918,1134.9207879686965,1163.2938076679138,1192.3761528596117,1222.1855566811018,1252.7401955981295,1284.0587004880826,1316.1601680002846,1349.0641722002918,1382.7907765052989,1417.3605459179312,1452.7945595658794,1489.1144235550264,1526.3422841439019,1564.5008412474992,1603.6133622786865,0,{"$f":"AV168+AV288+AV581+AV1401+AV968+AV1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",{"$f":"MATCH(E34,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,2479.7233855747345,7610.461351660013,null,null,null,{"$f":"P169+P289+P582+P1402+P969+P1223","v":0},176.12800000000001,180.35507199999998,184.68359372800001,189.115999977472,193.65478397693136,198.30249879237766,203.06175876339478,207.93524097371619,212.92568675708537,218.03590323925545,223.26876491699761,228.62721527500551,234.11426844160565,239.73301088420416,245.48660314542511,251.37828162091526,257.41136037981721,263.58923302893282,269.91537462162728,276.39334361254629,283.02678385924742,289.81942667186928,296.77509291199425,303.89769514188202,311.1912398252872,318.65982958109407,326.30766549104038,334.13904946282531,342.15838664993316,350.37018792953154,0,{"$f":"AV169+AV289+AV582+AV1402+AV969+AV1223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",{"$f":"MATCH(E35,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,7033.5019989902048,8160,null,null,null,{"$f":"P170+P290+P583+P1403+P970+P1224","v":0},4080,4080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV170+AV290+AV583+AV1403+AV970+AV1224","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",{"$f":"MATCH(E36,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,722.56623166131351,750,null,null,null,{"$f":"P171+P291+P584+P1404+P971+P1225","v":750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV171+AV291+AV584+AV1404+AV971+AV1225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",{"$f":"MATCH(E37,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,6296.9379466975079,10438.781622986837,null,null,null,{"$f":"P172+P292+P585+P1405+P972+P1226","v":0},2920.0499999999997,875.24249999999995,0,0,0,0,0,0,3542.4591940963987,0,0,3101.0299288904384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV172+AV292+AV585+AV1405+AV972+AV1226","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",{"$f":"MATCH(E38,lookups!$C$100:$C$105,0)","v":4},null,null,null,null,8448.1808948386315,14549.026385800045,null,null,null,{"$f":"P173+P293+P586+P1406+P973+P1227","v":863.16400313489862},1160.8394990667737,1076.2474038885275,1005.7007298670408,946.06740493274197,892.47024602304441,848.25936192406243,811.15906674507642,775.67040590918259,740.18174507328899,704.69308423739528,669.20442340150169,633.71576256560786,598.22710172971426,562.73844089382055,527.24978005792684,493.66344334558613,463.65525208095329,434.80353838679633,277.90438853501826,63.411304001093342,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,{"$f":"AV173+AV293+AV586+AV1406+AV973+AV1227","v":5.3193191306625847E-13},5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",{"$f":"MATCH(E39,lookups!$C$100:$C$105,0)","v":1},null,null,null,null,-340992.77395085071,-1100009.1694614738,null,null,null,{"$f":"P174+P294+P587+P1407+P974+P1228","v":0},-24110.911184652374,-24325.833363079862,-24717.418185272629,-24479.593973377083,-25069.276114823169,-25330.020234946602,-25509.094823279964,-26393.110913277429,-27221.374472941319,-28050.021187351929,-29044.355995355181,-30146.493995264023,-31155.100250590389,-32232.928618302485,-33254.218350664516,-34315.978899049594,-35818.777827991231,-38447.258093015458,-39964.425165419016,-41291.904865334902,-42413.017568693293,-43723.748917651566,-45137.776814890887,-45767.917018702385,-48693.582173472554,-50946.100626894338,-52564.045464465002,-54521.429328354716,-56803.083376846764,-58560.371657513184,0,{"$f":"AV174+AV294+AV587+AV1407+AV974+AV1228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",{"$f":"MATCH(E40,lookups!$C$100:$C$105,0)","v":1},null,null,null,null,-648838.97176673892,-1984594.2337367581,null,null,null,{"$f":"P175+P295+P588+P1408+P975+P1229","v":0},-43166.579063019068,-44239.101269061131,-44557.868055179504,-49521.999212617317,-53379.337755314104,-54393.397330249463,-55397.906570706407,-56405.346725689851,-57414.602104945254,-59034.876711526951,-60243.497971341552,-61067.197886297814,-62058.519760628427,-63451.965087964076,-65007.109883582147,-66617.089473398592,-67662.130398565845,-69563.66179794108,-71452.714997987758,-72781.265388026892,-74001.950992116006,-75736.323883810386,-76876.721699539732,-78367.254155832794,-79963.931733726175,-81899.442384601105,-82989.050496293727,-84502.145579028715,-85626.524980177215,-87214.720387588895,0,{"$f":"AV175+AV295+AV588+AV1408+AV975+AV1229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",{"$f":"MATCH(E41,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,83118.900921263092,399532.3655220684,null,null,null,{"$f":"P176+P296+P589+P1409+P976+P1230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15073.406158445765,23246.24107093878,24297.94610673546,23305.267522038881,23407.343087258007,23102.93265714552,23523.449265232786,22462.908062659033,24261.961901167906,24429.689485823586,24883.798090378201,22059.900467562857,22576.816044067564,21262.723789172611,20865.110575581988,20491.740310262401,21534.45214348612,18746.678784110969,0,{"$f":"AV176+AV296+AV589+AV1409+AV976+AV1230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",{"$f":"MATCH(E42,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,25423.50860493083,144720.00000000003,null,null,null,{"$f":"P177+P297+P590+P1410+P977+P1231","v":0},260,240.00000000000199,270.00000000000159,-220.00000000000043,520.00000000000512,-469.99999999999687,-320.0000000000054,-49.999999999997158,369.99999999999233,70.000000000000284,2460.0000000000009,389.99999999999346,2160.0000000000109,3260.000000000005,1590.0000000000177,5530.0000000000009,5579.99999999997,4049.9999999999973,4989.9999999999527,4349.99999999998,7709.99999999998,7180.0000000000073,9959.9999999999945,5939.9999999998836,6830.0000000001828,13050.00000000004,10720.000000000027,15010.000000000047,18040.000000000164,15249.999999999773,0,{"$f":"AV177+AV297+AV590+AV1410+AV977+AV1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",{"$f":"MATCH(E43,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,288722.22350998019,923289.99999999884,null,null,null,{"$f":"P178+P298+P591+P1411+P978+P1232","v":0},20470.000000000029,15709.999999999809,17950.000000000044,17960.000000000036,21500,21490.000000000236,23489.999999999782,24830.000000000382,25650.000000000091,26480.000000000018,26989.999999999782,30669.999999999618,29070.000000000164,29259.999999999764,30030.0000000002,29239.999999999782,31640.000000000327,34150.000000000546,35319.999999999709,34600.000000000364,33970.000000000255,36849.999999999454,36590.000000000146,40050.000000000182,40389.999999999418,40019.999999999527,42939.9999999996,41659.999999999854,42210.000000000036,42109.999999999673,0,{"$f":"AV178+AV298+AV591+AV1411+AV978+AV1232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D18","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-135124.54043058524,126729.08539821141,null,null,null,{"$f":"SUM(P19:P43)","v":2954.7181027226334},16.630794692857307,-2436.6867884199037,-15150.336532156449,-19962.708104686484,-19403.613243635795,-22404.171184142859,-20905.715801912818,-20631.447341838986,-17056.601328448542,-22333.001077016019,-21345.730756339573,-17941.481064546151,-7165.9700906655744,471.07436929617324,-1289.8975702213502,-1111.4789096331806,-381.66600445957738,-4422.8599569354919,-6486.1586474211945,-10716.967284634935,-7462.8151625938481,-7767.4461737593083,-6930.3655979932882,-11988.181915992907,-14284.994335312338,-13424.366202914163,-15396.639483596598,-15658.71658836065,-13841.133604197406,-22233.860081577353,35394.853306914665,{"$f":"SUM(AV19:AV43)","v":33950.986782571927},32764.317229285294,31603.041470621032,30468.004955176031,29358.052829231223,28274.015359642144,27197.215094745272,26095.899671964151,24542.826006791416,23408.184755026254,22202.931070320079,21010.711452542888,19799.04342002195,18738.024693587642,17706.343724974413,16702.52521294729,15727.94320310428,14777.058452585097,13699.694272859444]
[]
[null,null,null,"Vero Revenue Requirement",null,null,null,null,null,null,{"$f":"SUMPRODUCT(P46:BN46,$P$14:$BN$14,$P$13:$BN$13)","v":854707.20528700436},{"$f":"SUM(P46:BN46)","v":3211332.4885964431},null,null,null,{"$f":"SUM(P19:P38)+P42+P43+P41","v":2954.7181027226334},{"$f":"SUM(Q19:Q38)+Q42+Q43+Q41","v":67294.121042364306},66128.247843721081,54124.94970829568,54038.885081307919,59045.000626501482,57319.246381053206,60001.285592073553,62167.01029712829,67579.375249438031,64751.896821862858,67942.123210357153,73272.210817015686,86047.649920553245,96155.968075562734,96971.430664025305,99821.589462814998,103099.2422220975,103588.05993402105,104930.98151598558,103356.20296872687,108952.15339821545,111692.62662770264,115084.13291643733,112146.98925854226,114372.5195718864,119421.17680858127,120156.45647716214,123364.85831902278,128588.47475282659,123541.23196352474,35394.853306914665,33950.986782571927,32764.317229285294,31603.041470621032,30468.004955176031,29358.052829231223,28274.015359642144,27197.215094745272,26095.899671964151,24542.826006791416,23408.184755026254,22202.931070320079,21010.711452542888,19799.04342002195,18738.024693587642,17706.343724974413,16702.52521294729,15727.94320310428,14777.058452585097,13699.694272859444]
[]
[null,null,null,"Revenue Requirement - unfavorable/(favorable)",null,null,null,null,null,null,"CPVRR","SUM"]
[null,null,null,"Operating Savings",null,{"$f":"MATCH(D49,lookups!$C$100:$C$105,0)","v":1},null,null,null,null,{"$f":"SUMPRODUCT(P49:BN49,$P$14:$BN$14,$P$13:$BN$13)","v":-995277.41632426006},{"$f":"SUM(P49:BN49)","v":-3090914.1252662316},null,null,null,{"$f":"SUMIF($F$154:$F$178,$F49,P$154:P$178)","v":0},-70528.130671671446,-71625.016276140988,-69275.286240452129,-74001.593185994396,-78448.613870137269,-79723.417565196069,-80907.001393986371,-82798.457638967287,-84635.976577886569,{"$f":"SUMIF($F$154:$F$178,$F49,Z$154:Z$178)","v":-87084.897898878873},-89287.853966696741,-91213.691881561841,-93213.620011218823,-95684.893706266565,-98261.32823424667,-100933.06837244818,-103480.90822655708,-108010.91989095655,-111417.14016340677,{"$f":"SUMIF($F$154:$F$178,$F49,AJ$154:AJ$178)","v":-114073.17025336179},-116414.9685608093,-119460.07280146195,-122014.49851443063,-124135.17117453518,-128657.51390719874,-132845.54301149544,-135553.09596075874,-139023.57490738342,-142429.60835702397,{"$f":"SUMIF($F$154:$F$178,$F49,AT$154:AT$178)","v":-145775.09204510209},0,0,0,0,0,0,0,0,0,{"$f":"SUMIF($F$154:$F$178,$F49,BD$154:BD$178)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Expense",null,{"$f":"MATCH(D50,lookups!$C$100:$C$105,0)","v":2},null,null,null,null,468213.70543029311,1643437.4115318034,null,null,null,1697.9819696368722,34080.537834861032,{"$f":"SUMIF($F$154:$F$178,$F50,R$154:R$178)","v":30934.058695127518},22400.470141903512,21868.454076208298,25853.956963699518,24641.858221992956,26966.928234448624,28607.196959649213,33489.207721019477,30584.27389794818,33596.582517089417,38423.13007403347,50684.327209176517,60269.383421197475,60546.81020301806,62833.456890707756,65518.567455927987,66331.011173125677,69002.313814125591,66726.606690308603,71404.66234224166,73948.066594827062,77076.0577304771,73850.47687496958,75760.274948696606,80463.766426388233,80828.577823642161,83642.616957494945,88447.871289359478,82957.926378500953,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Property Tax and Insurance",null,null,null,null,null,null,31486.810938402046,167230.59402738561,null,null,null,{"$f":"P979","v":139.55990232670661},{"$f":"Q979","v":1421.8128259559542},1671.4481676882911,1830.7783731631553,1972.9117577907448,2181.4208622218748,2304.6518813976422,2416.354706980811,2558.9240441082111,2701.0260981695287,2830.7239772189319,2961.4995605851982,3094.6854408810987,3230.6954811815453,3367.8902465394908,3506.3077522860067,3647.8895731787184,3794.3520570641408,3943.3153804071262,4093.6662711215986,4234.8787242507042,4389.3278856354336,4455.9070816179592,4523.5923941578731,4592.4204722678514,4662.4291960493456,4735.6763843546705,4810.1838404211394,4885.9933941730042,4963.1482825956837,5041.6931975582447,{"$f":"AU979","v":4875.5444563301444},4666.2887734493916,4501.7633163535365,4339.2766455990732,4181.0485504432063,4027.1700433723568,3879.4511399281541,3735.7211656110803,3586.5486009059309,2948.7794040457516,2802.2506451573972,2646.8082755615633,2496.4748900333771,2337.4513399253165,2201.0951107879728,2069.3879832330895,1942.5028086569976,1821.1779908113572,1705.5095102942828,1501.1781635369612]
[null,null,null,"Depreciation",null,null,null,null,null,null,126214.59249984912,512003.16745429626,null,null,null,{"$f":"P299","v":332.24661682612862},{"$f":"Q299","v":15385.477113582398},16261.62145974417,9395.1937846195324,9680.7474328353401,10069.280843049508,9526.1004852632268,9792.7625213979572,10085.401821044348,10384.596327421314,10307.420631635616,10304.939115619156,10615.018602763905,10934.452255543029,11263.527003181724,11602.53871572893,11951.792486742623,12311.602925031995,11704.467169613903,9966.0058317056428,10174.614583845239,10526.256103492758,10782.591260367231,11046.748140138661,11318.971752918602,11599.514965417762,11888.63875795811,12186.612490031188,12493.714174690478,12810.230762075598,13136.458432376014,9327.6549141736268,9327.6549141736141,9327.6549141736141,9327.6549141736141,9327.6549141736141,9327.6549141736141,9327.6549141736141,9311.09267414446,9253.4016566654882,9208.9221546339049,9064.0416636055597,8823.4991554940971,8555.2421260000774,8239.0176991898752,8014.846598467635,7783.7243545371548,7545.9180487750327,7302.6604091464305,7047.2969583350341,6720.3749894242264]
[null,null,null,"Interest Expense",null,null,null,null,null,null,44429.91994388694,169757.15099172422,null,null,null,{"$f":"P505","v":148.88444485933141},{"$f":"Q505","v":3728.5020317948811},{"$f":"R505","v":3854.4994361855593},3888.1306575808585,3891.5950267159815,3971.9372694962685,3954.1632039905098,3950.1049019791931,3967.2229025438869,3984.1152399487951,3988.8445397431842,3998.2571000460139,4009.6899246587136,4020.8427062885057,4031.6529574879874,4043.148737620219,4056.9339267918099,4073.2973719025449,4098.8179659870211,4148.083104011137,4214.6807009581307,4292.791175086465,4268.9209851934747,4255.9607998168858,4245.9809500518577,4239.3763945402534,4236.1129300751363,4235.7311225896301,4237.9032226906647,4242.5865090638117,4249.7809349774489,4019.6058040985258,3785.4263993651903,3591.5474150253149,3402.0983787736177,3216.8186074321138,3035.4717866930182,2857.8720790791367,2684.0300047157634,2514.3715240356464,2349.1945586453876,2189.2513914436977,2035.7503195854292,1889.0093222595387,1749.3261083566781,1616.4577965277949,1489.590881375108,1368.3620837625276,1252.6581491590032,1142.6724083321774,1039.0867983824398]
[null,null,null,"Return on Equity",null,null,null,null,null,null,141701.04823850232,541409.17363545077,null,null,null,{"$f":"P534","v":474.83952097189172},{"$f":"Q534","v":11891.370655899935},12293.216175766696,12400.476763480421,12411.525730900394,12667.762519852011,12611.075410876645,12598.13220391615,12652.72691457122,12706.601914132256,12721.685144962861,12751.704772799323,12788.167661636226,12823.737404946873,12858.214710524349,12894.878384398035,12938.843706825972,12991.031901806131,13072.425137220614,13229.547223158386,13441.947995193828,13691.066968992791,13614.937393838016,13573.603269096235,13541.774375982017,13520.710362355036,13510.302143385021,13509.084438716862,13516.011952013856,13530.948431510422,13553.893728164661,12819.792533177804,12072.920444088033,11454.579124835745,10850.366309270386,10259.450596398536,9681.0783052509505,9114.6567414146393,8560.2194568920295,8019.1249740460826,7492.3234589811227,6982.2141794755717,6492.650776806352,6024.6473870432592,5579.1534978722602,5155.3944839552569,4750.775819626685,4364.1388929770019,3995.1224995343596,3644.3432321818009,3313.9760037276337]
[null,null,null,"Income Tax",null,null,null,null,null,null,48106.798842741176,183805.71302378271,null,null,null,{"$f":"P563","v":161.20564810170242},{"$f":"Q563","v":4037.0610042700937},4173.4855532088523,4209.899987548205,4213.6510568571484,4300.642168182294,4281.3971775322289,4277.0030233508114,4295.5376552114067,4313.8279487466616,4318.9486303540789,4329.1401442180531,4341.5191130422627,4353.5948634167644,4365.2997366317004,4377.746870974056,4392.6728785681362,4410.3905103646957,4438.023107666686,4491.3652718632275,4563.4742741703512,4648.0489227663556,4622.2033118588779,4608.170582750573,4597.3648323523439,4590.2137048273844,4586.6801664201103,4586.2667617611532,4588.6186179598308,4593.689478221575,4601.4792919474021,4352.2555991345707,4098.6962514956958,3888.7724588970864,3683.645222804339,3483.0322867285631,3286.6777797412815,3094.3804850466013,2906.1517933819368,2722.4529163110037,2543.606430485253,2370.4268753440269,2204.2225428726406,2045.3377272066359,1894.094774677817,1750.2307038489848,1612.8646862023752,1481.6033787757299,1356.3241544531288,1237.2363434418019,1125.0783177881838]
[null,null,null,"AFUDC Perm Tax Difference",null,null,null,null,null,null,0,0,null,null,null,{"$f":"P1233","v":0},{"$f":"Q1233","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ITC Normalization",null,null,null,null,null,null,0,0,null,null,null,{"$f":"P1412","v":0},{"$f":"Q1412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV1412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D48","v":"Total Revenue Requirement - unfavorable/(favorable)"},null,null,null,null,null,null,-135124.54043058524,126729.08539821122,null,null,null,{"$f":"SUM(P49:P57)","v":2954.7181027226334},16.630794692844574,-2436.6867884198955,-15150.336532156449,-19962.708104686491,-19403.613243635806,-22404.171184142866,-20905.715801912826,-20631.447341839008,-17056.601328448534,-22333.001077016019,-21345.730756339581,-17941.481064546169,-7165.970090665588,471.0743692961596,-1289.8975702213656,-1111.4789096331615,-381.66600445958284,-4422.8599569355156,-6486.1586474211908,-10716.967284634935,-7462.8151625938399,-7767.4461737593292,-6930.3655979932983,-11988.181915992922,-14284.994335312349,-13424.366202914151,-15396.639483596611,-15658.716588360643,-13841.133604197406,-22233.860081577375,35394.853306914672,{"$f":"SUM(AV49:AV57)","v":33950.986782571927},32764.317229285294,31603.041470621029,30468.004955176031,29358.052829231223,28274.015359642148,27197.215094745272,26095.899671964151,24542.82600679142,23408.184755026254,22202.931070320083,21010.711452542888,19799.04342002195,18738.024693587646,17706.343724974413,16702.52521294729,15727.943203104278,14777.058452585095,13699.694272859444]
[null,null,null,"check",null,null,null,null,null,null,{"$f":"K58-K44","v":0},{"$f":"L58-L44","v":-1.8917489796876907E-10},null,null,null,{"$f":"P58-P44","v":0},-1.2732925824820995E-11,8.1854523159563541E-12,0,0,0,0,0,0,0,0,0,0,-1.3642420526593924E-11,-1.3642420526593924E-11,-1.546140993013978E-11,1.9099388737231493E-11,-5.4569682106375694E-12,-2.3646862246096134E-11,0,0,8.1854523159563541E-12,-2.0918378140777349E-11,-1.0004441719502211E-11,-1.4551915228366852E-11,0,0,0,0,0,0,0,{"$f":"AV58-AV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cumulative CPVRR",null,null,null,null,null,null,{"$f":"BN61","v":-107613.32404890095},null,null,null,null,{"$f":"SUMPRODUCT($P44:P44,$P$14:P$14)","v":2846.6393668076785},{"$f":"SUMPRODUCT($P44:Q44,$P$14:Q$14)","v":2861.5111209230363},{"$f":"SUMPRODUCT($P44:R44,$P$14:R$14)","v":839.87095758026908},{"$f":"SUMPRODUCT($P44:S44,$P$14:S$14)","v":-10824.741204555863},{"$f":"SUMPRODUCT($P44:T44,$P$14:T$14)","v":-25087.756743138903},{"$f":"SUMPRODUCT($P44:U44,$P$14:U$14)","v":-37953.011295175485},{"$f":"SUMPRODUCT($P44:V44,$P$14:V$14)","v":-51735.245020923219},{"$f":"SUMPRODUCT($P44:W44,$P$14:W$14)","v":-63669.619075528382},{"$f":"SUMPRODUCT($P44:X44,$P$14:X$14)","v":-74599.31738653408},{"$f":"SUMPRODUCT($P44:Y44,$P$14:Y$14)","v":-82984.544934759135},{"$f":"SUMPRODUCT($P44:Z44,$P$14:Z$14)","v":-93171.030990435378},{"$f":"SUMPRODUCT($P44:AA44,$P$14:AA$14)","v":-102206.11532140883},{"$f":"SUMPRODUCT($P44:AB44,$P$14:AB$14)","v":-109253.4248956541},{"$f":"SUMPRODUCT($P44:AC44,$P$14:AC$14)","v":-111865.48956447573},{"$f":"SUMPRODUCT($P44:AD44,$P$14:AD$14)","v":-111706.17577669983},{"$f":"SUMPRODUCT($P44:AE44,$P$14:AE$14)","v":-112110.99673431432},{"$f":"SUMPRODUCT($P44:AF44,$P$14:AF$14)","v":-112434.70431110589},{"$f":"SUMPRODUCT($P44:AG44,$P$14:AG$14)","v":-112537.85662917538},{"$f":"SUMPRODUCT($P44:AH44,$P$14:AH$14)","v":-113646.91309009246},{"$f":"SUMPRODUCT($P44:AI44,$P$14:AI$14)","v":-115156.23511685648},{"$f":"SUMPRODUCT($P44:AJ44,$P$14:AJ$14)","v":-117470.48432184648},{"$f":"SUMPRODUCT($P44:AK44,$P$14:AK$14)","v":-118965.97867901702},{"$f":"SUMPRODUCT($P44:AL44,$P$14:AL$14)","v":-120410.13864010088},{"$f":"SUMPRODUCT($P44:AM44,$P$14:AM$14)","v":-121605.87949627156},{"$f":"SUMPRODUCT($P44:AN44,$P$14:AN$14)","v":-123525.33532622346},{"$f":"SUMPRODUCT($P44:AO44,$P$14:AO$14)","v":-125647.84044262659},{"$f":"SUMPRODUCT($P44:AP44,$P$14:AP$14)","v":-127498.46115424082},{"$f":"SUMPRODUCT($P44:AQ44,$P$14:AQ$14)","v":-129468.13103330269},{"$f":"SUMPRODUCT($P44:AR44,$P$14:AR$14)","v":-131327.08031843486},{"$f":"SUMPRODUCT($P44:AS44,$P$14:AS$14)","v":-132851.92958059712},{"$f":"SUMPRODUCT($P44:AT44,$P$14:AT$14)","v":-135124.54043058524},{"$f":"SUMPRODUCT($P44:AU44,$P$14:AU$14)","v":-131767.209130206},{"$f":"SUMPRODUCT($P44:AV44,$P$14:AV$14)","v":-128778.72909128333},{"$f":"SUMPRODUCT($P44:AW44,$P$14:AW$14)","v":-126102.37879856878},{"$f":"SUMPRODUCT($P44:AX44,$P$14:AX$14)","v":-123707.26767148839},{"$f":"SUMPRODUCT($P44:AY44,$P$14:AY$14)","v":-121564.45266042493},{"$f":"SUMPRODUCT($P44:AZ44,$P$14:AZ$14)","v":-119648.38083301908},{"$f":"SUMPRODUCT($P44:BA44,$P$14:BA$14)","v":-117935.93870871351},{"$f":"SUMPRODUCT($P44:BB44,$P$14:BB$14)","v":-116407.6415588785},{"$f":"SUMPRODUCT($P44:BC44,$P$14:BC$14)","v":-115046.82521582168},{"$f":"SUMPRODUCT($P44:BD44,$P$14:BD$14)","v":-113859.15549049244},{"$f":"SUMPRODUCT($P44:BE44,$P$14:BE$14)","v":-112807.96183909036},{"$f":"SUMPRODUCT($P44:BF44,$P$14:BF$14)","v":-111882.87978144721},{"$f":"SUMPRODUCT($P44:BG44,$P$14:BG$14)","v":-111070.5084650271},{"$f":"SUMPRODUCT($P44:BH44,$P$14:BH$14)","v":-110360.11017809276},{"$f":"SUMPRODUCT($P44:BI44,$P$14:BI$14)","v":-109736.19524615852},{"$f":"SUMPRODUCT($P44:BJ44,$P$14:BJ$14)","v":-109189.19765016898},{"$f":"SUMPRODUCT($P44:BK44,$P$14:BK$14)","v":-108710.36634276007},{"$f":"SUMPRODUCT($P44:BL44,$P$14:BL$14)","v":-108291.94270637548},{"$f":"SUMPRODUCT($P44:BM44,$P$14:BM$14)","v":-107927.12480247843},{"$f":"SUMPRODUCT($P44:BN44,$P$14:BN$14)","v":-107613.32404890095}]
[]
[null,null,null,"CASH FLOWS"]
[]
[null,null,null,"Cash Flow, Unescalated",null,null,null,null,"Sign Flip"]
[null,null,{"$f":"C65+1","v":1},{"$f":"Input!D16","v":"Acquired Inventory "},{"$f":"Input!E16","v":"Capital"},{"$f":"MATCH(E66,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E16=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E16=lookups!$C$100,-1,1)","v":1},null,{"$f":"SUMPRODUCT(P66:BN66,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P66:BN66)","v":4000},null,null,null,{"$f":"Input!R16*$I66","v":0},{"$f":"Input!S16*$I66","v":4000},{"$f":"Input!T16*$I66","v":0},{"$f":"Input!U16*$I66","v":0},{"$f":"Input!V16*$I66","v":0},{"$f":"Input!W16*$I66","v":0},{"$f":"Input!X16*$I66","v":0},{"$f":"Input!Y16*$I66","v":0},{"$f":"Input!Z16*$I66","v":0},{"$f":"Input!AA16*$I66","v":0},{"$f":"Input!AB16*$I66","v":0},{"$f":"Input!AC16*$I66","v":0},{"$f":"Input!AD16*$I66","v":0},{"$f":"Input!AE16*$I66","v":0},{"$f":"Input!AF16*$I66","v":0},{"$f":"Input!AG16*$I66","v":0},{"$f":"Input!AH16*$I66","v":0},{"$f":"Input!AI16*$I66","v":0},{"$f":"Input!AJ16*$I66","v":0},{"$f":"Input!AK16*$I66","v":0},{"$f":"Input!AL16*$I66","v":0},{"$f":"Input!AM16*$I66","v":0},{"$f":"Input!AN16*$I66","v":0},{"$f":"Input!AO16*$I66","v":0},{"$f":"Input!AP16*$I66","v":0},{"$f":"Input!AQ16*$I66","v":0},{"$f":"Input!AR16*$I66","v":0},{"$f":"Input!AS16*$I66","v":0},{"$f":"Input!AT16*$I66","v":0},{"$f":"Input!AU16*$I66","v":0},{"$f":"Input!AV16*$I66","v":0},{"$f":"Input!AW16*$I66","v":0},{"$f":"Input!AX16*$I66","v":0},{"$f":"Input!AY16*$I66","v":0},{"$f":"Input!AZ16*$I66","v":0},{"$f":"Input!BA16*$I66","v":0},{"$f":"Input!BB16*$I66","v":0},{"$f":"Input!BC16*$I66","v":0},{"$f":"Input!BD16*$I66","v":0},{"$f":"Input!BE16*$I66","v":0},{"$f":"Input!BF16*$I66","v":0},{"$f":"Input!BG16*$I66","v":0},{"$f":"Input!BH16*$I66","v":0},{"$f":"Input!BI16*$I66","v":0},{"$f":"Input!BJ16*$I66","v":0},{"$f":"Input!BK16*$I66","v":0},{"$f":"Input!BL16*$I66","v":0},{"$f":"Input!BM16*$I66","v":0},{"$f":"Input!BN16*$I66","v":0},{"$f":"Input!BO16*$I66","v":0},{"$f":"Input!BP16*$I66","v":0}]
[null,null,{"$f":"C66+1","v":2},{"$f":"Input!D17","v":"PP&E - Dist"},{"$f":"Input!E17","v":"Capital"},{"$f":"MATCH(E67,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E17=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E17=lookups!$C$100,-1,1)","v":1},null,{"$f":"SUMPRODUCT(P67:BN67,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P67:BN67)","v":52391.809552991872},null,null,null,{"$f":"Input!R17*$I67","v":0},{"$f":"Input!S17*$I67","v":52391.809552991872},{"$f":"Input!T17*$I67","v":0},{"$f":"Input!U17*$I67","v":0},{"$f":"Input!V17*$I67","v":0},{"$f":"Input!W17*$I67","v":0},{"$f":"Input!X17*$I67","v":0},{"$f":"Input!Y17*$I67","v":0},{"$f":"Input!Z17*$I67","v":0},{"$f":"Input!AA17*$I67","v":0},{"$f":"Input!AB17*$I67","v":0},{"$f":"Input!AC17*$I67","v":0},{"$f":"Input!AD17*$I67","v":0},{"$f":"Input!AE17*$I67","v":0},{"$f":"Input!AF17*$I67","v":0},{"$f":"Input!AG17*$I67","v":0},{"$f":"Input!AH17*$I67","v":0},{"$f":"Input!AI17*$I67","v":0},{"$f":"Input!AJ17*$I67","v":0},{"$f":"Input!AK17*$I67","v":0},{"$f":"Input!AL17*$I67","v":0},{"$f":"Input!AM17*$I67","v":0},{"$f":"Input!AN17*$I67","v":0},{"$f":"Input!AO17*$I67","v":0},{"$f":"Input!AP17*$I67","v":0},{"$f":"Input!AQ17*$I67","v":0},{"$f":"Input!AR17*$I67","v":0},{"$f":"Input!AS17*$I67","v":0},{"$f":"Input!AT17*$I67","v":0},{"$f":"Input!AU17*$I67","v":0},{"$f":"Input!AV17*$I67","v":0},{"$f":"Input!AW17*$I67","v":0},{"$f":"Input!AX17*$I67","v":0},{"$f":"Input!AY17*$I67","v":0},{"$f":"Input!AZ17*$I67","v":0},{"$f":"Input!BA17*$I67","v":0},{"$f":"Input!BB17*$I67","v":0},{"$f":"Input!BC17*$I67","v":0},{"$f":"Input!BD17*$I67","v":0},{"$f":"Input!BE17*$I67","v":0},{"$f":"Input!BF17*$I67","v":0},{"$f":"Input!BG17*$I67","v":0},{"$f":"Input!BH17*$I67","v":0},{"$f":"Input!BI17*$I67","v":0},{"$f":"Input!BJ17*$I67","v":0},{"$f":"Input!BK17*$I67","v":0},{"$f":"Input!BL17*$I67","v":0},{"$f":"Input!BM17*$I67","v":0},{"$f":"Input!BN17*$I67","v":0},{"$f":"Input!BO17*$I67","v":0},{"$f":"Input!BP17*$I67","v":0}]
[null,null,3,{"$f":"Input!D18","v":"PP&E - Transmission"},{"$f":"Input!E18","v":"Capital"},{"$f":"MATCH(E68,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E18=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E18=lookups!$C$100,-1,1)","v":1},null,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"Input!R18*$I68","v":0},{"$f":"Input!S18*$I68","v":6359.2101323910574},{"$f":"Input!T18*$I68","v":0},{"$f":"Input!U18*$I68","v":0},{"$f":"Input!V18*$I68","v":0},{"$f":"Input!W18*$I68","v":0},{"$f":"Input!X18*$I68","v":0},{"$f":"Input!Y18*$I68","v":0},{"$f":"Input!Z18*$I68","v":0},{"$f":"Input!AA18*$I68","v":0},{"$f":"Input!AB18*$I68","v":0},{"$f":"Input!AC18*$I68","v":0},{"$f":"Input!AD18*$I68","v":0},{"$f":"Input!AE18*$I68","v":0},{"$f":"Input!AF18*$I68","v":0},{"$f":"Input!AG18*$I68","v":0},{"$f":"Input!AH18*$I68","v":0},{"$f":"Input!AI18*$I68","v":0},{"$f":"Input!AJ18*$I68","v":0},{"$f":"Input!AK18*$I68","v":0},{"$f":"Input!AL18*$I68","v":0},{"$f":"Input!AM18*$I68","v":0},{"$f":"Input!AN18*$I68","v":0},{"$f":"Input!AO18*$I68","v":0},{"$f":"Input!AP18*$I68","v":0},{"$f":"Input!AQ18*$I68","v":0},{"$f":"Input!AR18*$I68","v":0},{"$f":"Input!AS18*$I68","v":0},{"$f":"Input!AT18*$I68","v":0},{"$f":"Input!AU18*$I68","v":0},{"$f":"Input!AV18*$I68","v":0},{"$f":"Input!AW18*$I68","v":0},{"$f":"Input!AX18*$I68","v":0},{"$f":"Input!AY18*$I68","v":0},{"$f":"Input!AZ18*$I68","v":0},{"$f":"Input!BA18*$I68","v":0},{"$f":"Input!BB18*$I68","v":0},{"$f":"Input!BC18*$I68","v":0},{"$f":"Input!BD18*$I68","v":0},{"$f":"Input!BE18*$I68","v":0},{"$f":"Input!BF18*$I68","v":0},{"$f":"Input!BG18*$I68","v":0},{"$f":"Input!BH18*$I68","v":0},{"$f":"Input!BI18*$I68","v":0},{"$f":"Input!BJ18*$I68","v":0},{"$f":"Input!BK18*$I68","v":0},{"$f":"Input!BL18*$I68","v":0},{"$f":"Input!BM18*$I68","v":0},{"$f":"Input!BN18*$I68","v":0},{"$f":"Input!BO18*$I68","v":0},{"$f":"Input!BP18*$I68","v":0}]
[null,null,4,{"$f":"Input!D19","v":"PP&E - General Plant"},{"$f":"Input!E19","v":"Capital"},{"$f":"MATCH(E69,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E19=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E19=lookups!$C$100,-1,1)","v":1},null,795.90323540334805,890.04317854508679,null,null,null,{"$f":"Input!R19*$I69","v":0},{"$f":"Input!S19*$I69","v":890.04317854508679},{"$f":"Input!T19*$I69","v":0},{"$f":"Input!U19*$I69","v":0},{"$f":"Input!V19*$I69","v":0},{"$f":"Input!W19*$I69","v":0},{"$f":"Input!X19*$I69","v":0},{"$f":"Input!Y19*$I69","v":0},{"$f":"Input!Z19*$I69","v":0},{"$f":"Input!AA19*$I69","v":0},{"$f":"Input!AB19*$I69","v":0},{"$f":"Input!AC19*$I69","v":0},{"$f":"Input!AD19*$I69","v":0},{"$f":"Input!AE19*$I69","v":0},{"$f":"Input!AF19*$I69","v":0},{"$f":"Input!AG19*$I69","v":0},{"$f":"Input!AH19*$I69","v":0},{"$f":"Input!AI19*$I69","v":0},{"$f":"Input!AJ19*$I69","v":0},{"$f":"Input!AK19*$I69","v":0},{"$f":"Input!AL19*$I69","v":0},{"$f":"Input!AM19*$I69","v":0},{"$f":"Input!AN19*$I69","v":0},{"$f":"Input!AO19*$I69","v":0},{"$f":"Input!AP19*$I69","v":0},{"$f":"Input!AQ19*$I69","v":0},{"$f":"Input!AR19*$I69","v":0},{"$f":"Input!AS19*$I69","v":0},{"$f":"Input!AT19*$I69","v":0},{"$f":"Input!AU19*$I69","v":0},{"$f":"Input!AV19*$I69","v":0},{"$f":"Input!AW19*$I69","v":0},{"$f":"Input!AX19*$I69","v":0},{"$f":"Input!AY19*$I69","v":0},{"$f":"Input!AZ19*$I69","v":0},{"$f":"Input!BA19*$I69","v":0},{"$f":"Input!BB19*$I69","v":0},{"$f":"Input!BC19*$I69","v":0},{"$f":"Input!BD19*$I69","v":0},{"$f":"Input!BE19*$I69","v":0},{"$f":"Input!BF19*$I69","v":0},{"$f":"Input!BG19*$I69","v":0},{"$f":"Input!BH19*$I69","v":0},{"$f":"Input!BI19*$I69","v":0},{"$f":"Input!BJ19*$I69","v":0},{"$f":"Input!BK19*$I69","v":0},{"$f":"Input!BL19*$I69","v":0},{"$f":"Input!BM19*$I69","v":0},{"$f":"Input!BN19*$I69","v":0},{"$f":"Input!BO19*$I69","v":0},{"$f":"Input!BP19*$I69","v":0}]
[null,null,5,{"$f":"Input!D20","v":"PP&E - Land (included in Trans and Dist)"},{"$f":"Input!E20","v":"Land"},{"$f":"MATCH(E70,lookups!$C$100:$C$105,0)","v":3},null,{"$f":"IF(Input!$E20=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E20=lookups!$C$100,-1,1)","v":1},null,1613.9039944974979,1804.7975899999999,null,null,null,{"$f":"Input!R20*$I70","v":0},{"$f":"Input!S20*$I70","v":1804.7975899999999},{"$f":"Input!T20*$I70","v":0},{"$f":"Input!U20*$I70","v":0},{"$f":"Input!V20*$I70","v":0},{"$f":"Input!W20*$I70","v":0},{"$f":"Input!X20*$I70","v":0},{"$f":"Input!Y20*$I70","v":0},{"$f":"Input!Z20*$I70","v":0},{"$f":"Input!AA20*$I70","v":0},{"$f":"Input!AB20*$I70","v":0},{"$f":"Input!AC20*$I70","v":0},{"$f":"Input!AD20*$I70","v":0},{"$f":"Input!AE20*$I70","v":0},{"$f":"Input!AF20*$I70","v":0},{"$f":"Input!AG20*$I70","v":0},{"$f":"Input!AH20*$I70","v":0},{"$f":"Input!AI20*$I70","v":0},{"$f":"Input!AJ20*$I70","v":0},{"$f":"Input!AK20*$I70","v":0},{"$f":"Input!AL20*$I70","v":0},{"$f":"Input!AM20*$I70","v":0},{"$f":"Input!AN20*$I70","v":0},{"$f":"Input!AO20*$I70","v":0},{"$f":"Input!AP20*$I70","v":0},{"$f":"Input!AQ20*$I70","v":0},{"$f":"Input!AR20*$I70","v":0},{"$f":"Input!AS20*$I70","v":0},{"$f":"Input!AT20*$I70","v":0},{"$f":"Input!AU20*$I70","v":0},{"$f":"Input!AV20*$I70","v":0},{"$f":"Input!AW20*$I70","v":0},{"$f":"Input!AX20*$I70","v":0},{"$f":"Input!AY20*$I70","v":0},{"$f":"Input!AZ20*$I70","v":0},{"$f":"Input!BA20*$I70","v":0},{"$f":"Input!BB20*$I70","v":0},{"$f":"Input!BC20*$I70","v":0},{"$f":"Input!BD20*$I70","v":0},{"$f":"Input!BE20*$I70","v":0},{"$f":"Input!BF20*$I70","v":0},{"$f":"Input!BG20*$I70","v":0},{"$f":"Input!BH20*$I70","v":0},{"$f":"Input!BI20*$I70","v":0},{"$f":"Input!BJ20*$I70","v":0},{"$f":"Input!BK20*$I70","v":0},{"$f":"Input!BL20*$I70","v":0},{"$f":"Input!BM20*$I70","v":0},{"$f":"Input!BN20*$I70","v":0},{"$f":"Input!BO20*$I70","v":0},{"$f":"Input!BP20*$I70","v":0}]
[null,null,6,{"$f":"Input!D21","v":"Asset Acquisition Adjustment "},{"$f":"Input!E21","v":"Capital"},{"$f":"MATCH(E71,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E21=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E21=lookups!$C$100,-1,1)","v":1},null,102178.3813266779,114264.10554607198,null,null,null,{"$f":"Input!R21*$I71","v":0},{"$f":"Input!S21*$I71","v":114264.10554607198},{"$f":"Input!T21*$I71","v":0},{"$f":"Input!U21*$I71","v":0},{"$f":"Input!V21*$I71","v":0},{"$f":"Input!W21*$I71","v":0},{"$f":"Input!X21*$I71","v":0},{"$f":"Input!Y21*$I71","v":0},{"$f":"Input!Z21*$I71","v":0},{"$f":"Input!AA21*$I71","v":0},{"$f":"Input!AB21*$I71","v":0},{"$f":"Input!AC21*$I71","v":0},{"$f":"Input!AD21*$I71","v":0},{"$f":"Input!AE21*$I71","v":0},{"$f":"Input!AF21*$I71","v":0},{"$f":"Input!AG21*$I71","v":0},{"$f":"Input!AH21*$I71","v":0},{"$f":"Input!AI21*$I71","v":0},{"$f":"Input!AJ21*$I71","v":0},{"$f":"Input!AK21*$I71","v":0},{"$f":"Input!AL21*$I71","v":0},{"$f":"Input!AM21*$I71","v":0},{"$f":"Input!AN21*$I71","v":0},{"$f":"Input!AO21*$I71","v":0},{"$f":"Input!AP21*$I71","v":0},{"$f":"Input!AQ21*$I71","v":0},{"$f":"Input!AR21*$I71","v":0},{"$f":"Input!AS21*$I71","v":0},{"$f":"Input!AT21*$I71","v":0},{"$f":"Input!AU21*$I71","v":0},{"$f":"Input!AV21*$I71","v":0},{"$f":"Input!AW21*$I71","v":0},{"$f":"Input!AX21*$I71","v":0},{"$f":"Input!AY21*$I71","v":0},{"$f":"Input!AZ21*$I71","v":0},{"$f":"Input!BA21*$I71","v":0},{"$f":"Input!BB21*$I71","v":0},{"$f":"Input!BC21*$I71","v":0},{"$f":"Input!BD21*$I71","v":0},{"$f":"Input!BE21*$I71","v":0},{"$f":"Input!BF21*$I71","v":0},{"$f":"Input!BG21*$I71","v":0},{"$f":"Input!BH21*$I71","v":0},{"$f":"Input!BI21*$I71","v":0},{"$f":"Input!BJ21*$I71","v":0},{"$f":"Input!BK21*$I71","v":0},{"$f":"Input!BL21*$I71","v":0},{"$f":"Input!BM21*$I71","v":0},{"$f":"Input!BN21*$I71","v":0},{"$f":"Input!BO21*$I71","v":0},{"$f":"Input!BP21*$I71","v":0}]
[null,null,7,{"$f":"Input!D22","v":"Lease Easement Indian River"},{"$f":"Input!E22","v":"Operating Expense"},{"$f":"MATCH(E72,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E22=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E22=lookups!$C$100,-1,1)","v":1},null,255.13451700431398,690,null,null,null,{"$f":"Input!R22*$I72","v":0},{"$f":"Input!S22*$I72","v":23},{"$f":"Input!T22*$I72","v":23},{"$f":"Input!U22*$I72","v":23},{"$f":"Input!V22*$I72","v":23},{"$f":"Input!W22*$I72","v":23},{"$f":"Input!X22*$I72","v":23},{"$f":"Input!Y22*$I72","v":23},{"$f":"Input!Z22*$I72","v":23},{"$f":"Input!AA22*$I72","v":23},{"$f":"Input!AB22*$I72","v":23},{"$f":"Input!AC22*$I72","v":23},{"$f":"Input!AD22*$I72","v":23},{"$f":"Input!AE22*$I72","v":23},{"$f":"Input!AF22*$I72","v":23},{"$f":"Input!AG22*$I72","v":23},{"$f":"Input!AH22*$I72","v":23},{"$f":"Input!AI22*$I72","v":23},{"$f":"Input!AJ22*$I72","v":23},{"$f":"Input!AK22*$I72","v":23},{"$f":"Input!AL22*$I72","v":23},{"$f":"Input!AM22*$I72","v":23},{"$f":"Input!AN22*$I72","v":23},{"$f":"Input!AO22*$I72","v":23},{"$f":"Input!AP22*$I72","v":23},{"$f":"Input!AQ22*$I72","v":23},{"$f":"Input!AR22*$I72","v":23},{"$f":"Input!AS22*$I72","v":23},{"$f":"Input!AT22*$I72","v":23},{"$f":"Input!AU22*$I72","v":23},{"$f":"Input!AV22*$I72","v":23},{"$f":"Input!AW22*$I72","v":0},{"$f":"Input!AX22*$I72","v":0},{"$f":"Input!AY22*$I72","v":0},{"$f":"Input!AZ22*$I72","v":0},{"$f":"Input!BA22*$I72","v":0},{"$f":"Input!BB22*$I72","v":0},{"$f":"Input!BC22*$I72","v":0},{"$f":"Input!BD22*$I72","v":0},{"$f":"Input!BE22*$I72","v":0},{"$f":"Input!BF22*$I72","v":0},{"$f":"Input!BG22*$I72","v":0},{"$f":"Input!BH22*$I72","v":0},{"$f":"Input!BI22*$I72","v":0},{"$f":"Input!BJ22*$I72","v":0},{"$f":"Input!BK22*$I72","v":0},{"$f":"Input!BL22*$I72","v":0},{"$f":"Input!BM22*$I72","v":0},{"$f":"Input!BN22*$I72","v":0},{"$f":"Input!BO22*$I72","v":0},{"$f":"Input!BP22*$I72","v":0}]
[null,null,8,{"$f":"Input!D23","v":"Prepaid Easement Vero Beach"},{"$f":"Input!E23","v":"Capital"},{"$f":"MATCH(E73,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E23=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E23=lookups!$C$100,-1,1)","v":1},null,1788.4598288913915,2000,null,null,null,{"$f":"Input!R23*$I73","v":0},{"$f":"Input!S23*$I73","v":2000},{"$f":"Input!T23*$I73","v":0},{"$f":"Input!U23*$I73","v":0},{"$f":"Input!V23*$I73","v":0},{"$f":"Input!W23*$I73","v":0},{"$f":"Input!X23*$I73","v":0},{"$f":"Input!Y23*$I73","v":0},{"$f":"Input!Z23*$I73","v":0},{"$f":"Input!AA23*$I73","v":0},{"$f":"Input!AB23*$I73","v":0},{"$f":"Input!AC23*$I73","v":0},{"$f":"Input!AD23*$I73","v":0},{"$f":"Input!AE23*$I73","v":0},{"$f":"Input!AF23*$I73","v":0},{"$f":"Input!AG23*$I73","v":0},{"$f":"Input!AH23*$I73","v":0},{"$f":"Input!AI23*$I73","v":0},{"$f":"Input!AJ23*$I73","v":0},{"$f":"Input!AK23*$I73","v":0},{"$f":"Input!AL23*$I73","v":0},{"$f":"Input!AM23*$I73","v":0},{"$f":"Input!AN23*$I73","v":0},{"$f":"Input!AO23*$I73","v":0},{"$f":"Input!AP23*$I73","v":0},{"$f":"Input!AQ23*$I73","v":0},{"$f":"Input!AR23*$I73","v":0},{"$f":"Input!AS23*$I73","v":0},{"$f":"Input!AT23*$I73","v":0},{"$f":"Input!AU23*$I73","v":0},{"$f":"Input!AV23*$I73","v":0},{"$f":"Input!AW23*$I73","v":0},{"$f":"Input!AX23*$I73","v":0},{"$f":"Input!AY23*$I73","v":0},{"$f":"Input!AZ23*$I73","v":0},{"$f":"Input!BA23*$I73","v":0},{"$f":"Input!BB23*$I73","v":0},{"$f":"Input!BC23*$I73","v":0},{"$f":"Input!BD23*$I73","v":0},{"$f":"Input!BE23*$I73","v":0},{"$f":"Input!BF23*$I73","v":0},{"$f":"Input!BG23*$I73","v":0},{"$f":"Input!BH23*$I73","v":0},{"$f":"Input!BI23*$I73","v":0},{"$f":"Input!BJ23*$I73","v":0},{"$f":"Input!BK23*$I73","v":0},{"$f":"Input!BL23*$I73","v":0},{"$f":"Input!BM23*$I73","v":0},{"$f":"Input!BN23*$I73","v":0},{"$f":"Input!BO23*$I73","v":0},{"$f":"Input!BP23*$I73","v":0}]
[null,null,9,{"$f":"Input!D24","v":"OUC PPA Payment - Above Market"},{"$f":"Input!E24","v":"Capital"},{"$f":"MATCH(E74,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E24=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E24=lookups!$C$100,-1,1)","v":1},null,11081.742110942841,12904.02,null,null,null,{"$f":"Input!R24*$I74","v":0},{"$f":"Input!S24*$I74","v":5819.1},{"$f":"Input!T24*$I74","v":7084.92},{"$f":"Input!U24*$I74","v":0},{"$f":"Input!V24*$I74","v":0},{"$f":"Input!W24*$I74","v":0},{"$f":"Input!X24*$I74","v":0},{"$f":"Input!Y24*$I74","v":0},{"$f":"Input!Z24*$I74","v":0},{"$f":"Input!AA24*$I74","v":0},{"$f":"Input!AB24*$I74","v":0},{"$f":"Input!AC24*$I74","v":0},{"$f":"Input!AD24*$I74","v":0},{"$f":"Input!AE24*$I74","v":0},{"$f":"Input!AF24*$I74","v":0},{"$f":"Input!AG24*$I74","v":0},{"$f":"Input!AH24*$I74","v":0},{"$f":"Input!AI24*$I74","v":0},{"$f":"Input!AJ24*$I74","v":0},{"$f":"Input!AK24*$I74","v":0},{"$f":"Input!AL24*$I74","v":0},{"$f":"Input!AM24*$I74","v":0},{"$f":"Input!AN24*$I74","v":0},{"$f":"Input!AO24*$I74","v":0},{"$f":"Input!AP24*$I74","v":0},{"$f":"Input!AQ24*$I74","v":0},{"$f":"Input!AR24*$I74","v":0},{"$f":"Input!AS24*$I74","v":0},{"$f":"Input!AT24*$I74","v":0},{"$f":"Input!AU24*$I74","v":0},{"$f":"Input!AV24*$I74","v":0},{"$f":"Input!AW24*$I74","v":0},{"$f":"Input!AX24*$I74","v":0},{"$f":"Input!AY24*$I74","v":0},{"$f":"Input!AZ24*$I74","v":0},{"$f":"Input!BA24*$I74","v":0},{"$f":"Input!BB24*$I74","v":0},{"$f":"Input!BC24*$I74","v":0},{"$f":"Input!BD24*$I74","v":0},{"$f":"Input!BE24*$I74","v":0},{"$f":"Input!BF24*$I74","v":0},{"$f":"Input!BG24*$I74","v":0},{"$f":"Input!BH24*$I74","v":0},{"$f":"Input!BI24*$I74","v":0},{"$f":"Input!BJ24*$I74","v":0},{"$f":"Input!BK24*$I74","v":0},{"$f":"Input!BL24*$I74","v":0},{"$f":"Input!BM24*$I74","v":0},{"$f":"Input!BN24*$I74","v":0},{"$f":"Input!BO24*$I74","v":0},{"$f":"Input!BP24*$I74","v":0}]
[null,null,10,{"$f":"Input!D25","v":"PPA Energy Savings"},{"$f":"Input!E25","v":"Operating Savings"},{"$f":"MATCH(E75,lookups!$C$100:$C$105,0)","v":1},null,{"$f":"IF(Input!$E25=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"Sign Flip"},{"$f":"IF(Input!$E25=lookups!$C$100,-1,1)","v":-1},null,-5445.670606670401,-6310.7220679999991,null,null,null,{"$f":"Input!R25*$I75","v":0},{"$f":"Input!S25*$I75","v":-3250.6404239999993},{"$f":"Input!T25*$I75","v":-3060.0816439999999},{"$f":"Input!U25*$I75","v":0},{"$f":"Input!V25*$I75","v":0},{"$f":"Input!W25*$I75","v":0},{"$f":"Input!X25*$I75","v":0},{"$f":"Input!Y25*$I75","v":0},{"$f":"Input!Z25*$I75","v":0},{"$f":"Input!AA25*$I75","v":0},{"$f":"Input!AB25*$I75","v":0},{"$f":"Input!AC25*$I75","v":0},{"$f":"Input!AD25*$I75","v":0},{"$f":"Input!AE25*$I75","v":0},{"$f":"Input!AF25*$I75","v":0},{"$f":"Input!AG25*$I75","v":0},{"$f":"Input!AH25*$I75","v":0},{"$f":"Input!AI25*$I75","v":0},{"$f":"Input!AJ25*$I75","v":0},{"$f":"Input!AK25*$I75","v":0},{"$f":"Input!AL25*$I75","v":0},{"$f":"Input!AM25*$I75","v":0},{"$f":"Input!AN25*$I75","v":0},{"$f":"Input!AO25*$I75","v":0},{"$f":"Input!AP25*$I75","v":0},{"$f":"Input!AQ25*$I75","v":0},{"$f":"Input!AR25*$I75","v":0},{"$f":"Input!AS25*$I75","v":0},{"$f":"Input!AT25*$I75","v":0},{"$f":"Input!AU25*$I75","v":0},{"$f":"Input!AV25*$I75","v":0},{"$f":"Input!AW25*$I75","v":0},{"$f":"Input!AX25*$I75","v":0},{"$f":"Input!AY25*$I75","v":0},{"$f":"Input!AZ25*$I75","v":0},{"$f":"Input!BA25*$I75","v":0},{"$f":"Input!BB25*$I75","v":0},{"$f":"Input!BC25*$I75","v":0},{"$f":"Input!BD25*$I75","v":0},{"$f":"Input!BE25*$I75","v":0},{"$f":"Input!BF25*$I75","v":0},{"$f":"Input!BG25*$I75","v":0},{"$f":"Input!BH25*$I75","v":0},{"$f":"Input!BI25*$I75","v":0},{"$f":"Input!BJ25*$I75","v":0},{"$f":"Input!BK25*$I75","v":0},{"$f":"Input!BL25*$I75","v":0},{"$f":"Input!BM25*$I75","v":0},{"$f":"Input!BN25*$I75","v":0},{"$f":"Input!BO25*$I75","v":0},{"$f":"Input!BP25*$I75","v":0}]
[null,null,11,{"$f":"Input!D26","v":"Ongoing Distribution Capex"},{"$f":"Input!E26","v":"Capital"},{"$f":"MATCH(E76,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E26=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E26=lookups!$C$100,-1,1)","v":1},null,102067.88352529489,290925.53059266496,null,null,null,{"$f":"Input!R26*$I76","v":2671.3290369600004},{"$f":"Input!S26*$I76","v":860.15618621902649},{"$f":"Input!T26*$I76","v":4454.9098034980079},{"$f":"Input!U26*$I76","v":9284.5578838354595},{"$f":"Input!V26*$I76","v":9445.9957400465719},{"$f":"Input!W26*$I76","v":13405.727901468268},{"$f":"Input!X26*$I76","v":8624.5419260365761},{"$f":"Input!Y26*$I76","v":8891.9482212780586},{"$f":"Input!Z26*$I76","v":9167.7514182950254},{"$f":"Input!AA26*$I76","v":9373.9319296033027},{"$f":"Input!AB26*$I76","v":9584.3543363385415},{"$f":"Input!AC26*$I76","v":9882.1455190993966},{"$f":"Input!AD26*$I76","v":10189.308216167099},{"$f":"Input!AE26*$I76","v":10506.140861716718},{"$f":"Input!AF26*$I76","v":10832.951497216838},{"$f":"Input!AG26*$I76","v":11170.058083776839},{"$f":"Input!AH26*$I76","v":11517.788824739766},{"$f":"Input!AI26*$I76","v":11876.482498859632},{"$f":"Input!AJ26*$I76","v":12246.488804413191},{"$f":"Input!AK26*$I76","v":12628.168714607853},{"$f":"Input!AL26*$I76","v":13021.894844659555},{"$f":"Input!AM26*$I76","v":13428.051830926774},{"$f":"Input!AN26*$I76","v":7593.8425491554799},{"$f":"Input!AO26*$I76","v":7838.4693871128711},{"$f":"Input!AP26*$I76","v":8091.1292231171947},{"$f":"Input!AQ26*$I76","v":8352.0899885680537},{"$f":"Input!AR26*$I76","v":8621.6286618757367},{"$f":"Input!AS26*$I76","v":8900.0315768418841},{"$f":"Input!AT26*$I76","v":9187.5947416268573},{"$f":"Input!AU26*$I76","v":9484.6241686691938},{"$f":"Input!AV26*$I76","v":9791.4362159351458},{"$f":"Input!AW26*$I76","v":0},{"$f":"Input!AX26*$I76","v":0},{"$f":"Input!AY26*$I76","v":0},{"$f":"Input!AZ26*$I76","v":0},{"$f":"Input!BA26*$I76","v":0},{"$f":"Input!BB26*$I76","v":0},{"$f":"Input!BC26*$I76","v":0},{"$f":"Input!BD26*$I76","v":0},{"$f":"Input!BE26*$I76","v":0},{"$f":"Input!BF26*$I76","v":0},{"$f":"Input!BG26*$I76","v":0},{"$f":"Input!BH26*$I76","v":0},{"$f":"Input!BI26*$I76","v":0},{"$f":"Input!BJ26*$I76","v":0},{"$f":"Input!BK26*$I76","v":0},{"$f":"Input!BL26*$I76","v":0},{"$f":"Input!BM26*$I76","v":0},{"$f":"Input!BN26*$I76","v":0},{"$f":"Input!BO26*$I76","v":0},{"$f":"Input!BP26*$I76","v":0}]
[null,null,12,{"$f":"Input!D27","v":"Ongoing Transmission Capex"},{"$f":"Input!E27","v":"Capital"},{"$f":"MATCH(E77,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E27=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E27=lookups!$C$100,-1,1)","v":1},null,33541.418555682962,87881.668521016443,null,null,null,{"$f":"Input!R27*$I77","v":23.46153846153846},{"$f":"Input!S27*$I77","v":1303.4264411913616},{"$f":"Input!T27*$I77","v":10934.085052704399},{"$f":"Input!U27*$I77","v":2906.9163692923075},{"$f":"Input!V27*$I77","v":2041.315030371077},{"$f":"Input!W27*$I77","v":2081.2502612822091},{"$f":"Input!X27*$I77","v":1673.4858791206755},{"$f":"Input!Y27*$I77","v":1817.0620500369482},{"$f":"Input!Z27*$I77","v":2737.1372221648385},{"$f":"Input!AA27*$I77","v":2797.4176874731893},{"$f":"Input!AB27*$I77","v":2191.2780217414893},{"$f":"Input!AC27*$I77","v":2246.0599722850266},{"$f":"Input!AD27*$I77","v":2302.2114715921521},{"$f":"Input!AE27*$I77","v":2359.7667583819557},{"$f":"Input!AF27*$I77","v":2418.7609273415046},{"$f":"Input!AG27*$I77","v":2479.2299505250417},{"$f":"Input!AH27*$I77","v":2541.2106992881677},{"$f":"Input!AI27*$I77","v":2604.7409667703714},{"$f":"Input!AJ27*$I77","v":2669.8594909396306},{"$f":"Input!AK27*$I77","v":2736.605978213121},{"$f":"Input!AL27*$I77","v":2805.021127668449},{"$f":"Input!AM27*$I77","v":2875.1466558601601},{"$f":"Input!AN27*$I77","v":2947.0253222566639},{"$f":"Input!AO27*$I77","v":3020.7009553130802},{"$f":"Input!AP27*$I77","v":3096.2184791959066},{"$f":"Input!AQ27*$I77","v":3173.6239411758038},{"$f":"Input!AR27*$I77","v":3252.9645397051986},{"$f":"Input!AS27*$I77","v":3334.2886531978284},{"$f":"Input!AT27*$I77","v":3417.6458695277734},{"$f":"Input!AU27*$I77","v":3503.0870162659676},{"$f":"Input!AV27*$I77","v":3590.6641916726162},{"$f":"Input!AW27*$I77","v":0},{"$f":"Input!AX27*$I77","v":0},{"$f":"Input!AY27*$I77","v":0},{"$f":"Input!AZ27*$I77","v":0},{"$f":"Input!BA27*$I77","v":0},{"$f":"Input!BB27*$I77","v":0},{"$f":"Input!BC27*$I77","v":0},{"$f":"Input!BD27*$I77","v":0},{"$f":"Input!BE27*$I77","v":0},{"$f":"Input!BF27*$I77","v":0},{"$f":"Input!BG27*$I77","v":0},{"$f":"Input!BH27*$I77","v":0},{"$f":"Input!BI27*$I77","v":0},{"$f":"Input!BJ27*$I77","v":0},{"$f":"Input!BK27*$I77","v":0},{"$f":"Input!BL27*$I77","v":0},{"$f":"Input!BM27*$I77","v":0},{"$f":"Input!BN27*$I77","v":0},{"$f":"Input!BO27*$I77","v":0},{"$f":"Input!BP27*$I77","v":0}]
[null,null,13,{"$f":"Input!D28","v":"Customer Serivce O&M"},{"$f":"Input!E28","v":"Operating Expense"},{"$f":"MATCH(E78,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E28=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E28=lookups!$C$100,-1,1)","v":1},null,9082.783588965829,26364.199976216361,null,null,null,{"$f":"Input!R28*$I78","v":669.87742526353895},{"$f":"Input!S28*$I78","v":391.57662363001054},{"$f":"Input!T28*$I78","v":990.4569160941777},{"$f":"Input!U28*$I78","v":655.07196963296371},{"$f":"Input!V28*$I78","v":614.50841522682765},{"$f":"Input!W28*$I78","v":639.86714005344163},{"$f":"Input!X28*$I78","v":655.86381855477771},{"$f":"Input!Y28*$I78","v":672.260414018647},{"$f":"Input!Z28*$I78","v":689.06692436911317},{"$f":"Input!AA28*$I78","v":706.29359747834098},{"$f":"Input!AB28*$I78","v":723.95093741529945},{"$f":"Input!AC28*$I78","v":742.04971085068189},{"$f":"Input!AD28*$I78","v":760.60095362194886},{"$f":"Input!AE28*$I78","v":779.61597746249754},{"$f":"Input!AF28*$I78","v":799.10637689905991},{"$f":"Input!AG28*$I78","v":819.08403632153625},{"$f":"Input!AH28*$I78","v":839.56113722957457},{"$f":"Input!AI28*$I78","v":860.55016566031395},{"$f":"Input!AJ28*$I78","v":882.06391980182173},{"$f":"Input!AK28*$I78","v":904.11551779686715},{"$f":"Input!AL28*$I78","v":926.71840574178884},{"$f":"Input!AM28*$I78","v":949.88636588533336},{"$f":"Input!AN28*$I78","v":973.63352503246665},{"$f":"Input!AO28*$I78","v":997.97436315827815},{"$f":"Input!AP28*$I78","v":1022.9237222372351},{"$f":"Input!AQ28*$I78","v":1048.4968152931658},{"$f":"Input!AR28*$I78","v":1074.7092356754949},{"$f":"Input!AS28*$I78","v":1101.5769665673822},{"$f":"Input!AT28*$I78","v":1129.1163907315665},{"$f":"Input!AU28*$I78","v":1157.3443004998555},{"$f":"Input!AV28*$I78","v":1186.2779080123516},{"$f":"Input!AW28*$I78","v":0},{"$f":"Input!AX28*$I78","v":0},{"$f":"Input!AY28*$I78","v":0},{"$f":"Input!AZ28*$I78","v":0},{"$f":"Input!BA28*$I78","v":0},{"$f":"Input!BB28*$I78","v":0},{"$f":"Input!BC28*$I78","v":0},{"$f":"Input!BD28*$I78","v":0},{"$f":"Input!BE28*$I78","v":0},{"$f":"Input!BF28*$I78","v":0},{"$f":"Input!BG28*$I78","v":0},{"$f":"Input!BH28*$I78","v":0},{"$f":"Input!BI28*$I78","v":0},{"$f":"Input!BJ28*$I78","v":0},{"$f":"Input!BK28*$I78","v":0},{"$f":"Input!BL28*$I78","v":0},{"$f":"Input!BM28*$I78","v":0},{"$f":"Input!BN28*$I78","v":0},{"$f":"Input!BO28*$I78","v":0},{"$f":"Input!BP28*$I78","v":0}]
[null,null,14,{"$f":"Input!D29","v":"Ongoing Distribution O&M"},{"$f":"Input!E29","v":"Operating Expense"},{"$f":"MATCH(E79,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E29=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E29=lookups!$C$100,-1,1)","v":1},null,33093.397685374017,86137.410463165957,null,null,null,{"$f":"Input!R29*$I79","v":183.10454437333334},{"$f":"Input!S29*$I79","v":5464.581570605993},{"$f":"Input!T29*$I79","v":7063.241469484572},{"$f":"Input!U29*$I79","v":2359.5669824216852},{"$f":"Input!V29*$I79","v":2362.3153791942268},{"$f":"Input!W29*$I79","v":1993.9019134315024},{"$f":"Input!X29*$I79","v":1848.0572703743644},{"$f":"Input!Y29*$I79","v":1904.4613011912024},{"$f":"Input!Z29*$I79","v":1962.6305355904356},{"$f":"Input!AA29*$I79","v":2022.6214726153917},{"$f":"Input!AB29*$I79","v":2084.4924549095244},{"$f":"Input!AC29*$I79","v":2148.3037298420768},{"$f":"Input!AD29*$I79","v":2214.1175126865269},{"$f":"Input!AE29*$I79","v":2281.9980519214414},{"$f":"Input!AF29*$I79","v":2352.0116967257609},{"$f":"Input!AG29*$I79","v":2424.2269667429882},{"$f":"Input!AH29*$I79","v":2498.7146241912951},{"$f":"Input!AI29*$I79","v":2575.5477483992227},{"$f":"Input!AJ29*$I79","v":2654.8018128493386},{"$f":"Input!AK29*$I79","v":2736.5547648150691},{"$f":"Input!AL29*$I79","v":2820.8871076788114},{"$f":"Input!AM29*$I79","v":2907.8819860224648},{"$f":"Input!AN29*$I79","v":2870.0090659653656},{"$f":"Input!AO29*$I79","v":2958.7609703341536},{"$f":"Input!AP29*$I79","v":3050.3267310323481},{"$f":"Input!AQ29*$I79","v":3144.7975215233928},{"$f":"Input!AR29*$I79","v":3242.267523554247},{"$f":"Input!AS29*$I79","v":3342.8340278756191},{"$f":"Input!AT29*$I79","v":3446.5975383731634},{"$f":"Input!AU29*$I79","v":3553.661879726169},{"$f":"Input!AV29*$I79","v":3664.1343087142795},{"$f":"Input!AW29*$I79","v":0},{"$f":"Input!AX29*$I79","v":0},{"$f":"Input!AY29*$I79","v":0},{"$f":"Input!AZ29*$I79","v":0},{"$f":"Input!BA29*$I79","v":0},{"$f":"Input!BB29*$I79","v":0},{"$f":"Input!BC29*$I79","v":0},{"$f":"Input!BD29*$I79","v":0},{"$f":"Input!BE29*$I79","v":0},{"$f":"Input!BF29*$I79","v":0},{"$f":"Input!BG29*$I79","v":0},{"$f":"Input!BH29*$I79","v":0},{"$f":"Input!BI29*$I79","v":0},{"$f":"Input!BJ29*$I79","v":0},{"$f":"Input!BK29*$I79","v":0},{"$f":"Input!BL29*$I79","v":0},{"$f":"Input!BM29*$I79","v":0},{"$f":"Input!BN29*$I79","v":0},{"$f":"Input!BO29*$I79","v":0},{"$f":"Input!BP29*$I79","v":0}]
[null,null,15,{"$f":"Input!D30","v":"Ongoing Transmission O&M"},{"$f":"Input!E30","v":"Operating Expense"},{"$f":"MATCH(E80,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E30=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E30=lookups!$C$100,-1,1)","v":1},null,11908.570639016783,35416.514624264179,null,null,null,{"$f":"Input!R30*$I80","v":95},{"$f":"Input!S30*$I80","v":294.64964062500002},{"$f":"Input!T30*$I80","v":1770.645489548956},{"$f":"Input!U30*$I80","v":956.4515341688184},{"$f":"Input!V30*$I80","v":937.22551437088669},{"$f":"Input!W30*$I80","v":980.63742838025644},{"$f":"Input!X30*$I80","v":893.11743966523773},{"$f":"Input!Y30*$I80","v":989.991153199103},{"$f":"Input!Z30*$I80","v":939.75896486442491},{"$f":"Input!AA30*$I80","v":956.43514916861182},{"$f":"Input!AB30*$I80","v":978.63863857883359},{"$f":"Input!AC30*$I80","v":1003.1046045433043},{"$f":"Input!AD30*$I80","v":1028.1822196568867},{"$f":"Input!AE30*$I80","v":1053.8867751483087},{"$f":"Input!AF30*$I80","v":1080.2339445270165},{"$f":"Input!AG30*$I80","v":1107.2397931401918},{"$f":"Input!AH30*$I80","v":1134.9207879686965},{"$f":"Input!AI30*$I80","v":1163.2938076679138},{"$f":"Input!AJ30*$I80","v":1192.3761528596117},{"$f":"Input!AK30*$I80","v":1222.1855566811018},{"$f":"Input!AL30*$I80","v":1252.7401955981295},{"$f":"Input!AM30*$I80","v":1284.0587004880826},{"$f":"Input!AN30*$I80","v":1316.1601680002846},{"$f":"Input!AO30*$I80","v":1349.0641722002918},{"$f":"Input!AP30*$I80","v":1382.7907765052989},{"$f":"Input!AQ30*$I80","v":1417.3605459179312},{"$f":"Input!AR30*$I80","v":1452.7945595658794},{"$f":"Input!AS30*$I80","v":1489.1144235550264},{"$f":"Input!AT30*$I80","v":1526.3422841439019},{"$f":"Input!AU30*$I80","v":1564.5008412474992},{"$f":"Input!AV30*$I80","v":1603.6133622786865},{"$f":"Input!AW30*$I80","v":0},{"$f":"Input!AX30*$I80","v":0},{"$f":"Input!AY30*$I80","v":0},{"$f":"Input!AZ30*$I80","v":0},{"$f":"Input!BA30*$I80","v":0},{"$f":"Input!BB30*$I80","v":0},{"$f":"Input!BC30*$I80","v":0},{"$f":"Input!BD30*$I80","v":0},{"$f":"Input!BE30*$I80","v":0},{"$f":"Input!BF30*$I80","v":0},{"$f":"Input!BG30*$I80","v":0},{"$f":"Input!BH30*$I80","v":0},{"$f":"Input!BI30*$I80","v":0},{"$f":"Input!BJ30*$I80","v":0},{"$f":"Input!BK30*$I80","v":0},{"$f":"Input!BL30*$I80","v":0},{"$f":"Input!BM30*$I80","v":0},{"$f":"Input!BN30*$I80","v":0},{"$f":"Input!BO30*$I80","v":0},{"$f":"Input!BP30*$I80","v":0}]
[null,null,16,{"$f":"Input!D31","v":"Dark Fiber Lease"},{"$f":"Input!E31","v":"Operating Expense"},{"$f":"MATCH(E81,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E31=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E31=lookups!$C$100,-1,1)","v":1},null,1907.962474988783,5160,null,null,null,{"$f":"Input!R31*$I81","v":0},{"$f":"Input!S31*$I81","v":172},{"$f":"Input!T31*$I81","v":172},{"$f":"Input!U31*$I81","v":172},{"$f":"Input!V31*$I81","v":172},{"$f":"Input!W31*$I81","v":172},{"$f":"Input!X31*$I81","v":172},{"$f":"Input!Y31*$I81","v":172},{"$f":"Input!Z31*$I81","v":172},{"$f":"Input!AA31*$I81","v":172},{"$f":"Input!AB31*$I81","v":172},{"$f":"Input!AC31*$I81","v":172},{"$f":"Input!AD31*$I81","v":172},{"$f":"Input!AE31*$I81","v":172},{"$f":"Input!AF31*$I81","v":172},{"$f":"Input!AG31*$I81","v":172},{"$f":"Input!AH31*$I81","v":172},{"$f":"Input!AI31*$I81","v":172},{"$f":"Input!AJ31*$I81","v":172},{"$f":"Input!AK31*$I81","v":172},{"$f":"Input!AL31*$I81","v":172},{"$f":"Input!AM31*$I81","v":172},{"$f":"Input!AN31*$I81","v":172},{"$f":"Input!AO31*$I81","v":172},{"$f":"Input!AP31*$I81","v":172},{"$f":"Input!AQ31*$I81","v":172},{"$f":"Input!AR31*$I81","v":172},{"$f":"Input!AS31*$I81","v":172},{"$f":"Input!AT31*$I81","v":172},{"$f":"Input!AU31*$I81","v":172},{"$f":"Input!AV31*$I81","v":172},{"$f":"Input!AW31*$I81","v":0},{"$f":"Input!AX31*$I81","v":0},{"$f":"Input!AY31*$I81","v":0},{"$f":"Input!AZ31*$I81","v":0},{"$f":"Input!BA31*$I81","v":0},{"$f":"Input!BB31*$I81","v":0},{"$f":"Input!BC31*$I81","v":0},{"$f":"Input!BD31*$I81","v":0},{"$f":"Input!BE31*$I81","v":0},{"$f":"Input!BF31*$I81","v":0},{"$f":"Input!BG31*$I81","v":0},{"$f":"Input!BH31*$I81","v":0},{"$f":"Input!BI31*$I81","v":0},{"$f":"Input!BJ31*$I81","v":0},{"$f":"Input!BK31*$I81","v":0},{"$f":"Input!BL31*$I81","v":0},{"$f":"Input!BM31*$I81","v":0},{"$f":"Input!BN31*$I81","v":0},{"$f":"Input!BO31*$I81","v":0},{"$f":"Input!BP31*$I81","v":0}]
[null,null,17,{"$f":"Input!D32","v":"OUC PPA Payment - At Market"},{"$f":"Input!E32","v":"Operating Expense"},{"$f":"MATCH(E82,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E32=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E32=lookups!$C$100,-1,1)","v":1},null,7033.5019989902048,8160,null,null,null,{"$f":"Input!R32*$I82","v":0},{"$f":"Input!S32*$I82","v":4080},{"$f":"Input!T32*$I82","v":4080},{"$f":"Input!U32*$I82","v":0},{"$f":"Input!V32*$I82","v":0},{"$f":"Input!W32*$I82","v":0},{"$f":"Input!X32*$I82","v":0},{"$f":"Input!Y32*$I82","v":0},{"$f":"Input!Z32*$I82","v":0},{"$f":"Input!AA32*$I82","v":0},{"$f":"Input!AB32*$I82","v":0},{"$f":"Input!AC32*$I82","v":0},{"$f":"Input!AD32*$I82","v":0},{"$f":"Input!AE32*$I82","v":0},{"$f":"Input!AF32*$I82","v":0},{"$f":"Input!AG32*$I82","v":0},{"$f":"Input!AH32*$I82","v":0},{"$f":"Input!AI32*$I82","v":0},{"$f":"Input!AJ32*$I82","v":0},{"$f":"Input!AK32*$I82","v":0},{"$f":"Input!AL32*$I82","v":0},{"$f":"Input!AM32*$I82","v":0},{"$f":"Input!AN32*$I82","v":0},{"$f":"Input!AO32*$I82","v":0},{"$f":"Input!AP32*$I82","v":0},{"$f":"Input!AQ32*$I82","v":0},{"$f":"Input!AR32*$I82","v":0},{"$f":"Input!AS32*$I82","v":0},{"$f":"Input!AT32*$I82","v":0},{"$f":"Input!AU32*$I82","v":0},{"$f":"Input!AV32*$I82","v":0},{"$f":"Input!AW32*$I82","v":0},{"$f":"Input!AX32*$I82","v":0},{"$f":"Input!AY32*$I82","v":0},{"$f":"Input!AZ32*$I82","v":0},{"$f":"Input!BA32*$I82","v":0},{"$f":"Input!BB32*$I82","v":0},{"$f":"Input!BC32*$I82","v":0},{"$f":"Input!BD32*$I82","v":0},{"$f":"Input!BE32*$I82","v":0},{"$f":"Input!BF32*$I82","v":0},{"$f":"Input!BG32*$I82","v":0},{"$f":"Input!BH32*$I82","v":0},{"$f":"Input!BI32*$I82","v":0},{"$f":"Input!BJ32*$I82","v":0},{"$f":"Input!BK32*$I82","v":0},{"$f":"Input!BL32*$I82","v":0},{"$f":"Input!BM32*$I82","v":0},{"$f":"Input!BN32*$I82","v":0},{"$f":"Input!BO32*$I82","v":0},{"$f":"Input!BP32*$I82","v":0}]
[null,null,18,{"$f":"Input!D33","v":"Transaction Cost"},{"$f":"Input!E33","v":"Operating Expense"},{"$f":"MATCH(E83,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E33=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E33=lookups!$C$100,-1,1)","v":1},null,722.56623166131351,750,null,null,null,{"$f":"Input!R33*$I83","v":750},{"$f":"Input!S33*$I83","v":0},{"$f":"Input!T33*$I83","v":0},{"$f":"Input!U33*$I83","v":0},{"$f":"Input!V33*$I83","v":0},{"$f":"Input!W33*$I83","v":0},{"$f":"Input!X33*$I83","v":0},{"$f":"Input!Y33*$I83","v":0},{"$f":"Input!Z33*$I83","v":0},{"$f":"Input!AA33*$I83","v":0},{"$f":"Input!AB33*$I83","v":0},{"$f":"Input!AC33*$I83","v":0},{"$f":"Input!AD33*$I83","v":0},{"$f":"Input!AE33*$I83","v":0},{"$f":"Input!AF33*$I83","v":0},{"$f":"Input!AG33*$I83","v":0},{"$f":"Input!AH33*$I83","v":0},{"$f":"Input!AI33*$I83","v":0},{"$f":"Input!AJ33*$I83","v":0},{"$f":"Input!AK33*$I83","v":0},{"$f":"Input!AL33*$I83","v":0},{"$f":"Input!AM33*$I83","v":0},{"$f":"Input!AN33*$I83","v":0},{"$f":"Input!AO33*$I83","v":0},{"$f":"Input!AP33*$I83","v":0},{"$f":"Input!AQ33*$I83","v":0},{"$f":"Input!AR33*$I83","v":0},{"$f":"Input!AS33*$I83","v":0},{"$f":"Input!AT33*$I83","v":0},{"$f":"Input!AU33*$I83","v":0},{"$f":"Input!AV33*$I83","v":0},{"$f":"Input!AW33*$I83","v":0},{"$f":"Input!AX33*$I83","v":0},{"$f":"Input!AY33*$I83","v":0},{"$f":"Input!AZ33*$I83","v":0},{"$f":"Input!BA33*$I83","v":0},{"$f":"Input!BB33*$I83","v":0},{"$f":"Input!BC33*$I83","v":0},{"$f":"Input!BD33*$I83","v":0},{"$f":"Input!BE33*$I83","v":0},{"$f":"Input!BF33*$I83","v":0},{"$f":"Input!BG33*$I83","v":0},{"$f":"Input!BH33*$I83","v":0},{"$f":"Input!BI33*$I83","v":0},{"$f":"Input!BJ33*$I83","v":0},{"$f":"Input!BK33*$I83","v":0},{"$f":"Input!BL33*$I83","v":0},{"$f":"Input!BM33*$I83","v":0},{"$f":"Input!BN33*$I83","v":0},{"$f":"Input!BO33*$I83","v":0},{"$f":"Input!BP33*$I83","v":0}]
[null,null,19,{"$f":"Input!D34","v":"System Impact Short Term PPAs"},{"$f":"Input!E34","v":"Operating Expense"},{"$f":"MATCH(E84,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E34=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E34=lookups!$C$100,-1,1)","v":1},null,6296.9379466975079,10438.781622986837,null,null,null,{"$f":"Input!R34*$I84","v":0},{"$f":"Input!S34*$I84","v":2920.0499999999997},{"$f":"Input!T34*$I84","v":875.24249999999995},{"$f":"Input!U34*$I84","v":0},{"$f":"Input!V34*$I84","v":0},{"$f":"Input!W34*$I84","v":0},{"$f":"Input!X34*$I84","v":0},{"$f":"Input!Y34*$I84","v":0},{"$f":"Input!Z34*$I84","v":0},{"$f":"Input!AA34*$I84","v":3542.4591940963987},{"$f":"Input!AB34*$I84","v":0},{"$f":"Input!AC34*$I84","v":0},{"$f":"Input!AD34*$I84","v":3101.0299288904384},{"$f":"Input!AE34*$I84","v":0},{"$f":"Input!AF34*$I84","v":0},{"$f":"Input!AG34*$I84","v":0},{"$f":"Input!AH34*$I84","v":0},{"$f":"Input!AI34*$I84","v":0},{"$f":"Input!AJ34*$I84","v":0},{"$f":"Input!AK34*$I84","v":0},{"$f":"Input!AL34*$I84","v":0},{"$f":"Input!AM34*$I84","v":0},{"$f":"Input!AN34*$I84","v":0},{"$f":"Input!AO34*$I84","v":0},{"$f":"Input!AP34*$I84","v":0},{"$f":"Input!AQ34*$I84","v":0},{"$f":"Input!AR34*$I84","v":0},{"$f":"Input!AS34*$I84","v":0},{"$f":"Input!AT34*$I84","v":0},{"$f":"Input!AU34*$I84","v":0},{"$f":"Input!AV34*$I84","v":0},{"$f":"Input!AW34*$I84","v":0},{"$f":"Input!AX34*$I84","v":0},{"$f":"Input!AY34*$I84","v":0},{"$f":"Input!AZ34*$I84","v":0},{"$f":"Input!BA34*$I84","v":0},{"$f":"Input!BB34*$I84","v":0},{"$f":"Input!BC34*$I84","v":0},{"$f":"Input!BD34*$I84","v":0},{"$f":"Input!BE34*$I84","v":0},{"$f":"Input!BF34*$I84","v":0},{"$f":"Input!BG34*$I84","v":0},{"$f":"Input!BH34*$I84","v":0},{"$f":"Input!BI34*$I84","v":0},{"$f":"Input!BJ34*$I84","v":0},{"$f":"Input!BK34*$I84","v":0},{"$f":"Input!BL34*$I84","v":0},{"$f":"Input!BM34*$I84","v":0},{"$f":"Input!BN34*$I84","v":0},{"$f":"Input!BO34*$I84","v":0},{"$f":"Input!BP34*$I84","v":0}]
[null,null,20,{"$f":"Input!D35","v":"Customer Service Capital"},{"$f":"Input!E35","v":"Capital"},{"$f":"MATCH(E85,lookups!$C$100:$C$105,0)","v":4},null,{"$f":"IF(Input!$E35=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E35=lookups!$C$100,-1,1)","v":1},null,6835.8147179767757,7247.9096889683206,null,null,null,{"$f":"Input!R35*$I85","v":5123.6913476432574},{"$f":"Input!S35*$I85","v":2124.2183413250632},{"$f":"Input!T35*$I85","v":0},{"$f":"Input!U35*$I85","v":0},{"$f":"Input!V35*$I85","v":0},{"$f":"Input!W35*$I85","v":0},{"$f":"Input!X35*$I85","v":0},{"$f":"Input!Y35*$I85","v":0},{"$f":"Input!Z35*$I85","v":0},{"$f":"Input!AA35*$I85","v":0},{"$f":"Input!AB35*$I85","v":0},{"$f":"Input!AC35*$I85","v":0},{"$f":"Input!AD35*$I85","v":0},{"$f":"Input!AE35*$I85","v":0},{"$f":"Input!AF35*$I85","v":0},{"$f":"Input!AG35*$I85","v":0},{"$f":"Input!AH35*$I85","v":0},{"$f":"Input!AI35*$I85","v":0},{"$f":"Input!AJ35*$I85","v":0},{"$f":"Input!AK35*$I85","v":0},{"$f":"Input!AL35*$I85","v":0},{"$f":"Input!AM35*$I85","v":0},{"$f":"Input!AN35*$I85","v":0},{"$f":"Input!AO35*$I85","v":0},{"$f":"Input!AP35*$I85","v":0},{"$f":"Input!AQ35*$I85","v":0},{"$f":"Input!AR35*$I85","v":0},{"$f":"Input!AS35*$I85","v":0},{"$f":"Input!AT35*$I85","v":0},{"$f":"Input!AU35*$I85","v":0},{"$f":"Input!AV35*$I85","v":0},{"$f":"Input!AW35*$I85","v":0},{"$f":"Input!AX35*$I85","v":0},{"$f":"Input!AY35*$I85","v":0},{"$f":"Input!AZ35*$I85","v":0},{"$f":"Input!BA35*$I85","v":0},{"$f":"Input!BB35*$I85","v":0},{"$f":"Input!BC35*$I85","v":0},{"$f":"Input!BD35*$I85","v":0},{"$f":"Input!BE35*$I85","v":0},{"$f":"Input!BF35*$I85","v":0},{"$f":"Input!BG35*$I85","v":0},{"$f":"Input!BH35*$I85","v":0},{"$f":"Input!BI35*$I85","v":0},{"$f":"Input!BJ35*$I85","v":0},{"$f":"Input!BK35*$I85","v":0},{"$f":"Input!BL35*$I85","v":0},{"$f":"Input!BM35*$I85","v":0},{"$f":"Input!BN35*$I85","v":0},{"$f":"Input!BO35*$I85","v":0},{"$f":"Input!BP35*$I85","v":0}]
[null,null,21,{"$f":"Input!D36","v":"Vero Revenue - Fuel Other Clauses"},{"$f":"Input!E36","v":"Operating Savings"},{"$f":"MATCH(E86,lookups!$C$100:$C$105,0)","v":1},null,{"$f":"IF(Input!$E36=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"Sign Flip"},{"$f":"IF(Input!$E36=lookups!$C$100,-1,1)","v":-1},null,-340992.77395085071,-1100009.1694614738,null,null,null,{"$f":"Input!R36*$I86","v":0},{"$f":"Input!S36*$I86","v":-24110.911184652374},{"$f":"Input!T36*$I86","v":-24325.833363079862},{"$f":"Input!U36*$I86","v":-24717.418185272629},{"$f":"Input!V36*$I86","v":-24479.593973377083},{"$f":"Input!W36*$I86","v":-25069.276114823169},{"$f":"Input!X36*$I86","v":-25330.020234946602},{"$f":"Input!Y36*$I86","v":-25509.094823279964},{"$f":"Input!Z36*$I86","v":-26393.110913277429},{"$f":"Input!AA36*$I86","v":-27221.374472941319},{"$f":"Input!AB36*$I86","v":-28050.021187351929},{"$f":"Input!AC36*$I86","v":-29044.355995355181},{"$f":"Input!AD36*$I86","v":-30146.493995264023},{"$f":"Input!AE36*$I86","v":-31155.100250590389},{"$f":"Input!AF36*$I86","v":-32232.928618302485},{"$f":"Input!AG36*$I86","v":-33254.218350664516},{"$f":"Input!AH36*$I86","v":-34315.978899049594},{"$f":"Input!AI36*$I86","v":-35818.777827991231},{"$f":"Input!AJ36*$I86","v":-38447.258093015458},{"$f":"Input!AK36*$I86","v":-39964.425165419016},{"$f":"Input!AL36*$I86","v":-41291.904865334902},{"$f":"Input!AM36*$I86","v":-42413.017568693293},{"$f":"Input!AN36*$I86","v":-43723.748917651566},{"$f":"Input!AO36*$I86","v":-45137.776814890887},{"$f":"Input!AP36*$I86","v":-45767.917018702385},{"$f":"Input!AQ36*$I86","v":-48693.582173472554},{"$f":"Input!AR36*$I86","v":-50946.100626894338},{"$f":"Input!AS36*$I86","v":-52564.045464465002},{"$f":"Input!AT36*$I86","v":-54521.429328354716},{"$f":"Input!AU36*$I86","v":-56803.083376846764},{"$f":"Input!AV36*$I86","v":-58560.371657513184},{"$f":"Input!AW36*$I86","v":0},{"$f":"Input!AX36*$I86","v":0},{"$f":"Input!AY36*$I86","v":0},{"$f":"Input!AZ36*$I86","v":0},{"$f":"Input!BA36*$I86","v":0},{"$f":"Input!BB36*$I86","v":0},{"$f":"Input!BC36*$I86","v":0},{"$f":"Input!BD36*$I86","v":0},{"$f":"Input!BE36*$I86","v":0},{"$f":"Input!BF36*$I86","v":0},{"$f":"Input!BG36*$I86","v":0},{"$f":"Input!BH36*$I86","v":0},{"$f":"Input!BI36*$I86","v":0},{"$f":"Input!BJ36*$I86","v":0},{"$f":"Input!BK36*$I86","v":0},{"$f":"Input!BL36*$I86","v":0},{"$f":"Input!BM36*$I86","v":0},{"$f":"Input!BN36*$I86","v":0},{"$f":"Input!BO36*$I86","v":0},{"$f":"Input!BP36*$I86","v":0}]
[null,null,22,{"$f":"Input!D37","v":"Vero Revenue - Base Rates"},{"$f":"Input!E37","v":"Operating Savings"},{"$f":"MATCH(E87,lookups!$C$100:$C$105,0)","v":1},null,{"$f":"IF(Input!$E37=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"Sign Flip"},{"$f":"IF(Input!$E37=lookups!$C$100,-1,1)","v":-1},null,-648838.97176673892,-1984594.2337367581,null,null,null,{"$f":"Input!R37*$I87","v":0},{"$f":"Input!S37*$I87","v":-43166.579063019068},{"$f":"Input!T37*$I87","v":-44239.101269061131},{"$f":"Input!U37*$I87","v":-44557.868055179504},{"$f":"Input!V37*$I87","v":-49521.999212617317},{"$f":"Input!W37*$I87","v":-53379.337755314104},{"$f":"Input!X37*$I87","v":-54393.397330249463},{"$f":"Input!Y37*$I87","v":-55397.906570706407},{"$f":"Input!Z37*$I87","v":-56405.346725689851},{"$f":"Input!AA37*$I87","v":-57414.602104945254},{"$f":"Input!AB37*$I87","v":-59034.876711526951},{"$f":"Input!AC37*$I87","v":-60243.497971341552},{"$f":"Input!AD37*$I87","v":-61067.197886297814},{"$f":"Input!AE37*$I87","v":-62058.519760628427},{"$f":"Input!AF37*$I87","v":-63451.965087964076},{"$f":"Input!AG37*$I87","v":-65007.109883582147},{"$f":"Input!AH37*$I87","v":-66617.089473398592},{"$f":"Input!AI37*$I87","v":-67662.130398565845},{"$f":"Input!AJ37*$I87","v":-69563.66179794108},{"$f":"Input!AK37*$I87","v":-71452.714997987758},{"$f":"Input!AL37*$I87","v":-72781.265388026892},{"$f":"Input!AM37*$I87","v":-74001.950992116006},{"$f":"Input!AN37*$I87","v":-75736.323883810386},{"$f":"Input!AO37*$I87","v":-76876.721699539732},{"$f":"Input!AP37*$I87","v":-78367.254155832794},{"$f":"Input!AQ37*$I87","v":-79963.931733726175},{"$f":"Input!AR37*$I87","v":-81899.442384601105},{"$f":"Input!AS37*$I87","v":-82989.050496293727},{"$f":"Input!AT37*$I87","v":-84502.145579028715},{"$f":"Input!AU37*$I87","v":-85626.524980177215},{"$f":"Input!AV37*$I87","v":-87214.720387588895},{"$f":"Input!AW37*$I87","v":0},{"$f":"Input!AX37*$I87","v":0},{"$f":"Input!AY37*$I87","v":0},{"$f":"Input!AZ37*$I87","v":0},{"$f":"Input!BA37*$I87","v":0},{"$f":"Input!BB37*$I87","v":0},{"$f":"Input!BC37*$I87","v":0},{"$f":"Input!BD37*$I87","v":0},{"$f":"Input!BE37*$I87","v":0},{"$f":"Input!BF37*$I87","v":0},{"$f":"Input!BG37*$I87","v":0},{"$f":"Input!BH37*$I87","v":0},{"$f":"Input!BI37*$I87","v":0},{"$f":"Input!BJ37*$I87","v":0},{"$f":"Input!BK37*$I87","v":0},{"$f":"Input!BL37*$I87","v":0},{"$f":"Input!BM37*$I87","v":0},{"$f":"Input!BN37*$I87","v":0},{"$f":"Input!BO37*$I87","v":0},{"$f":"Input!BP37*$I87","v":0}]
[null,null,23,{"$f":"Input!D38","v":"System Impact Fixed Cost"},{"$f":"Input!E38","v":"Operating Expense"},{"$f":"MATCH(E88,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E38=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E38=lookups!$C$100,-1,1)","v":1},null,83118.900921263092,399532.3655220684,null,null,null,{"$f":"Input!R38*$I88","v":0},{"$f":"Input!S38*$I88","v":0},{"$f":"Input!T38*$I88","v":0},{"$f":"Input!U38*$I88","v":0},{"$f":"Input!V38*$I88","v":0},{"$f":"Input!W38*$I88","v":0},{"$f":"Input!X38*$I88","v":0},{"$f":"Input!Y38*$I88","v":0},{"$f":"Input!Z38*$I88","v":0},{"$f":"Input!AA38*$I88","v":0},{"$f":"Input!AB38*$I88","v":0},{"$f":"Input!AC38*$I88","v":0},{"$f":"Input!AD38*$I88","v":0},{"$f":"Input!AE38*$I88","v":15073.406158445765},{"$f":"Input!AF38*$I88","v":23246.24107093878},{"$f":"Input!AG38*$I88","v":24297.94610673546},{"$f":"Input!AH38*$I88","v":23305.267522038881},{"$f":"Input!AI38*$I88","v":23407.343087258007},{"$f":"Input!AJ38*$I88","v":23102.93265714552},{"$f":"Input!AK38*$I88","v":23523.449265232786},{"$f":"Input!AL38*$I88","v":22462.908062659033},{"$f":"Input!AM38*$I88","v":24261.961901167906},{"$f":"Input!AN38*$I88","v":24429.689485823586},{"$f":"Input!AO38*$I88","v":24883.798090378201},{"$f":"Input!AP38*$I88","v":22059.900467562857},{"$f":"Input!AQ38*$I88","v":22576.816044067564},{"$f":"Input!AR38*$I88","v":21262.723789172611},{"$f":"Input!AS38*$I88","v":20865.110575581988},{"$f":"Input!AT38*$I88","v":20491.740310262401},{"$f":"Input!AU38*$I88","v":21534.45214348612},{"$f":"Input!AV38*$I88","v":18746.678784110969},{"$f":"Input!AW38*$I88","v":0},{"$f":"Input!AX38*$I88","v":0},{"$f":"Input!AY38*$I88","v":0},{"$f":"Input!AZ38*$I88","v":0},{"$f":"Input!BA38*$I88","v":0},{"$f":"Input!BB38*$I88","v":0},{"$f":"Input!BC38*$I88","v":0},{"$f":"Input!BD38*$I88","v":0},{"$f":"Input!BE38*$I88","v":0},{"$f":"Input!BF38*$I88","v":0},{"$f":"Input!BG38*$I88","v":0},{"$f":"Input!BH38*$I88","v":0},{"$f":"Input!BI38*$I88","v":0},{"$f":"Input!BJ38*$I88","v":0},{"$f":"Input!BK38*$I88","v":0},{"$f":"Input!BL38*$I88","v":0},{"$f":"Input!BM38*$I88","v":0},{"$f":"Input!BN38*$I88","v":0},{"$f":"Input!BO38*$I88","v":0},{"$f":"Input!BP38*$I88","v":0}]
[null,null,24,{"$f":"Input!D39","v":"System Impact VOM, Emissions"},{"$f":"Input!E39","v":"Operating Expense"},{"$f":"MATCH(E89,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E39=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E39=lookups!$C$100,-1,1)","v":1},null,25423.50860493083,144720.00000000003,null,null,null,{"$f":"Input!R39*$I89","v":0},{"$f":"Input!S39*$I89","v":260},{"$f":"Input!T39*$I89","v":240.00000000000199},{"$f":"Input!U39*$I89","v":270.00000000000159},{"$f":"Input!V39*$I89","v":-220.00000000000043},{"$f":"Input!W39*$I89","v":520.00000000000512},{"$f":"Input!X39*$I89","v":-469.99999999999687},{"$f":"Input!Y39*$I89","v":-320.0000000000054},{"$f":"Input!Z39*$I89","v":-49.999999999997158},{"$f":"Input!AA39*$I89","v":369.99999999999233},{"$f":"Input!AB39*$I89","v":70.000000000000284},{"$f":"Input!AC39*$I89","v":2460.0000000000009},{"$f":"Input!AD39*$I89","v":389.99999999999346},{"$f":"Input!AE39*$I89","v":2160.0000000000109},{"$f":"Input!AF39*$I89","v":3260.000000000005},{"$f":"Input!AG39*$I89","v":1590.0000000000177},{"$f":"Input!AH39*$I89","v":5530.0000000000009},{"$f":"Input!AI39*$I89","v":5579.99999999997},{"$f":"Input!AJ39*$I89","v":4049.9999999999973},{"$f":"Input!AK39*$I89","v":4989.9999999999527},{"$f":"Input!AL39*$I89","v":4349.99999999998},{"$f":"Input!AM39*$I89","v":7709.99999999998},{"$f":"Input!AN39*$I89","v":7180.0000000000073},{"$f":"Input!AO39*$I89","v":9959.9999999999945},{"$f":"Input!AP39*$I89","v":5939.9999999998836},{"$f":"Input!AQ39*$I89","v":6830.0000000001828},{"$f":"Input!AR39*$I89","v":13050.00000000004},{"$f":"Input!AS39*$I89","v":10720.000000000027},{"$f":"Input!AT39*$I89","v":15010.000000000047},{"$f":"Input!AU39*$I89","v":18040.000000000164},{"$f":"Input!AV39*$I89","v":15249.999999999773},{"$f":"Input!AW39*$I89","v":0},{"$f":"Input!AX39*$I89","v":0},{"$f":"Input!AY39*$I89","v":0},{"$f":"Input!AZ39*$I89","v":0},{"$f":"Input!BA39*$I89","v":0},{"$f":"Input!BB39*$I89","v":0},{"$f":"Input!BC39*$I89","v":0},{"$f":"Input!BD39*$I89","v":0},{"$f":"Input!BE39*$I89","v":0},{"$f":"Input!BF39*$I89","v":0},{"$f":"Input!BG39*$I89","v":0},{"$f":"Input!BH39*$I89","v":0},{"$f":"Input!BI39*$I89","v":0},{"$f":"Input!BJ39*$I89","v":0},{"$f":"Input!BK39*$I89","v":0},{"$f":"Input!BL39*$I89","v":0},{"$f":"Input!BM39*$I89","v":0},{"$f":"Input!BN39*$I89","v":0},{"$f":"Input!BO39*$I89","v":0},{"$f":"Input!BP39*$I89","v":0}]
[null,null,25,{"$f":"Input!D40","v":"System Impact Fuel"},{"$f":"Input!E40","v":"Operating Expense"},{"$f":"MATCH(E90,lookups!$C$100:$C$105,0)","v":2},null,{"$f":"IF(Input!$E40=lookups!$C$100,\"Sign Flip\",\"    ... \")","v":"    ... "},{"$f":"IF(Input!$E40=lookups!$C$100,-1,1)","v":1},null,288722.22350998019,923289.99999999884,null,null,null,{"$f":"Input!R40*$I90","v":0},{"$f":"Input!S40*$I90","v":20470.000000000029},{"$f":"Input!T40*$I90","v":15709.999999999809},{"$f":"Input!U40*$I90","v":17950.000000000044},{"$f":"Input!V40*$I90","v":17960.000000000036},{"$f":"Input!W40*$I90","v":21500},{"$f":"Input!X40*$I90","v":21490.000000000236},{"$f":"Input!Y40*$I90","v":23489.999999999782},{"$f":"Input!Z40*$I90","v":24830.000000000382},{"$f":"Input!AA40*$I90","v":25650.000000000091},{"$f":"Input!AB40*$I90","v":26480.000000000018},{"$f":"Input!AC40*$I90","v":26989.999999999782},{"$f":"Input!AD40*$I90","v":30669.999999999618},{"$f":"Input!AE40*$I90","v":29070.000000000164},{"$f":"Input!AF40*$I90","v":29259.999999999764},{"$f":"Input!AG40*$I90","v":30030.0000000002},{"$f":"Input!AH40*$I90","v":29239.999999999782},{"$f":"Input!AI40*$I90","v":31640.000000000327},{"$f":"Input!AJ40*$I90","v":34150.000000000546},{"$f":"Input!AK40*$I90","v":35319.999999999709},{"$f":"Input!AL40*$I90","v":34600.000000000364},{"$f":"Input!AM40*$I90","v":33970.000000000255},{"$f":"Input!AN40*$I90","v":36849.999999999454},{"$f":"Input!AO40*$I90","v":36590.000000000146},{"$f":"Input!AP40*$I90","v":40050.000000000182},{"$f":"Input!AQ40*$I90","v":40389.999999999418},{"$f":"Input!AR40*$I90","v":40019.999999999527},{"$f":"Input!AS40*$I90","v":42939.9999999996},{"$f":"Input!AT40*$I90","v":41659.999999999854},{"$f":"Input!AU40*$I90","v":42210.000000000036},{"$f":"Input!AV40*$I90","v":42109.999999999673},{"$f":"Input!AW40*$I90","v":0},{"$f":"Input!AX40*$I90","v":0},{"$f":"Input!AY40*$I90","v":0},{"$f":"Input!AZ40*$I90","v":0},{"$f":"Input!BA40*$I90","v":0},{"$f":"Input!BB40*$I90","v":0},{"$f":"Input!BC40*$I90","v":0},{"$f":"Input!BD40*$I90","v":0},{"$f":"Input!BE40*$I90","v":0},{"$f":"Input!BF40*$I90","v":0},{"$f":"Input!BG40*$I90","v":0},{"$f":"Input!BH40*$I90","v":0},{"$f":"Input!BI40*$I90","v":0},{"$f":"Input!BJ40*$I90","v":0},{"$f":"Input!BK40*$I90","v":0},{"$f":"Input!BL40*$I90","v":0},{"$f":"Input!BM40*$I90","v":0},{"$f":"Input!BN40*$I90","v":0},{"$f":"Input!BO40*$I90","v":0},{"$f":"Input!BP40*$I90","v":0}]
[null,null,null,{"$f":"\"Total \"&D65","v":"Total Cash Flow, Unescalated"},null,null,null,null,null,null,-211694.58194537935,-869585.7582548816,null,null,null,{"$f":"SUM(P66:P90)","v":9516.4638927016676},{"$f":"SUM(Q66:Q90)","v":155364.594131925},{"$f":"SUM(R66:R90)","v":-18226.515044811065},-34697.721501100852,-40665.233106784777,-37132.22922552158,-44813.351231444205,-43266.278254262623,-42327.112573683058,-39021.817547451254,-44777.183509895185,-43621.190430076458,-40363.241578947171,-29733.805428141943,-22240.588192617837,-24148.543297004395,-24130.604776992026,-23577.949951941315,-26867.397052946886,-27161.060366060308,-31638.000509355683,-28832.981120458338,-35104.712685228638,-34220.730575933601,-39246.881774884278,-41529.329050653221,-40673.454701946706,-42665.139737139361,-42959.537772717871,-41186.938007128971,-49637.287274378592,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Escalation Factors",null,null,null,"Inflation","Base Year"]
[null,null,{"$f":"C94+1","v":1},{"$f":"INDEX(D$66:D$90,$C95,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C95,1)","v":"Capital"},4,null,{"$f":"Input!K16","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,{"$f":"IF(ISNUMBER($H95),(1+$H95)^(P$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(P$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Q$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(Q$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(R$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(R$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(S$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(S$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(T$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(T$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(U$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(U$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(V$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(V$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(W$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(W$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(X$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(X$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Y$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(Y$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(Z$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(Z$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AA$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AA$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AB$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AB$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AC$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AC$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AD$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AD$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AE$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AE$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AF$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AF$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AG$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AG$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AH$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AH$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AI$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AI$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AJ$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AJ$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AK$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AK$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AL$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AL$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AM$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AM$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AN$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AN$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AO$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AO$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AP$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AP$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AQ$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AQ$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AR$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AR$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AS$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AS$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AT$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AT$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AU$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AU$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AV$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AV$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AW$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AW$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AX$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AX$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AY$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AY$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(AZ$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(AZ$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BA$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BA$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BB$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BB$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BC$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BC$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BD$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BD$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BE$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BE$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BF$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BF$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BG$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BG$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BH$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BH$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BI$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BI$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BJ$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BJ$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BK$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BK$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BL$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BL$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BM$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BM$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1},{"$f":"IF(ISNUMBER($H95),(1+$H95)^(BN$11-$I95),INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH(BN$11,lookups!$F$78:$BU$78,0))/INDEX(lookups!$F$79:$BU$90,MATCH($H95,lookups!$C$79:$C$90,0),MATCH($I95,lookups!$F$78:$BU$78,0)))","v":1}]
[null,null,{"$f":"C95+1","v":2},{"$f":"INDEX(D$66:D$90,$C96,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!K17","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,{"$f":"(1+$H96)^(P$11-$I96)","v":1},{"$f":"(1+$H96)^(Q$11-$I96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H96)^(AG$11-$I96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H96)^(AW$11-$I96)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(1+$H96)^(BM$11-$I96)","v":1},1]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!K18","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!K19","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!K20","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!K21","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!K22","v":2.4E-2},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1.024,1.048576,1.0737418240000001,1.099511627776,1.1258999068426241,1.1529215046068468,1.1805916207174114,1.2089258196146291,1.2379400392853801,1.2676506002282293,1.298074214633707,1.3292279957849158,1.3611294676837538,1.3937965749081638,1.4272476927059599,1.4615016373309027,1.4965776766268444,1.5324955408658885,1.5692754338466701,1.60693804425899,1.6455045573212059,1.6849966666969145,1.7254365866976409,1.7668470647783838,1.809251394333065,1.8526734277970587,1.8971375900641883,1.9426688922257287,1.9892929456391462,2.0370359763344856,2.0859248397665135,2.1359870359209094,2.1872507247830115,2.2397447421778036,2.293498615990071,2.3485425827738324,2.4049076047604045,2.4626253872746537,2.5217283965692463,2.5822498780869076,2.6442238751609932,2.7076852481648572,2.7726696941208142,2.8392137667797135,2.9073548971824263,2.9771314147148047,3.0485825686679604,3.1217485503159907,3.1966705155235746,3.2733906078961401]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!K23","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!K24","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!K25","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!K26","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!K27","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!K28","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!K29","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!K30","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!K31","v":2.4E-2},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1.024,1.048576,1.0737418240000001,1.099511627776,1.1258999068426241,1.1529215046068468,1.1805916207174114,1.2089258196146291,1.2379400392853801,1.2676506002282293,1.298074214633707,1.3292279957849158,1.3611294676837538,1.3937965749081638,1.4272476927059599,{"$f":"(1+$H110)^(AF$11-$I110)","v":1.4615016373309027},1.4965776766268444,1.5324955408658885,1.5692754338466701,1.60693804425899,1.6455045573212059,1.6849966666969145,1.7254365866976409,1.7668470647783838,1.809251394333065,1.8526734277970587,1.8971375900641883,1.9426688922257287,1.9892929456391462,2.0370359763344856,2.0859248397665135,{"$f":"(1+$H110)^(AV$11-$I110)","v":2.1359870359209094},2.1872507247830115,2.2397447421778036,2.293498615990071,2.3485425827738324,2.4049076047604045,2.4626253872746537,2.5217283965692463,2.5822498780869076,2.6442238751609932,2.7076852481648572,2.7726696941208142,2.8392137667797135,2.9073548971824263,2.9771314147148047,3.0485825686679604,{"$f":"(1+$H110)^(BL$11-$I110)","v":3.1217485503159907},3.1966705155235746,3.2733906078961401]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!K32","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,{"$f":"(1+$H111)^(Q$11-$I111)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!K33","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,{"$f":"(1+$H112)^(P$11-$I112)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!K34","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!K35","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!K36","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!K37","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!K38","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!K39","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!K40","v":0},{"$f":"Assumptions!$D$16","v":2018},null,null,null,null,null,null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,{"$f":"\"Total \"&D94","v":"Total Escalation Factors"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P95:P119)","v":25},25.048000000000002,25.097152000000001,25.147483647999998,25.199023255552,25.251799813685249,25.305843009213696,25.361183241434823,25.417851639229259,25.475880078570761,25.535301200456459,25.596148429267416,25.658455991569831,25.722258935367506,25.787593149816328,25.854495385411919,25.923003274661806,25.993155353253691,26.064991081731776,26.13855086769334,26.213876088517978,26.291009114642414,26.369993333393829,26.45087317339528,26.533694129556768,26.618502788666131,26.705346855594115,26.794275180128377,26.885337784451458,26.978585891278293,27.074071952668973,27.171849679533025,{"$f":"SUM(AV95:AV119)","v":27.271974071841818},27.374501449566026,27.479489484355611,27.586997231980142,27.697085165547662,27.809815209520806,27.925250774549308,28.043456793138489,28.164499756173814,28.288447750321986,28.415370496329714,28.545339388241629,28.678427533559429,28.814709794364852,28.954262829429609,29.097165137335921,29.243497100631984,29.39334103104715,29.546781215792279]
[]
[]
[null,null,null,"Cash Flow, Escalated"]
[null,null,{"$f":"C123+1","v":1},{"$f":"INDEX(D$66:D$90,$C124,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C124,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P124:BN124,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P124:BN124)","v":4000},null,null,null,{"$f":"P66*P95","v":0},{"$f":"Q66*Q95","v":4000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124+1","v":2},{"$f":"INDEX(D$66:D$90,$C125,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P125:BN125,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P125:BN125)","v":52391.809552991872},null,null,null,{"$f":"P67*P96","v":0},52391.809552991872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"P68*P97","v":0},6359.2101323910574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,795.90323540334805,890.04317854508679,null,null,null,{"$f":"P69*P98","v":0},890.04317854508679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,1613.9039944974979,1804.7975899999999,null,null,null,{"$f":"P70*P99","v":0},1804.7975899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,102178.3813266779,114264.10554607198,null,null,null,{"$f":"P71*P100","v":0},114264.10554607198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,331.5909178384818,1017.6779714429089,null,null,null,{"$f":"P72*P101","v":0},23.552,24.117248,24.696061952000001,25.288767438847998,25.895697857380355,26.517194605957478,27.153607276500463,27.805293851136469,28.472620903563744,29.155963805249275,29.85570693657526,30.572243903053064,31.305977756726335,32.057321222887765,32.826696932237077,33.614537658610764,34.421286562417421,35.247397439915432,36.093334978473415,36.959575017956773,37.846604818387739,38.75492333402903,39.685041494045741,40.63748248990283,41.612782069660497,42.611488839332353,43.634164571476333,44.68138452119176,45.753737749700363,46.851827455693169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,1788.4598288913915,2000,null,null,null,{"$f":"P73*P102","v":0},2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,11081.742110942841,12904.02,null,null,null,{"$f":"P74*P103","v":0},5819.1,7084.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,-5445.670606670401,-6310.7220679999991,null,null,null,{"$f":"P75*P104","v":0},-3250.6404239999993,-3060.0816439999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,102067.88352529489,290925.53059266496,null,null,null,{"$f":"P76*P105","v":2671.3290369600004},860.15618621902649,4454.9098034980079,9284.5578838354595,9445.9957400465719,13405.727901468268,8624.5419260365761,8891.9482212780586,9167.7514182950254,9373.9319296033027,9584.3543363385415,9882.1455190993966,10189.308216167099,10506.140861716718,10832.951497216838,11170.058083776839,11517.788824739766,11876.482498859632,12246.488804413191,12628.168714607853,13021.894844659555,13428.051830926774,7593.8425491554799,7838.4693871128711,8091.1292231171947,8352.0899885680537,8621.6286618757367,8900.0315768418841,9187.5947416268573,9484.6241686691938,9791.4362159351458,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,33541.418555682962,87881.668521016443,null,null,null,{"$f":"P77*P106","v":23.46153846153846},1303.4264411913616,10934.085052704399,2906.9163692923075,2041.315030371077,2081.2502612822091,1673.4858791206755,1817.0620500369482,2737.1372221648385,2797.4176874731893,2191.2780217414893,2246.0599722850266,2302.2114715921521,2359.7667583819557,2418.7609273415046,2479.2299505250417,2541.2106992881677,2604.7409667703714,2669.8594909396306,2736.605978213121,2805.021127668449,2875.1466558601601,2947.0253222566639,3020.7009553130802,3096.2184791959066,3173.6239411758038,3252.9645397051986,3334.2886531978284,3417.6458695277734,3503.0870162659676,3590.6641916726162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,9082.783588965829,26364.199976216361,null,null,null,{"$f":"P78*P107","v":669.87742526353895},391.57662363001054,990.4569160941777,655.07196963296371,614.50841522682765,639.86714005344163,655.86381855477771,672.260414018647,689.06692436911317,706.29359747834098,723.95093741529945,742.04971085068189,760.60095362194886,779.61597746249754,799.10637689905991,819.08403632153625,839.56113722957457,860.55016566031395,882.06391980182173,904.11551779686715,926.71840574178884,949.88636588533336,973.63352503246665,997.97436315827815,1022.9237222372351,1048.4968152931658,1074.7092356754949,1101.5769665673822,1129.1163907315665,1157.3443004998555,1186.2779080123516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,33093.397685374017,86137.410463165957,null,null,null,{"$f":"P79*P108","v":183.10454437333334},5464.581570605993,7063.241469484572,2359.5669824216852,2362.3153791942268,1993.9019134315024,1848.0572703743644,1904.4613011912024,1962.6305355904356,2022.6214726153917,2084.4924549095244,2148.3037298420768,2214.1175126865269,2281.9980519214414,2352.0116967257609,2424.2269667429882,2498.7146241912951,2575.5477483992227,2654.8018128493386,2736.5547648150691,2820.8871076788114,2907.8819860224648,2870.0090659653656,2958.7609703341536,3050.3267310323481,3144.7975215233928,3242.267523554247,3342.8340278756191,3446.5975383731634,3553.661879726169,3664.1343087142795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,11908.570639016783,35416.514624264179,null,null,null,{"$f":"P80*P109","v":95},294.64964062500002,1770.645489548956,956.4515341688184,937.22551437088669,980.63742838025644,893.11743966523773,989.991153199103,939.75896486442491,956.43514916861182,978.63863857883359,1003.1046045433043,1028.1822196568867,1053.8867751483087,1080.2339445270165,1107.2397931401918,1134.9207879686965,1163.2938076679138,1192.3761528596117,1222.1855566811018,1252.7401955981295,1284.0587004880826,1316.1601680002846,1349.0641722002918,1382.7907765052989,1417.3605459179312,1452.7945595658794,1489.1144235550264,1526.3422841439019,1564.5008412474992,1603.6133622786865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,2479.7233855747345,7610.461351660013,null,null,null,{"$f":"P81*P110","v":0},176.12800000000001,180.35507199999998,184.68359372800001,189.115999977472,193.65478397693136,198.30249879237766,203.06175876339478,207.93524097371619,212.92568675708537,218.03590323925545,223.26876491699761,228.62721527500551,234.11426844160565,239.73301088420416,245.48660314542511,251.37828162091526,257.41136037981721,263.58923302893282,269.91537462162728,276.39334361254629,283.02678385924742,289.81942667186928,296.77509291199425,303.89769514188202,311.1912398252872,318.65982958109407,326.30766549104038,334.13904946282531,342.15838664993316,350.37018792953154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,7033.5019989902048,8160,null,null,null,{"$f":"P82*P111","v":0},4080,4080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,722.56623166131351,750,null,null,null,{"$f":"P83*P112","v":750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,6296.9379466975079,10438.781622986837,null,null,null,{"$f":"P84*P113","v":0},2920.0499999999997,875.24249999999995,0,0,0,0,0,0,3542.4591940963987,0,0,3101.0299288904384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,6835.8147179767757,7247.9096889683206,null,null,null,{"$f":"P85*P114","v":5123.6913476432574},2124.2183413250632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,-340992.77395085071,-1100009.1694614738,null,null,null,{"$f":"P86*P115","v":0},-24110.911184652374,-24325.833363079862,-24717.418185272629,-24479.593973377083,-25069.276114823169,-25330.020234946602,-25509.094823279964,-26393.110913277429,-27221.374472941319,-28050.021187351929,-29044.355995355181,-30146.493995264023,-31155.100250590389,-32232.928618302485,-33254.218350664516,-34315.978899049594,-35818.777827991231,-38447.258093015458,-39964.425165419016,-41291.904865334902,-42413.017568693293,-43723.748917651566,-45137.776814890887,-45767.917018702385,-48693.582173472554,-50946.100626894338,-52564.045464465002,-54521.429328354716,-56803.083376846764,-58560.371657513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,-648838.97176673892,-1984594.2337367581,null,null,null,{"$f":"P87*P116","v":0},-43166.579063019068,-44239.101269061131,-44557.868055179504,-49521.999212617317,-53379.337755314104,-54393.397330249463,-55397.906570706407,-56405.346725689851,-57414.602104945254,-59034.876711526951,-60243.497971341552,-61067.197886297814,-62058.519760628427,-63451.965087964076,-65007.109883582147,-66617.089473398592,-67662.130398565845,-69563.66179794108,-71452.714997987758,-72781.265388026892,-74001.950992116006,-75736.323883810386,-76876.721699539732,-78367.254155832794,-79963.931733726175,-81899.442384601105,-82989.050496293727,-84502.145579028715,-85626.524980177215,-87214.720387588895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,83118.900921263092,399532.3655220684,null,null,null,{"$f":"P88*P117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15073.406158445765,23246.24107093878,24297.94610673546,23305.267522038881,23407.343087258007,23102.93265714552,23523.449265232786,22462.908062659033,24261.961901167906,24429.689485823586,24883.798090378201,22059.900467562857,22576.816044067564,21262.723789172611,20865.110575581988,20491.740310262401,21534.45214348612,18746.678784110969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,25423.50860493083,144720.00000000003,null,null,null,{"$f":"P89*P118","v":0},260,240.00000000000199,270.00000000000159,-220.00000000000043,520.00000000000512,-469.99999999999687,-320.0000000000054,-49.999999999997158,369.99999999999233,70.000000000000284,2460.0000000000009,389.99999999999346,2160.0000000000109,3260.000000000005,1590.0000000000177,5530.0000000000009,5579.99999999997,4049.9999999999973,4989.9999999999527,4349.99999999998,7709.99999999998,7180.0000000000073,9959.9999999999945,5939.9999999998836,6830.0000000001828,13050.00000000004,10720.000000000027,15010.000000000047,18040.000000000164,15249.999999999773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,288722.22350998019,923289.99999999884,null,null,null,{"$f":"P90*P119","v":0},20470.000000000029,15709.999999999809,17950.000000000044,17960.000000000036,21500,21490.000000000236,23489.999999999782,24830.000000000382,25650.000000000091,26480.000000000018,26989.999999999782,30669.999999999618,29070.000000000164,29259.999999999764,30030.0000000002,29239.999999999782,31640.000000000327,34150.000000000546,35319.999999999709,34600.000000000364,33970.000000000255,36849.999999999454,36590.000000000146,40050.000000000182,40389.999999999418,40019.999999999527,42939.9999999996,41659.999999999854,42210.000000000036,42109.999999999673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D123","v":"Total Cash Flow, Escalated"},null,null,null,null,null,null,-211046.36463395917,-866807.61893177859,null,null,null,{"$f":"SUM(P124:P148)","v":9516.4638927016676},155369.27413192499,-18217.042724811065,-34683.341845420859,-40645.828339368454,-37107.678743687276,-44783.531538045863,-43231.062888222732,-42286.372038858215,-38975.419239790601,-44724.991642850669,-43563.065958222884,-40299.042119769103,-29663.38518194362,-22163.797860510746,-24065.229996926737,-24040.611957712506,-23481.117304999083,-26763.560422478033,-27050.0516564602,-31519.647590725173,-28707.107731780707,-34971.138335222749,-34079.270441527566,-39097.346597252494,-41371.52502875826,-40507.183383526273,-42490.19790707685,-42775.717338733855,-40994.025882729336,-49435.065258993367,0,{"$f":"SUM(AV124:AV148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"OPERATING EXPENSES / (SAVINGS)"]
[]
[null,null,null,"Operating Expenses / (Savings)"]
["Base",null,{"$f":"C153+1","v":1},{"$f":"INDEX(D$66:D$90,$C154,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C154,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P154:BN154,$P$14:$BN$14)","v":0},{"$f":"SUM(P154:BN154)","v":0},null,null,null,{"$f":"P124*($F154<=2)","v":0},{"$f":"Q124*($F154<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,{"$f":"C154+1","v":2},{"$f":"INDEX(D$66:D$90,$C155,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P155:BN155,$P$14:$BN$14)","v":0},{"$f":"SUM(P155:BN155)","v":0},null,null,null,{"$f":"P125*($F155<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P126*($F156<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P127*($F157<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"P128*($F158<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P129*($F159<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,331.5909178384818,1017.6779714429089,null,null,null,{"$f":"P130*($F160<=2)","v":0},23.552,24.117248,24.696061952000001,25.288767438847998,25.895697857380355,26.517194605957478,27.153607276500463,27.805293851136469,28.472620903563744,29.155963805249275,29.85570693657526,30.572243903053064,31.305977756726335,32.057321222887765,32.826696932237077,33.614537658610764,34.421286562417421,35.247397439915432,36.093334978473415,36.959575017956773,37.846604818387739,38.75492333402903,39.685041494045741,40.63748248990283,41.612782069660497,42.611488839332353,43.634164571476333,44.68138452119176,45.753737749700363,46.851827455693169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P131*($F161<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P132*($F162<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,-5445.670606670401,-6310.7220679999991,null,null,null,{"$f":"P133*($F163<=2)","v":0},-3250.6404239999993,-3060.0816439999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P134*($F164<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P135*($F165<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,9082.783588965829,26364.199976216361,null,null,null,{"$f":"P136*($F166<=2)","v":669.87742526353895},391.57662363001054,990.4569160941777,655.07196963296371,614.50841522682765,639.86714005344163,655.86381855477771,672.260414018647,689.06692436911317,706.29359747834098,723.95093741529945,742.04971085068189,760.60095362194886,779.61597746249754,799.10637689905991,819.08403632153625,839.56113722957457,860.55016566031395,882.06391980182173,904.11551779686715,926.71840574178884,949.88636588533336,973.63352503246665,997.97436315827815,1022.9237222372351,1048.4968152931658,1074.7092356754949,1101.5769665673822,1129.1163907315665,1157.3443004998555,1186.2779080123516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,33093.397685374017,86137.410463165957,null,null,null,{"$f":"P137*($F167<=2)","v":183.10454437333334},5464.581570605993,7063.241469484572,2359.5669824216852,2362.3153791942268,1993.9019134315024,1848.0572703743644,1904.4613011912024,1962.6305355904356,2022.6214726153917,2084.4924549095244,2148.3037298420768,2214.1175126865269,2281.9980519214414,2352.0116967257609,2424.2269667429882,2498.7146241912951,2575.5477483992227,2654.8018128493386,2736.5547648150691,2820.8871076788114,2907.8819860224648,2870.0090659653656,2958.7609703341536,3050.3267310323481,3144.7975215233928,3242.267523554247,3342.8340278756191,3446.5975383731634,3553.661879726169,3664.1343087142795,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,11908.570639016783,35416.514624264179,null,null,null,{"$f":"P138*($F168<=2)","v":95},294.64964062500002,1770.645489548956,956.4515341688184,937.22551437088669,980.63742838025644,893.11743966523773,989.991153199103,939.75896486442491,956.43514916861182,978.63863857883359,1003.1046045433043,1028.1822196568867,1053.8867751483087,1080.2339445270165,1107.2397931401918,1134.9207879686965,1163.2938076679138,1192.3761528596117,1222.1855566811018,1252.7401955981295,1284.0587004880826,1316.1601680002846,1349.0641722002918,1382.7907765052989,1417.3605459179312,1452.7945595658794,1489.1144235550264,1526.3422841439019,1564.5008412474992,1603.6133622786865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,2479.7233855747345,7610.461351660013,null,null,null,{"$f":"P139*($F169<=2)","v":0},176.12800000000001,180.35507199999998,184.68359372800001,189.115999977472,193.65478397693136,198.30249879237766,203.06175876339478,207.93524097371619,212.92568675708537,218.03590323925545,223.26876491699761,228.62721527500551,234.11426844160565,239.73301088420416,245.48660314542511,251.37828162091526,257.41136037981721,263.58923302893282,269.91537462162728,276.39334361254629,283.02678385924742,289.81942667186928,296.77509291199425,303.89769514188202,311.1912398252872,318.65982958109407,326.30766549104038,334.13904946282531,342.15838664993316,350.37018792953154,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,7033.5019989902048,8160,null,null,null,{"$f":"P140*($F170<=2)","v":0},4080,4080,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,722.56623166131351,750,null,null,null,{"$f":"P141*($F171<=2)","v":750},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,6296.9379466975079,10438.781622986837,null,null,null,{"$f":"P142*($F172<=2)","v":0},2920.0499999999997,875.24249999999995,0,0,0,0,0,0,3542.4591940963987,0,0,3101.0299288904384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P143*($F173<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fuel Rev",null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,-340992.77395085071,-1100009.1694614738,null,null,null,{"$f":"P144*($F174<=2)","v":0},-24110.911184652374,-24325.833363079862,-24717.418185272629,-24479.593973377083,-25069.276114823169,-25330.020234946602,-25509.094823279964,-26393.110913277429,-27221.374472941319,-28050.021187351929,-29044.355995355181,-30146.493995264023,-31155.100250590389,-32232.928618302485,-33254.218350664516,-34315.978899049594,-35818.777827991231,-38447.258093015458,-39964.425165419016,-41291.904865334902,-42413.017568693293,-43723.748917651566,-45137.776814890887,-45767.917018702385,-48693.582173472554,-50946.100626894338,-52564.045464465002,-54521.429328354716,-56803.083376846764,-58560.371657513184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base Rev",null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,-648838.97176673892,-1984594.2337367581,null,null,null,{"$f":"P145*($F175<=2)","v":0},-43166.579063019068,-44239.101269061131,-44557.868055179504,-49521.999212617317,-53379.337755314104,-54393.397330249463,-55397.906570706407,-56405.346725689851,-57414.602104945254,-59034.876711526951,-60243.497971341552,-61067.197886297814,-62058.519760628427,-63451.965087964076,-65007.109883582147,-66617.089473398592,-67662.130398565845,-69563.66179794108,-71452.714997987758,-72781.265388026892,-74001.950992116006,-75736.323883810386,-76876.721699539732,-78367.254155832794,-79963.931733726175,-81899.442384601105,-82989.050496293727,-84502.145579028715,-85626.524980177215,-87214.720387588895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpBase",null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,83118.900921263092,399532.3655220684,null,null,null,{"$f":"P146*($F176<=2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,15073.406158445765,23246.24107093878,24297.94610673546,23305.267522038881,23407.343087258007,23102.93265714552,23523.449265232786,22462.908062659033,24261.961901167906,24429.689485823586,24883.798090378201,22059.900467562857,22576.816044067564,21262.723789172611,20865.110575581988,20491.740310262401,21534.45214348612,18746.678784110969,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,25423.50860493083,144720.00000000003,null,null,null,{"$f":"P147*($F177<=2)","v":0},260,240.00000000000199,270.00000000000159,-220.00000000000043,520.00000000000512,-469.99999999999687,-320.0000000000054,-49.999999999997158,369.99999999999233,70.000000000000284,2460.0000000000009,389.99999999999346,2160.0000000000109,3260.000000000005,1590.0000000000177,5530.0000000000009,5579.99999999997,4049.9999999999973,4989.9999999999527,4349.99999999998,7709.99999999998,7180.0000000000073,9959.9999999999945,5939.9999999998836,6830.0000000001828,13050.00000000004,10720.000000000027,15010.000000000047,18040.000000000164,15249.999999999773,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,288722.22350998019,923289.99999999884,null,null,null,{"$f":"P148*($F178<=2)","v":0},20470.000000000029,15709.999999999809,17950.000000000044,17960.000000000036,21500,21490.000000000236,23489.999999999782,24830.000000000382,25650.000000000091,26480.000000000018,26989.999999999782,30669.999999999618,29070.000000000164,29259.999999999764,30030.0000000002,29239.999999999782,31640.000000000327,34150.000000000546,35319.999999999709,34600.000000000364,33970.000000000255,36849.999999999454,36590.000000000146,40050.000000000182,40389.999999999418,40019.999999999527,42939.9999999996,41659.999999999854,42210.000000000036,42109.999999999673,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D153","v":"Total Operating Expenses / (Savings)"},null,null,null,null,null,null,-527063.71089396696,-1447476.7137344284,null,null,null,{"$f":"SUM(P154:P178)","v":1697.9819696368722},-36447.592836810407,-40690.957581013477,-46874.816098548617,-52133.139109786098,-52594.656906437769,-55081.559343203116,-53940.073159537744,-54191.260679318075,-51146.768856867115,-56500.624000930708,-55691.271449607317,-52790.561807528356,-42529.292802042299,-35415.510285069089,-37714.51803122861,-38099.61148174043,-37962.340770629082,-41679.908717830847,-42414.826349281182,-47346.563563053176,-45010.306218567646,-45512.006206634884,-44938.440783953512,-50284.694299565592,-52897.238958502116,-52381.776585107211,-54724.51813711656,-55380.9579498885,-53981.737067664486,-62817.165666601133,0,{"$f":"SUM(AV154:AV178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"BOOK RATE BASE CALCULATIONS"]
[]
[null,null,null,"Book Capital Placed in Service",null,null,null,"Book Life","COD","AFUDC"]
[null,null,{"$f":"C184+1","v":1},{"$f":"INDEX(D$66:D$90,$C185,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C185,1)","v":"Capital"},4,null,{"$f":"Input!I16","v":5},{"$f":"Input!G16","v":"2019-01-01"},{"$f":"L1034","v":0},{"$f":"SUMPRODUCT(P185:BN185,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P185:BN185)","v":4000},null,null,null,{"$f":"(SUM($N124:P124)-SUM($N185:N185)+$J185)*IF($F185>=5,P$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N185:P185)+$J185)*IF($F185>=5,Q$11>=YEAR($I185),1)*($F185>=3)","v":4000},{"$f":"(SUM($N124:R124)-SUM($N185:Q185)+$J185)*IF($F185>=5,R$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N185:R185)+$J185)*IF($F185>=5,S$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N185:S185)+$J185)*IF($F185>=5,T$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N185:T185)+$J185)*IF($F185>=5,U$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N185:U185)+$J185)*IF($F185>=5,V$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N185:V185)+$J185)*IF($F185>=5,W$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N185:W185)+$J185)*IF($F185>=5,X$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N185:X185)+$J185)*IF($F185>=5,Y$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N185:Y185)+$J185)*IF($F185>=5,Z$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N185:Z185)+$J185)*IF($F185>=5,AA$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N185:AA185)+$J185)*IF($F185>=5,AB$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N185:AB185)+$J185)*IF($F185>=5,AC$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N185:AC185)+$J185)*IF($F185>=5,AD$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N185:AD185)+$J185)*IF($F185>=5,AE$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N185:AE185)+$J185)*IF($F185>=5,AF$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N185:AF185)+$J185)*IF($F185>=5,AG$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N185:AG185)+$J185)*IF($F185>=5,AH$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N185:AH185)+$J185)*IF($F185>=5,AI$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N185:AI185)+$J185)*IF($F185>=5,AJ$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N185:AJ185)+$J185)*IF($F185>=5,AK$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N185:AK185)+$J185)*IF($F185>=5,AL$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N185:AL185)+$J185)*IF($F185>=5,AM$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N185:AM185)+$J185)*IF($F185>=5,AN$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N185:AN185)+$J185)*IF($F185>=5,AO$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N185:AO185)+$J185)*IF($F185>=5,AP$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N185:AP185)+$J185)*IF($F185>=5,AQ$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N185:AQ185)+$J185)*IF($F185>=5,AR$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N185:AR185)+$J185)*IF($F185>=5,AS$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N185:AS185)+$J185)*IF($F185>=5,AT$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N185:AT185)+$J185)*IF($F185>=5,AU$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N185:AU185)+$J185)*IF($F185>=5,AV$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N185:AV185)+$J185)*IF($F185>=5,AW$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N185:AW185)+$J185)*IF($F185>=5,AX$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N185:AX185)+$J185)*IF($F185>=5,AY$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N185:AY185)+$J185)*IF($F185>=5,AZ$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N185:AZ185)+$J185)*IF($F185>=5,BA$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N185:BA185)+$J185)*IF($F185>=5,BB$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N185:BB185)+$J185)*IF($F185>=5,BC$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N185:BC185)+$J185)*IF($F185>=5,BD$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N185:BD185)+$J185)*IF($F185>=5,BE$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N185:BE185)+$J185)*IF($F185>=5,BF$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N185:BF185)+$J185)*IF($F185>=5,BG$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N185:BG185)+$J185)*IF($F185>=5,BH$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N185:BH185)+$J185)*IF($F185>=5,BI$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N185:BI185)+$J185)*IF($F185>=5,BJ$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N185:BJ185)+$J185)*IF($F185>=5,BK$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N185:BK185)+$J185)*IF($F185>=5,BL$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N185:BL185)+$J185)*IF($F185>=5,BM$11>=YEAR($I185),1)*($F185>=3)","v":0},{"$f":"(SUM($N124:BN124)-SUM($N185:BM185)+$J185)*IF($F185>=5,BN$11>=YEAR($I185),1)*($F185>=3)","v":0}]
[null,null,{"$f":"C185+1","v":2},{"$f":"INDEX(D$66:D$90,$C186,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!I17","v":38.759689922480618},{"$f":"Input!G17","v":"2019-01-01"},0,{"$f":"SUMPRODUCT(P186:BN186,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P186:BN186)","v":52391.809552991872},null,null,null,{"$f":"(SUM($N125:P125)-SUM($N186:N186)+$J186)*IF($F186>=5,P$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N186:P186)+$J186)*IF($F186>=5,Q$11>=YEAR($I186),1)*($F186>=3)","v":52391.809552991872},{"$f":"(SUM($N125:R125)-SUM($N186:Q186)+$J186)*IF($F186>=5,R$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N186:R186)+$J186)*IF($F186>=5,S$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N186:S186)+$J186)*IF($F186>=5,T$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N186:T186)+$J186)*IF($F186>=5,U$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N186:U186)+$J186)*IF($F186>=5,V$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N186:V186)+$J186)*IF($F186>=5,W$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N186:W186)+$J186)*IF($F186>=5,X$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N186:X186)+$J186)*IF($F186>=5,Y$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N186:Y186)+$J186)*IF($F186>=5,Z$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N186:Z186)+$J186)*IF($F186>=5,AA$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N186:AA186)+$J186)*IF($F186>=5,AB$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N186:AB186)+$J186)*IF($F186>=5,AC$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N186:AC186)+$J186)*IF($F186>=5,AD$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N186:AD186)+$J186)*IF($F186>=5,AE$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N186:AE186)+$J186)*IF($F186>=5,AF$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N186:AF186)+$J186)*IF($F186>=5,AG$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N186:AG186)+$J186)*IF($F186>=5,AH$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N186:AH186)+$J186)*IF($F186>=5,AI$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N186:AI186)+$J186)*IF($F186>=5,AJ$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N186:AJ186)+$J186)*IF($F186>=5,AK$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N186:AK186)+$J186)*IF($F186>=5,AL$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N186:AL186)+$J186)*IF($F186>=5,AM$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N186:AM186)+$J186)*IF($F186>=5,AN$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N186:AN186)+$J186)*IF($F186>=5,AO$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N186:AO186)+$J186)*IF($F186>=5,AP$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N186:AP186)+$J186)*IF($F186>=5,AQ$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N186:AQ186)+$J186)*IF($F186>=5,AR$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N186:AR186)+$J186)*IF($F186>=5,AS$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N186:AS186)+$J186)*IF($F186>=5,AT$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N186:AT186)+$J186)*IF($F186>=5,AU$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N186:AU186)+$J186)*IF($F186>=5,AV$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N186:AV186)+$J186)*IF($F186>=5,AW$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N186:AW186)+$J186)*IF($F186>=5,AX$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N186:AX186)+$J186)*IF($F186>=5,AY$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N186:AY186)+$J186)*IF($F186>=5,AZ$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N186:AZ186)+$J186)*IF($F186>=5,BA$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N186:BA186)+$J186)*IF($F186>=5,BB$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N186:BB186)+$J186)*IF($F186>=5,BC$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N186:BC186)+$J186)*IF($F186>=5,BD$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N186:BD186)+$J186)*IF($F186>=5,BE$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N186:BE186)+$J186)*IF($F186>=5,BF$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N186:BF186)+$J186)*IF($F186>=5,BG$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N186:BG186)+$J186)*IF($F186>=5,BH$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N186:BH186)+$J186)*IF($F186>=5,BI$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N186:BI186)+$J186)*IF($F186>=5,BJ$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N186:BJ186)+$J186)*IF($F186>=5,BK$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N186:BK186)+$J186)*IF($F186>=5,BL$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N186:BL186)+$J186)*IF($F186>=5,BM$11>=YEAR($I186),1)*($F186>=3)","v":0},{"$f":"(SUM($N125:BN125)-SUM($N186:BM186)+$J186)*IF($F186>=5,BN$11>=YEAR($I186),1)*($F186>=3)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!I18","v":48.780487804878049},{"$f":"Input!G18","v":"2019-01-01"},0,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"(SUM($N126:P126)-SUM($N187:N187)+$J187)*IF($F187>=5,P$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N187:P187)+$J187)*IF($F187>=5,Q$11>=YEAR($I187),1)*($F187>=3)","v":6359.2101323910574},{"$f":"(SUM($N126:R126)-SUM($N187:Q187)+$J187)*IF($F187>=5,R$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N187:R187)+$J187)*IF($F187>=5,S$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N187:S187)+$J187)*IF($F187>=5,T$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N187:T187)+$J187)*IF($F187>=5,U$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N187:U187)+$J187)*IF($F187>=5,V$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N187:V187)+$J187)*IF($F187>=5,W$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N187:W187)+$J187)*IF($F187>=5,X$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N187:X187)+$J187)*IF($F187>=5,Y$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N187:Y187)+$J187)*IF($F187>=5,Z$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N187:Z187)+$J187)*IF($F187>=5,AA$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N187:AA187)+$J187)*IF($F187>=5,AB$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N187:AB187)+$J187)*IF($F187>=5,AC$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N187:AC187)+$J187)*IF($F187>=5,AD$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N187:AD187)+$J187)*IF($F187>=5,AE$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N187:AE187)+$J187)*IF($F187>=5,AF$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N187:AF187)+$J187)*IF($F187>=5,AG$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N187:AG187)+$J187)*IF($F187>=5,AH$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N187:AH187)+$J187)*IF($F187>=5,AI$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N187:AI187)+$J187)*IF($F187>=5,AJ$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N187:AJ187)+$J187)*IF($F187>=5,AK$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N187:AK187)+$J187)*IF($F187>=5,AL$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N187:AL187)+$J187)*IF($F187>=5,AM$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N187:AM187)+$J187)*IF($F187>=5,AN$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N187:AN187)+$J187)*IF($F187>=5,AO$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N187:AO187)+$J187)*IF($F187>=5,AP$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N187:AP187)+$J187)*IF($F187>=5,AQ$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N187:AQ187)+$J187)*IF($F187>=5,AR$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N187:AR187)+$J187)*IF($F187>=5,AS$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N187:AS187)+$J187)*IF($F187>=5,AT$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N187:AT187)+$J187)*IF($F187>=5,AU$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N187:AU187)+$J187)*IF($F187>=5,AV$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N187:AV187)+$J187)*IF($F187>=5,AW$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N187:AW187)+$J187)*IF($F187>=5,AX$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N187:AX187)+$J187)*IF($F187>=5,AY$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N187:AY187)+$J187)*IF($F187>=5,AZ$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N187:AZ187)+$J187)*IF($F187>=5,BA$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N187:BA187)+$J187)*IF($F187>=5,BB$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N187:BB187)+$J187)*IF($F187>=5,BC$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N187:BC187)+$J187)*IF($F187>=5,BD$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N187:BD187)+$J187)*IF($F187>=5,BE$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N187:BE187)+$J187)*IF($F187>=5,BF$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N187:BF187)+$J187)*IF($F187>=5,BG$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N187:BG187)+$J187)*IF($F187>=5,BH$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N187:BH187)+$J187)*IF($F187>=5,BI$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N187:BI187)+$J187)*IF($F187>=5,BJ$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N187:BJ187)+$J187)*IF($F187>=5,BK$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N187:BK187)+$J187)*IF($F187>=5,BL$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N187:BL187)+$J187)*IF($F187>=5,BM$11>=YEAR($I187),1)*($F187>=3)","v":0},{"$f":"(SUM($N126:BN126)-SUM($N187:BM187)+$J187)*IF($F187>=5,BN$11>=YEAR($I187),1)*($F187>=3)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!I19","v":19.49317738791423},{"$f":"Input!G19","v":"2019-01-01"},0,795.90323540334805,890.04317854508679,null,null,null,{"$f":"(SUM($N127:P127)-SUM($N188:N188)+$J188)*IF($F188>=5,P$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N188:P188)+$J188)*IF($F188>=5,Q$11>=YEAR($I188),1)*($F188>=3)","v":890.04317854508679},{"$f":"(SUM($N127:R127)-SUM($N188:Q188)+$J188)*IF($F188>=5,R$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N188:R188)+$J188)*IF($F188>=5,S$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N188:S188)+$J188)*IF($F188>=5,T$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N188:T188)+$J188)*IF($F188>=5,U$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N188:U188)+$J188)*IF($F188>=5,V$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N188:V188)+$J188)*IF($F188>=5,W$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N188:W188)+$J188)*IF($F188>=5,X$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N188:X188)+$J188)*IF($F188>=5,Y$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N188:Y188)+$J188)*IF($F188>=5,Z$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N188:Z188)+$J188)*IF($F188>=5,AA$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N188:AA188)+$J188)*IF($F188>=5,AB$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N188:AB188)+$J188)*IF($F188>=5,AC$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N188:AC188)+$J188)*IF($F188>=5,AD$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N188:AD188)+$J188)*IF($F188>=5,AE$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N188:AE188)+$J188)*IF($F188>=5,AF$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N188:AF188)+$J188)*IF($F188>=5,AG$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N188:AG188)+$J188)*IF($F188>=5,AH$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N188:AH188)+$J188)*IF($F188>=5,AI$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N188:AI188)+$J188)*IF($F188>=5,AJ$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N188:AJ188)+$J188)*IF($F188>=5,AK$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N188:AK188)+$J188)*IF($F188>=5,AL$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N188:AL188)+$J188)*IF($F188>=5,AM$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N188:AM188)+$J188)*IF($F188>=5,AN$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N188:AN188)+$J188)*IF($F188>=5,AO$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N188:AO188)+$J188)*IF($F188>=5,AP$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N188:AP188)+$J188)*IF($F188>=5,AQ$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N188:AQ188)+$J188)*IF($F188>=5,AR$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N188:AR188)+$J188)*IF($F188>=5,AS$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N188:AS188)+$J188)*IF($F188>=5,AT$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N188:AT188)+$J188)*IF($F188>=5,AU$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N188:AU188)+$J188)*IF($F188>=5,AV$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N188:AV188)+$J188)*IF($F188>=5,AW$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N188:AW188)+$J188)*IF($F188>=5,AX$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N188:AX188)+$J188)*IF($F188>=5,AY$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N188:AY188)+$J188)*IF($F188>=5,AZ$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N188:AZ188)+$J188)*IF($F188>=5,BA$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N188:BA188)+$J188)*IF($F188>=5,BB$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N188:BB188)+$J188)*IF($F188>=5,BC$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N188:BC188)+$J188)*IF($F188>=5,BD$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N188:BD188)+$J188)*IF($F188>=5,BE$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N188:BE188)+$J188)*IF($F188>=5,BF$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N188:BF188)+$J188)*IF($F188>=5,BG$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N188:BG188)+$J188)*IF($F188>=5,BH$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N188:BH188)+$J188)*IF($F188>=5,BI$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N188:BI188)+$J188)*IF($F188>=5,BJ$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N188:BJ188)+$J188)*IF($F188>=5,BK$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N188:BK188)+$J188)*IF($F188>=5,BL$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N188:BL188)+$J188)*IF($F188>=5,BM$11>=YEAR($I188),1)*($F188>=3)","v":0},{"$f":"(SUM($N127:BN127)-SUM($N188:BM188)+$J188)*IF($F188>=5,BN$11>=YEAR($I188),1)*($F188>=3)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!I20","v":30},{"$f":"Input!G20","v":"2019-01-01"},0,1613.9039944974979,1804.7975899999999,null,null,null,{"$f":"(SUM($N128:P128)-SUM($N189:N189)+$J189)*IF($F189>=5,P$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N189:P189)+$J189)*IF($F189>=5,Q$11>=YEAR($I189),1)*($F189>=3)","v":1804.7975899999999},{"$f":"(SUM($N128:R128)-SUM($N189:Q189)+$J189)*IF($F189>=5,R$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N189:R189)+$J189)*IF($F189>=5,S$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N189:S189)+$J189)*IF($F189>=5,T$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N189:T189)+$J189)*IF($F189>=5,U$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N189:U189)+$J189)*IF($F189>=5,V$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N189:V189)+$J189)*IF($F189>=5,W$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N189:W189)+$J189)*IF($F189>=5,X$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N189:X189)+$J189)*IF($F189>=5,Y$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N189:Y189)+$J189)*IF($F189>=5,Z$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N189:Z189)+$J189)*IF($F189>=5,AA$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N189:AA189)+$J189)*IF($F189>=5,AB$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N189:AB189)+$J189)*IF($F189>=5,AC$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N189:AC189)+$J189)*IF($F189>=5,AD$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N189:AD189)+$J189)*IF($F189>=5,AE$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N189:AE189)+$J189)*IF($F189>=5,AF$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N189:AF189)+$J189)*IF($F189>=5,AG$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N189:AG189)+$J189)*IF($F189>=5,AH$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N189:AH189)+$J189)*IF($F189>=5,AI$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N189:AI189)+$J189)*IF($F189>=5,AJ$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N189:AJ189)+$J189)*IF($F189>=5,AK$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N189:AK189)+$J189)*IF($F189>=5,AL$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N189:AL189)+$J189)*IF($F189>=5,AM$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N189:AM189)+$J189)*IF($F189>=5,AN$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N189:AN189)+$J189)*IF($F189>=5,AO$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N189:AO189)+$J189)*IF($F189>=5,AP$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N189:AP189)+$J189)*IF($F189>=5,AQ$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N189:AQ189)+$J189)*IF($F189>=5,AR$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N189:AR189)+$J189)*IF($F189>=5,AS$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N189:AS189)+$J189)*IF($F189>=5,AT$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N189:AT189)+$J189)*IF($F189>=5,AU$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N189:AU189)+$J189)*IF($F189>=5,AV$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N189:AV189)+$J189)*IF($F189>=5,AW$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N189:AW189)+$J189)*IF($F189>=5,AX$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N189:AX189)+$J189)*IF($F189>=5,AY$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N189:AY189)+$J189)*IF($F189>=5,AZ$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N189:AZ189)+$J189)*IF($F189>=5,BA$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N189:BA189)+$J189)*IF($F189>=5,BB$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N189:BB189)+$J189)*IF($F189>=5,BC$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N189:BC189)+$J189)*IF($F189>=5,BD$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N189:BD189)+$J189)*IF($F189>=5,BE$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N189:BE189)+$J189)*IF($F189>=5,BF$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N189:BF189)+$J189)*IF($F189>=5,BG$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N189:BG189)+$J189)*IF($F189>=5,BH$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N189:BH189)+$J189)*IF($F189>=5,BI$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N189:BI189)+$J189)*IF($F189>=5,BJ$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N189:BJ189)+$J189)*IF($F189>=5,BK$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N189:BK189)+$J189)*IF($F189>=5,BL$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N189:BL189)+$J189)*IF($F189>=5,BM$11>=YEAR($I189),1)*($F189>=3)","v":0},{"$f":"(SUM($N128:BN128)-SUM($N189:BM189)+$J189)*IF($F189>=5,BN$11>=YEAR($I189),1)*($F189>=3)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!I21","v":30},{"$f":"Input!G21","v":"2019-01-01"},0,102178.3813266779,114264.10554607198,null,null,null,{"$f":"(SUM($N129:P129)-SUM($N190:N190)+$J190)*IF($F190>=5,P$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N190:P190)+$J190)*IF($F190>=5,Q$11>=YEAR($I190),1)*($F190>=3)","v":114264.10554607198},{"$f":"(SUM($N129:R129)-SUM($N190:Q190)+$J190)*IF($F190>=5,R$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N190:R190)+$J190)*IF($F190>=5,S$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N190:S190)+$J190)*IF($F190>=5,T$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N190:T190)+$J190)*IF($F190>=5,U$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N190:U190)+$J190)*IF($F190>=5,V$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N190:V190)+$J190)*IF($F190>=5,W$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N190:W190)+$J190)*IF($F190>=5,X$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N190:X190)+$J190)*IF($F190>=5,Y$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N190:Y190)+$J190)*IF($F190>=5,Z$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N190:Z190)+$J190)*IF($F190>=5,AA$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N190:AA190)+$J190)*IF($F190>=5,AB$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N190:AB190)+$J190)*IF($F190>=5,AC$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N190:AC190)+$J190)*IF($F190>=5,AD$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N190:AD190)+$J190)*IF($F190>=5,AE$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N190:AE190)+$J190)*IF($F190>=5,AF$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N190:AF190)+$J190)*IF($F190>=5,AG$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N190:AG190)+$J190)*IF($F190>=5,AH$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N190:AH190)+$J190)*IF($F190>=5,AI$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N190:AI190)+$J190)*IF($F190>=5,AJ$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N190:AJ190)+$J190)*IF($F190>=5,AK$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N190:AK190)+$J190)*IF($F190>=5,AL$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N190:AL190)+$J190)*IF($F190>=5,AM$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N190:AM190)+$J190)*IF($F190>=5,AN$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N190:AN190)+$J190)*IF($F190>=5,AO$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N190:AO190)+$J190)*IF($F190>=5,AP$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N190:AP190)+$J190)*IF($F190>=5,AQ$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N190:AQ190)+$J190)*IF($F190>=5,AR$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N190:AR190)+$J190)*IF($F190>=5,AS$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N190:AS190)+$J190)*IF($F190>=5,AT$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N190:AT190)+$J190)*IF($F190>=5,AU$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N190:AU190)+$J190)*IF($F190>=5,AV$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N190:AV190)+$J190)*IF($F190>=5,AW$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N190:AW190)+$J190)*IF($F190>=5,AX$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N190:AX190)+$J190)*IF($F190>=5,AY$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N190:AY190)+$J190)*IF($F190>=5,AZ$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N190:AZ190)+$J190)*IF($F190>=5,BA$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N190:BA190)+$J190)*IF($F190>=5,BB$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N190:BB190)+$J190)*IF($F190>=5,BC$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N190:BC190)+$J190)*IF($F190>=5,BD$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N190:BD190)+$J190)*IF($F190>=5,BE$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N190:BE190)+$J190)*IF($F190>=5,BF$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N190:BF190)+$J190)*IF($F190>=5,BG$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N190:BG190)+$J190)*IF($F190>=5,BH$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N190:BH190)+$J190)*IF($F190>=5,BI$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N190:BI190)+$J190)*IF($F190>=5,BJ$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N190:BJ190)+$J190)*IF($F190>=5,BK$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N190:BK190)+$J190)*IF($F190>=5,BL$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N190:BL190)+$J190)*IF($F190>=5,BM$11>=YEAR($I190),1)*($F190>=3)","v":0},{"$f":"(SUM($N129:BN129)-SUM($N190:BM190)+$J190)*IF($F190>=5,BN$11>=YEAR($I190),1)*($F190>=3)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!I22","v":99},{"$f":"Input!G22","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N130:P130)-SUM($N191:N191)+$J191)*IF($F191>=5,P$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N191:P191)+$J191)*IF($F191>=5,Q$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N191:Q191)+$J191)*IF($F191>=5,R$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N191:R191)+$J191)*IF($F191>=5,S$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N191:S191)+$J191)*IF($F191>=5,T$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N191:T191)+$J191)*IF($F191>=5,U$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N191:U191)+$J191)*IF($F191>=5,V$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N191:V191)+$J191)*IF($F191>=5,W$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N191:W191)+$J191)*IF($F191>=5,X$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N191:X191)+$J191)*IF($F191>=5,Y$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N191:Y191)+$J191)*IF($F191>=5,Z$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N191:Z191)+$J191)*IF($F191>=5,AA$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N191:AA191)+$J191)*IF($F191>=5,AB$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N191:AB191)+$J191)*IF($F191>=5,AC$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N191:AC191)+$J191)*IF($F191>=5,AD$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N191:AD191)+$J191)*IF($F191>=5,AE$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N191:AE191)+$J191)*IF($F191>=5,AF$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N191:AF191)+$J191)*IF($F191>=5,AG$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N191:AG191)+$J191)*IF($F191>=5,AH$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N191:AH191)+$J191)*IF($F191>=5,AI$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N191:AI191)+$J191)*IF($F191>=5,AJ$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N191:AJ191)+$J191)*IF($F191>=5,AK$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N191:AK191)+$J191)*IF($F191>=5,AL$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N191:AL191)+$J191)*IF($F191>=5,AM$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N191:AM191)+$J191)*IF($F191>=5,AN$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N191:AN191)+$J191)*IF($F191>=5,AO$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N191:AO191)+$J191)*IF($F191>=5,AP$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N191:AP191)+$J191)*IF($F191>=5,AQ$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N191:AQ191)+$J191)*IF($F191>=5,AR$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N191:AR191)+$J191)*IF($F191>=5,AS$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N191:AS191)+$J191)*IF($F191>=5,AT$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N191:AT191)+$J191)*IF($F191>=5,AU$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N191:AU191)+$J191)*IF($F191>=5,AV$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N191:AV191)+$J191)*IF($F191>=5,AW$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N191:AW191)+$J191)*IF($F191>=5,AX$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N191:AX191)+$J191)*IF($F191>=5,AY$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N191:AY191)+$J191)*IF($F191>=5,AZ$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N191:AZ191)+$J191)*IF($F191>=5,BA$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N191:BA191)+$J191)*IF($F191>=5,BB$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N191:BB191)+$J191)*IF($F191>=5,BC$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N191:BC191)+$J191)*IF($F191>=5,BD$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N191:BD191)+$J191)*IF($F191>=5,BE$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N191:BE191)+$J191)*IF($F191>=5,BF$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N191:BF191)+$J191)*IF($F191>=5,BG$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N191:BG191)+$J191)*IF($F191>=5,BH$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N191:BH191)+$J191)*IF($F191>=5,BI$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N191:BI191)+$J191)*IF($F191>=5,BJ$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N191:BJ191)+$J191)*IF($F191>=5,BK$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N191:BK191)+$J191)*IF($F191>=5,BL$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N191:BL191)+$J191)*IF($F191>=5,BM$11>=YEAR($I191),1)*($F191>=3)","v":0},{"$f":"(SUM($N130:BN130)-SUM($N191:BM191)+$J191)*IF($F191>=5,BN$11>=YEAR($I191),1)*($F191>=3)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!I23","v":99},{"$f":"Input!G23","v":"2019-01-01"},0,1788.4598288913915,2000,null,null,null,{"$f":"(SUM($N131:P131)-SUM($N192:N192)+$J192)*IF($F192>=5,P$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N192:P192)+$J192)*IF($F192>=5,Q$11>=YEAR($I192),1)*($F192>=3)","v":2000},{"$f":"(SUM($N131:R131)-SUM($N192:Q192)+$J192)*IF($F192>=5,R$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N192:R192)+$J192)*IF($F192>=5,S$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N192:S192)+$J192)*IF($F192>=5,T$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N192:T192)+$J192)*IF($F192>=5,U$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N192:U192)+$J192)*IF($F192>=5,V$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N192:V192)+$J192)*IF($F192>=5,W$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N192:W192)+$J192)*IF($F192>=5,X$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N192:X192)+$J192)*IF($F192>=5,Y$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N192:Y192)+$J192)*IF($F192>=5,Z$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N192:Z192)+$J192)*IF($F192>=5,AA$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N192:AA192)+$J192)*IF($F192>=5,AB$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N192:AB192)+$J192)*IF($F192>=5,AC$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N192:AC192)+$J192)*IF($F192>=5,AD$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N192:AD192)+$J192)*IF($F192>=5,AE$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N192:AE192)+$J192)*IF($F192>=5,AF$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N192:AF192)+$J192)*IF($F192>=5,AG$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N192:AG192)+$J192)*IF($F192>=5,AH$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N192:AH192)+$J192)*IF($F192>=5,AI$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N192:AI192)+$J192)*IF($F192>=5,AJ$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N192:AJ192)+$J192)*IF($F192>=5,AK$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N192:AK192)+$J192)*IF($F192>=5,AL$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N192:AL192)+$J192)*IF($F192>=5,AM$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N192:AM192)+$J192)*IF($F192>=5,AN$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N192:AN192)+$J192)*IF($F192>=5,AO$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N192:AO192)+$J192)*IF($F192>=5,AP$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N192:AP192)+$J192)*IF($F192>=5,AQ$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N192:AQ192)+$J192)*IF($F192>=5,AR$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N192:AR192)+$J192)*IF($F192>=5,AS$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N192:AS192)+$J192)*IF($F192>=5,AT$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N192:AT192)+$J192)*IF($F192>=5,AU$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N192:AU192)+$J192)*IF($F192>=5,AV$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N192:AV192)+$J192)*IF($F192>=5,AW$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N192:AW192)+$J192)*IF($F192>=5,AX$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N192:AX192)+$J192)*IF($F192>=5,AY$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N192:AY192)+$J192)*IF($F192>=5,AZ$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N192:AZ192)+$J192)*IF($F192>=5,BA$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N192:BA192)+$J192)*IF($F192>=5,BB$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N192:BB192)+$J192)*IF($F192>=5,BC$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N192:BC192)+$J192)*IF($F192>=5,BD$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N192:BD192)+$J192)*IF($F192>=5,BE$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N192:BE192)+$J192)*IF($F192>=5,BF$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N192:BF192)+$J192)*IF($F192>=5,BG$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N192:BG192)+$J192)*IF($F192>=5,BH$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N192:BH192)+$J192)*IF($F192>=5,BI$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N192:BI192)+$J192)*IF($F192>=5,BJ$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N192:BJ192)+$J192)*IF($F192>=5,BK$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N192:BK192)+$J192)*IF($F192>=5,BL$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N192:BL192)+$J192)*IF($F192>=5,BM$11>=YEAR($I192),1)*($F192>=3)","v":0},{"$f":"(SUM($N131:BN131)-SUM($N192:BM192)+$J192)*IF($F192>=5,BN$11>=YEAR($I192),1)*($F192>=3)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!I24","v":1},{"$f":"Input!G24","v":"2019-01-01"},0,11081.742110942841,12904.02,null,null,null,{"$f":"(SUM($N132:P132)-SUM($N193:N193)+$J193)*IF($F193>=5,P$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N193:P193)+$J193)*IF($F193>=5,Q$11>=YEAR($I193),1)*($F193>=3)","v":5819.1},{"$f":"(SUM($N132:R132)-SUM($N193:Q193)+$J193)*IF($F193>=5,R$11>=YEAR($I193),1)*($F193>=3)","v":7084.92},{"$f":"(SUM($N132:S132)-SUM($N193:R193)+$J193)*IF($F193>=5,S$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N193:S193)+$J193)*IF($F193>=5,T$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N193:T193)+$J193)*IF($F193>=5,U$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N193:U193)+$J193)*IF($F193>=5,V$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N193:V193)+$J193)*IF($F193>=5,W$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N193:W193)+$J193)*IF($F193>=5,X$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N193:X193)+$J193)*IF($F193>=5,Y$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N193:Y193)+$J193)*IF($F193>=5,Z$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N193:Z193)+$J193)*IF($F193>=5,AA$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N193:AA193)+$J193)*IF($F193>=5,AB$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N193:AB193)+$J193)*IF($F193>=5,AC$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N193:AC193)+$J193)*IF($F193>=5,AD$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N193:AD193)+$J193)*IF($F193>=5,AE$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N193:AE193)+$J193)*IF($F193>=5,AF$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N193:AF193)+$J193)*IF($F193>=5,AG$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N193:AG193)+$J193)*IF($F193>=5,AH$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N193:AH193)+$J193)*IF($F193>=5,AI$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N193:AI193)+$J193)*IF($F193>=5,AJ$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N193:AJ193)+$J193)*IF($F193>=5,AK$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N193:AK193)+$J193)*IF($F193>=5,AL$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N193:AL193)+$J193)*IF($F193>=5,AM$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N193:AM193)+$J193)*IF($F193>=5,AN$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N193:AN193)+$J193)*IF($F193>=5,AO$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N193:AO193)+$J193)*IF($F193>=5,AP$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N193:AP193)+$J193)*IF($F193>=5,AQ$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N193:AQ193)+$J193)*IF($F193>=5,AR$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N193:AR193)+$J193)*IF($F193>=5,AS$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N193:AS193)+$J193)*IF($F193>=5,AT$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N193:AT193)+$J193)*IF($F193>=5,AU$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N193:AU193)+$J193)*IF($F193>=5,AV$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N193:AV193)+$J193)*IF($F193>=5,AW$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N193:AW193)+$J193)*IF($F193>=5,AX$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N193:AX193)+$J193)*IF($F193>=5,AY$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N193:AY193)+$J193)*IF($F193>=5,AZ$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N193:AZ193)+$J193)*IF($F193>=5,BA$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N193:BA193)+$J193)*IF($F193>=5,BB$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N193:BB193)+$J193)*IF($F193>=5,BC$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N193:BC193)+$J193)*IF($F193>=5,BD$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N193:BD193)+$J193)*IF($F193>=5,BE$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N193:BE193)+$J193)*IF($F193>=5,BF$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N193:BF193)+$J193)*IF($F193>=5,BG$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N193:BG193)+$J193)*IF($F193>=5,BH$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N193:BH193)+$J193)*IF($F193>=5,BI$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N193:BI193)+$J193)*IF($F193>=5,BJ$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N193:BJ193)+$J193)*IF($F193>=5,BK$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N193:BK193)+$J193)*IF($F193>=5,BL$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N193:BL193)+$J193)*IF($F193>=5,BM$11>=YEAR($I193),1)*($F193>=3)","v":0},{"$f":"(SUM($N132:BN132)-SUM($N193:BM193)+$J193)*IF($F193>=5,BN$11>=YEAR($I193),1)*($F193>=3)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!I25","v":2},{"$f":"Input!G25","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N133:P133)-SUM($N194:N194)+$J194)*IF($F194>=5,P$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N194:P194)+$J194)*IF($F194>=5,Q$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N194:Q194)+$J194)*IF($F194>=5,R$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N194:R194)+$J194)*IF($F194>=5,S$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N194:S194)+$J194)*IF($F194>=5,T$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N194:T194)+$J194)*IF($F194>=5,U$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N194:U194)+$J194)*IF($F194>=5,V$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N194:V194)+$J194)*IF($F194>=5,W$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N194:W194)+$J194)*IF($F194>=5,X$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N194:X194)+$J194)*IF($F194>=5,Y$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N194:Y194)+$J194)*IF($F194>=5,Z$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N194:Z194)+$J194)*IF($F194>=5,AA$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N194:AA194)+$J194)*IF($F194>=5,AB$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N194:AB194)+$J194)*IF($F194>=5,AC$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N194:AC194)+$J194)*IF($F194>=5,AD$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N194:AD194)+$J194)*IF($F194>=5,AE$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N194:AE194)+$J194)*IF($F194>=5,AF$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N194:AF194)+$J194)*IF($F194>=5,AG$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N194:AG194)+$J194)*IF($F194>=5,AH$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N194:AH194)+$J194)*IF($F194>=5,AI$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N194:AI194)+$J194)*IF($F194>=5,AJ$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N194:AJ194)+$J194)*IF($F194>=5,AK$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N194:AK194)+$J194)*IF($F194>=5,AL$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N194:AL194)+$J194)*IF($F194>=5,AM$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N194:AM194)+$J194)*IF($F194>=5,AN$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N194:AN194)+$J194)*IF($F194>=5,AO$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N194:AO194)+$J194)*IF($F194>=5,AP$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N194:AP194)+$J194)*IF($F194>=5,AQ$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N194:AQ194)+$J194)*IF($F194>=5,AR$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N194:AR194)+$J194)*IF($F194>=5,AS$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N194:AS194)+$J194)*IF($F194>=5,AT$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N194:AT194)+$J194)*IF($F194>=5,AU$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N194:AU194)+$J194)*IF($F194>=5,AV$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N194:AV194)+$J194)*IF($F194>=5,AW$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N194:AW194)+$J194)*IF($F194>=5,AX$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N194:AX194)+$J194)*IF($F194>=5,AY$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N194:AY194)+$J194)*IF($F194>=5,AZ$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N194:AZ194)+$J194)*IF($F194>=5,BA$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N194:BA194)+$J194)*IF($F194>=5,BB$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N194:BB194)+$J194)*IF($F194>=5,BC$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N194:BC194)+$J194)*IF($F194>=5,BD$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N194:BD194)+$J194)*IF($F194>=5,BE$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N194:BE194)+$J194)*IF($F194>=5,BF$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N194:BF194)+$J194)*IF($F194>=5,BG$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N194:BG194)+$J194)*IF($F194>=5,BH$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N194:BH194)+$J194)*IF($F194>=5,BI$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N194:BI194)+$J194)*IF($F194>=5,BJ$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N194:BJ194)+$J194)*IF($F194>=5,BK$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N194:BK194)+$J194)*IF($F194>=5,BL$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N194:BL194)+$J194)*IF($F194>=5,BM$11>=YEAR($I194),1)*($F194>=3)","v":0},{"$f":"(SUM($N133:BN133)-SUM($N194:BM194)+$J194)*IF($F194>=5,BN$11>=YEAR($I194),1)*($F194>=3)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!I26","v":38.759689922480618},{"$f":"Input!G26","v":"2019-01-01"},0,102067.88352529489,290925.53059266496,null,null,null,{"$f":"(SUM($N134:P134)-SUM($N195:N195)+$J195)*IF($F195>=5,P$11>=YEAR($I195),1)*($F195>=3)","v":2671.3290369600004},{"$f":"(SUM($N134:Q134)-SUM($N195:P195)+$J195)*IF($F195>=5,Q$11>=YEAR($I195),1)*($F195>=3)","v":860.15618621902649},{"$f":"(SUM($N134:R134)-SUM($N195:Q195)+$J195)*IF($F195>=5,R$11>=YEAR($I195),1)*($F195>=3)","v":4454.9098034980088},{"$f":"(SUM($N134:S134)-SUM($N195:R195)+$J195)*IF($F195>=5,S$11>=YEAR($I195),1)*($F195>=3)","v":9284.5578838354613},{"$f":"(SUM($N134:T134)-SUM($N195:S195)+$J195)*IF($F195>=5,T$11>=YEAR($I195),1)*($F195>=3)","v":9445.9957400465719},{"$f":"(SUM($N134:U134)-SUM($N195:T195)+$J195)*IF($F195>=5,U$11>=YEAR($I195),1)*($F195>=3)","v":13405.727901468264},{"$f":"(SUM($N134:V134)-SUM($N195:U195)+$J195)*IF($F195>=5,V$11>=YEAR($I195),1)*($F195>=3)","v":8624.5419260365743},{"$f":"(SUM($N134:W134)-SUM($N195:V195)+$J195)*IF($F195>=5,W$11>=YEAR($I195),1)*($F195>=3)","v":8891.9482212780567},{"$f":"(SUM($N134:X134)-SUM($N195:W195)+$J195)*IF($F195>=5,X$11>=YEAR($I195),1)*($F195>=3)","v":9167.7514182950254},{"$f":"(SUM($N134:Y134)-SUM($N195:X195)+$J195)*IF($F195>=5,Y$11>=YEAR($I195),1)*($F195>=3)","v":9373.9319296033063},{"$f":"(SUM($N134:Z134)-SUM($N195:Y195)+$J195)*IF($F195>=5,Z$11>=YEAR($I195),1)*($F195>=3)","v":9584.3543363385397},{"$f":"(SUM($N134:AA134)-SUM($N195:Z195)+$J195)*IF($F195>=5,AA$11>=YEAR($I195),1)*($F195>=3)","v":9882.145519099402},{"$f":"(SUM($N134:AB134)-SUM($N195:AA195)+$J195)*IF($F195>=5,AB$11>=YEAR($I195),1)*($F195>=3)","v":10189.308216167105},{"$f":"(SUM($N134:AC134)-SUM($N195:AB195)+$J195)*IF($F195>=5,AC$11>=YEAR($I195),1)*($F195>=3)","v":10506.140861716718},{"$f":"(SUM($N134:AD134)-SUM($N195:AC195)+$J195)*IF($F195>=5,AD$11>=YEAR($I195),1)*($F195>=3)","v":10832.95149721684},{"$f":"(SUM($N134:AE134)-SUM($N195:AD195)+$J195)*IF($F195>=5,AE$11>=YEAR($I195),1)*($F195>=3)","v":11170.05808377685},{"$f":"(SUM($N134:AF134)-SUM($N195:AE195)+$J195)*IF($F195>=5,AF$11>=YEAR($I195),1)*($F195>=3)","v":11517.788824739779},{"$f":"(SUM($N134:AG134)-SUM($N195:AF195)+$J195)*IF($F195>=5,AG$11>=YEAR($I195),1)*($F195>=3)","v":11876.482498859637},{"$f":"(SUM($N134:AH134)-SUM($N195:AG195)+$J195)*IF($F195>=5,AH$11>=YEAR($I195),1)*($F195>=3)","v":12246.48880441318},{"$f":"(SUM($N134:AI134)-SUM($N195:AH195)+$J195)*IF($F195>=5,AI$11>=YEAR($I195),1)*($F195>=3)","v":12628.168714607862},{"$f":"(SUM($N134:AJ134)-SUM($N195:AI195)+$J195)*IF($F195>=5,AJ$11>=YEAR($I195),1)*($F195>=3)","v":13021.894844659546},{"$f":"(SUM($N134:AK134)-SUM($N195:AJ195)+$J195)*IF($F195>=5,AK$11>=YEAR($I195),1)*($F195>=3)","v":13428.051830926765},{"$f":"(SUM($N134:AL134)-SUM($N195:AK195)+$J195)*IF($F195>=5,AL$11>=YEAR($I195),1)*($F195>=3)","v":7593.8425491554663},{"$f":"(SUM($N134:AM134)-SUM($N195:AL195)+$J195)*IF($F195>=5,AM$11>=YEAR($I195),1)*($F195>=3)","v":7838.4693871128839},{"$f":"(SUM($N134:AN134)-SUM($N195:AM195)+$J195)*IF($F195>=5,AN$11>=YEAR($I195),1)*($F195>=3)","v":8091.1292231171974},{"$f":"(SUM($N134:AO134)-SUM($N195:AN195)+$J195)*IF($F195>=5,AO$11>=YEAR($I195),1)*($F195>=3)","v":8352.089988568041},{"$f":"(SUM($N134:AP134)-SUM($N195:AO195)+$J195)*IF($F195>=5,AP$11>=YEAR($I195),1)*($F195>=3)","v":8621.6286618757294},{"$f":"(SUM($N134:AQ134)-SUM($N195:AP195)+$J195)*IF($F195>=5,AQ$11>=YEAR($I195),1)*($F195>=3)","v":8900.0315768418659},{"$f":"(SUM($N134:AR134)-SUM($N195:AQ195)+$J195)*IF($F195>=5,AR$11>=YEAR($I195),1)*($F195>=3)","v":9187.5947416268755},{"$f":"(SUM($N134:AS134)-SUM($N195:AR195)+$J195)*IF($F195>=5,AS$11>=YEAR($I195),1)*($F195>=3)","v":9484.6241686692229},{"$f":"(SUM($N134:AT134)-SUM($N195:AS195)+$J195)*IF($F195>=5,AT$11>=YEAR($I195),1)*($F195>=3)","v":9791.4362159351585},{"$f":"(SUM($N134:AU134)-SUM($N195:AT195)+$J195)*IF($F195>=5,AU$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N195:AU195)+$J195)*IF($F195>=5,AV$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N195:AV195)+$J195)*IF($F195>=5,AW$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N195:AW195)+$J195)*IF($F195>=5,AX$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N195:AX195)+$J195)*IF($F195>=5,AY$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N195:AY195)+$J195)*IF($F195>=5,AZ$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N195:AZ195)+$J195)*IF($F195>=5,BA$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N195:BA195)+$J195)*IF($F195>=5,BB$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N195:BB195)+$J195)*IF($F195>=5,BC$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N195:BC195)+$J195)*IF($F195>=5,BD$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N195:BD195)+$J195)*IF($F195>=5,BE$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N195:BE195)+$J195)*IF($F195>=5,BF$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N195:BF195)+$J195)*IF($F195>=5,BG$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N195:BG195)+$J195)*IF($F195>=5,BH$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N195:BH195)+$J195)*IF($F195>=5,BI$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N195:BI195)+$J195)*IF($F195>=5,BJ$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N195:BJ195)+$J195)*IF($F195>=5,BK$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N195:BK195)+$J195)*IF($F195>=5,BL$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N195:BL195)+$J195)*IF($F195>=5,BM$11>=YEAR($I195),1)*($F195>=3)","v":0},{"$f":"(SUM($N134:BN134)-SUM($N195:BM195)+$J195)*IF($F195>=5,BN$11>=YEAR($I195),1)*($F195>=3)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!I27","v":48.780487804878049},{"$f":"Input!G27","v":"2019-01-01"},0,33541.418555682962,87881.668521016443,null,null,null,{"$f":"(SUM($N135:P135)-SUM($N196:N196)+$J196)*IF($F196>=5,P$11>=YEAR($I196),1)*($F196>=3)","v":23.46153846153846},{"$f":"(SUM($N135:Q135)-SUM($N196:P196)+$J196)*IF($F196>=5,Q$11>=YEAR($I196),1)*($F196>=3)","v":1303.4264411913616},{"$f":"(SUM($N135:R135)-SUM($N196:Q196)+$J196)*IF($F196>=5,R$11>=YEAR($I196),1)*($F196>=3)","v":10934.085052704399},{"$f":"(SUM($N135:S135)-SUM($N196:R196)+$J196)*IF($F196>=5,S$11>=YEAR($I196),1)*($F196>=3)","v":2906.9163692923066},{"$f":"(SUM($N135:T135)-SUM($N196:S196)+$J196)*IF($F196>=5,T$11>=YEAR($I196),1)*($F196>=3)","v":2041.3150303710754},{"$f":"(SUM($N135:U135)-SUM($N196:T196)+$J196)*IF($F196>=5,U$11>=YEAR($I196),1)*($F196>=3)","v":2081.25026128221},{"$f":"(SUM($N135:V135)-SUM($N196:U196)+$J196)*IF($F196>=5,V$11>=YEAR($I196),1)*($F196>=3)","v":1673.4858791206752},{"$f":"(SUM($N135:W135)-SUM($N196:V196)+$J196)*IF($F196>=5,W$11>=YEAR($I196),1)*($F196>=3)","v":1817.0620500369478},{"$f":"(SUM($N135:X135)-SUM($N196:W196)+$J196)*IF($F196>=5,X$11>=YEAR($I196),1)*($F196>=3)","v":2737.137222164838},{"$f":"(SUM($N135:Y135)-SUM($N196:X196)+$J196)*IF($F196>=5,Y$11>=YEAR($I196),1)*($F196>=3)","v":2797.4176874731893},{"$f":"(SUM($N135:Z135)-SUM($N196:Y196)+$J196)*IF($F196>=5,Z$11>=YEAR($I196),1)*($F196>=3)","v":2191.2780217414875},{"$f":"(SUM($N135:AA135)-SUM($N196:Z196)+$J196)*IF($F196>=5,AA$11>=YEAR($I196),1)*($F196>=3)","v":2246.0599722850275},{"$f":"(SUM($N135:AB135)-SUM($N196:AA196)+$J196)*IF($F196>=5,AB$11>=YEAR($I196),1)*($F196>=3)","v":2302.2114715921525},{"$f":"(SUM($N135:AC135)-SUM($N196:AB196)+$J196)*IF($F196>=5,AC$11>=YEAR($I196),1)*($F196>=3)","v":2359.7667583819566},{"$f":"(SUM($N135:AD135)-SUM($N196:AC196)+$J196)*IF($F196>=5,AD$11>=YEAR($I196),1)*($F196>=3)","v":2418.7609273415073},{"$f":"(SUM($N135:AE135)-SUM($N196:AD196)+$J196)*IF($F196>=5,AE$11>=YEAR($I196),1)*($F196>=3)","v":2479.2299505250412},{"$f":"(SUM($N135:AF135)-SUM($N196:AE196)+$J196)*IF($F196>=5,AF$11>=YEAR($I196),1)*($F196>=3)","v":2541.2106992881672},{"$f":"(SUM($N135:AG135)-SUM($N196:AF196)+$J196)*IF($F196>=5,AG$11>=YEAR($I196),1)*($F196>=3)","v":2604.7409667703687},{"$f":"(SUM($N135:AH135)-SUM($N196:AG196)+$J196)*IF($F196>=5,AH$11>=YEAR($I196),1)*($F196>=3)","v":2669.8594909396343},{"$f":"(SUM($N135:AI135)-SUM($N196:AH196)+$J196)*IF($F196>=5,AI$11>=YEAR($I196),1)*($F196>=3)","v":2736.6059782131197},{"$f":"(SUM($N135:AJ135)-SUM($N196:AI196)+$J196)*IF($F196>=5,AJ$11>=YEAR($I196),1)*($F196>=3)","v":2805.0211276684495},{"$f":"(SUM($N135:AK135)-SUM($N196:AJ196)+$J196)*IF($F196>=5,AK$11>=YEAR($I196),1)*($F196>=3)","v":2875.1466558601605},{"$f":"(SUM($N135:AL135)-SUM($N196:AK196)+$J196)*IF($F196>=5,AL$11>=YEAR($I196),1)*($F196>=3)","v":2947.0253222566607},{"$f":"(SUM($N135:AM135)-SUM($N196:AL196)+$J196)*IF($F196>=5,AM$11>=YEAR($I196),1)*($F196>=3)","v":3020.7009553130774},{"$f":"(SUM($N135:AN135)-SUM($N196:AM196)+$J196)*IF($F196>=5,AN$11>=YEAR($I196),1)*($F196>=3)","v":3096.218479195908},{"$f":"(SUM($N135:AO135)-SUM($N196:AN196)+$J196)*IF($F196>=5,AO$11>=YEAR($I196),1)*($F196>=3)","v":3173.6239411757997},{"$f":"(SUM($N135:AP135)-SUM($N196:AO196)+$J196)*IF($F196>=5,AP$11>=YEAR($I196),1)*($F196>=3)","v":3252.9645397051936},{"$f":"(SUM($N135:AQ135)-SUM($N196:AP196)+$J196)*IF($F196>=5,AQ$11>=YEAR($I196),1)*($F196>=3)","v":3334.2886531978293},{"$f":"(SUM($N135:AR135)-SUM($N196:AQ196)+$J196)*IF($F196>=5,AR$11>=YEAR($I196),1)*($F196>=3)","v":3417.6458695277688},{"$f":"(SUM($N135:AS135)-SUM($N196:AR196)+$J196)*IF($F196>=5,AS$11>=YEAR($I196),1)*($F196>=3)","v":3503.0870162659703},{"$f":"(SUM($N135:AT135)-SUM($N196:AS196)+$J196)*IF($F196>=5,AT$11>=YEAR($I196),1)*($F196>=3)","v":3590.6641916726221},{"$f":"(SUM($N135:AU135)-SUM($N196:AT196)+$J196)*IF($F196>=5,AU$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N196:AU196)+$J196)*IF($F196>=5,AV$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N196:AV196)+$J196)*IF($F196>=5,AW$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N196:AW196)+$J196)*IF($F196>=5,AX$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N196:AX196)+$J196)*IF($F196>=5,AY$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N196:AY196)+$J196)*IF($F196>=5,AZ$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N196:AZ196)+$J196)*IF($F196>=5,BA$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N196:BA196)+$J196)*IF($F196>=5,BB$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N196:BB196)+$J196)*IF($F196>=5,BC$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N196:BC196)+$J196)*IF($F196>=5,BD$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N196:BD196)+$J196)*IF($F196>=5,BE$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N196:BE196)+$J196)*IF($F196>=5,BF$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N196:BF196)+$J196)*IF($F196>=5,BG$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N196:BG196)+$J196)*IF($F196>=5,BH$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N196:BH196)+$J196)*IF($F196>=5,BI$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N196:BI196)+$J196)*IF($F196>=5,BJ$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N196:BJ196)+$J196)*IF($F196>=5,BK$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N196:BK196)+$J196)*IF($F196>=5,BL$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N196:BL196)+$J196)*IF($F196>=5,BM$11>=YEAR($I196),1)*($F196>=3)","v":0},{"$f":"(SUM($N135:BN135)-SUM($N196:BM196)+$J196)*IF($F196>=5,BN$11>=YEAR($I196),1)*($F196>=3)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!I28","v":30},{"$f":"Input!G28","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N136:P136)-SUM($N197:N197)+$J197)*IF($F197>=5,P$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N197:P197)+$J197)*IF($F197>=5,Q$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N197:Q197)+$J197)*IF($F197>=5,R$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N197:R197)+$J197)*IF($F197>=5,S$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N197:S197)+$J197)*IF($F197>=5,T$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N197:T197)+$J197)*IF($F197>=5,U$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N197:U197)+$J197)*IF($F197>=5,V$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N197:V197)+$J197)*IF($F197>=5,W$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N197:W197)+$J197)*IF($F197>=5,X$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N197:X197)+$J197)*IF($F197>=5,Y$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N197:Y197)+$J197)*IF($F197>=5,Z$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N197:Z197)+$J197)*IF($F197>=5,AA$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N197:AA197)+$J197)*IF($F197>=5,AB$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N197:AB197)+$J197)*IF($F197>=5,AC$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N197:AC197)+$J197)*IF($F197>=5,AD$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N197:AD197)+$J197)*IF($F197>=5,AE$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N197:AE197)+$J197)*IF($F197>=5,AF$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N197:AF197)+$J197)*IF($F197>=5,AG$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N197:AG197)+$J197)*IF($F197>=5,AH$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N197:AH197)+$J197)*IF($F197>=5,AI$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N197:AI197)+$J197)*IF($F197>=5,AJ$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N197:AJ197)+$J197)*IF($F197>=5,AK$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N197:AK197)+$J197)*IF($F197>=5,AL$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N197:AL197)+$J197)*IF($F197>=5,AM$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N197:AM197)+$J197)*IF($F197>=5,AN$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N197:AN197)+$J197)*IF($F197>=5,AO$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N197:AO197)+$J197)*IF($F197>=5,AP$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N197:AP197)+$J197)*IF($F197>=5,AQ$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N197:AQ197)+$J197)*IF($F197>=5,AR$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N197:AR197)+$J197)*IF($F197>=5,AS$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N197:AS197)+$J197)*IF($F197>=5,AT$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N197:AT197)+$J197)*IF($F197>=5,AU$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N197:AU197)+$J197)*IF($F197>=5,AV$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N197:AV197)+$J197)*IF($F197>=5,AW$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N197:AW197)+$J197)*IF($F197>=5,AX$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N197:AX197)+$J197)*IF($F197>=5,AY$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N197:AY197)+$J197)*IF($F197>=5,AZ$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N197:AZ197)+$J197)*IF($F197>=5,BA$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N197:BA197)+$J197)*IF($F197>=5,BB$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N197:BB197)+$J197)*IF($F197>=5,BC$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N197:BC197)+$J197)*IF($F197>=5,BD$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N197:BD197)+$J197)*IF($F197>=5,BE$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N197:BE197)+$J197)*IF($F197>=5,BF$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N197:BF197)+$J197)*IF($F197>=5,BG$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N197:BG197)+$J197)*IF($F197>=5,BH$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N197:BH197)+$J197)*IF($F197>=5,BI$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N197:BI197)+$J197)*IF($F197>=5,BJ$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N197:BJ197)+$J197)*IF($F197>=5,BK$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N197:BK197)+$J197)*IF($F197>=5,BL$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N197:BL197)+$J197)*IF($F197>=5,BM$11>=YEAR($I197),1)*($F197>=3)","v":0},{"$f":"(SUM($N136:BN136)-SUM($N197:BM197)+$J197)*IF($F197>=5,BN$11>=YEAR($I197),1)*($F197>=3)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!I29","v":30},{"$f":"Input!G29","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N137:P137)-SUM($N198:N198)+$J198)*IF($F198>=5,P$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N198:P198)+$J198)*IF($F198>=5,Q$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N198:Q198)+$J198)*IF($F198>=5,R$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N198:R198)+$J198)*IF($F198>=5,S$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N198:S198)+$J198)*IF($F198>=5,T$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N198:T198)+$J198)*IF($F198>=5,U$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N198:U198)+$J198)*IF($F198>=5,V$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N198:V198)+$J198)*IF($F198>=5,W$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N198:W198)+$J198)*IF($F198>=5,X$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N198:X198)+$J198)*IF($F198>=5,Y$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N198:Y198)+$J198)*IF($F198>=5,Z$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N198:Z198)+$J198)*IF($F198>=5,AA$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N198:AA198)+$J198)*IF($F198>=5,AB$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N198:AB198)+$J198)*IF($F198>=5,AC$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N198:AC198)+$J198)*IF($F198>=5,AD$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N198:AD198)+$J198)*IF($F198>=5,AE$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N198:AE198)+$J198)*IF($F198>=5,AF$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N198:AF198)+$J198)*IF($F198>=5,AG$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N198:AG198)+$J198)*IF($F198>=5,AH$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N198:AH198)+$J198)*IF($F198>=5,AI$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N198:AI198)+$J198)*IF($F198>=5,AJ$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N198:AJ198)+$J198)*IF($F198>=5,AK$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N198:AK198)+$J198)*IF($F198>=5,AL$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N198:AL198)+$J198)*IF($F198>=5,AM$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N198:AM198)+$J198)*IF($F198>=5,AN$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N198:AN198)+$J198)*IF($F198>=5,AO$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N198:AO198)+$J198)*IF($F198>=5,AP$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N198:AP198)+$J198)*IF($F198>=5,AQ$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N198:AQ198)+$J198)*IF($F198>=5,AR$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N198:AR198)+$J198)*IF($F198>=5,AS$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N198:AS198)+$J198)*IF($F198>=5,AT$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N198:AT198)+$J198)*IF($F198>=5,AU$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N198:AU198)+$J198)*IF($F198>=5,AV$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N198:AV198)+$J198)*IF($F198>=5,AW$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N198:AW198)+$J198)*IF($F198>=5,AX$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N198:AX198)+$J198)*IF($F198>=5,AY$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N198:AY198)+$J198)*IF($F198>=5,AZ$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N198:AZ198)+$J198)*IF($F198>=5,BA$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N198:BA198)+$J198)*IF($F198>=5,BB$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N198:BB198)+$J198)*IF($F198>=5,BC$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N198:BC198)+$J198)*IF($F198>=5,BD$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N198:BD198)+$J198)*IF($F198>=5,BE$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N198:BE198)+$J198)*IF($F198>=5,BF$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N198:BF198)+$J198)*IF($F198>=5,BG$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N198:BG198)+$J198)*IF($F198>=5,BH$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N198:BH198)+$J198)*IF($F198>=5,BI$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N198:BI198)+$J198)*IF($F198>=5,BJ$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N198:BJ198)+$J198)*IF($F198>=5,BK$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N198:BK198)+$J198)*IF($F198>=5,BL$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N198:BL198)+$J198)*IF($F198>=5,BM$11>=YEAR($I198),1)*($F198>=3)","v":0},{"$f":"(SUM($N137:BN137)-SUM($N198:BM198)+$J198)*IF($F198>=5,BN$11>=YEAR($I198),1)*($F198>=3)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!I30","v":30},{"$f":"Input!G30","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N138:P138)-SUM($N199:N199)+$J199)*IF($F199>=5,P$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N199:P199)+$J199)*IF($F199>=5,Q$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N199:Q199)+$J199)*IF($F199>=5,R$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N199:R199)+$J199)*IF($F199>=5,S$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N199:S199)+$J199)*IF($F199>=5,T$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N199:T199)+$J199)*IF($F199>=5,U$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N199:U199)+$J199)*IF($F199>=5,V$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N199:V199)+$J199)*IF($F199>=5,W$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N199:W199)+$J199)*IF($F199>=5,X$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N199:X199)+$J199)*IF($F199>=5,Y$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N199:Y199)+$J199)*IF($F199>=5,Z$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N199:Z199)+$J199)*IF($F199>=5,AA$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N199:AA199)+$J199)*IF($F199>=5,AB$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N199:AB199)+$J199)*IF($F199>=5,AC$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N199:AC199)+$J199)*IF($F199>=5,AD$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N199:AD199)+$J199)*IF($F199>=5,AE$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N199:AE199)+$J199)*IF($F199>=5,AF$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N199:AF199)+$J199)*IF($F199>=5,AG$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N199:AG199)+$J199)*IF($F199>=5,AH$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N199:AH199)+$J199)*IF($F199>=5,AI$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N199:AI199)+$J199)*IF($F199>=5,AJ$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N199:AJ199)+$J199)*IF($F199>=5,AK$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N199:AK199)+$J199)*IF($F199>=5,AL$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N199:AL199)+$J199)*IF($F199>=5,AM$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N199:AM199)+$J199)*IF($F199>=5,AN$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N199:AN199)+$J199)*IF($F199>=5,AO$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N199:AO199)+$J199)*IF($F199>=5,AP$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N199:AP199)+$J199)*IF($F199>=5,AQ$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N199:AQ199)+$J199)*IF($F199>=5,AR$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N199:AR199)+$J199)*IF($F199>=5,AS$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N199:AS199)+$J199)*IF($F199>=5,AT$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N199:AT199)+$J199)*IF($F199>=5,AU$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N199:AU199)+$J199)*IF($F199>=5,AV$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N199:AV199)+$J199)*IF($F199>=5,AW$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N199:AW199)+$J199)*IF($F199>=5,AX$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N199:AX199)+$J199)*IF($F199>=5,AY$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N199:AY199)+$J199)*IF($F199>=5,AZ$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N199:AZ199)+$J199)*IF($F199>=5,BA$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N199:BA199)+$J199)*IF($F199>=5,BB$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N199:BB199)+$J199)*IF($F199>=5,BC$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N199:BC199)+$J199)*IF($F199>=5,BD$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N199:BD199)+$J199)*IF($F199>=5,BE$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N199:BE199)+$J199)*IF($F199>=5,BF$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N199:BF199)+$J199)*IF($F199>=5,BG$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N199:BG199)+$J199)*IF($F199>=5,BH$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N199:BH199)+$J199)*IF($F199>=5,BI$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N199:BI199)+$J199)*IF($F199>=5,BJ$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N199:BJ199)+$J199)*IF($F199>=5,BK$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N199:BK199)+$J199)*IF($F199>=5,BL$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N199:BL199)+$J199)*IF($F199>=5,BM$11>=YEAR($I199),1)*($F199>=3)","v":0},{"$f":"(SUM($N138:BN138)-SUM($N199:BM199)+$J199)*IF($F199>=5,BN$11>=YEAR($I199),1)*($F199>=3)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!I31","v":30},{"$f":"Input!G31","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N139:P139)-SUM($N200:N200)+$J200)*IF($F200>=5,P$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N200:P200)+$J200)*IF($F200>=5,Q$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N200:Q200)+$J200)*IF($F200>=5,R$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N200:R200)+$J200)*IF($F200>=5,S$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N200:S200)+$J200)*IF($F200>=5,T$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N200:T200)+$J200)*IF($F200>=5,U$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N200:U200)+$J200)*IF($F200>=5,V$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N200:V200)+$J200)*IF($F200>=5,W$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N200:W200)+$J200)*IF($F200>=5,X$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N200:X200)+$J200)*IF($F200>=5,Y$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N200:Y200)+$J200)*IF($F200>=5,Z$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N200:Z200)+$J200)*IF($F200>=5,AA$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N200:AA200)+$J200)*IF($F200>=5,AB$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N200:AB200)+$J200)*IF($F200>=5,AC$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N200:AC200)+$J200)*IF($F200>=5,AD$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N200:AD200)+$J200)*IF($F200>=5,AE$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N200:AE200)+$J200)*IF($F200>=5,AF$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N200:AF200)+$J200)*IF($F200>=5,AG$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N200:AG200)+$J200)*IF($F200>=5,AH$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N200:AH200)+$J200)*IF($F200>=5,AI$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N200:AI200)+$J200)*IF($F200>=5,AJ$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N200:AJ200)+$J200)*IF($F200>=5,AK$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N200:AK200)+$J200)*IF($F200>=5,AL$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N200:AL200)+$J200)*IF($F200>=5,AM$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N200:AM200)+$J200)*IF($F200>=5,AN$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N200:AN200)+$J200)*IF($F200>=5,AO$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N200:AO200)+$J200)*IF($F200>=5,AP$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N200:AP200)+$J200)*IF($F200>=5,AQ$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N200:AQ200)+$J200)*IF($F200>=5,AR$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N200:AR200)+$J200)*IF($F200>=5,AS$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N200:AS200)+$J200)*IF($F200>=5,AT$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N200:AT200)+$J200)*IF($F200>=5,AU$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N200:AU200)+$J200)*IF($F200>=5,AV$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N200:AV200)+$J200)*IF($F200>=5,AW$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N200:AW200)+$J200)*IF($F200>=5,AX$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N200:AX200)+$J200)*IF($F200>=5,AY$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N200:AY200)+$J200)*IF($F200>=5,AZ$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N200:AZ200)+$J200)*IF($F200>=5,BA$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N200:BA200)+$J200)*IF($F200>=5,BB$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N200:BB200)+$J200)*IF($F200>=5,BC$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N200:BC200)+$J200)*IF($F200>=5,BD$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N200:BD200)+$J200)*IF($F200>=5,BE$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N200:BE200)+$J200)*IF($F200>=5,BF$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N200:BF200)+$J200)*IF($F200>=5,BG$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N200:BG200)+$J200)*IF($F200>=5,BH$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N200:BH200)+$J200)*IF($F200>=5,BI$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N200:BI200)+$J200)*IF($F200>=5,BJ$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N200:BJ200)+$J200)*IF($F200>=5,BK$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N200:BK200)+$J200)*IF($F200>=5,BL$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N200:BL200)+$J200)*IF($F200>=5,BM$11>=YEAR($I200),1)*($F200>=3)","v":0},{"$f":"(SUM($N139:BN139)-SUM($N200:BM200)+$J200)*IF($F200>=5,BN$11>=YEAR($I200),1)*($F200>=3)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!I32","v":30},{"$f":"Input!G32","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N140:P140)-SUM($N201:N201)+$J201)*IF($F201>=5,P$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N201:P201)+$J201)*IF($F201>=5,Q$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N201:Q201)+$J201)*IF($F201>=5,R$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N201:R201)+$J201)*IF($F201>=5,S$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N201:S201)+$J201)*IF($F201>=5,T$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N201:T201)+$J201)*IF($F201>=5,U$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N201:U201)+$J201)*IF($F201>=5,V$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N201:V201)+$J201)*IF($F201>=5,W$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N201:W201)+$J201)*IF($F201>=5,X$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N201:X201)+$J201)*IF($F201>=5,Y$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N201:Y201)+$J201)*IF($F201>=5,Z$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N201:Z201)+$J201)*IF($F201>=5,AA$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N201:AA201)+$J201)*IF($F201>=5,AB$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N201:AB201)+$J201)*IF($F201>=5,AC$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N201:AC201)+$J201)*IF($F201>=5,AD$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N201:AD201)+$J201)*IF($F201>=5,AE$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N201:AE201)+$J201)*IF($F201>=5,AF$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N201:AF201)+$J201)*IF($F201>=5,AG$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N201:AG201)+$J201)*IF($F201>=5,AH$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N201:AH201)+$J201)*IF($F201>=5,AI$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N201:AI201)+$J201)*IF($F201>=5,AJ$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N201:AJ201)+$J201)*IF($F201>=5,AK$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N201:AK201)+$J201)*IF($F201>=5,AL$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N201:AL201)+$J201)*IF($F201>=5,AM$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N201:AM201)+$J201)*IF($F201>=5,AN$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N201:AN201)+$J201)*IF($F201>=5,AO$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N201:AO201)+$J201)*IF($F201>=5,AP$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N201:AP201)+$J201)*IF($F201>=5,AQ$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N201:AQ201)+$J201)*IF($F201>=5,AR$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N201:AR201)+$J201)*IF($F201>=5,AS$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N201:AS201)+$J201)*IF($F201>=5,AT$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N201:AT201)+$J201)*IF($F201>=5,AU$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N201:AU201)+$J201)*IF($F201>=5,AV$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N201:AV201)+$J201)*IF($F201>=5,AW$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N201:AW201)+$J201)*IF($F201>=5,AX$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N201:AX201)+$J201)*IF($F201>=5,AY$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N201:AY201)+$J201)*IF($F201>=5,AZ$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N201:AZ201)+$J201)*IF($F201>=5,BA$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N201:BA201)+$J201)*IF($F201>=5,BB$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N201:BB201)+$J201)*IF($F201>=5,BC$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N201:BC201)+$J201)*IF($F201>=5,BD$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N201:BD201)+$J201)*IF($F201>=5,BE$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N201:BE201)+$J201)*IF($F201>=5,BF$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N201:BF201)+$J201)*IF($F201>=5,BG$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N201:BG201)+$J201)*IF($F201>=5,BH$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N201:BH201)+$J201)*IF($F201>=5,BI$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N201:BI201)+$J201)*IF($F201>=5,BJ$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N201:BJ201)+$J201)*IF($F201>=5,BK$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N201:BK201)+$J201)*IF($F201>=5,BL$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N201:BL201)+$J201)*IF($F201>=5,BM$11>=YEAR($I201),1)*($F201>=3)","v":0},{"$f":"(SUM($N140:BN140)-SUM($N201:BM201)+$J201)*IF($F201>=5,BN$11>=YEAR($I201),1)*($F201>=3)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!I33","v":5},{"$f":"Input!G33","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N141:P141)-SUM($N202:N202)+$J202)*IF($F202>=5,P$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N202:P202)+$J202)*IF($F202>=5,Q$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N202:Q202)+$J202)*IF($F202>=5,R$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N202:R202)+$J202)*IF($F202>=5,S$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N202:S202)+$J202)*IF($F202>=5,T$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N202:T202)+$J202)*IF($F202>=5,U$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N202:U202)+$J202)*IF($F202>=5,V$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N202:V202)+$J202)*IF($F202>=5,W$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N202:W202)+$J202)*IF($F202>=5,X$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N202:X202)+$J202)*IF($F202>=5,Y$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N202:Y202)+$J202)*IF($F202>=5,Z$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N202:Z202)+$J202)*IF($F202>=5,AA$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N202:AA202)+$J202)*IF($F202>=5,AB$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N202:AB202)+$J202)*IF($F202>=5,AC$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N202:AC202)+$J202)*IF($F202>=5,AD$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N202:AD202)+$J202)*IF($F202>=5,AE$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N202:AE202)+$J202)*IF($F202>=5,AF$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N202:AF202)+$J202)*IF($F202>=5,AG$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N202:AG202)+$J202)*IF($F202>=5,AH$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N202:AH202)+$J202)*IF($F202>=5,AI$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N202:AI202)+$J202)*IF($F202>=5,AJ$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N202:AJ202)+$J202)*IF($F202>=5,AK$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N202:AK202)+$J202)*IF($F202>=5,AL$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N202:AL202)+$J202)*IF($F202>=5,AM$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N202:AM202)+$J202)*IF($F202>=5,AN$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N202:AN202)+$J202)*IF($F202>=5,AO$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N202:AO202)+$J202)*IF($F202>=5,AP$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N202:AP202)+$J202)*IF($F202>=5,AQ$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N202:AQ202)+$J202)*IF($F202>=5,AR$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N202:AR202)+$J202)*IF($F202>=5,AS$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N202:AS202)+$J202)*IF($F202>=5,AT$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N202:AT202)+$J202)*IF($F202>=5,AU$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N202:AU202)+$J202)*IF($F202>=5,AV$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N202:AV202)+$J202)*IF($F202>=5,AW$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N202:AW202)+$J202)*IF($F202>=5,AX$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N202:AX202)+$J202)*IF($F202>=5,AY$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N202:AY202)+$J202)*IF($F202>=5,AZ$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N202:AZ202)+$J202)*IF($F202>=5,BA$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N202:BA202)+$J202)*IF($F202>=5,BB$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N202:BB202)+$J202)*IF($F202>=5,BC$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N202:BC202)+$J202)*IF($F202>=5,BD$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N202:BD202)+$J202)*IF($F202>=5,BE$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N202:BE202)+$J202)*IF($F202>=5,BF$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N202:BF202)+$J202)*IF($F202>=5,BG$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N202:BG202)+$J202)*IF($F202>=5,BH$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N202:BH202)+$J202)*IF($F202>=5,BI$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N202:BI202)+$J202)*IF($F202>=5,BJ$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N202:BJ202)+$J202)*IF($F202>=5,BK$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N202:BK202)+$J202)*IF($F202>=5,BL$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N202:BL202)+$J202)*IF($F202>=5,BM$11>=YEAR($I202),1)*($F202>=3)","v":0},{"$f":"(SUM($N141:BN141)-SUM($N202:BM202)+$J202)*IF($F202>=5,BN$11>=YEAR($I202),1)*($F202>=3)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!I34","v":30},{"$f":"Input!G34","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N142:P142)-SUM($N203:N203)+$J203)*IF($F203>=5,P$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Q142)-SUM($N203:P203)+$J203)*IF($F203>=5,Q$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:R142)-SUM($N203:Q203)+$J203)*IF($F203>=5,R$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:S142)-SUM($N203:R203)+$J203)*IF($F203>=5,S$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:T142)-SUM($N203:S203)+$J203)*IF($F203>=5,T$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:U142)-SUM($N203:T203)+$J203)*IF($F203>=5,U$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:V142)-SUM($N203:U203)+$J203)*IF($F203>=5,V$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:W142)-SUM($N203:V203)+$J203)*IF($F203>=5,W$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:X142)-SUM($N203:W203)+$J203)*IF($F203>=5,X$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Y142)-SUM($N203:X203)+$J203)*IF($F203>=5,Y$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:Z142)-SUM($N203:Y203)+$J203)*IF($F203>=5,Z$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AA142)-SUM($N203:Z203)+$J203)*IF($F203>=5,AA$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AB142)-SUM($N203:AA203)+$J203)*IF($F203>=5,AB$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AC142)-SUM($N203:AB203)+$J203)*IF($F203>=5,AC$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AD142)-SUM($N203:AC203)+$J203)*IF($F203>=5,AD$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AE142)-SUM($N203:AD203)+$J203)*IF($F203>=5,AE$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AF142)-SUM($N203:AE203)+$J203)*IF($F203>=5,AF$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AG142)-SUM($N203:AF203)+$J203)*IF($F203>=5,AG$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AH142)-SUM($N203:AG203)+$J203)*IF($F203>=5,AH$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AI142)-SUM($N203:AH203)+$J203)*IF($F203>=5,AI$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AJ142)-SUM($N203:AI203)+$J203)*IF($F203>=5,AJ$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AK142)-SUM($N203:AJ203)+$J203)*IF($F203>=5,AK$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AL142)-SUM($N203:AK203)+$J203)*IF($F203>=5,AL$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AM142)-SUM($N203:AL203)+$J203)*IF($F203>=5,AM$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AN142)-SUM($N203:AM203)+$J203)*IF($F203>=5,AN$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AO142)-SUM($N203:AN203)+$J203)*IF($F203>=5,AO$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AP142)-SUM($N203:AO203)+$J203)*IF($F203>=5,AP$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AQ142)-SUM($N203:AP203)+$J203)*IF($F203>=5,AQ$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AR142)-SUM($N203:AQ203)+$J203)*IF($F203>=5,AR$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AS142)-SUM($N203:AR203)+$J203)*IF($F203>=5,AS$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AT142)-SUM($N203:AS203)+$J203)*IF($F203>=5,AT$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AU142)-SUM($N203:AT203)+$J203)*IF($F203>=5,AU$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AV142)-SUM($N203:AU203)+$J203)*IF($F203>=5,AV$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AW142)-SUM($N203:AV203)+$J203)*IF($F203>=5,AW$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AX142)-SUM($N203:AW203)+$J203)*IF($F203>=5,AX$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AY142)-SUM($N203:AX203)+$J203)*IF($F203>=5,AY$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:AZ142)-SUM($N203:AY203)+$J203)*IF($F203>=5,AZ$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BA142)-SUM($N203:AZ203)+$J203)*IF($F203>=5,BA$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BB142)-SUM($N203:BA203)+$J203)*IF($F203>=5,BB$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BC142)-SUM($N203:BB203)+$J203)*IF($F203>=5,BC$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BD142)-SUM($N203:BC203)+$J203)*IF($F203>=5,BD$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BE142)-SUM($N203:BD203)+$J203)*IF($F203>=5,BE$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BF142)-SUM($N203:BE203)+$J203)*IF($F203>=5,BF$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BG142)-SUM($N203:BF203)+$J203)*IF($F203>=5,BG$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BH142)-SUM($N203:BG203)+$J203)*IF($F203>=5,BH$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BI142)-SUM($N203:BH203)+$J203)*IF($F203>=5,BI$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BJ142)-SUM($N203:BI203)+$J203)*IF($F203>=5,BJ$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BK142)-SUM($N203:BJ203)+$J203)*IF($F203>=5,BK$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BL142)-SUM($N203:BK203)+$J203)*IF($F203>=5,BL$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BM142)-SUM($N203:BL203)+$J203)*IF($F203>=5,BM$11>=YEAR($I203),1)*($F203>=3)","v":0},{"$f":"(SUM($N142:BN142)-SUM($N203:BM203)+$J203)*IF($F203>=5,BN$11>=YEAR($I203),1)*($F203>=3)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!I35","v":19.49317738791423},{"$f":"Input!G35","v":"2019-01-01"},0,6835.8147179767757,7247.9096889683206,null,null,null,{"$f":"(SUM($N143:P143)-SUM($N204:N204)+$J204)*IF($F204>=5,P$11>=YEAR($I204),1)*($F204>=3)","v":5123.6913476432574},{"$f":"(SUM($N143:Q143)-SUM($N204:P204)+$J204)*IF($F204>=5,Q$11>=YEAR($I204),1)*($F204>=3)","v":2124.2183413250632},{"$f":"(SUM($N143:R143)-SUM($N204:Q204)+$J204)*IF($F204>=5,R$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:S143)-SUM($N204:R204)+$J204)*IF($F204>=5,S$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:T143)-SUM($N204:S204)+$J204)*IF($F204>=5,T$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:U143)-SUM($N204:T204)+$J204)*IF($F204>=5,U$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:V143)-SUM($N204:U204)+$J204)*IF($F204>=5,V$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:W143)-SUM($N204:V204)+$J204)*IF($F204>=5,W$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:X143)-SUM($N204:W204)+$J204)*IF($F204>=5,X$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:Y143)-SUM($N204:X204)+$J204)*IF($F204>=5,Y$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:Z143)-SUM($N204:Y204)+$J204)*IF($F204>=5,Z$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AA143)-SUM($N204:Z204)+$J204)*IF($F204>=5,AA$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AB143)-SUM($N204:AA204)+$J204)*IF($F204>=5,AB$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AC143)-SUM($N204:AB204)+$J204)*IF($F204>=5,AC$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AD143)-SUM($N204:AC204)+$J204)*IF($F204>=5,AD$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AE143)-SUM($N204:AD204)+$J204)*IF($F204>=5,AE$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AF143)-SUM($N204:AE204)+$J204)*IF($F204>=5,AF$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AG143)-SUM($N204:AF204)+$J204)*IF($F204>=5,AG$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AH143)-SUM($N204:AG204)+$J204)*IF($F204>=5,AH$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AI143)-SUM($N204:AH204)+$J204)*IF($F204>=5,AI$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AJ143)-SUM($N204:AI204)+$J204)*IF($F204>=5,AJ$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AK143)-SUM($N204:AJ204)+$J204)*IF($F204>=5,AK$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AL143)-SUM($N204:AK204)+$J204)*IF($F204>=5,AL$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AM143)-SUM($N204:AL204)+$J204)*IF($F204>=5,AM$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AN143)-SUM($N204:AM204)+$J204)*IF($F204>=5,AN$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AO143)-SUM($N204:AN204)+$J204)*IF($F204>=5,AO$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AP143)-SUM($N204:AO204)+$J204)*IF($F204>=5,AP$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AQ143)-SUM($N204:AP204)+$J204)*IF($F204>=5,AQ$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AR143)-SUM($N204:AQ204)+$J204)*IF($F204>=5,AR$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AS143)-SUM($N204:AR204)+$J204)*IF($F204>=5,AS$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AT143)-SUM($N204:AS204)+$J204)*IF($F204>=5,AT$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AU143)-SUM($N204:AT204)+$J204)*IF($F204>=5,AU$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AV143)-SUM($N204:AU204)+$J204)*IF($F204>=5,AV$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AW143)-SUM($N204:AV204)+$J204)*IF($F204>=5,AW$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AX143)-SUM($N204:AW204)+$J204)*IF($F204>=5,AX$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AY143)-SUM($N204:AX204)+$J204)*IF($F204>=5,AY$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:AZ143)-SUM($N204:AY204)+$J204)*IF($F204>=5,AZ$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BA143)-SUM($N204:AZ204)+$J204)*IF($F204>=5,BA$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BB143)-SUM($N204:BA204)+$J204)*IF($F204>=5,BB$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BC143)-SUM($N204:BB204)+$J204)*IF($F204>=5,BC$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BD143)-SUM($N204:BC204)+$J204)*IF($F204>=5,BD$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BE143)-SUM($N204:BD204)+$J204)*IF($F204>=5,BE$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BF143)-SUM($N204:BE204)+$J204)*IF($F204>=5,BF$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BG143)-SUM($N204:BF204)+$J204)*IF($F204>=5,BG$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BH143)-SUM($N204:BG204)+$J204)*IF($F204>=5,BH$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BI143)-SUM($N204:BH204)+$J204)*IF($F204>=5,BI$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BJ143)-SUM($N204:BI204)+$J204)*IF($F204>=5,BJ$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BK143)-SUM($N204:BJ204)+$J204)*IF($F204>=5,BK$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BL143)-SUM($N204:BK204)+$J204)*IF($F204>=5,BL$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BM143)-SUM($N204:BL204)+$J204)*IF($F204>=5,BM$11>=YEAR($I204),1)*($F204>=3)","v":0},{"$f":"(SUM($N143:BN143)-SUM($N204:BM204)+$J204)*IF($F204>=5,BN$11>=YEAR($I204),1)*($F204>=3)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!I36","v":30},{"$f":"Input!G36","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N144:P144)-SUM($N205:N205)+$J205)*IF($F205>=5,P$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Q144)-SUM($N205:P205)+$J205)*IF($F205>=5,Q$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:R144)-SUM($N205:Q205)+$J205)*IF($F205>=5,R$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:S144)-SUM($N205:R205)+$J205)*IF($F205>=5,S$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:T144)-SUM($N205:S205)+$J205)*IF($F205>=5,T$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:U144)-SUM($N205:T205)+$J205)*IF($F205>=5,U$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:V144)-SUM($N205:U205)+$J205)*IF($F205>=5,V$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:W144)-SUM($N205:V205)+$J205)*IF($F205>=5,W$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:X144)-SUM($N205:W205)+$J205)*IF($F205>=5,X$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Y144)-SUM($N205:X205)+$J205)*IF($F205>=5,Y$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:Z144)-SUM($N205:Y205)+$J205)*IF($F205>=5,Z$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AA144)-SUM($N205:Z205)+$J205)*IF($F205>=5,AA$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AB144)-SUM($N205:AA205)+$J205)*IF($F205>=5,AB$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AC144)-SUM($N205:AB205)+$J205)*IF($F205>=5,AC$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AD144)-SUM($N205:AC205)+$J205)*IF($F205>=5,AD$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AE144)-SUM($N205:AD205)+$J205)*IF($F205>=5,AE$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AF144)-SUM($N205:AE205)+$J205)*IF($F205>=5,AF$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AG144)-SUM($N205:AF205)+$J205)*IF($F205>=5,AG$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AH144)-SUM($N205:AG205)+$J205)*IF($F205>=5,AH$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AI144)-SUM($N205:AH205)+$J205)*IF($F205>=5,AI$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AJ144)-SUM($N205:AI205)+$J205)*IF($F205>=5,AJ$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AK144)-SUM($N205:AJ205)+$J205)*IF($F205>=5,AK$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AL144)-SUM($N205:AK205)+$J205)*IF($F205>=5,AL$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AM144)-SUM($N205:AL205)+$J205)*IF($F205>=5,AM$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AN144)-SUM($N205:AM205)+$J205)*IF($F205>=5,AN$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AO144)-SUM($N205:AN205)+$J205)*IF($F205>=5,AO$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AP144)-SUM($N205:AO205)+$J205)*IF($F205>=5,AP$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AQ144)-SUM($N205:AP205)+$J205)*IF($F205>=5,AQ$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AR144)-SUM($N205:AQ205)+$J205)*IF($F205>=5,AR$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AS144)-SUM($N205:AR205)+$J205)*IF($F205>=5,AS$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AT144)-SUM($N205:AS205)+$J205)*IF($F205>=5,AT$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AU144)-SUM($N205:AT205)+$J205)*IF($F205>=5,AU$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AV144)-SUM($N205:AU205)+$J205)*IF($F205>=5,AV$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AW144)-SUM($N205:AV205)+$J205)*IF($F205>=5,AW$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AX144)-SUM($N205:AW205)+$J205)*IF($F205>=5,AX$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AY144)-SUM($N205:AX205)+$J205)*IF($F205>=5,AY$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:AZ144)-SUM($N205:AY205)+$J205)*IF($F205>=5,AZ$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BA144)-SUM($N205:AZ205)+$J205)*IF($F205>=5,BA$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BB144)-SUM($N205:BA205)+$J205)*IF($F205>=5,BB$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BC144)-SUM($N205:BB205)+$J205)*IF($F205>=5,BC$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BD144)-SUM($N205:BC205)+$J205)*IF($F205>=5,BD$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BE144)-SUM($N205:BD205)+$J205)*IF($F205>=5,BE$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BF144)-SUM($N205:BE205)+$J205)*IF($F205>=5,BF$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BG144)-SUM($N205:BF205)+$J205)*IF($F205>=5,BG$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BH144)-SUM($N205:BG205)+$J205)*IF($F205>=5,BH$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BI144)-SUM($N205:BH205)+$J205)*IF($F205>=5,BI$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BJ144)-SUM($N205:BI205)+$J205)*IF($F205>=5,BJ$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BK144)-SUM($N205:BJ205)+$J205)*IF($F205>=5,BK$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BL144)-SUM($N205:BK205)+$J205)*IF($F205>=5,BL$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BM144)-SUM($N205:BL205)+$J205)*IF($F205>=5,BM$11>=YEAR($I205),1)*($F205>=3)","v":0},{"$f":"(SUM($N144:BN144)-SUM($N205:BM205)+$J205)*IF($F205>=5,BN$11>=YEAR($I205),1)*($F205>=3)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!I37","v":30},{"$f":"Input!G37","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N145:P145)-SUM($N206:N206)+$J206)*IF($F206>=5,P$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Q145)-SUM($N206:P206)+$J206)*IF($F206>=5,Q$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:R145)-SUM($N206:Q206)+$J206)*IF($F206>=5,R$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:S145)-SUM($N206:R206)+$J206)*IF($F206>=5,S$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:T145)-SUM($N206:S206)+$J206)*IF($F206>=5,T$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:U145)-SUM($N206:T206)+$J206)*IF($F206>=5,U$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:V145)-SUM($N206:U206)+$J206)*IF($F206>=5,V$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:W145)-SUM($N206:V206)+$J206)*IF($F206>=5,W$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:X145)-SUM($N206:W206)+$J206)*IF($F206>=5,X$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Y145)-SUM($N206:X206)+$J206)*IF($F206>=5,Y$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:Z145)-SUM($N206:Y206)+$J206)*IF($F206>=5,Z$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AA145)-SUM($N206:Z206)+$J206)*IF($F206>=5,AA$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AB145)-SUM($N206:AA206)+$J206)*IF($F206>=5,AB$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AC145)-SUM($N206:AB206)+$J206)*IF($F206>=5,AC$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AD145)-SUM($N206:AC206)+$J206)*IF($F206>=5,AD$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AE145)-SUM($N206:AD206)+$J206)*IF($F206>=5,AE$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AF145)-SUM($N206:AE206)+$J206)*IF($F206>=5,AF$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AG145)-SUM($N206:AF206)+$J206)*IF($F206>=5,AG$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AH145)-SUM($N206:AG206)+$J206)*IF($F206>=5,AH$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AI145)-SUM($N206:AH206)+$J206)*IF($F206>=5,AI$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AJ145)-SUM($N206:AI206)+$J206)*IF($F206>=5,AJ$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AK145)-SUM($N206:AJ206)+$J206)*IF($F206>=5,AK$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AL145)-SUM($N206:AK206)+$J206)*IF($F206>=5,AL$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AM145)-SUM($N206:AL206)+$J206)*IF($F206>=5,AM$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AN145)-SUM($N206:AM206)+$J206)*IF($F206>=5,AN$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AO145)-SUM($N206:AN206)+$J206)*IF($F206>=5,AO$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AP145)-SUM($N206:AO206)+$J206)*IF($F206>=5,AP$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AQ145)-SUM($N206:AP206)+$J206)*IF($F206>=5,AQ$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AR145)-SUM($N206:AQ206)+$J206)*IF($F206>=5,AR$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AS145)-SUM($N206:AR206)+$J206)*IF($F206>=5,AS$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AT145)-SUM($N206:AS206)+$J206)*IF($F206>=5,AT$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AU145)-SUM($N206:AT206)+$J206)*IF($F206>=5,AU$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AV145)-SUM($N206:AU206)+$J206)*IF($F206>=5,AV$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AW145)-SUM($N206:AV206)+$J206)*IF($F206>=5,AW$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AX145)-SUM($N206:AW206)+$J206)*IF($F206>=5,AX$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AY145)-SUM($N206:AX206)+$J206)*IF($F206>=5,AY$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:AZ145)-SUM($N206:AY206)+$J206)*IF($F206>=5,AZ$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BA145)-SUM($N206:AZ206)+$J206)*IF($F206>=5,BA$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BB145)-SUM($N206:BA206)+$J206)*IF($F206>=5,BB$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BC145)-SUM($N206:BB206)+$J206)*IF($F206>=5,BC$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BD145)-SUM($N206:BC206)+$J206)*IF($F206>=5,BD$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BE145)-SUM($N206:BD206)+$J206)*IF($F206>=5,BE$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BF145)-SUM($N206:BE206)+$J206)*IF($F206>=5,BF$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BG145)-SUM($N206:BF206)+$J206)*IF($F206>=5,BG$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BH145)-SUM($N206:BG206)+$J206)*IF($F206>=5,BH$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BI145)-SUM($N206:BH206)+$J206)*IF($F206>=5,BI$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BJ145)-SUM($N206:BI206)+$J206)*IF($F206>=5,BJ$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BK145)-SUM($N206:BJ206)+$J206)*IF($F206>=5,BK$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BL145)-SUM($N206:BK206)+$J206)*IF($F206>=5,BL$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BM145)-SUM($N206:BL206)+$J206)*IF($F206>=5,BM$11>=YEAR($I206),1)*($F206>=3)","v":0},{"$f":"(SUM($N145:BN145)-SUM($N206:BM206)+$J206)*IF($F206>=5,BN$11>=YEAR($I206),1)*($F206>=3)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!I38","v":30},{"$f":"Input!G38","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N146:P146)-SUM($N207:N207)+$J207)*IF($F207>=5,P$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Q146)-SUM($N207:P207)+$J207)*IF($F207>=5,Q$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:R146)-SUM($N207:Q207)+$J207)*IF($F207>=5,R$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:S146)-SUM($N207:R207)+$J207)*IF($F207>=5,S$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:T146)-SUM($N207:S207)+$J207)*IF($F207>=5,T$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:U146)-SUM($N207:T207)+$J207)*IF($F207>=5,U$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:V146)-SUM($N207:U207)+$J207)*IF($F207>=5,V$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:W146)-SUM($N207:V207)+$J207)*IF($F207>=5,W$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:X146)-SUM($N207:W207)+$J207)*IF($F207>=5,X$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Y146)-SUM($N207:X207)+$J207)*IF($F207>=5,Y$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:Z146)-SUM($N207:Y207)+$J207)*IF($F207>=5,Z$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AA146)-SUM($N207:Z207)+$J207)*IF($F207>=5,AA$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AB146)-SUM($N207:AA207)+$J207)*IF($F207>=5,AB$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AC146)-SUM($N207:AB207)+$J207)*IF($F207>=5,AC$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AD146)-SUM($N207:AC207)+$J207)*IF($F207>=5,AD$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AE146)-SUM($N207:AD207)+$J207)*IF($F207>=5,AE$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AF146)-SUM($N207:AE207)+$J207)*IF($F207>=5,AF$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AG146)-SUM($N207:AF207)+$J207)*IF($F207>=5,AG$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AH146)-SUM($N207:AG207)+$J207)*IF($F207>=5,AH$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AI146)-SUM($N207:AH207)+$J207)*IF($F207>=5,AI$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AJ146)-SUM($N207:AI207)+$J207)*IF($F207>=5,AJ$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AK146)-SUM($N207:AJ207)+$J207)*IF($F207>=5,AK$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AL146)-SUM($N207:AK207)+$J207)*IF($F207>=5,AL$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AM146)-SUM($N207:AL207)+$J207)*IF($F207>=5,AM$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AN146)-SUM($N207:AM207)+$J207)*IF($F207>=5,AN$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AO146)-SUM($N207:AN207)+$J207)*IF($F207>=5,AO$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AP146)-SUM($N207:AO207)+$J207)*IF($F207>=5,AP$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AQ146)-SUM($N207:AP207)+$J207)*IF($F207>=5,AQ$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AR146)-SUM($N207:AQ207)+$J207)*IF($F207>=5,AR$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AS146)-SUM($N207:AR207)+$J207)*IF($F207>=5,AS$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AT146)-SUM($N207:AS207)+$J207)*IF($F207>=5,AT$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AU146)-SUM($N207:AT207)+$J207)*IF($F207>=5,AU$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AV146)-SUM($N207:AU207)+$J207)*IF($F207>=5,AV$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AW146)-SUM($N207:AV207)+$J207)*IF($F207>=5,AW$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AX146)-SUM($N207:AW207)+$J207)*IF($F207>=5,AX$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AY146)-SUM($N207:AX207)+$J207)*IF($F207>=5,AY$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:AZ146)-SUM($N207:AY207)+$J207)*IF($F207>=5,AZ$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BA146)-SUM($N207:AZ207)+$J207)*IF($F207>=5,BA$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BB146)-SUM($N207:BA207)+$J207)*IF($F207>=5,BB$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BC146)-SUM($N207:BB207)+$J207)*IF($F207>=5,BC$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BD146)-SUM($N207:BC207)+$J207)*IF($F207>=5,BD$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BE146)-SUM($N207:BD207)+$J207)*IF($F207>=5,BE$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BF146)-SUM($N207:BE207)+$J207)*IF($F207>=5,BF$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BG146)-SUM($N207:BF207)+$J207)*IF($F207>=5,BG$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BH146)-SUM($N207:BG207)+$J207)*IF($F207>=5,BH$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BI146)-SUM($N207:BH207)+$J207)*IF($F207>=5,BI$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BJ146)-SUM($N207:BI207)+$J207)*IF($F207>=5,BJ$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BK146)-SUM($N207:BJ207)+$J207)*IF($F207>=5,BK$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BL146)-SUM($N207:BK207)+$J207)*IF($F207>=5,BL$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BM146)-SUM($N207:BL207)+$J207)*IF($F207>=5,BM$11>=YEAR($I207),1)*($F207>=3)","v":0},{"$f":"(SUM($N146:BN146)-SUM($N207:BM207)+$J207)*IF($F207>=5,BN$11>=YEAR($I207),1)*($F207>=3)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!I39","v":30},{"$f":"Input!G39","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N147:P147)-SUM($N208:N208)+$J208)*IF($F208>=5,P$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:Q147)-SUM($N208:P208)+$J208)*IF($F208>=5,Q$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:R147)-SUM($N208:Q208)+$J208)*IF($F208>=5,R$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:S147)-SUM($N208:R208)+$J208)*IF($F208>=5,S$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:T147)-SUM($N208:S208)+$J208)*IF($F208>=5,T$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:U147)-SUM($N208:T208)+$J208)*IF($F208>=5,U$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:V147)-SUM($N208:U208)+$J208)*IF($F208>=5,V$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:W147)-SUM($N208:V208)+$J208)*IF($F208>=5,W$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:X147)-SUM($N208:W208)+$J208)*IF($F208>=5,X$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:Y147)-SUM($N208:X208)+$J208)*IF($F208>=5,Y$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:Z147)-SUM($N208:Y208)+$J208)*IF($F208>=5,Z$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AA147)-SUM($N208:Z208)+$J208)*IF($F208>=5,AA$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AB147)-SUM($N208:AA208)+$J208)*IF($F208>=5,AB$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AC147)-SUM($N208:AB208)+$J208)*IF($F208>=5,AC$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AD147)-SUM($N208:AC208)+$J208)*IF($F208>=5,AD$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AE147)-SUM($N208:AD208)+$J208)*IF($F208>=5,AE$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AF147)-SUM($N208:AE208)+$J208)*IF($F208>=5,AF$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AG147)-SUM($N208:AF208)+$J208)*IF($F208>=5,AG$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AH147)-SUM($N208:AG208)+$J208)*IF($F208>=5,AH$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AI147)-SUM($N208:AH208)+$J208)*IF($F208>=5,AI$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AJ147)-SUM($N208:AI208)+$J208)*IF($F208>=5,AJ$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AK147)-SUM($N208:AJ208)+$J208)*IF($F208>=5,AK$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AL147)-SUM($N208:AK208)+$J208)*IF($F208>=5,AL$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AM147)-SUM($N208:AL208)+$J208)*IF($F208>=5,AM$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AN147)-SUM($N208:AM208)+$J208)*IF($F208>=5,AN$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AO147)-SUM($N208:AN208)+$J208)*IF($F208>=5,AO$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AP147)-SUM($N208:AO208)+$J208)*IF($F208>=5,AP$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AQ147)-SUM($N208:AP208)+$J208)*IF($F208>=5,AQ$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AR147)-SUM($N208:AQ208)+$J208)*IF($F208>=5,AR$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AS147)-SUM($N208:AR208)+$J208)*IF($F208>=5,AS$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AT147)-SUM($N208:AS208)+$J208)*IF($F208>=5,AT$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AU147)-SUM($N208:AT208)+$J208)*IF($F208>=5,AU$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AV147)-SUM($N208:AU208)+$J208)*IF($F208>=5,AV$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AW147)-SUM($N208:AV208)+$J208)*IF($F208>=5,AW$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AX147)-SUM($N208:AW208)+$J208)*IF($F208>=5,AX$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AY147)-SUM($N208:AX208)+$J208)*IF($F208>=5,AY$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:AZ147)-SUM($N208:AY208)+$J208)*IF($F208>=5,AZ$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BA147)-SUM($N208:AZ208)+$J208)*IF($F208>=5,BA$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BB147)-SUM($N208:BA208)+$J208)*IF($F208>=5,BB$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BC147)-SUM($N208:BB208)+$J208)*IF($F208>=5,BC$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BD147)-SUM($N208:BC208)+$J208)*IF($F208>=5,BD$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BE147)-SUM($N208:BD208)+$J208)*IF($F208>=5,BE$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BF147)-SUM($N208:BE208)+$J208)*IF($F208>=5,BF$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BG147)-SUM($N208:BF208)+$J208)*IF($F208>=5,BG$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BH147)-SUM($N208:BG208)+$J208)*IF($F208>=5,BH$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BI147)-SUM($N208:BH208)+$J208)*IF($F208>=5,BI$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BJ147)-SUM($N208:BI208)+$J208)*IF($F208>=5,BJ$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BK147)-SUM($N208:BJ208)+$J208)*IF($F208>=5,BK$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BL147)-SUM($N208:BK208)+$J208)*IF($F208>=5,BL$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BM147)-SUM($N208:BL208)+$J208)*IF($F208>=5,BM$11>=YEAR($I208),1)*($F208>=3)","v":0},{"$f":"(SUM($N147:BN147)-SUM($N208:BM208)+$J208)*IF($F208>=5,BN$11>=YEAR($I208),1)*($F208>=3)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!I40","v":30},{"$f":"Input!G40","v":"2019-01-01"},0,0,0,null,null,null,{"$f":"(SUM($N148:P148)-SUM($N209:N209)+$J209)*IF($F209>=5,P$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:Q148)-SUM($N209:P209)+$J209)*IF($F209>=5,Q$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:R148)-SUM($N209:Q209)+$J209)*IF($F209>=5,R$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:S148)-SUM($N209:R209)+$J209)*IF($F209>=5,S$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:T148)-SUM($N209:S209)+$J209)*IF($F209>=5,T$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:U148)-SUM($N209:T209)+$J209)*IF($F209>=5,U$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:V148)-SUM($N209:U209)+$J209)*IF($F209>=5,V$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:W148)-SUM($N209:V209)+$J209)*IF($F209>=5,W$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:X148)-SUM($N209:W209)+$J209)*IF($F209>=5,X$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:Y148)-SUM($N209:X209)+$J209)*IF($F209>=5,Y$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:Z148)-SUM($N209:Y209)+$J209)*IF($F209>=5,Z$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AA148)-SUM($N209:Z209)+$J209)*IF($F209>=5,AA$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AB148)-SUM($N209:AA209)+$J209)*IF($F209>=5,AB$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AC148)-SUM($N209:AB209)+$J209)*IF($F209>=5,AC$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AD148)-SUM($N209:AC209)+$J209)*IF($F209>=5,AD$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AE148)-SUM($N209:AD209)+$J209)*IF($F209>=5,AE$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AF148)-SUM($N209:AE209)+$J209)*IF($F209>=5,AF$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AG148)-SUM($N209:AF209)+$J209)*IF($F209>=5,AG$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AH148)-SUM($N209:AG209)+$J209)*IF($F209>=5,AH$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AI148)-SUM($N209:AH209)+$J209)*IF($F209>=5,AI$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AJ148)-SUM($N209:AI209)+$J209)*IF($F209>=5,AJ$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AK148)-SUM($N209:AJ209)+$J209)*IF($F209>=5,AK$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AL148)-SUM($N209:AK209)+$J209)*IF($F209>=5,AL$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AM148)-SUM($N209:AL209)+$J209)*IF($F209>=5,AM$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AN148)-SUM($N209:AM209)+$J209)*IF($F209>=5,AN$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AO148)-SUM($N209:AN209)+$J209)*IF($F209>=5,AO$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AP148)-SUM($N209:AO209)+$J209)*IF($F209>=5,AP$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AQ148)-SUM($N209:AP209)+$J209)*IF($F209>=5,AQ$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AR148)-SUM($N209:AQ209)+$J209)*IF($F209>=5,AR$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AS148)-SUM($N209:AR209)+$J209)*IF($F209>=5,AS$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AT148)-SUM($N209:AS209)+$J209)*IF($F209>=5,AT$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AU148)-SUM($N209:AT209)+$J209)*IF($F209>=5,AU$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AV148)-SUM($N209:AU209)+$J209)*IF($F209>=5,AV$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AW148)-SUM($N209:AV209)+$J209)*IF($F209>=5,AW$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AX148)-SUM($N209:AW209)+$J209)*IF($F209>=5,AX$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AY148)-SUM($N209:AX209)+$J209)*IF($F209>=5,AY$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:AZ148)-SUM($N209:AY209)+$J209)*IF($F209>=5,AZ$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BA148)-SUM($N209:AZ209)+$J209)*IF($F209>=5,BA$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BB148)-SUM($N209:BA209)+$J209)*IF($F209>=5,BB$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BC148)-SUM($N209:BB209)+$J209)*IF($F209>=5,BC$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BD148)-SUM($N209:BC209)+$J209)*IF($F209>=5,BD$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BE148)-SUM($N209:BD209)+$J209)*IF($F209>=5,BE$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BF148)-SUM($N209:BE209)+$J209)*IF($F209>=5,BF$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BG148)-SUM($N209:BF209)+$J209)*IF($F209>=5,BG$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BH148)-SUM($N209:BG209)+$J209)*IF($F209>=5,BH$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BI148)-SUM($N209:BH209)+$J209)*IF($F209>=5,BI$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BJ148)-SUM($N209:BI209)+$J209)*IF($F209>=5,BJ$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BK148)-SUM($N209:BJ209)+$J209)*IF($F209>=5,BK$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BL148)-SUM($N209:BK209)+$J209)*IF($F209>=5,BL$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BM148)-SUM($N209:BL209)+$J209)*IF($F209>=5,BM$11>=YEAR($I209),1)*($F209>=3)","v":0},{"$f":"(SUM($N148:BN148)-SUM($N209:BM209)+$J209)*IF($F209>=5,BN$11>=YEAR($I209),1)*($F209>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D184","v":"Total Book Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J185:J209)","v":0},316017.3462600077,580669.09480264958,null,null,null,{"$f":"SUM(P185:P209)","v":7818.4819230647963},191816.86696873544,22473.914856202406,12191.474253127768,11487.310770417647,15486.978162750474,10298.02780515725,10709.010271315005,11904.888640459863,12171.349617076496,11775.632358080027,12128.205491384429,12491.519687759257,12865.907620098675,13251.712424558347,13649.288034301891,14058.999524027946,14481.223465630006,14916.348295352815,15364.774692820982,15826.915972327995,16303.198486786925,10540.867871412127,10859.170342425961,11187.347702313105,11525.713929743841,11874.593201580923,12234.320230039695,12605.240611154644,12987.711184935193,13382.100407607781,0,{"$f":"SUM(AV185:AV209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Transferred Original Cost of Plant",null,null,null,"Book Life","COD","AFUDC"]
[null,null,{"$f":"C212+1","v":1},{"$f":"INDEX(D$66:D$90,$C213,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C213,1)","v":"Capital"},4,null,{"$f":"Input!I16","v":5},{"$f":"Input!G16","v":"2019-01-01"},{"$f":"L1034","v":0},{"$f":"SUMPRODUCT(P185:BN185,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P185:BN185)","v":4000}]
[null,null,{"$f":"C213+1","v":2},{"$f":"INDEX(D$66:D$90,$C214,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!I17","v":38.759689922480618},{"$f":"Input!G17","v":"2019-01-01"},{"$f":"L1035","v":0},{"$f":"SUMPRODUCT(P186:BN186,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P186:BN186)","v":52391.809552991872},null,null,null,{"$f":"SUM('FERC Summary 9-30-2016'!C52:C60)/1000","v":114921.69862}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!I18","v":48.780487804878049},{"$f":"Input!G18","v":"2019-01-01"},0,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"SUM('FERC Summary 9-30-2016'!C40:C47)/1000","v":32822.357900000003}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!I19","v":19.49317738791423},{"$f":"Input!G19","v":"2019-01-01"},0,795.90323540334805,890.04317854508679,null,null,null,{"$f":"('FERC Summary 9-30-2016'!C68+'FERC Summary 9-30-2016'!C80)/1000","v":15777.819190000002}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!I20","v":30},{"$f":"Input!G20","v":"2019-01-01"},0,1613.9039944974979,1804.7975899999999]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!I21","v":30},{"$f":"Input!G21","v":"2019-01-01"},0,102178.3813266779,114264.10554607198]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!I22","v":99},{"$f":"Input!G22","v":"2019-01-01"},0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!I23","v":99},{"$f":"Input!G23","v":"2019-01-01"},0,1788.4598288913915,2000]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!I24","v":1},{"$f":"Input!G24","v":"2019-01-01"},0,11081.742110942841,12904.02]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!I25","v":2},{"$f":"Input!G25","v":"2019-01-01"},0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!I26","v":38.759689922480618},{"$f":"Input!G26","v":"2019-01-01"},0,102067.88352529489,290925.53059266496]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!I27","v":48.780487804878049},{"$f":"Input!G27","v":"2019-01-01"},0,33541.418555682962,87881.668521016443]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!I28","v":30},{"$f":"Input!G28","v":"2019-01-01"},0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!I29","v":30},{"$f":"Input!G29","v":"2019-01-01"},0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!I30","v":30},{"$f":"Input!G30","v":"2019-01-01"},0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!I31","v":30},{"$f":"Input!G31","v":"2019-01-01"},0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!I32","v":30},{"$f":"Input!G32","v":"2019-01-01"},0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!I33","v":5},{"$f":"Input!G33","v":"2019-01-01"},0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!I34","v":30},{"$f":"Input!G34","v":"2019-01-01"},0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!I35","v":19.49317738791423},{"$f":"Input!G35","v":"2019-01-01"},0,6835.8147179767757,7247.9096889683206]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!I36","v":30},{"$f":"Input!G36","v":"2019-01-01"},0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!I37","v":30},{"$f":"Input!G37","v":"2019-01-01"},0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!I38","v":30},{"$f":"Input!G38","v":"2019-01-01"},0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!I39","v":30},{"$f":"Input!G39","v":"2019-01-01"},0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!I40","v":30},{"$f":"Input!G40","v":"2019-01-01"},0,0,0]
[null,null,null,{"$f":"\"Total \"&D212","v":"Total Transferred Original Cost of Plant"},null,null,null,null,null,{"$f":"SUM(J213:J237)","v":0},{"$f":"SUMPRODUCT(P238:BN238,$P$14:$BN$14)","v":0},{"$f":"SUM(P238:BN238)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,"Book Depreciation Rates",null,null,null,"Book Life","COD Month","yearfrac"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C244+1","v":1},{"$f":"INDEX(D$66:D$90,$C245,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C245,1)","v":"Capital"},4,null,{"$f":"Input!I16","v":5},{"$f":"MONTH(Input!G16)","v":1},{"$f":"YEARFRAC(I185,DATE(YEAR(I185),12,31))","v":1},null,{"$f":"SUM(P245:BN245)","v":1},null,null,null,{"$f":"MIN(1/$H245,1-SUM($N245:N245))*($F245>=4)*$J245","v":0.2},{"$f":"MIN(1/$H245,1-SUM($N245:P245))*($F245>=4)","v":0.2},{"$f":"MIN(1/$H245,1-SUM($N245:Q245))*($F245>=4)","v":0.2},{"$f":"MIN(1/$H245,1-SUM($N245:R245))*($F245>=4)","v":0.2},{"$f":"MIN(1/$H245,1-SUM($N245:S245))*($F245>=4)","v":0.19999999999999996},{"$f":"MIN(1/$H245,1-SUM($N245:T245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:U245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:V245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:W245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:X245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:Y245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:Z245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AA245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AB245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AC245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AD245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AE245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AF245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AG245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AH245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AI245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AJ245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AK245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AL245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AM245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AN245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AO245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AP245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AQ245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AR245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AS245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AT245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AU245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AV245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AW245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AX245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AY245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:AZ245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BA245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BB245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BC245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BD245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BE245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BF245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BG245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BH245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BI245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BJ245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BK245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BL245))*($F245>=4)","v":0},{"$f":"MIN(1/$H245,1-SUM($N245:BM245))*($F245>=4)","v":0}]
[{"$f":"A$155","v":"Base"},null,{"$f":"C245+1","v":2},{"$f":"INDEX(D$66:D$90,$C246,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!I17","v":38.759689922480618},{"$f":"MONTH(Input!G17)","v":1},1,null,{"$f":"SUM(P246:BN246)","v":0.4558913606579249},null,{"$f":"1-Q125/P214","v":0.54410863934207421},null,0,{"$f":"MIN(1/$H246,1-SUM($N246:O246))*($F246>=4)*$J246","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:Q246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:R246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:S246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:T246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:U246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:V246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:W246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:X246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:Y246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:Z246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AA246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AB246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AC246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AD246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AE246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AF246))*($F246>=4)","v":2.58E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AG246))*($F246>=4)","v":1.7291360657925026E-2},{"$f":"MIN(1/$H246,1-SUM($N246:AH246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AI246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AJ246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AK246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AL246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AM246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AN246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AO246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AP246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AQ246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AR246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AS246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AT246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AU246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AV246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AW246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AX246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AY246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:AZ246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BA246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BB246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BC246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BD246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BE246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BF246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BG246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BH246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BI246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BJ246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BK246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BL246))*($F246>=4)","v":0},{"$f":"MIN(1/$H246,1-SUM($N246:BM246))*($F246>=4)","v":0}]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!I18","v":48.780487804878049},{"$f":"MONTH(Input!G18)","v":1},1,null,0.1937462918345384,null,{"$f":"1-Q126/P215","v":0.80625370816546194},null,0,{"$f":"MIN(1/$H247,1-SUM($N247:P247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:Q247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:R247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:S247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:T247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:U247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:V247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:W247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:X247))*($F247>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H247,1-SUM($N247:Y247))*($F247>=4)","v":9.2462918345384004E-3},{"$f":"MIN(1/$H247,1-SUM($N247:Z247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AA247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AB247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AC247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AD247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AE247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AF247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AG247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AH247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AI247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AJ247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AK247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AL247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AM247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AN247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AO247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AP247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AQ247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AR247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AS247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AT247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AU247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AV247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AW247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AX247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AY247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:AZ247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BA247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BB247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BC247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BD247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BE247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BF247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BG247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BH247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BI247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BJ247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BK247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BL247))*($F247>=4)","v":0},{"$f":"MIN(1/$H247,1-SUM($N247:BM247))*($F247>=4)","v":0}]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!I19","v":19.49317738791423},{"$f":"MONTH(Input!G19)","v":1},1,null,5.6411039309488195E-2,null,{"$f":"1-Q127/P216","v":0.94358896069051179},null,0,{"$f":"MIN(1/$H248,1-SUM($N248:P248))*($F248>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H248,1-SUM($N248:Q248))*($F248>=4)","v":5.1110393094881967E-3},{"$f":"MIN(1/$H248,1-SUM($N248:R248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:S248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:T248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:U248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:V248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:W248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:X248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:Y248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:Z248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AA248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AB248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AC248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AD248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AE248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AF248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AG248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AH248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AI248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AJ248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AK248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AL248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AM248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AN248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AO248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AP248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AQ248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AR248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AS248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AT248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AU248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AV248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AW248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AX248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AY248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:AZ248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BA248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BB248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BC248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BD248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BE248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BF248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BG248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BH248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BI248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BJ248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BK248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BL248))*($F248>=4)","v":0},{"$f":"MIN(1/$H248,1-SUM($N248:BM248))*($F248>=4)","v":0}]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!I20","v":30},{"$f":"MONTH(Input!G20)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H249,1-SUM($N249:N249))*($F249>=4)*$J249","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:P249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:Q249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:R249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:S249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:T249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:U249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:V249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:W249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:X249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:Y249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:Z249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AA249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AB249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AC249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AD249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AE249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AF249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AG249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AH249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AI249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AJ249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AK249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AL249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AM249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AN249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AO249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AP249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AQ249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AR249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AS249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AT249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AU249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AV249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AW249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AX249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AY249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:AZ249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BA249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BB249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BC249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BD249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BE249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BF249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BG249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BH249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BI249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BJ249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BK249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BL249))*($F249>=4)","v":0},{"$f":"MIN(1/$H249,1-SUM($N249:BM249))*($F249>=4)","v":0}]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!I21","v":30},{"$f":"MONTH(Input!G21)","v":1},1,null,1,null,null,null,{"$f":"MIN(1/$H250,1-SUM($N250:N250))*($F250>=4)*$J250","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:P250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:Q250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:R250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:S250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:T250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:U250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:V250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:W250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:X250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:Y250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:Z250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AA250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AB250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AC250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AD250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AE250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AF250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AG250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AH250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AI250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AJ250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AK250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AL250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AM250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AN250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AO250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AP250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AQ250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AR250))*($F250>=4)","v":3.3333333333333333E-2},{"$f":"MIN(1/$H250,1-SUM($N250:AS250))*($F250>=4)","v":1.1102230246251565E-16},{"$f":"MIN(1/$H250,1-SUM($N250:AT250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AU250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AV250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AW250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AX250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AY250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:AZ250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BA250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BB250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BC250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BD250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BE250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BF250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BG250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BH250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BI250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BJ250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BK250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BL250))*($F250>=4)","v":0},{"$f":"MIN(1/$H250,1-SUM($N250:BM250))*($F250>=4)","v":0}]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!I22","v":99},{"$f":"MONTH(Input!G22)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H251,1-SUM($N251:N251))*($F251>=4)*$J251","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:P251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:Q251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:R251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:S251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:T251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:U251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:V251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:W251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:X251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:Y251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:Z251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AA251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AB251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AC251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AD251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AE251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AF251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AG251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AH251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AI251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AJ251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AK251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AL251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AM251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AN251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AO251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AP251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AQ251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AR251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AS251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AT251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AU251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AV251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AW251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AX251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AY251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:AZ251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BA251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BB251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BC251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BD251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BE251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BF251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BG251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BH251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BI251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BJ251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BK251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BL251))*($F251>=4)","v":0},{"$f":"MIN(1/$H251,1-SUM($N251:BM251))*($F251>=4)","v":0}]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!I23","v":99},{"$f":"MONTH(Input!G23)","v":1},1,null,0.51515151515151536,null,null,null,{"$f":"MIN(1/$H252,1-SUM($N252:N252))*($F252>=4)*$J252","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:P252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:Q252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:R252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:S252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:T252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:U252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:V252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:W252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:X252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:Y252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:Z252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AA252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AB252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AC252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AD252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AE252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AF252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AG252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AH252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AI252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AJ252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AK252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AL252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AM252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AN252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AO252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AP252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AQ252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AR252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AS252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AT252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AU252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AV252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AW252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AX252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AY252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:AZ252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BA252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BB252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BC252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BD252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BE252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BF252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BG252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BH252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BI252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BJ252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BK252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BL252))*($F252>=4)","v":1.0101010101010102E-2},{"$f":"MIN(1/$H252,1-SUM($N252:BM252))*($F252>=4)","v":1.0101010101010102E-2}]
[{"$f":"A$162","v":"Clause"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!I24","v":1},{"$f":"MONTH(Input!G24)","v":1},0.5,null,1,null,null,null,{"$f":"MIN(1/$H253,1-SUM($N253:O253))*($F253>=4)","v":1},{"$f":"MIN(1/$H253,1-SUM($N253:P253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:Q253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:R253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:S253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:T253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:U253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:V253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:W253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:X253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:Y253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:Z253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AA253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AB253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AC253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AD253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AE253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AF253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AG253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AH253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AI253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AJ253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AK253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AL253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AM253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AN253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AO253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AP253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AQ253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AR253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AS253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AT253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AU253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AV253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AW253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AX253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AY253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:AZ253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BA253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BB253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BC253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BD253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BE253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BF253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BG253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BH253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BI253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BJ253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BK253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BL253))*($F253>=4)","v":0},{"$f":"MIN(1/$H253,1-SUM($N253:BM253))*($F253>=4)","v":0}]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!I25","v":2},{"$f":"MONTH(Input!G25)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H254,1-SUM($N254:N254))*($F254>=4)*$J254","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:P254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:Q254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:R254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:S254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:T254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:U254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:V254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:W254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:X254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:Y254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:Z254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AA254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AB254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AC254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AD254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AE254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AF254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AG254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AH254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AI254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AJ254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AK254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AL254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AM254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AN254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AO254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AP254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AQ254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AR254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AS254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AT254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AU254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AV254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AW254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AX254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AY254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:AZ254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BA254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BB254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BC254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BD254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BE254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BF254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BG254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BH254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BI254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BJ254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BK254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BL254))*($F254>=4)","v":0},{"$f":"MIN(1/$H254,1-SUM($N254:BM254))*($F254>=4)","v":0}]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!I26","v":38.759689922480618},{"$f":"MONTH(Input!G26)","v":1},1,null,1,null,null,null,{"$f":"MIN(1/$H255,1-SUM($N255:N255))*($F255>=4)*$J255","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:P255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:Q255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:R255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:S255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:T255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:U255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:V255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:W255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:X255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:Y255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:Z255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AA255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AB255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AC255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AD255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AE255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AF255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AG255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AH255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AI255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AJ255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AK255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AL255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AM255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AN255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AO255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AP255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AQ255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AR255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AS255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AT255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AU255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AV255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AW255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AX255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AY255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:AZ255))*($F255>=4)","v":2.58E-2},{"$f":"MIN(1/$H255,1-SUM($N255:BA255))*($F255>=4)","v":1.9599999999999285E-2},{"$f":"MIN(1/$H255,1-SUM($N255:BB255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BC255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BD255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BE255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BF255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BG255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BH255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BI255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BJ255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BK255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BL255))*($F255>=4)","v":0},{"$f":"MIN(1/$H255,1-SUM($N255:BM255))*($F255>=4)","v":0}]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!I27","v":48.780487804878049},{"$f":"MONTH(Input!G27)","v":1},1,null,1,null,null,null,{"$f":"MIN(1/$H256,1-SUM($N256:N256))*($F256>=4)*$J256","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:P256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:Q256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:R256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:S256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:T256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:U256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:V256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:W256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:X256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:Y256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:Z256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AA256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AB256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AC256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AD256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AE256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AF256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AG256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AH256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AI256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AJ256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AK256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AL256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AM256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AN256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AO256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AP256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AQ256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AR256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AS256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AT256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AU256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AV256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AW256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AX256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AY256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:AZ256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BA256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BB256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BC256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BD256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BE256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BF256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BG256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BH256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BI256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BJ256))*($F256>=4)","v":2.0500000000000001E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BK256))*($F256>=4)","v":1.600000000000068E-2},{"$f":"MIN(1/$H256,1-SUM($N256:BL256))*($F256>=4)","v":0},{"$f":"MIN(1/$H256,1-SUM($N256:BM256))*($F256>=4)","v":0}]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!I28","v":30},{"$f":"MONTH(Input!G28)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H257,1-SUM($N257:N257))*($F257>=4)*$J257","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:P257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:Q257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:R257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:S257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:T257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:U257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:V257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:W257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:X257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:Y257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:Z257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AA257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AB257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AC257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AD257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AE257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AF257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AG257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AH257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AI257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AJ257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AK257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AL257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AM257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AN257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AO257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AP257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AQ257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AR257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AS257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AT257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AU257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AV257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AW257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AX257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AY257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:AZ257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BA257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BB257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BC257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BD257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BE257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BF257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BG257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BH257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BI257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BJ257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BK257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BL257))*($F257>=4)","v":0},{"$f":"MIN(1/$H257,1-SUM($N257:BM257))*($F257>=4)","v":0}]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!I29","v":30},{"$f":"MONTH(Input!G29)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H258,1-SUM($N258:N258))*($F258>=4)*$J258","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:P258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:Q258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:R258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:S258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:T258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:U258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:V258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:W258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:X258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:Y258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:Z258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AA258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AB258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AC258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AD258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AE258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AF258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AG258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AH258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AI258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AJ258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AK258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AL258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AM258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AN258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AO258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AP258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AQ258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AR258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AS258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AT258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AU258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AV258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AW258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AX258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AY258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:AZ258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BA258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BB258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BC258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BD258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BE258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BF258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BG258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BH258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BI258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BJ258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BK258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BL258))*($F258>=4)","v":0},{"$f":"MIN(1/$H258,1-SUM($N258:BM258))*($F258>=4)","v":0}]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!I30","v":30},{"$f":"MONTH(Input!G30)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H259,1-SUM($N259:N259))*($F259>=4)*$J259","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:P259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:Q259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:R259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:S259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:T259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:U259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:V259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:W259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:X259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:Y259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:Z259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AA259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AB259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AC259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AD259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AE259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AF259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AG259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AH259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AI259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AJ259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AK259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AL259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AM259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AN259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AO259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AP259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AQ259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AR259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AS259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AT259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AU259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AV259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AW259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AX259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AY259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:AZ259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BA259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BB259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BC259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BD259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BE259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BF259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BG259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BH259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BI259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BJ259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BK259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BL259))*($F259>=4)","v":0},{"$f":"MIN(1/$H259,1-SUM($N259:BM259))*($F259>=4)","v":0}]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!I31","v":30},{"$f":"MONTH(Input!G31)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H260,1-SUM($N260:N260))*($F260>=4)*$J260","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:P260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:Q260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:R260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:S260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:T260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:U260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:V260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:W260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:X260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:Y260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:Z260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AA260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AB260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AC260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AD260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AE260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AF260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AG260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AH260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AI260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AJ260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AK260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AL260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AM260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AN260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AO260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AP260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AQ260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AR260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AS260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AT260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AU260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AV260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AW260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AX260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AY260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:AZ260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BA260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BB260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BC260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BD260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BE260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BF260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BG260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BH260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BI260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BJ260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BK260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BL260))*($F260>=4)","v":0},{"$f":"MIN(1/$H260,1-SUM($N260:BM260))*($F260>=4)","v":0}]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!I32","v":30},{"$f":"MONTH(Input!G32)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H261,1-SUM($N261:N261))*($F261>=4)*$J261","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:P261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:Q261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:R261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:S261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:T261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:U261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:V261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:W261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:X261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:Y261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:Z261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AA261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AB261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AC261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AD261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AE261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AF261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AG261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AH261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AI261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AJ261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AK261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AL261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AM261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AN261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AO261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AP261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AQ261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AR261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AS261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AT261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AU261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AV261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AW261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AX261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AY261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:AZ261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BA261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BB261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BC261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BD261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BE261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BF261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BG261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BH261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BI261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BJ261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BK261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BL261))*($F261>=4)","v":0},{"$f":"MIN(1/$H261,1-SUM($N261:BM261))*($F261>=4)","v":0}]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!I33","v":5},{"$f":"MONTH(Input!G33)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H262,1-SUM($N262:N262))*($F262>=4)*$J262","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:P262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:Q262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:R262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:S262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:T262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:U262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:V262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:W262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:X262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:Y262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:Z262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AA262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AB262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AC262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AD262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AE262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AF262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AG262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AH262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AI262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AJ262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AK262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AL262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AM262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AN262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AO262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AP262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AQ262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AR262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AS262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AT262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AU262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AV262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AW262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AX262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AY262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:AZ262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BA262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BB262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BC262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BD262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BE262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BF262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BG262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BH262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BI262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BJ262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BK262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BL262))*($F262>=4)","v":0},{"$f":"MIN(1/$H262,1-SUM($N262:BM262))*($F262>=4)","v":0}]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!I34","v":30},{"$f":"MONTH(Input!G34)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H263,1-SUM($N263:N263))*($F263>=4)*$J263","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:P263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:Q263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:R263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:S263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:T263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:U263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:V263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:W263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:X263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:Y263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:Z263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AA263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AB263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AC263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AD263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AE263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AF263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AG263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AH263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AI263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AJ263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AK263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AL263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AM263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AN263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AO263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AP263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AQ263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AR263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AS263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AT263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AU263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AV263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AW263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AX263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AY263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:AZ263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BA263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BB263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BC263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BD263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BE263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BF263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BG263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BH263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BI263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BJ263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BK263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BL263))*($F263>=4)","v":0},{"$f":"MIN(1/$H263,1-SUM($N263:BM263))*($F263>=4)","v":0}]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!I35","v":19.49317738791423},{"$f":"MONTH(Input!G35)","v":1},1,null,1,null,null,null,{"$f":"MIN(1/$H264,1-SUM($N264:N264))*($F264>=4)*$J264","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:P264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:Q264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:R264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:S264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:T264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:U264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:V264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:W264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:X264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:Y264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:Z264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AA264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AB264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AC264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AD264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AE264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AF264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AG264))*($F264>=4)","v":5.1299999999999998E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AH264))*($F264>=4)","v":2.5299999999999878E-2},{"$f":"MIN(1/$H264,1-SUM($N264:AI264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AJ264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AK264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AL264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AM264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AN264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AO264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AP264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AQ264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AR264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AS264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AT264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AU264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AV264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AW264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AX264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AY264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:AZ264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BA264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BB264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BC264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BD264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BE264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BF264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BG264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BH264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BI264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BJ264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BK264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BL264))*($F264>=4)","v":0},{"$f":"MIN(1/$H264,1-SUM($N264:BM264))*($F264>=4)","v":0}]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!I36","v":30},{"$f":"MONTH(Input!G36)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H265,1-SUM($N265:N265))*($F265>=4)*$J265","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:P265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:Q265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:R265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:S265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:T265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:U265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:V265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:W265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:X265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:Y265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:Z265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AA265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AB265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AC265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AD265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AE265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AF265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AG265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AH265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AI265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AJ265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AK265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AL265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AM265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AN265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AO265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AP265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AQ265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AR265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AS265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AT265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AU265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AV265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AW265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AX265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AY265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:AZ265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BA265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BB265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BC265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BD265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BE265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BF265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BG265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BH265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BI265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BJ265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BK265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BL265))*($F265>=4)","v":0},{"$f":"MIN(1/$H265,1-SUM($N265:BM265))*($F265>=4)","v":0}]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!I37","v":30},{"$f":"MONTH(Input!G37)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H266,1-SUM($N266:N266))*($F266>=4)*$J266","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:P266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:Q266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:R266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:S266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:T266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:U266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:V266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:W266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:X266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:Y266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:Z266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AA266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AB266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AC266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AD266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AE266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AF266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AG266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AH266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AI266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AJ266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AK266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AL266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AM266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AN266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AO266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AP266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AQ266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AR266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AS266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AT266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AU266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AV266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AW266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AX266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AY266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:AZ266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BA266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BB266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BC266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BD266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BE266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BF266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BG266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BH266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BI266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BJ266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BK266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BL266))*($F266>=4)","v":0},{"$f":"MIN(1/$H266,1-SUM($N266:BM266))*($F266>=4)","v":0}]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!I38","v":30},{"$f":"MONTH(Input!G38)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H267,1-SUM($N267:N267))*($F267>=4)*$J267","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:P267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:Q267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:R267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:S267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:T267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:U267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:V267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:W267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:X267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:Y267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:Z267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AA267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AB267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AC267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AD267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AE267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AF267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AG267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AH267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AI267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AJ267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AK267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AL267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AM267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AN267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AO267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AP267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AQ267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AR267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AS267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AT267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AU267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AV267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AW267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AX267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AY267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:AZ267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BA267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BB267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BC267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BD267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BE267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BF267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BG267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BH267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BI267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BJ267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BK267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BL267))*($F267>=4)","v":0},{"$f":"MIN(1/$H267,1-SUM($N267:BM267))*($F267>=4)","v":0}]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!I39","v":30},{"$f":"MONTH(Input!G39)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H268,1-SUM($N268:N268))*($F268>=4)*$J268","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:P268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:Q268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:R268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:S268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:T268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:U268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:V268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:W268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:X268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:Y268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:Z268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AA268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AB268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AC268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AD268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AE268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AF268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AG268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AH268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AI268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AJ268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AK268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AL268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AM268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AN268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AO268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AP268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AQ268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AR268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AS268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AT268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AU268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AV268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AW268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AX268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AY268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:AZ268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BA268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BB268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BC268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BD268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BE268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BF268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BG268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BH268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BI268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BJ268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BK268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BL268))*($F268>=4)","v":0},{"$f":"MIN(1/$H268,1-SUM($N268:BM268))*($F268>=4)","v":0}]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!I40","v":30},{"$f":"MONTH(Input!G40)","v":1},1,null,0,null,null,null,{"$f":"MIN(1/$H269,1-SUM($N269:N269))*($F269>=4)*$J269","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:P269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:Q269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:R269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:S269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:T269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:U269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:V269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:W269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:X269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:Y269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:Z269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AA269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AB269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AC269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AD269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AE269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AF269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AG269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AH269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AI269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AJ269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AK269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AL269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AM269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AN269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AO269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AP269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AQ269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AR269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AS269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AT269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AU269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AV269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AW269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AX269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AY269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:AZ269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BA269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BB269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BC269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BD269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BE269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BF269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BG269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BH269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BI269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BJ269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BK269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BL269))*($F269>=4)","v":0},{"$f":"MIN(1/$H269,1-SUM($N269:BM269))*($F269>=4)","v":0}]
[null,null,null,{"$f":"D244","v":"Book Depreciation Rates"}]
[]
[]
[null,null,null,"Book Depreciation"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C273+1","v":1},{"$f":"INDEX(D$66:D$90,$C274,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C274,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P274:BN274,$P$14:$BN$14)","v":3097.0710419885618},{"$f":"SUM(P274:BN274)","v":4000},null,null,null,{"$f":"SUMPRODUCT($P185:P185,N(OFFSET($P245:P245,0,MAX(COLUMN($P245:P245))-COLUMN($P245:P245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Q185,N(OFFSET($P245:Q245,0,MAX(COLUMN($P245:Q245))-COLUMN($P245:Q245),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:R185,N(OFFSET($P245:R245,0,MAX(COLUMN($P245:R245))-COLUMN($P245:R245),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:S185,N(OFFSET($P245:S245,0,MAX(COLUMN($P245:S245))-COLUMN($P245:S245),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:T185,N(OFFSET($P245:T245,0,MAX(COLUMN($P245:T245))-COLUMN($P245:T245),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:U185,N(OFFSET($P245:U245,0,MAX(COLUMN($P245:U245))-COLUMN($P245:U245),1,1)))","v":799.99999999999977},{"$f":"SUMPRODUCT($P185:V185,N(OFFSET($P245:V245,0,MAX(COLUMN($P245:V245))-COLUMN($P245:V245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:W185,N(OFFSET($P245:W245,0,MAX(COLUMN($P245:W245))-COLUMN($P245:W245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:X185,N(OFFSET($P245:X245,0,MAX(COLUMN($P245:X245))-COLUMN($P245:X245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Y185,N(OFFSET($P245:Y245,0,MAX(COLUMN($P245:Y245))-COLUMN($P245:Y245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Z185,N(OFFSET($P245:Z245,0,MAX(COLUMN($P245:Z245))-COLUMN($P245:Z245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AA185,N(OFFSET($P245:AA245,0,MAX(COLUMN($P245:AA245))-COLUMN($P245:AA245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AB185,N(OFFSET($P245:AB245,0,MAX(COLUMN($P245:AB245))-COLUMN($P245:AB245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AC185,N(OFFSET($P245:AC245,0,MAX(COLUMN($P245:AC245))-COLUMN($P245:AC245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AD185,N(OFFSET($P245:AD245,0,MAX(COLUMN($P245:AD245))-COLUMN($P245:AD245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AE185,N(OFFSET($P245:AE245,0,MAX(COLUMN($P245:AE245))-COLUMN($P245:AE245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AF185,N(OFFSET($P245:AF245,0,MAX(COLUMN($P245:AF245))-COLUMN($P245:AF245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AG185,N(OFFSET($P245:AG245,0,MAX(COLUMN($P245:AG245))-COLUMN($P245:AG245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AH185,N(OFFSET($P245:AH245,0,MAX(COLUMN($P245:AH245))-COLUMN($P245:AH245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AI185,N(OFFSET($P245:AI245,0,MAX(COLUMN($P245:AI245))-COLUMN($P245:AI245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AJ185,N(OFFSET($P245:AJ245,0,MAX(COLUMN($P245:AJ245))-COLUMN($P245:AJ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AK185,N(OFFSET($P245:AK245,0,MAX(COLUMN($P245:AK245))-COLUMN($P245:AK245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AL185,N(OFFSET($P245:AL245,0,MAX(COLUMN($P245:AL245))-COLUMN($P245:AL245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AM185,N(OFFSET($P245:AM245,0,MAX(COLUMN($P245:AM245))-COLUMN($P245:AM245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AN185,N(OFFSET($P245:AN245,0,MAX(COLUMN($P245:AN245))-COLUMN($P245:AN245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AO185,N(OFFSET($P245:AO245,0,MAX(COLUMN($P245:AO245))-COLUMN($P245:AO245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AP185,N(OFFSET($P245:AP245,0,MAX(COLUMN($P245:AP245))-COLUMN($P245:AP245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AQ185,N(OFFSET($P245:AQ245,0,MAX(COLUMN($P245:AQ245))-COLUMN($P245:AQ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AR185,N(OFFSET($P245:AR245,0,MAX(COLUMN($P245:AR245))-COLUMN($P245:AR245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AS185,N(OFFSET($P245:AS245,0,MAX(COLUMN($P245:AS245))-COLUMN($P245:AS245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AT185,N(OFFSET($P245:AT245,0,MAX(COLUMN($P245:AT245))-COLUMN($P245:AT245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AU185,N(OFFSET($P245:AU245,0,MAX(COLUMN($P245:AU245))-COLUMN($P245:AU245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AV185,N(OFFSET($P245:AV245,0,MAX(COLUMN($P245:AV245))-COLUMN($P245:AV245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AW185,N(OFFSET($P245:AW245,0,MAX(COLUMN($P245:AW245))-COLUMN($P245:AW245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AX185,N(OFFSET($P245:AX245,0,MAX(COLUMN($P245:AX245))-COLUMN($P245:AX245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AY185,N(OFFSET($P245:AY245,0,MAX(COLUMN($P245:AY245))-COLUMN($P245:AY245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AZ185,N(OFFSET($P245:AZ245,0,MAX(COLUMN($P245:AZ245))-COLUMN($P245:AZ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BA185,N(OFFSET($P245:BA245,0,MAX(COLUMN($P245:BA245))-COLUMN($P245:BA245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BB185,N(OFFSET($P245:BB245,0,MAX(COLUMN($P245:BB245))-COLUMN($P245:BB245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BC185,N(OFFSET($P245:BC245,0,MAX(COLUMN($P245:BC245))-COLUMN($P245:BC245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BD185,N(OFFSET($P245:BD245,0,MAX(COLUMN($P245:BD245))-COLUMN($P245:BD245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BE185,N(OFFSET($P245:BE245,0,MAX(COLUMN($P245:BE245))-COLUMN($P245:BE245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BF185,N(OFFSET($P245:BF245,0,MAX(COLUMN($P245:BF245))-COLUMN($P245:BF245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BG185,N(OFFSET($P245:BG245,0,MAX(COLUMN($P245:BG245))-COLUMN($P245:BG245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BH185,N(OFFSET($P245:BH245,0,MAX(COLUMN($P245:BH245))-COLUMN($P245:BH245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BI185,N(OFFSET($P245:BI245,0,MAX(COLUMN($P245:BI245))-COLUMN($P245:BI245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BJ185,N(OFFSET($P245:BJ245,0,MAX(COLUMN($P245:BJ245))-COLUMN($P245:BJ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BK185,N(OFFSET($P245:BK245,0,MAX(COLUMN($P245:BK245))-COLUMN($P245:BK245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BL185,N(OFFSET($P245:BL245,0,MAX(COLUMN($P245:BL245))-COLUMN($P245:BL245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BM185,N(OFFSET($P245:BM245,0,MAX(COLUMN($P245:BM245))-COLUMN($P245:BM245),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BN185,N(OFFSET($P245:BN245,0,MAX(COLUMN($P245:BN245))-COLUMN($P245:BN245),1,1)))","v":0}]
[{"$f":"A$155","v":"Base"},null,{"$f":"C274+1","v":2},{"$f":"INDEX(D$66:D$90,$C275,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P275:BN275,$P$14:$BN$14)","v":26972.524924245503},{"$f":"SUM(P275:BN275)","v":52391.809552991799},null,null,null,{"$f":"SUMPRODUCT($P214:P214,N(OFFSET($P246:P246,0,MAX(COLUMN($P246:P246))-COLUMN($P246:P246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:Q214,N(OFFSET($P246:Q246,0,MAX(COLUMN($P246:Q246))-COLUMN($P246:Q246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:R214,N(OFFSET($P246:R246,0,MAX(COLUMN($P246:R246))-COLUMN($P246:R246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:S214,N(OFFSET($P246:S246,0,MAX(COLUMN($P246:S246))-COLUMN($P246:S246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:T214,N(OFFSET($P246:T246,0,MAX(COLUMN($P246:T246))-COLUMN($P246:T246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:U214,N(OFFSET($P246:U246,0,MAX(COLUMN($P246:U246))-COLUMN($P246:U246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:V214,N(OFFSET($P246:V246,0,MAX(COLUMN($P246:V246))-COLUMN($P246:V246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:W214,N(OFFSET($P246:W246,0,MAX(COLUMN($P246:W246))-COLUMN($P246:W246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:X214,N(OFFSET($P246:X246,0,MAX(COLUMN($P246:X246))-COLUMN($P246:X246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:Y214,N(OFFSET($P246:Y246,0,MAX(COLUMN($P246:Y246))-COLUMN($P246:Y246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:Z214,N(OFFSET($P246:Z246,0,MAX(COLUMN($P246:Z246))-COLUMN($P246:Z246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AA214,N(OFFSET($P246:AA246,0,MAX(COLUMN($P246:AA246))-COLUMN($P246:AA246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AB214,N(OFFSET($P246:AB246,0,MAX(COLUMN($P246:AB246))-COLUMN($P246:AB246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AC214,N(OFFSET($P246:AC246,0,MAX(COLUMN($P246:AC246))-COLUMN($P246:AC246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AD214,N(OFFSET($P246:AD246,0,MAX(COLUMN($P246:AD246))-COLUMN($P246:AD246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AE214,N(OFFSET($P246:AE246,0,MAX(COLUMN($P246:AE246))-COLUMN($P246:AE246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AF214,N(OFFSET($P246:AF246,0,MAX(COLUMN($P246:AF246))-COLUMN($P246:AF246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AG214,N(OFFSET($P246:AG246,0,MAX(COLUMN($P246:AG246))-COLUMN($P246:AG246),1,1)))","v":2964.9798243959999},{"$f":"SUMPRODUCT($P214:AH214,N(OFFSET($P246:AH246,0,MAX(COLUMN($P246:AH246))-COLUMN($P246:AH246),1,1)))","v":1987.1525382597847},{"$f":"SUMPRODUCT($P214:AI214,N(OFFSET($P246:AI246,0,MAX(COLUMN($P246:AI246))-COLUMN($P246:AI246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AJ214,N(OFFSET($P246:AJ246,0,MAX(COLUMN($P246:AJ246))-COLUMN($P246:AJ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AK214,N(OFFSET($P246:AK246,0,MAX(COLUMN($P246:AK246))-COLUMN($P246:AK246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AL214,N(OFFSET($P246:AL246,0,MAX(COLUMN($P246:AL246))-COLUMN($P246:AL246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AM214,N(OFFSET($P246:AM246,0,MAX(COLUMN($P246:AM246))-COLUMN($P246:AM246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AN214,N(OFFSET($P246:AN246,0,MAX(COLUMN($P246:AN246))-COLUMN($P246:AN246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AO214,N(OFFSET($P246:AO246,0,MAX(COLUMN($P246:AO246))-COLUMN($P246:AO246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AP214,N(OFFSET($P246:AP246,0,MAX(COLUMN($P246:AP246))-COLUMN($P246:AP246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AQ214,N(OFFSET($P246:AQ246,0,MAX(COLUMN($P246:AQ246))-COLUMN($P246:AQ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AR214,N(OFFSET($P246:AR246,0,MAX(COLUMN($P246:AR246))-COLUMN($P246:AR246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AS214,N(OFFSET($P246:AS246,0,MAX(COLUMN($P246:AS246))-COLUMN($P246:AS246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AT214,N(OFFSET($P246:AT246,0,MAX(COLUMN($P246:AT246))-COLUMN($P246:AT246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AU214,N(OFFSET($P246:AU246,0,MAX(COLUMN($P246:AU246))-COLUMN($P246:AU246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AV214,N(OFFSET($P246:AV246,0,MAX(COLUMN($P246:AV246))-COLUMN($P246:AV246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AW214,N(OFFSET($P246:AW246,0,MAX(COLUMN($P246:AW246))-COLUMN($P246:AW246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AX214,N(OFFSET($P246:AX246,0,MAX(COLUMN($P246:AX246))-COLUMN($P246:AX246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AY214,N(OFFSET($P246:AY246,0,MAX(COLUMN($P246:AY246))-COLUMN($P246:AY246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:AZ214,N(OFFSET($P246:AZ246,0,MAX(COLUMN($P246:AZ246))-COLUMN($P246:AZ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BA214,N(OFFSET($P246:BA246,0,MAX(COLUMN($P246:BA246))-COLUMN($P246:BA246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BB214,N(OFFSET($P246:BB246,0,MAX(COLUMN($P246:BB246))-COLUMN($P246:BB246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BC214,N(OFFSET($P246:BC246,0,MAX(COLUMN($P246:BC246))-COLUMN($P246:BC246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BD214,N(OFFSET($P246:BD246,0,MAX(COLUMN($P246:BD246))-COLUMN($P246:BD246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BE214,N(OFFSET($P246:BE246,0,MAX(COLUMN($P246:BE246))-COLUMN($P246:BE246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BF214,N(OFFSET($P246:BF246,0,MAX(COLUMN($P246:BF246))-COLUMN($P246:BF246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BG214,N(OFFSET($P246:BG246,0,MAX(COLUMN($P246:BG246))-COLUMN($P246:BG246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BH214,N(OFFSET($P246:BH246,0,MAX(COLUMN($P246:BH246))-COLUMN($P246:BH246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BI214,N(OFFSET($P246:BI246,0,MAX(COLUMN($P246:BI246))-COLUMN($P246:BI246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BJ214,N(OFFSET($P246:BJ246,0,MAX(COLUMN($P246:BJ246))-COLUMN($P246:BJ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BK214,N(OFFSET($P246:BK246,0,MAX(COLUMN($P246:BK246))-COLUMN($P246:BK246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BL214,N(OFFSET($P246:BL246,0,MAX(COLUMN($P246:BL246))-COLUMN($P246:BL246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BM214,N(OFFSET($P246:BM246,0,MAX(COLUMN($P246:BM246))-COLUMN($P246:BM246),1,1)))","v":0},{"$f":"SUMPRODUCT($P214:BN214,N(OFFSET($P246:BN246,0,MAX(COLUMN($P246:BN246))-COLUMN($P246:BN246),1,1)))","v":0}]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,null,null,null,4228.5560214501165,6359.2101323910674,null,null,null,{"$f":"SUMPRODUCT($P215:P215,N(OFFSET($P247:P247,0,MAX(COLUMN($P247:P247))-COLUMN($P247:P247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:Q215,N(OFFSET($P247:Q247,0,MAX(COLUMN($P247:Q247))-COLUMN($P247:Q247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:R215,N(OFFSET($P247:R247,0,MAX(COLUMN($P247:R247))-COLUMN($P247:R247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:S215,N(OFFSET($P247:S247,0,MAX(COLUMN($P247:S247))-COLUMN($P247:S247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:T215,N(OFFSET($P247:T247,0,MAX(COLUMN($P247:T247))-COLUMN($P247:T247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:U215,N(OFFSET($P247:U247,0,MAX(COLUMN($P247:U247))-COLUMN($P247:U247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:V215,N(OFFSET($P247:V247,0,MAX(COLUMN($P247:V247))-COLUMN($P247:V247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:W215,N(OFFSET($P247:W247,0,MAX(COLUMN($P247:W247))-COLUMN($P247:W247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:X215,N(OFFSET($P247:X247,0,MAX(COLUMN($P247:X247))-COLUMN($P247:X247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:Y215,N(OFFSET($P247:Y247,0,MAX(COLUMN($P247:Y247))-COLUMN($P247:Y247),1,1)))","v":672.85833695000008},{"$f":"SUMPRODUCT($P215:Z215,N(OFFSET($P247:Z247,0,MAX(COLUMN($P247:Z247))-COLUMN($P247:Z247),1,1)))","v":303.48509984106698},{"$f":"SUMPRODUCT($P215:AA215,N(OFFSET($P247:AA247,0,MAX(COLUMN($P247:AA247))-COLUMN($P247:AA247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AB215,N(OFFSET($P247:AB247,0,MAX(COLUMN($P247:AB247))-COLUMN($P247:AB247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AC215,N(OFFSET($P247:AC247,0,MAX(COLUMN($P247:AC247))-COLUMN($P247:AC247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AD215,N(OFFSET($P247:AD247,0,MAX(COLUMN($P247:AD247))-COLUMN($P247:AD247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AE215,N(OFFSET($P247:AE247,0,MAX(COLUMN($P247:AE247))-COLUMN($P247:AE247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AF215,N(OFFSET($P247:AF247,0,MAX(COLUMN($P247:AF247))-COLUMN($P247:AF247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AG215,N(OFFSET($P247:AG247,0,MAX(COLUMN($P247:AG247))-COLUMN($P247:AG247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AH215,N(OFFSET($P247:AH247,0,MAX(COLUMN($P247:AH247))-COLUMN($P247:AH247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AI215,N(OFFSET($P247:AI247,0,MAX(COLUMN($P247:AI247))-COLUMN($P247:AI247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AJ215,N(OFFSET($P247:AJ247,0,MAX(COLUMN($P247:AJ247))-COLUMN($P247:AJ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AK215,N(OFFSET($P247:AK247,0,MAX(COLUMN($P247:AK247))-COLUMN($P247:AK247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AL215,N(OFFSET($P247:AL247,0,MAX(COLUMN($P247:AL247))-COLUMN($P247:AL247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AM215,N(OFFSET($P247:AM247,0,MAX(COLUMN($P247:AM247))-COLUMN($P247:AM247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AN215,N(OFFSET($P247:AN247,0,MAX(COLUMN($P247:AN247))-COLUMN($P247:AN247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AO215,N(OFFSET($P247:AO247,0,MAX(COLUMN($P247:AO247))-COLUMN($P247:AO247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AP215,N(OFFSET($P247:AP247,0,MAX(COLUMN($P247:AP247))-COLUMN($P247:AP247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AQ215,N(OFFSET($P247:AQ247,0,MAX(COLUMN($P247:AQ247))-COLUMN($P247:AQ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AR215,N(OFFSET($P247:AR247,0,MAX(COLUMN($P247:AR247))-COLUMN($P247:AR247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AS215,N(OFFSET($P247:AS247,0,MAX(COLUMN($P247:AS247))-COLUMN($P247:AS247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AT215,N(OFFSET($P247:AT247,0,MAX(COLUMN($P247:AT247))-COLUMN($P247:AT247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AU215,N(OFFSET($P247:AU247,0,MAX(COLUMN($P247:AU247))-COLUMN($P247:AU247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AV215,N(OFFSET($P247:AV247,0,MAX(COLUMN($P247:AV247))-COLUMN($P247:AV247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AW215,N(OFFSET($P247:AW247,0,MAX(COLUMN($P247:AW247))-COLUMN($P247:AW247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AX215,N(OFFSET($P247:AX247,0,MAX(COLUMN($P247:AX247))-COLUMN($P247:AX247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AY215,N(OFFSET($P247:AY247,0,MAX(COLUMN($P247:AY247))-COLUMN($P247:AY247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:AZ215,N(OFFSET($P247:AZ247,0,MAX(COLUMN($P247:AZ247))-COLUMN($P247:AZ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BA215,N(OFFSET($P247:BA247,0,MAX(COLUMN($P247:BA247))-COLUMN($P247:BA247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BB215,N(OFFSET($P247:BB247,0,MAX(COLUMN($P247:BB247))-COLUMN($P247:BB247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BC215,N(OFFSET($P247:BC247,0,MAX(COLUMN($P247:BC247))-COLUMN($P247:BC247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BD215,N(OFFSET($P247:BD247,0,MAX(COLUMN($P247:BD247))-COLUMN($P247:BD247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BE215,N(OFFSET($P247:BE247,0,MAX(COLUMN($P247:BE247))-COLUMN($P247:BE247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BF215,N(OFFSET($P247:BF247,0,MAX(COLUMN($P247:BF247))-COLUMN($P247:BF247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BG215,N(OFFSET($P247:BG247,0,MAX(COLUMN($P247:BG247))-COLUMN($P247:BG247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BH215,N(OFFSET($P247:BH247,0,MAX(COLUMN($P247:BH247))-COLUMN($P247:BH247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BI215,N(OFFSET($P247:BI247,0,MAX(COLUMN($P247:BI247))-COLUMN($P247:BI247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BJ215,N(OFFSET($P247:BJ247,0,MAX(COLUMN($P247:BJ247))-COLUMN($P247:BJ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BK215,N(OFFSET($P247:BK247,0,MAX(COLUMN($P247:BK247))-COLUMN($P247:BK247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BL215,N(OFFSET($P247:BL247,0,MAX(COLUMN($P247:BL247))-COLUMN($P247:BL247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BM215,N(OFFSET($P247:BM247,0,MAX(COLUMN($P247:BM247))-COLUMN($P247:BM247),1,1)))","v":0},{"$f":"SUMPRODUCT($P215:BN215,N(OFFSET($P247:BN247,0,MAX(COLUMN($P247:BN247))-COLUMN($P247:BN247),1,1)))","v":0}]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,null,null,null,790.69686507955362,890.04317854508736,null,null,null,{"$f":"SUMPRODUCT($P216:P216,N(OFFSET($P248:P248,0,MAX(COLUMN($P248:P248))-COLUMN($P248:P248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:Q216,N(OFFSET($P248:Q248,0,MAX(COLUMN($P248:Q248))-COLUMN($P248:Q248),1,1)))","v":809.40212444700012},{"$f":"SUMPRODUCT($P216:R216,N(OFFSET($P248:R248,0,MAX(COLUMN($P248:R248))-COLUMN($P248:R248),1,1)))","v":80.641054098087224},{"$f":"SUMPRODUCT($P216:S216,N(OFFSET($P248:S248,0,MAX(COLUMN($P248:S248))-COLUMN($P248:S248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:T216,N(OFFSET($P248:T248,0,MAX(COLUMN($P248:T248))-COLUMN($P248:T248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:U216,N(OFFSET($P248:U248,0,MAX(COLUMN($P248:U248))-COLUMN($P248:U248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:V216,N(OFFSET($P248:V248,0,MAX(COLUMN($P248:V248))-COLUMN($P248:V248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:W216,N(OFFSET($P248:W248,0,MAX(COLUMN($P248:W248))-COLUMN($P248:W248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:X216,N(OFFSET($P248:X248,0,MAX(COLUMN($P248:X248))-COLUMN($P248:X248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:Y216,N(OFFSET($P248:Y248,0,MAX(COLUMN($P248:Y248))-COLUMN($P248:Y248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:Z216,N(OFFSET($P248:Z248,0,MAX(COLUMN($P248:Z248))-COLUMN($P248:Z248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AA216,N(OFFSET($P248:AA248,0,MAX(COLUMN($P248:AA248))-COLUMN($P248:AA248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AB216,N(OFFSET($P248:AB248,0,MAX(COLUMN($P248:AB248))-COLUMN($P248:AB248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AC216,N(OFFSET($P248:AC248,0,MAX(COLUMN($P248:AC248))-COLUMN($P248:AC248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AD216,N(OFFSET($P248:AD248,0,MAX(COLUMN($P248:AD248))-COLUMN($P248:AD248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AE216,N(OFFSET($P248:AE248,0,MAX(COLUMN($P248:AE248))-COLUMN($P248:AE248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AF216,N(OFFSET($P248:AF248,0,MAX(COLUMN($P248:AF248))-COLUMN($P248:AF248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AG216,N(OFFSET($P248:AG248,0,MAX(COLUMN($P248:AG248))-COLUMN($P248:AG248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AH216,N(OFFSET($P248:AH248,0,MAX(COLUMN($P248:AH248))-COLUMN($P248:AH248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AI216,N(OFFSET($P248:AI248,0,MAX(COLUMN($P248:AI248))-COLUMN($P248:AI248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AJ216,N(OFFSET($P248:AJ248,0,MAX(COLUMN($P248:AJ248))-COLUMN($P248:AJ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AK216,N(OFFSET($P248:AK248,0,MAX(COLUMN($P248:AK248))-COLUMN($P248:AK248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AL216,N(OFFSET($P248:AL248,0,MAX(COLUMN($P248:AL248))-COLUMN($P248:AL248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AM216,N(OFFSET($P248:AM248,0,MAX(COLUMN($P248:AM248))-COLUMN($P248:AM248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AN216,N(OFFSET($P248:AN248,0,MAX(COLUMN($P248:AN248))-COLUMN($P248:AN248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AO216,N(OFFSET($P248:AO248,0,MAX(COLUMN($P248:AO248))-COLUMN($P248:AO248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AP216,N(OFFSET($P248:AP248,0,MAX(COLUMN($P248:AP248))-COLUMN($P248:AP248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AQ216,N(OFFSET($P248:AQ248,0,MAX(COLUMN($P248:AQ248))-COLUMN($P248:AQ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AR216,N(OFFSET($P248:AR248,0,MAX(COLUMN($P248:AR248))-COLUMN($P248:AR248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AS216,N(OFFSET($P248:AS248,0,MAX(COLUMN($P248:AS248))-COLUMN($P248:AS248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AT216,N(OFFSET($P248:AT248,0,MAX(COLUMN($P248:AT248))-COLUMN($P248:AT248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AU216,N(OFFSET($P248:AU248,0,MAX(COLUMN($P248:AU248))-COLUMN($P248:AU248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AV216,N(OFFSET($P248:AV248,0,MAX(COLUMN($P248:AV248))-COLUMN($P248:AV248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AW216,N(OFFSET($P248:AW248,0,MAX(COLUMN($P248:AW248))-COLUMN($P248:AW248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AX216,N(OFFSET($P248:AX248,0,MAX(COLUMN($P248:AX248))-COLUMN($P248:AX248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AY216,N(OFFSET($P248:AY248,0,MAX(COLUMN($P248:AY248))-COLUMN($P248:AY248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:AZ216,N(OFFSET($P248:AZ248,0,MAX(COLUMN($P248:AZ248))-COLUMN($P248:AZ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BA216,N(OFFSET($P248:BA248,0,MAX(COLUMN($P248:BA248))-COLUMN($P248:BA248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BB216,N(OFFSET($P248:BB248,0,MAX(COLUMN($P248:BB248))-COLUMN($P248:BB248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BC216,N(OFFSET($P248:BC248,0,MAX(COLUMN($P248:BC248))-COLUMN($P248:BC248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BD216,N(OFFSET($P248:BD248,0,MAX(COLUMN($P248:BD248))-COLUMN($P248:BD248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BE216,N(OFFSET($P248:BE248,0,MAX(COLUMN($P248:BE248))-COLUMN($P248:BE248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BF216,N(OFFSET($P248:BF248,0,MAX(COLUMN($P248:BF248))-COLUMN($P248:BF248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BG216,N(OFFSET($P248:BG248,0,MAX(COLUMN($P248:BG248))-COLUMN($P248:BG248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BH216,N(OFFSET($P248:BH248,0,MAX(COLUMN($P248:BH248))-COLUMN($P248:BH248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BI216,N(OFFSET($P248:BI248,0,MAX(COLUMN($P248:BI248))-COLUMN($P248:BI248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BJ216,N(OFFSET($P248:BJ248,0,MAX(COLUMN($P248:BJ248))-COLUMN($P248:BJ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BK216,N(OFFSET($P248:BK248,0,MAX(COLUMN($P248:BK248))-COLUMN($P248:BK248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BL216,N(OFFSET($P248:BL248,0,MAX(COLUMN($P248:BL248))-COLUMN($P248:BL248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BM216,N(OFFSET($P248:BM248,0,MAX(COLUMN($P248:BM248))-COLUMN($P248:BM248),1,1)))","v":0},{"$f":"SUMPRODUCT($P216:BN216,N(OFFSET($P248:BN248,0,MAX(COLUMN($P248:BN248))-COLUMN($P248:BN248),1,1)))","v":0}]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P189:P189,N(OFFSET($P249:P249,0,MAX(COLUMN($P249:P249))-COLUMN($P249:P249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:Q189,N(OFFSET($P249:Q249,0,MAX(COLUMN($P249:Q249))-COLUMN($P249:Q249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:R189,N(OFFSET($P249:R249,0,MAX(COLUMN($P249:R249))-COLUMN($P249:R249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:S189,N(OFFSET($P249:S249,0,MAX(COLUMN($P249:S249))-COLUMN($P249:S249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:T189,N(OFFSET($P249:T249,0,MAX(COLUMN($P249:T249))-COLUMN($P249:T249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:U189,N(OFFSET($P249:U249,0,MAX(COLUMN($P249:U249))-COLUMN($P249:U249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:V189,N(OFFSET($P249:V249,0,MAX(COLUMN($P249:V249))-COLUMN($P249:V249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:W189,N(OFFSET($P249:W249,0,MAX(COLUMN($P249:W249))-COLUMN($P249:W249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:X189,N(OFFSET($P249:X249,0,MAX(COLUMN($P249:X249))-COLUMN($P249:X249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:Y189,N(OFFSET($P249:Y249,0,MAX(COLUMN($P249:Y249))-COLUMN($P249:Y249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:Z189,N(OFFSET($P249:Z249,0,MAX(COLUMN($P249:Z249))-COLUMN($P249:Z249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AA189,N(OFFSET($P249:AA249,0,MAX(COLUMN($P249:AA249))-COLUMN($P249:AA249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AB189,N(OFFSET($P249:AB249,0,MAX(COLUMN($P249:AB249))-COLUMN($P249:AB249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AC189,N(OFFSET($P249:AC249,0,MAX(COLUMN($P249:AC249))-COLUMN($P249:AC249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AD189,N(OFFSET($P249:AD249,0,MAX(COLUMN($P249:AD249))-COLUMN($P249:AD249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AE189,N(OFFSET($P249:AE249,0,MAX(COLUMN($P249:AE249))-COLUMN($P249:AE249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AF189,N(OFFSET($P249:AF249,0,MAX(COLUMN($P249:AF249))-COLUMN($P249:AF249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AG189,N(OFFSET($P249:AG249,0,MAX(COLUMN($P249:AG249))-COLUMN($P249:AG249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AH189,N(OFFSET($P249:AH249,0,MAX(COLUMN($P249:AH249))-COLUMN($P249:AH249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AI189,N(OFFSET($P249:AI249,0,MAX(COLUMN($P249:AI249))-COLUMN($P249:AI249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AJ189,N(OFFSET($P249:AJ249,0,MAX(COLUMN($P249:AJ249))-COLUMN($P249:AJ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AK189,N(OFFSET($P249:AK249,0,MAX(COLUMN($P249:AK249))-COLUMN($P249:AK249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AL189,N(OFFSET($P249:AL249,0,MAX(COLUMN($P249:AL249))-COLUMN($P249:AL249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AM189,N(OFFSET($P249:AM249,0,MAX(COLUMN($P249:AM249))-COLUMN($P249:AM249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AN189,N(OFFSET($P249:AN249,0,MAX(COLUMN($P249:AN249))-COLUMN($P249:AN249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AO189,N(OFFSET($P249:AO249,0,MAX(COLUMN($P249:AO249))-COLUMN($P249:AO249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AP189,N(OFFSET($P249:AP249,0,MAX(COLUMN($P249:AP249))-COLUMN($P249:AP249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AQ189,N(OFFSET($P249:AQ249,0,MAX(COLUMN($P249:AQ249))-COLUMN($P249:AQ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AR189,N(OFFSET($P249:AR249,0,MAX(COLUMN($P249:AR249))-COLUMN($P249:AR249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AS189,N(OFFSET($P249:AS249,0,MAX(COLUMN($P249:AS249))-COLUMN($P249:AS249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AT189,N(OFFSET($P249:AT249,0,MAX(COLUMN($P249:AT249))-COLUMN($P249:AT249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AU189,N(OFFSET($P249:AU249,0,MAX(COLUMN($P249:AU249))-COLUMN($P249:AU249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AV189,N(OFFSET($P249:AV249,0,MAX(COLUMN($P249:AV249))-COLUMN($P249:AV249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AW189,N(OFFSET($P249:AW249,0,MAX(COLUMN($P249:AW249))-COLUMN($P249:AW249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AX189,N(OFFSET($P249:AX249,0,MAX(COLUMN($P249:AX249))-COLUMN($P249:AX249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AY189,N(OFFSET($P249:AY249,0,MAX(COLUMN($P249:AY249))-COLUMN($P249:AY249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AZ189,N(OFFSET($P249:AZ249,0,MAX(COLUMN($P249:AZ249))-COLUMN($P249:AZ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BA189,N(OFFSET($P249:BA249,0,MAX(COLUMN($P249:BA249))-COLUMN($P249:BA249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BB189,N(OFFSET($P249:BB249,0,MAX(COLUMN($P249:BB249))-COLUMN($P249:BB249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BC189,N(OFFSET($P249:BC249,0,MAX(COLUMN($P249:BC249))-COLUMN($P249:BC249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BD189,N(OFFSET($P249:BD249,0,MAX(COLUMN($P249:BD249))-COLUMN($P249:BD249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BE189,N(OFFSET($P249:BE249,0,MAX(COLUMN($P249:BE249))-COLUMN($P249:BE249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BF189,N(OFFSET($P249:BF249,0,MAX(COLUMN($P249:BF249))-COLUMN($P249:BF249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BG189,N(OFFSET($P249:BG249,0,MAX(COLUMN($P249:BG249))-COLUMN($P249:BG249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BH189,N(OFFSET($P249:BH249,0,MAX(COLUMN($P249:BH249))-COLUMN($P249:BH249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BI189,N(OFFSET($P249:BI249,0,MAX(COLUMN($P249:BI249))-COLUMN($P249:BI249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BJ189,N(OFFSET($P249:BJ249,0,MAX(COLUMN($P249:BJ249))-COLUMN($P249:BJ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BK189,N(OFFSET($P249:BK249,0,MAX(COLUMN($P249:BK249))-COLUMN($P249:BK249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BL189,N(OFFSET($P249:BL249,0,MAX(COLUMN($P249:BL249))-COLUMN($P249:BL249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BM189,N(OFFSET($P249:BM249,0,MAX(COLUMN($P249:BM249))-COLUMN($P249:BM249),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BN189,N(OFFSET($P249:BN249,0,MAX(COLUMN($P249:BN249))-COLUMN($P249:BN249),1,1)))","v":0}]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,42250.315042647875,114264.10554607201,null,null,null,{"$f":"SUMPRODUCT($P190:P190,N(OFFSET($P250:P250,0,MAX(COLUMN($P250:P250))-COLUMN($P250:P250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:Q190,N(OFFSET($P250:Q250,0,MAX(COLUMN($P250:Q250))-COLUMN($P250:Q250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:R190,N(OFFSET($P250:R250,0,MAX(COLUMN($P250:R250))-COLUMN($P250:R250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:S190,N(OFFSET($P250:S250,0,MAX(COLUMN($P250:S250))-COLUMN($P250:S250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:T190,N(OFFSET($P250:T250,0,MAX(COLUMN($P250:T250))-COLUMN($P250:T250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:U190,N(OFFSET($P250:U250,0,MAX(COLUMN($P250:U250))-COLUMN($P250:U250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:V190,N(OFFSET($P250:V250,0,MAX(COLUMN($P250:V250))-COLUMN($P250:V250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:W190,N(OFFSET($P250:W250,0,MAX(COLUMN($P250:W250))-COLUMN($P250:W250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:X190,N(OFFSET($P250:X250,0,MAX(COLUMN($P250:X250))-COLUMN($P250:X250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:Y190,N(OFFSET($P250:Y250,0,MAX(COLUMN($P250:Y250))-COLUMN($P250:Y250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:Z190,N(OFFSET($P250:Z250,0,MAX(COLUMN($P250:Z250))-COLUMN($P250:Z250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AA190,N(OFFSET($P250:AA250,0,MAX(COLUMN($P250:AA250))-COLUMN($P250:AA250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AB190,N(OFFSET($P250:AB250,0,MAX(COLUMN($P250:AB250))-COLUMN($P250:AB250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AC190,N(OFFSET($P250:AC250,0,MAX(COLUMN($P250:AC250))-COLUMN($P250:AC250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AD190,N(OFFSET($P250:AD250,0,MAX(COLUMN($P250:AD250))-COLUMN($P250:AD250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AE190,N(OFFSET($P250:AE250,0,MAX(COLUMN($P250:AE250))-COLUMN($P250:AE250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AF190,N(OFFSET($P250:AF250,0,MAX(COLUMN($P250:AF250))-COLUMN($P250:AF250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AG190,N(OFFSET($P250:AG250,0,MAX(COLUMN($P250:AG250))-COLUMN($P250:AG250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AH190,N(OFFSET($P250:AH250,0,MAX(COLUMN($P250:AH250))-COLUMN($P250:AH250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AI190,N(OFFSET($P250:AI250,0,MAX(COLUMN($P250:AI250))-COLUMN($P250:AI250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AJ190,N(OFFSET($P250:AJ250,0,MAX(COLUMN($P250:AJ250))-COLUMN($P250:AJ250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AK190,N(OFFSET($P250:AK250,0,MAX(COLUMN($P250:AK250))-COLUMN($P250:AK250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AL190,N(OFFSET($P250:AL250,0,MAX(COLUMN($P250:AL250))-COLUMN($P250:AL250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AM190,N(OFFSET($P250:AM250,0,MAX(COLUMN($P250:AM250))-COLUMN($P250:AM250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AN190,N(OFFSET($P250:AN250,0,MAX(COLUMN($P250:AN250))-COLUMN($P250:AN250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AO190,N(OFFSET($P250:AO250,0,MAX(COLUMN($P250:AO250))-COLUMN($P250:AO250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AP190,N(OFFSET($P250:AP250,0,MAX(COLUMN($P250:AP250))-COLUMN($P250:AP250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AQ190,N(OFFSET($P250:AQ250,0,MAX(COLUMN($P250:AQ250))-COLUMN($P250:AQ250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AR190,N(OFFSET($P250:AR250,0,MAX(COLUMN($P250:AR250))-COLUMN($P250:AR250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AS190,N(OFFSET($P250:AS250,0,MAX(COLUMN($P250:AS250))-COLUMN($P250:AS250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AT190,N(OFFSET($P250:AT250,0,MAX(COLUMN($P250:AT250))-COLUMN($P250:AT250),1,1)))","v":3808.8035182023991},{"$f":"SUMPRODUCT($P190:AU190,N(OFFSET($P250:AU250,0,MAX(COLUMN($P250:AU250))-COLUMN($P250:AU250),1,1)))","v":1.2685864086544816E-11},{"$f":"SUMPRODUCT($P190:AV190,N(OFFSET($P250:AV250,0,MAX(COLUMN($P250:AV250))-COLUMN($P250:AV250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AW190,N(OFFSET($P250:AW250,0,MAX(COLUMN($P250:AW250))-COLUMN($P250:AW250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AX190,N(OFFSET($P250:AX250,0,MAX(COLUMN($P250:AX250))-COLUMN($P250:AX250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AY190,N(OFFSET($P250:AY250,0,MAX(COLUMN($P250:AY250))-COLUMN($P250:AY250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AZ190,N(OFFSET($P250:AZ250,0,MAX(COLUMN($P250:AZ250))-COLUMN($P250:AZ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BA190,N(OFFSET($P250:BA250,0,MAX(COLUMN($P250:BA250))-COLUMN($P250:BA250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BB190,N(OFFSET($P250:BB250,0,MAX(COLUMN($P250:BB250))-COLUMN($P250:BB250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BC190,N(OFFSET($P250:BC250,0,MAX(COLUMN($P250:BC250))-COLUMN($P250:BC250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BD190,N(OFFSET($P250:BD250,0,MAX(COLUMN($P250:BD250))-COLUMN($P250:BD250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BE190,N(OFFSET($P250:BE250,0,MAX(COLUMN($P250:BE250))-COLUMN($P250:BE250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BF190,N(OFFSET($P250:BF250,0,MAX(COLUMN($P250:BF250))-COLUMN($P250:BF250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BG190,N(OFFSET($P250:BG250,0,MAX(COLUMN($P250:BG250))-COLUMN($P250:BG250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BH190,N(OFFSET($P250:BH250,0,MAX(COLUMN($P250:BH250))-COLUMN($P250:BH250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BI190,N(OFFSET($P250:BI250,0,MAX(COLUMN($P250:BI250))-COLUMN($P250:BI250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BJ190,N(OFFSET($P250:BJ250,0,MAX(COLUMN($P250:BJ250))-COLUMN($P250:BJ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BK190,N(OFFSET($P250:BK250,0,MAX(COLUMN($P250:BK250))-COLUMN($P250:BK250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BL190,N(OFFSET($P250:BL250,0,MAX(COLUMN($P250:BL250))-COLUMN($P250:BL250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BM190,N(OFFSET($P250:BM250,0,MAX(COLUMN($P250:BM250))-COLUMN($P250:BM250),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BN190,N(OFFSET($P250:BN250,0,MAX(COLUMN($P250:BN250))-COLUMN($P250:BN250),1,1)))","v":0}]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P191:P191,N(OFFSET($P251:P251,0,MAX(COLUMN($P251:P251))-COLUMN($P251:P251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Q191,N(OFFSET($P251:Q251,0,MAX(COLUMN($P251:Q251))-COLUMN($P251:Q251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:R191,N(OFFSET($P251:R251,0,MAX(COLUMN($P251:R251))-COLUMN($P251:R251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:S191,N(OFFSET($P251:S251,0,MAX(COLUMN($P251:S251))-COLUMN($P251:S251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:T191,N(OFFSET($P251:T251,0,MAX(COLUMN($P251:T251))-COLUMN($P251:T251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:U191,N(OFFSET($P251:U251,0,MAX(COLUMN($P251:U251))-COLUMN($P251:U251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:V191,N(OFFSET($P251:V251,0,MAX(COLUMN($P251:V251))-COLUMN($P251:V251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:W191,N(OFFSET($P251:W251,0,MAX(COLUMN($P251:W251))-COLUMN($P251:W251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:X191,N(OFFSET($P251:X251,0,MAX(COLUMN($P251:X251))-COLUMN($P251:X251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Y191,N(OFFSET($P251:Y251,0,MAX(COLUMN($P251:Y251))-COLUMN($P251:Y251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Z191,N(OFFSET($P251:Z251,0,MAX(COLUMN($P251:Z251))-COLUMN($P251:Z251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AA191,N(OFFSET($P251:AA251,0,MAX(COLUMN($P251:AA251))-COLUMN($P251:AA251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AB191,N(OFFSET($P251:AB251,0,MAX(COLUMN($P251:AB251))-COLUMN($P251:AB251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AC191,N(OFFSET($P251:AC251,0,MAX(COLUMN($P251:AC251))-COLUMN($P251:AC251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AD191,N(OFFSET($P251:AD251,0,MAX(COLUMN($P251:AD251))-COLUMN($P251:AD251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AE191,N(OFFSET($P251:AE251,0,MAX(COLUMN($P251:AE251))-COLUMN($P251:AE251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AF191,N(OFFSET($P251:AF251,0,MAX(COLUMN($P251:AF251))-COLUMN($P251:AF251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AG191,N(OFFSET($P251:AG251,0,MAX(COLUMN($P251:AG251))-COLUMN($P251:AG251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AH191,N(OFFSET($P251:AH251,0,MAX(COLUMN($P251:AH251))-COLUMN($P251:AH251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AI191,N(OFFSET($P251:AI251,0,MAX(COLUMN($P251:AI251))-COLUMN($P251:AI251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AJ191,N(OFFSET($P251:AJ251,0,MAX(COLUMN($P251:AJ251))-COLUMN($P251:AJ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AK191,N(OFFSET($P251:AK251,0,MAX(COLUMN($P251:AK251))-COLUMN($P251:AK251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AL191,N(OFFSET($P251:AL251,0,MAX(COLUMN($P251:AL251))-COLUMN($P251:AL251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AM191,N(OFFSET($P251:AM251,0,MAX(COLUMN($P251:AM251))-COLUMN($P251:AM251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AN191,N(OFFSET($P251:AN251,0,MAX(COLUMN($P251:AN251))-COLUMN($P251:AN251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AO191,N(OFFSET($P251:AO251,0,MAX(COLUMN($P251:AO251))-COLUMN($P251:AO251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AP191,N(OFFSET($P251:AP251,0,MAX(COLUMN($P251:AP251))-COLUMN($P251:AP251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AQ191,N(OFFSET($P251:AQ251,0,MAX(COLUMN($P251:AQ251))-COLUMN($P251:AQ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AR191,N(OFFSET($P251:AR251,0,MAX(COLUMN($P251:AR251))-COLUMN($P251:AR251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AS191,N(OFFSET($P251:AS251,0,MAX(COLUMN($P251:AS251))-COLUMN($P251:AS251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AT191,N(OFFSET($P251:AT251,0,MAX(COLUMN($P251:AT251))-COLUMN($P251:AT251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AU191,N(OFFSET($P251:AU251,0,MAX(COLUMN($P251:AU251))-COLUMN($P251:AU251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AV191,N(OFFSET($P251:AV251,0,MAX(COLUMN($P251:AV251))-COLUMN($P251:AV251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AW191,N(OFFSET($P251:AW251,0,MAX(COLUMN($P251:AW251))-COLUMN($P251:AW251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AX191,N(OFFSET($P251:AX251,0,MAX(COLUMN($P251:AX251))-COLUMN($P251:AX251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AY191,N(OFFSET($P251:AY251,0,MAX(COLUMN($P251:AY251))-COLUMN($P251:AY251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AZ191,N(OFFSET($P251:AZ251,0,MAX(COLUMN($P251:AZ251))-COLUMN($P251:AZ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BA191,N(OFFSET($P251:BA251,0,MAX(COLUMN($P251:BA251))-COLUMN($P251:BA251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BB191,N(OFFSET($P251:BB251,0,MAX(COLUMN($P251:BB251))-COLUMN($P251:BB251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BC191,N(OFFSET($P251:BC251,0,MAX(COLUMN($P251:BC251))-COLUMN($P251:BC251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BD191,N(OFFSET($P251:BD251,0,MAX(COLUMN($P251:BD251))-COLUMN($P251:BD251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BE191,N(OFFSET($P251:BE251,0,MAX(COLUMN($P251:BE251))-COLUMN($P251:BE251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BF191,N(OFFSET($P251:BF251,0,MAX(COLUMN($P251:BF251))-COLUMN($P251:BF251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BG191,N(OFFSET($P251:BG251,0,MAX(COLUMN($P251:BG251))-COLUMN($P251:BG251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BH191,N(OFFSET($P251:BH251,0,MAX(COLUMN($P251:BH251))-COLUMN($P251:BH251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BI191,N(OFFSET($P251:BI251,0,MAX(COLUMN($P251:BI251))-COLUMN($P251:BI251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BJ191,N(OFFSET($P251:BJ251,0,MAX(COLUMN($P251:BJ251))-COLUMN($P251:BJ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BK191,N(OFFSET($P251:BK251,0,MAX(COLUMN($P251:BK251))-COLUMN($P251:BK251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BL191,N(OFFSET($P251:BL251,0,MAX(COLUMN($P251:BL251))-COLUMN($P251:BL251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BM191,N(OFFSET($P251:BM251,0,MAX(COLUMN($P251:BM251))-COLUMN($P251:BM251),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BN191,N(OFFSET($P251:BN251,0,MAX(COLUMN($P251:BN251))-COLUMN($P251:BN251),1,1)))","v":0}]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,244.73171537549263,1010.1010101010103,null,null,null,{"$f":"SUMPRODUCT($P192:P192,N(OFFSET($P252:P252,0,MAX(COLUMN($P252:P252))-COLUMN($P252:P252),1,1)))","v":0},{"$f":"SUMPRODUCT($P192:Q192,N(OFFSET($P252:Q252,0,MAX(COLUMN($P252:Q252))-COLUMN($P252:Q252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:R192,N(OFFSET($P252:R252,0,MAX(COLUMN($P252:R252))-COLUMN($P252:R252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:S192,N(OFFSET($P252:S252,0,MAX(COLUMN($P252:S252))-COLUMN($P252:S252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:T192,N(OFFSET($P252:T252,0,MAX(COLUMN($P252:T252))-COLUMN($P252:T252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:U192,N(OFFSET($P252:U252,0,MAX(COLUMN($P252:U252))-COLUMN($P252:U252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:V192,N(OFFSET($P252:V252,0,MAX(COLUMN($P252:V252))-COLUMN($P252:V252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:W192,N(OFFSET($P252:W252,0,MAX(COLUMN($P252:W252))-COLUMN($P252:W252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:X192,N(OFFSET($P252:X252,0,MAX(COLUMN($P252:X252))-COLUMN($P252:X252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:Y192,N(OFFSET($P252:Y252,0,MAX(COLUMN($P252:Y252))-COLUMN($P252:Y252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:Z192,N(OFFSET($P252:Z252,0,MAX(COLUMN($P252:Z252))-COLUMN($P252:Z252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AA192,N(OFFSET($P252:AA252,0,MAX(COLUMN($P252:AA252))-COLUMN($P252:AA252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AB192,N(OFFSET($P252:AB252,0,MAX(COLUMN($P252:AB252))-COLUMN($P252:AB252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AC192,N(OFFSET($P252:AC252,0,MAX(COLUMN($P252:AC252))-COLUMN($P252:AC252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AD192,N(OFFSET($P252:AD252,0,MAX(COLUMN($P252:AD252))-COLUMN($P252:AD252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AE192,N(OFFSET($P252:AE252,0,MAX(COLUMN($P252:AE252))-COLUMN($P252:AE252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AF192,N(OFFSET($P252:AF252,0,MAX(COLUMN($P252:AF252))-COLUMN($P252:AF252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AG192,N(OFFSET($P252:AG252,0,MAX(COLUMN($P252:AG252))-COLUMN($P252:AG252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AH192,N(OFFSET($P252:AH252,0,MAX(COLUMN($P252:AH252))-COLUMN($P252:AH252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AI192,N(OFFSET($P252:AI252,0,MAX(COLUMN($P252:AI252))-COLUMN($P252:AI252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AJ192,N(OFFSET($P252:AJ252,0,MAX(COLUMN($P252:AJ252))-COLUMN($P252:AJ252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AK192,N(OFFSET($P252:AK252,0,MAX(COLUMN($P252:AK252))-COLUMN($P252:AK252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AL192,N(OFFSET($P252:AL252,0,MAX(COLUMN($P252:AL252))-COLUMN($P252:AL252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AM192,N(OFFSET($P252:AM252,0,MAX(COLUMN($P252:AM252))-COLUMN($P252:AM252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AN192,N(OFFSET($P252:AN252,0,MAX(COLUMN($P252:AN252))-COLUMN($P252:AN252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AO192,N(OFFSET($P252:AO252,0,MAX(COLUMN($P252:AO252))-COLUMN($P252:AO252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AP192,N(OFFSET($P252:AP252,0,MAX(COLUMN($P252:AP252))-COLUMN($P252:AP252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AQ192,N(OFFSET($P252:AQ252,0,MAX(COLUMN($P252:AQ252))-COLUMN($P252:AQ252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AR192,N(OFFSET($P252:AR252,0,MAX(COLUMN($P252:AR252))-COLUMN($P252:AR252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AS192,N(OFFSET($P252:AS252,0,MAX(COLUMN($P252:AS252))-COLUMN($P252:AS252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AT192,N(OFFSET($P252:AT252,0,MAX(COLUMN($P252:AT252))-COLUMN($P252:AT252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AU192,N(OFFSET($P252:AU252,0,MAX(COLUMN($P252:AU252))-COLUMN($P252:AU252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AV192,N(OFFSET($P252:AV252,0,MAX(COLUMN($P252:AV252))-COLUMN($P252:AV252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AW192,N(OFFSET($P252:AW252,0,MAX(COLUMN($P252:AW252))-COLUMN($P252:AW252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AX192,N(OFFSET($P252:AX252,0,MAX(COLUMN($P252:AX252))-COLUMN($P252:AX252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AY192,N(OFFSET($P252:AY252,0,MAX(COLUMN($P252:AY252))-COLUMN($P252:AY252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:AZ192,N(OFFSET($P252:AZ252,0,MAX(COLUMN($P252:AZ252))-COLUMN($P252:AZ252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BA192,N(OFFSET($P252:BA252,0,MAX(COLUMN($P252:BA252))-COLUMN($P252:BA252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BB192,N(OFFSET($P252:BB252,0,MAX(COLUMN($P252:BB252))-COLUMN($P252:BB252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BC192,N(OFFSET($P252:BC252,0,MAX(COLUMN($P252:BC252))-COLUMN($P252:BC252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BD192,N(OFFSET($P252:BD252,0,MAX(COLUMN($P252:BD252))-COLUMN($P252:BD252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BE192,N(OFFSET($P252:BE252,0,MAX(COLUMN($P252:BE252))-COLUMN($P252:BE252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BF192,N(OFFSET($P252:BF252,0,MAX(COLUMN($P252:BF252))-COLUMN($P252:BF252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BG192,N(OFFSET($P252:BG252,0,MAX(COLUMN($P252:BG252))-COLUMN($P252:BG252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BH192,N(OFFSET($P252:BH252,0,MAX(COLUMN($P252:BH252))-COLUMN($P252:BH252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BI192,N(OFFSET($P252:BI252,0,MAX(COLUMN($P252:BI252))-COLUMN($P252:BI252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BJ192,N(OFFSET($P252:BJ252,0,MAX(COLUMN($P252:BJ252))-COLUMN($P252:BJ252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BK192,N(OFFSET($P252:BK252,0,MAX(COLUMN($P252:BK252))-COLUMN($P252:BK252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BL192,N(OFFSET($P252:BL252,0,MAX(COLUMN($P252:BL252))-COLUMN($P252:BL252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BM192,N(OFFSET($P252:BM252,0,MAX(COLUMN($P252:BM252))-COLUMN($P252:BM252),1,1)))","v":20.202020202020204},{"$f":"SUMPRODUCT($P192:BN192,N(OFFSET($P252:BN252,0,MAX(COLUMN($P252:BN252))-COLUMN($P252:BN252),1,1)))","v":20.202020202020204}]
[{"$f":"A$162","v":"Clause"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,11081.742110942841,12904.02,null,null,null,{"$f":"SUMPRODUCT($P193:P193,N(OFFSET($P253:P253,0,MAX(COLUMN($P253:P253))-COLUMN($P253:P253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Q193,N(OFFSET($P253:Q253,0,MAX(COLUMN($P253:Q253))-COLUMN($P253:Q253),1,1)))","v":5819.1},{"$f":"SUMPRODUCT($P193:R193,N(OFFSET($P253:R253,0,MAX(COLUMN($P253:R253))-COLUMN($P253:R253),1,1)))","v":7084.92},{"$f":"SUMPRODUCT($P193:S193,N(OFFSET($P253:S253,0,MAX(COLUMN($P253:S253))-COLUMN($P253:S253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:T193,N(OFFSET($P253:T253,0,MAX(COLUMN($P253:T253))-COLUMN($P253:T253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:U193,N(OFFSET($P253:U253,0,MAX(COLUMN($P253:U253))-COLUMN($P253:U253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:V193,N(OFFSET($P253:V253,0,MAX(COLUMN($P253:V253))-COLUMN($P253:V253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:W193,N(OFFSET($P253:W253,0,MAX(COLUMN($P253:W253))-COLUMN($P253:W253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:X193,N(OFFSET($P253:X253,0,MAX(COLUMN($P253:X253))-COLUMN($P253:X253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Y193,N(OFFSET($P253:Y253,0,MAX(COLUMN($P253:Y253))-COLUMN($P253:Y253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Z193,N(OFFSET($P253:Z253,0,MAX(COLUMN($P253:Z253))-COLUMN($P253:Z253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AA193,N(OFFSET($P253:AA253,0,MAX(COLUMN($P253:AA253))-COLUMN($P253:AA253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AB193,N(OFFSET($P253:AB253,0,MAX(COLUMN($P253:AB253))-COLUMN($P253:AB253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AC193,N(OFFSET($P253:AC253,0,MAX(COLUMN($P253:AC253))-COLUMN($P253:AC253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AD193,N(OFFSET($P253:AD253,0,MAX(COLUMN($P253:AD253))-COLUMN($P253:AD253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AE193,N(OFFSET($P253:AE253,0,MAX(COLUMN($P253:AE253))-COLUMN($P253:AE253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AF193,N(OFFSET($P253:AF253,0,MAX(COLUMN($P253:AF253))-COLUMN($P253:AF253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AG193,N(OFFSET($P253:AG253,0,MAX(COLUMN($P253:AG253))-COLUMN($P253:AG253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AH193,N(OFFSET($P253:AH253,0,MAX(COLUMN($P253:AH253))-COLUMN($P253:AH253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AI193,N(OFFSET($P253:AI253,0,MAX(COLUMN($P253:AI253))-COLUMN($P253:AI253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AJ193,N(OFFSET($P253:AJ253,0,MAX(COLUMN($P253:AJ253))-COLUMN($P253:AJ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AK193,N(OFFSET($P253:AK253,0,MAX(COLUMN($P253:AK253))-COLUMN($P253:AK253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AL193,N(OFFSET($P253:AL253,0,MAX(COLUMN($P253:AL253))-COLUMN($P253:AL253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AM193,N(OFFSET($P253:AM253,0,MAX(COLUMN($P253:AM253))-COLUMN($P253:AM253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AN193,N(OFFSET($P253:AN253,0,MAX(COLUMN($P253:AN253))-COLUMN($P253:AN253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AO193,N(OFFSET($P253:AO253,0,MAX(COLUMN($P253:AO253))-COLUMN($P253:AO253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AP193,N(OFFSET($P253:AP253,0,MAX(COLUMN($P253:AP253))-COLUMN($P253:AP253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AQ193,N(OFFSET($P253:AQ253,0,MAX(COLUMN($P253:AQ253))-COLUMN($P253:AQ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AR193,N(OFFSET($P253:AR253,0,MAX(COLUMN($P253:AR253))-COLUMN($P253:AR253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AS193,N(OFFSET($P253:AS253,0,MAX(COLUMN($P253:AS253))-COLUMN($P253:AS253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AT193,N(OFFSET($P253:AT253,0,MAX(COLUMN($P253:AT253))-COLUMN($P253:AT253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AU193,N(OFFSET($P253:AU253,0,MAX(COLUMN($P253:AU253))-COLUMN($P253:AU253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AV193,N(OFFSET($P253:AV253,0,MAX(COLUMN($P253:AV253))-COLUMN($P253:AV253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AW193,N(OFFSET($P253:AW253,0,MAX(COLUMN($P253:AW253))-COLUMN($P253:AW253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AX193,N(OFFSET($P253:AX253,0,MAX(COLUMN($P253:AX253))-COLUMN($P253:AX253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AY193,N(OFFSET($P253:AY253,0,MAX(COLUMN($P253:AY253))-COLUMN($P253:AY253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AZ193,N(OFFSET($P253:AZ253,0,MAX(COLUMN($P253:AZ253))-COLUMN($P253:AZ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BA193,N(OFFSET($P253:BA253,0,MAX(COLUMN($P253:BA253))-COLUMN($P253:BA253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BB193,N(OFFSET($P253:BB253,0,MAX(COLUMN($P253:BB253))-COLUMN($P253:BB253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BC193,N(OFFSET($P253:BC253,0,MAX(COLUMN($P253:BC253))-COLUMN($P253:BC253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BD193,N(OFFSET($P253:BD253,0,MAX(COLUMN($P253:BD253))-COLUMN($P253:BD253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BE193,N(OFFSET($P253:BE253,0,MAX(COLUMN($P253:BE253))-COLUMN($P253:BE253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BF193,N(OFFSET($P253:BF253,0,MAX(COLUMN($P253:BF253))-COLUMN($P253:BF253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BG193,N(OFFSET($P253:BG253,0,MAX(COLUMN($P253:BG253))-COLUMN($P253:BG253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BH193,N(OFFSET($P253:BH253,0,MAX(COLUMN($P253:BH253))-COLUMN($P253:BH253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BI193,N(OFFSET($P253:BI253,0,MAX(COLUMN($P253:BI253))-COLUMN($P253:BI253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BJ193,N(OFFSET($P253:BJ253,0,MAX(COLUMN($P253:BJ253))-COLUMN($P253:BJ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BK193,N(OFFSET($P253:BK253,0,MAX(COLUMN($P253:BK253))-COLUMN($P253:BK253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BL193,N(OFFSET($P253:BL253,0,MAX(COLUMN($P253:BL253))-COLUMN($P253:BL253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BM193,N(OFFSET($P253:BM253,0,MAX(COLUMN($P253:BM253))-COLUMN($P253:BM253),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BN193,N(OFFSET($P253:BN253,0,MAX(COLUMN($P253:BN253))-COLUMN($P253:BN253),1,1)))","v":0}]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P194:P194,N(OFFSET($P254:P254,0,MAX(COLUMN($P254:P254))-COLUMN($P254:P254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Q194,N(OFFSET($P254:Q254,0,MAX(COLUMN($P254:Q254))-COLUMN($P254:Q254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:R194,N(OFFSET($P254:R254,0,MAX(COLUMN($P254:R254))-COLUMN($P254:R254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:S194,N(OFFSET($P254:S254,0,MAX(COLUMN($P254:S254))-COLUMN($P254:S254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:T194,N(OFFSET($P254:T254,0,MAX(COLUMN($P254:T254))-COLUMN($P254:T254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:U194,N(OFFSET($P254:U254,0,MAX(COLUMN($P254:U254))-COLUMN($P254:U254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:V194,N(OFFSET($P254:V254,0,MAX(COLUMN($P254:V254))-COLUMN($P254:V254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:W194,N(OFFSET($P254:W254,0,MAX(COLUMN($P254:W254))-COLUMN($P254:W254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:X194,N(OFFSET($P254:X254,0,MAX(COLUMN($P254:X254))-COLUMN($P254:X254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Y194,N(OFFSET($P254:Y254,0,MAX(COLUMN($P254:Y254))-COLUMN($P254:Y254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Z194,N(OFFSET($P254:Z254,0,MAX(COLUMN($P254:Z254))-COLUMN($P254:Z254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AA194,N(OFFSET($P254:AA254,0,MAX(COLUMN($P254:AA254))-COLUMN($P254:AA254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AB194,N(OFFSET($P254:AB254,0,MAX(COLUMN($P254:AB254))-COLUMN($P254:AB254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AC194,N(OFFSET($P254:AC254,0,MAX(COLUMN($P254:AC254))-COLUMN($P254:AC254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AD194,N(OFFSET($P254:AD254,0,MAX(COLUMN($P254:AD254))-COLUMN($P254:AD254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AE194,N(OFFSET($P254:AE254,0,MAX(COLUMN($P254:AE254))-COLUMN($P254:AE254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AF194,N(OFFSET($P254:AF254,0,MAX(COLUMN($P254:AF254))-COLUMN($P254:AF254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AG194,N(OFFSET($P254:AG254,0,MAX(COLUMN($P254:AG254))-COLUMN($P254:AG254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AH194,N(OFFSET($P254:AH254,0,MAX(COLUMN($P254:AH254))-COLUMN($P254:AH254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AI194,N(OFFSET($P254:AI254,0,MAX(COLUMN($P254:AI254))-COLUMN($P254:AI254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AJ194,N(OFFSET($P254:AJ254,0,MAX(COLUMN($P254:AJ254))-COLUMN($P254:AJ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AK194,N(OFFSET($P254:AK254,0,MAX(COLUMN($P254:AK254))-COLUMN($P254:AK254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AL194,N(OFFSET($P254:AL254,0,MAX(COLUMN($P254:AL254))-COLUMN($P254:AL254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AM194,N(OFFSET($P254:AM254,0,MAX(COLUMN($P254:AM254))-COLUMN($P254:AM254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AN194,N(OFFSET($P254:AN254,0,MAX(COLUMN($P254:AN254))-COLUMN($P254:AN254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AO194,N(OFFSET($P254:AO254,0,MAX(COLUMN($P254:AO254))-COLUMN($P254:AO254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AP194,N(OFFSET($P254:AP254,0,MAX(COLUMN($P254:AP254))-COLUMN($P254:AP254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AQ194,N(OFFSET($P254:AQ254,0,MAX(COLUMN($P254:AQ254))-COLUMN($P254:AQ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AR194,N(OFFSET($P254:AR254,0,MAX(COLUMN($P254:AR254))-COLUMN($P254:AR254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AS194,N(OFFSET($P254:AS254,0,MAX(COLUMN($P254:AS254))-COLUMN($P254:AS254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AT194,N(OFFSET($P254:AT254,0,MAX(COLUMN($P254:AT254))-COLUMN($P254:AT254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AU194,N(OFFSET($P254:AU254,0,MAX(COLUMN($P254:AU254))-COLUMN($P254:AU254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AV194,N(OFFSET($P254:AV254,0,MAX(COLUMN($P254:AV254))-COLUMN($P254:AV254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AW194,N(OFFSET($P254:AW254,0,MAX(COLUMN($P254:AW254))-COLUMN($P254:AW254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AX194,N(OFFSET($P254:AX254,0,MAX(COLUMN($P254:AX254))-COLUMN($P254:AX254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AY194,N(OFFSET($P254:AY254,0,MAX(COLUMN($P254:AY254))-COLUMN($P254:AY254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AZ194,N(OFFSET($P254:AZ254,0,MAX(COLUMN($P254:AZ254))-COLUMN($P254:AZ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BA194,N(OFFSET($P254:BA254,0,MAX(COLUMN($P254:BA254))-COLUMN($P254:BA254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BB194,N(OFFSET($P254:BB254,0,MAX(COLUMN($P254:BB254))-COLUMN($P254:BB254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BC194,N(OFFSET($P254:BC254,0,MAX(COLUMN($P254:BC254))-COLUMN($P254:BC254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BD194,N(OFFSET($P254:BD254,0,MAX(COLUMN($P254:BD254))-COLUMN($P254:BD254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BE194,N(OFFSET($P254:BE254,0,MAX(COLUMN($P254:BE254))-COLUMN($P254:BE254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BF194,N(OFFSET($P254:BF254,0,MAX(COLUMN($P254:BF254))-COLUMN($P254:BF254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BG194,N(OFFSET($P254:BG254,0,MAX(COLUMN($P254:BG254))-COLUMN($P254:BG254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BH194,N(OFFSET($P254:BH254,0,MAX(COLUMN($P254:BH254))-COLUMN($P254:BH254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BI194,N(OFFSET($P254:BI254,0,MAX(COLUMN($P254:BI254))-COLUMN($P254:BI254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BJ194,N(OFFSET($P254:BJ254,0,MAX(COLUMN($P254:BJ254))-COLUMN($P254:BJ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BK194,N(OFFSET($P254:BK254,0,MAX(COLUMN($P254:BK254))-COLUMN($P254:BK254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BL194,N(OFFSET($P254:BL254,0,MAX(COLUMN($P254:BL254))-COLUMN($P254:BL254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BM194,N(OFFSET($P254:BM254,0,MAX(COLUMN($P254:BM254))-COLUMN($P254:BM254),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BN194,N(OFFSET($P254:BN254,0,MAX(COLUMN($P254:BN254))-COLUMN($P254:BN254),1,1)))","v":0}]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,33908.817203257218,249127.40553720618,null,null,null,{"$f":"SUMPRODUCT($P195:P195,N(OFFSET($P255:P255,0,MAX(COLUMN($P255:P255))-COLUMN($P255:P255),1,1)))","v":68.920289153568007},{"$f":"SUMPRODUCT($P195:Q195,N(OFFSET($P255:Q255,0,MAX(COLUMN($P255:Q255))-COLUMN($P255:Q255),1,1)))","v":91.112318758018887},{"$f":"SUMPRODUCT($P195:R195,N(OFFSET($P255:R255,0,MAX(COLUMN($P255:R255))-COLUMN($P255:R255),1,1)))","v":206.04899168826751},{"$f":"SUMPRODUCT($P195:S195,N(OFFSET($P255:S255,0,MAX(COLUMN($P255:S255))-COLUMN($P255:S255),1,1)))","v":445.59058509122241},{"$f":"SUMPRODUCT($P195:T195,N(OFFSET($P255:T255,0,MAX(COLUMN($P255:T255))-COLUMN($P255:T255),1,1)))","v":689.29727518442394},{"$f":"SUMPRODUCT($P195:U195,N(OFFSET($P255:U255,0,MAX(COLUMN($P255:U255))-COLUMN($P255:U255),1,1)))","v":1035.1650550423051},{"$f":"SUMPRODUCT($P195:V195,N(OFFSET($P255:V255,0,MAX(COLUMN($P255:V255))-COLUMN($P255:V255),1,1)))","v":1257.6782367340488},{"$f":"SUMPRODUCT($P195:W195,N(OFFSET($P255:W255,0,MAX(COLUMN($P255:W255))-COLUMN($P255:W255),1,1)))","v":1487.0905008430227},{"$f":"SUMPRODUCT($P195:X195,N(OFFSET($P255:X255,0,MAX(COLUMN($P255:X255))-COLUMN($P255:X255),1,1)))","v":1723.6184874350342},{"$f":"SUMPRODUCT($P195:Y195,N(OFFSET($P255:Y255,0,MAX(COLUMN($P255:Y255))-COLUMN($P255:Y255),1,1)))","v":1965.4659312187996},{"$f":"SUMPRODUCT($P195:Z195,N(OFFSET($P255:Z255,0,MAX(COLUMN($P255:Z255))-COLUMN($P255:Z255),1,1)))","v":2212.742273096334},{"$f":"SUMPRODUCT($P195:AA195,N(OFFSET($P255:AA255,0,MAX(COLUMN($P255:AA255))-COLUMN($P255:AA255),1,1)))","v":2467.7016274890984},{"$f":"SUMPRODUCT($P195:AB195,N(OFFSET($P255:AB255,0,MAX(COLUMN($P255:AB255))-COLUMN($P255:AB255),1,1)))","v":2730.5857794662097},{"$f":"SUMPRODUCT($P195:AC195,N(OFFSET($P255:AC255,0,MAX(COLUMN($P255:AC255))-COLUMN($P255:AC255),1,1)))","v":3001.6442136985011},{"$f":"SUMPRODUCT($P195:AD195,N(OFFSET($P255:AD255,0,MAX(COLUMN($P255:AD255))-COLUMN($P255:AD255),1,1)))","v":3281.1343623266957},{"$f":"SUMPRODUCT($P195:AE195,N(OFFSET($P255:AE255,0,MAX(COLUMN($P255:AE255))-COLUMN($P255:AE255),1,1)))","v":3569.3218608881384},{"$f":"SUMPRODUCT($P195:AF195,N(OFFSET($P255:AF255,0,MAX(COLUMN($P255:AF255))-COLUMN($P255:AF255),1,1)))","v":3866.4808125664249},{"$f":"SUMPRODUCT($P195:AG195,N(OFFSET($P255:AG255,0,MAX(COLUMN($P255:AG255))-COLUMN($P255:AG255),1,1)))","v":4172.8940610370037},{"$f":"SUMPRODUCT($P195:AH195,N(OFFSET($P255:AH255,0,MAX(COLUMN($P255:AH255))-COLUMN($P255:AH255),1,1)))","v":4488.8534721908636},{"$f":"SUMPRODUCT($P195:AI195,N(OFFSET($P255:AI255,0,MAX(COLUMN($P255:AI255))-COLUMN($P255:AI255),1,1)))","v":4814.6602250277465},{"$f":"SUMPRODUCT($P195:AJ195,N(OFFSET($P255:AJ255,0,MAX(COLUMN($P255:AJ255))-COLUMN($P255:AJ255),1,1)))","v":5150.6251120199631},{"$f":"SUMPRODUCT($P195:AK195,N(OFFSET($P255:AK255,0,MAX(COLUMN($P255:AK255))-COLUMN($P255:AK255),1,1)))","v":5497.0688492578738},{"$f":"SUMPRODUCT($P195:AL195,N(OFFSET($P255:AL255,0,MAX(COLUMN($P255:AL255))-COLUMN($P255:AL255),1,1)))","v":5692.9899870260851},{"$f":"SUMPRODUCT($P195:AM195,N(OFFSET($P255:AM255,0,MAX(COLUMN($P255:AM255))-COLUMN($P255:AM255),1,1)))","v":5895.2224972135973},{"$f":"SUMPRODUCT($P195:AN195,N(OFFSET($P255:AN255,0,MAX(COLUMN($P255:AN255))-COLUMN($P255:AN255),1,1)))","v":6103.9736311700208},{"$f":"SUMPRODUCT($P195:AO195,N(OFFSET($P255:AO255,0,MAX(COLUMN($P255:AO255))-COLUMN($P255:AO255),1,1)))","v":6319.4575528750765},{"$f":"SUMPRODUCT($P195:AP195,N(OFFSET($P255:AP255,0,MAX(COLUMN($P255:AP255))-COLUMN($P255:AP255),1,1)))","v":6541.89557235147},{"$f":"SUMPRODUCT($P195:AQ195,N(OFFSET($P255:AQ255,0,MAX(COLUMN($P255:AQ255))-COLUMN($P255:AQ255),1,1)))","v":6771.5163870339902},{"$f":"SUMPRODUCT($P195:AR195,N(OFFSET($P255:AR255,0,MAX(COLUMN($P255:AR255))-COLUMN($P255:AR255),1,1)))","v":7008.5563313679631},{"$f":"SUMPRODUCT($P195:AS195,N(OFFSET($P255:AS255,0,MAX(COLUMN($P255:AS255))-COLUMN($P255:AS255),1,1)))","v":7253.2596349196292},{"$f":"SUMPRODUCT($P195:AT195,N(OFFSET($P255:AT255,0,MAX(COLUMN($P255:AT255))-COLUMN($P255:AT255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AU195,N(OFFSET($P255:AU255,0,MAX(COLUMN($P255:AU255))-COLUMN($P255:AU255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AV195,N(OFFSET($P255:AV255,0,MAX(COLUMN($P255:AV255))-COLUMN($P255:AV255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AW195,N(OFFSET($P255:AW255,0,MAX(COLUMN($P255:AW255))-COLUMN($P255:AW255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AX195,N(OFFSET($P255:AX255,0,MAX(COLUMN($P255:AX255))-COLUMN($P255:AX255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AY195,N(OFFSET($P255:AY255,0,MAX(COLUMN($P255:AY255))-COLUMN($P255:AY255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:AZ195,N(OFFSET($P255:AZ255,0,MAX(COLUMN($P255:AZ255))-COLUMN($P255:AZ255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:BA195,N(OFFSET($P255:BA255,0,MAX(COLUMN($P255:BA255))-COLUMN($P255:BA255),1,1)))","v":7505.8786892907565},{"$f":"SUMPRODUCT($P195:BB195,N(OFFSET($P255:BB255,0,MAX(COLUMN($P255:BB255))-COLUMN($P255:BB255),1,1)))","v":7489.3164492616024},{"$f":"SUMPRODUCT($P195:BC195,N(OFFSET($P255:BC255,0,MAX(COLUMN($P255:BC255))-COLUMN($P255:BC255),1,1)))","v":7431.6254317826306},{"$f":"SUMPRODUCT($P195:BD195,N(OFFSET($P255:BD255,0,MAX(COLUMN($P255:BD255))-COLUMN($P255:BD255),1,1)))","v":7387.1459297510473},{"$f":"SUMPRODUCT($P195:BE195,N(OFFSET($P255:BE255,0,MAX(COLUMN($P255:BE255))-COLUMN($P255:BE255),1,1)))","v":7242.2654387227021},{"$f":"SUMPRODUCT($P195:BF195,N(OFFSET($P255:BF255,0,MAX(COLUMN($P255:BF255))-COLUMN($P255:BF255),1,1)))","v":7001.7229306112395},{"$f":"SUMPRODUCT($P195:BG195,N(OFFSET($P255:BG255,0,MAX(COLUMN($P255:BG255))-COLUMN($P255:BG255),1,1)))","v":6733.4659011172198},{"$f":"SUMPRODUCT($P195:BH195,N(OFFSET($P255:BH255,0,MAX(COLUMN($P255:BH255))-COLUMN($P255:BH255),1,1)))","v":6417.2414743070176},{"$f":"SUMPRODUCT($P195:BI195,N(OFFSET($P255:BI255,0,MAX(COLUMN($P255:BI255))-COLUMN($P255:BI255),1,1)))","v":6193.0703735847774},{"$f":"SUMPRODUCT($P195:BJ195,N(OFFSET($P255:BJ255,0,MAX(COLUMN($P255:BJ255))-COLUMN($P255:BJ255),1,1)))","v":5961.9481296542972},{"$f":"SUMPRODUCT($P195:BK195,N(OFFSET($P255:BK255,0,MAX(COLUMN($P255:BK255))-COLUMN($P255:BK255),1,1)))","v":5724.1418238921751},{"$f":"SUMPRODUCT($P195:BL195,N(OFFSET($P255:BL255,0,MAX(COLUMN($P255:BL255))-COLUMN($P255:BL255),1,1)))","v":5480.98976118665},{"$f":"SUMPRODUCT($P195:BM195,N(OFFSET($P255:BM255,0,MAX(COLUMN($P255:BM255))-COLUMN($P255:BM255),1,1)))","v":5231.8671139759981},{"$f":"SUMPRODUCT($P195:BN195,N(OFFSET($P255:BN255,0,MAX(COLUMN($P255:BN255))-COLUMN($P255:BN255),1,1)))","v":4975.0033508614151}]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,9009.2989374901263,63808.562808020914,null,null,null,{"$f":"SUMPRODUCT($P196:P196,N(OFFSET($P256:P256,0,MAX(COLUMN($P256:P256))-COLUMN($P256:P256),1,1)))","v":0.48096153846153844},{"$f":"SUMPRODUCT($P196:Q196,N(OFFSET($P256:Q256,0,MAX(COLUMN($P256:Q256))-COLUMN($P256:Q256),1,1)))","v":27.201203582884453},{"$f":"SUMPRODUCT($P196:R196,N(OFFSET($P256:R256,0,MAX(COLUMN($P256:R256))-COLUMN($P256:R256),1,1)))","v":251.34994716332463},{"$f":"SUMPRODUCT($P196:S196,N(OFFSET($P256:S256,0,MAX(COLUMN($P256:S256))-COLUMN($P256:S256),1,1)))","v":310.94173273381693},{"$f":"SUMPRODUCT($P196:T196,N(OFFSET($P256:T256,0,MAX(COLUMN($P256:T256))-COLUMN($P256:T256),1,1)))","v":352.78869085642395},{"$f":"SUMPRODUCT($P196:U196,N(OFFSET($P256:U256,0,MAX(COLUMN($P256:U256))-COLUMN($P256:U256),1,1)))","v":395.45432121270926},{"$f":"SUMPRODUCT($P196:V196,N(OFFSET($P256:V256,0,MAX(COLUMN($P256:V256))-COLUMN($P256:V256),1,1)))","v":429.76078173468312},{"$f":"SUMPRODUCT($P196:W196,N(OFFSET($P256:W256,0,MAX(COLUMN($P256:W256))-COLUMN($P256:W256),1,1)))","v":467.01055376044053},{"$f":"SUMPRODUCT($P196:X196,N(OFFSET($P256:X256,0,MAX(COLUMN($P256:X256))-COLUMN($P256:X256),1,1)))","v":523.12186681481967},{"$f":"SUMPRODUCT($P196:Y196,N(OFFSET($P256:Y256,0,MAX(COLUMN($P256:Y256))-COLUMN($P256:Y256),1,1)))","v":580.46892940802002},{"$f":"SUMPRODUCT($P196:Z196,N(OFFSET($P256:Z256,0,MAX(COLUMN($P256:Z256))-COLUMN($P256:Z256),1,1)))","v":625.39012885372051},{"$f":"SUMPRODUCT($P196:AA196,N(OFFSET($P256:AA256,0,MAX(COLUMN($P256:AA256))-COLUMN($P256:AA256),1,1)))","v":671.43435828556358},{"$f":"SUMPRODUCT($P196:AB196,N(OFFSET($P256:AB256,0,MAX(COLUMN($P256:AB256))-COLUMN($P256:AB256),1,1)))","v":718.62969345320266},{"$f":"SUMPRODUCT($P196:AC196,N(OFFSET($P256:AC256,0,MAX(COLUMN($P256:AC256))-COLUMN($P256:AC256),1,1)))","v":767.00491200003273},{"$f":"SUMPRODUCT($P196:AD196,N(OFFSET($P256:AD256,0,MAX(COLUMN($P256:AD256))-COLUMN($P256:AD256),1,1)))","v":816.58951101053367},{"$f":"SUMPRODUCT($P196:AE196,N(OFFSET($P256:AE256,0,MAX(COLUMN($P256:AE256))-COLUMN($P256:AE256),1,1)))","v":867.41372499629699},{"$f":"SUMPRODUCT($P196:AF196,N(OFFSET($P256:AF256,0,MAX(COLUMN($P256:AF256))-COLUMN($P256:AF256),1,1)))","v":919.50854433170446},{"$f":"SUMPRODUCT($P196:AG196,N(OFFSET($P256:AG256,0,MAX(COLUMN($P256:AG256))-COLUMN($P256:AG256),1,1)))","v":972.90573415049698},{"$f":"SUMPRODUCT($P196:AH196,N(OFFSET($P256:AH256,0,MAX(COLUMN($P256:AH256))-COLUMN($P256:AH256),1,1)))","v":1027.6378537147596},{"$f":"SUMPRODUCT($P196:AI196,N(OFFSET($P256:AI256,0,MAX(COLUMN($P256:AI256))-COLUMN($P256:AI256),1,1)))","v":1083.7382762681286},{"$f":"SUMPRODUCT($P196:AJ196,N(OFFSET($P256:AJ256,0,MAX(COLUMN($P256:AJ256))-COLUMN($P256:AJ256),1,1)))","v":1141.2412093853318},{"$f":"SUMPRODUCT($P196:AK196,N(OFFSET($P256:AK256,0,MAX(COLUMN($P256:AK256))-COLUMN($P256:AK256),1,1)))","v":1200.181715830465},{"$f":"SUMPRODUCT($P196:AL196,N(OFFSET($P256:AL256,0,MAX(COLUMN($P256:AL256))-COLUMN($P256:AL256),1,1)))","v":1260.5957349367266},{"$f":"SUMPRODUCT($P196:AM196,N(OFFSET($P256:AM256,0,MAX(COLUMN($P256:AM256))-COLUMN($P256:AM256),1,1)))","v":1322.5201045206447},{"$f":"SUMPRODUCT($P196:AN196,N(OFFSET($P256:AN256,0,MAX(COLUMN($P256:AN256))-COLUMN($P256:AN256),1,1)))","v":1385.9925833441609},{"$f":"SUMPRODUCT($P196:AO196,N(OFFSET($P256:AO256,0,MAX(COLUMN($P256:AO256))-COLUMN($P256:AO256),1,1)))","v":1451.0518741382648},{"$f":"SUMPRODUCT($P196:AP196,N(OFFSET($P256:AP256,0,MAX(COLUMN($P256:AP256))-COLUMN($P256:AP256),1,1)))","v":1517.7376472022213},{"$f":"SUMPRODUCT($P196:AQ196,N(OFFSET($P256:AQ256,0,MAX(COLUMN($P256:AQ256))-COLUMN($P256:AQ256),1,1)))","v":1586.0905645927769},{"$f":"SUMPRODUCT($P196:AR196,N(OFFSET($P256:AR256,0,MAX(COLUMN($P256:AR256))-COLUMN($P256:AR256),1,1)))","v":1656.1523049180962},{"$f":"SUMPRODUCT($P196:AS196,N(OFFSET($P256:AS256,0,MAX(COLUMN($P256:AS256))-COLUMN($P256:AS256),1,1)))","v":1727.9655887515487},{"$f":"SUMPRODUCT($P196:AT196,N(OFFSET($P256:AT256,0,MAX(COLUMN($P256:AT256))-COLUMN($P256:AT256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AU196,N(OFFSET($P256:AU256,0,MAX(COLUMN($P256:AU256))-COLUMN($P256:AU256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AV196,N(OFFSET($P256:AV256,0,MAX(COLUMN($P256:AV256))-COLUMN($P256:AV256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AW196,N(OFFSET($P256:AW256,0,MAX(COLUMN($P256:AW256))-COLUMN($P256:AW256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AX196,N(OFFSET($P256:AX256,0,MAX(COLUMN($P256:AX256))-COLUMN($P256:AX256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AY196,N(OFFSET($P256:AY256,0,MAX(COLUMN($P256:AY256))-COLUMN($P256:AY256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:AZ196,N(OFFSET($P256:AZ256,0,MAX(COLUMN($P256:AZ256))-COLUMN($P256:AZ256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BA196,N(OFFSET($P256:BA256,0,MAX(COLUMN($P256:BA256))-COLUMN($P256:BA256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BB196,N(OFFSET($P256:BB256,0,MAX(COLUMN($P256:BB256))-COLUMN($P256:BB256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BC196,N(OFFSET($P256:BC256,0,MAX(COLUMN($P256:BC256))-COLUMN($P256:BC256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BD196,N(OFFSET($P256:BD256,0,MAX(COLUMN($P256:BD256))-COLUMN($P256:BD256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BE196,N(OFFSET($P256:BE256,0,MAX(COLUMN($P256:BE256))-COLUMN($P256:BE256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BF196,N(OFFSET($P256:BF256,0,MAX(COLUMN($P256:BF256))-COLUMN($P256:BF256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BG196,N(OFFSET($P256:BG256,0,MAX(COLUMN($P256:BG256))-COLUMN($P256:BG256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BH196,N(OFFSET($P256:BH256,0,MAX(COLUMN($P256:BH256))-COLUMN($P256:BH256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BI196,N(OFFSET($P256:BI256,0,MAX(COLUMN($P256:BI256))-COLUMN($P256:BI256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BJ196,N(OFFSET($P256:BJ256,0,MAX(COLUMN($P256:BJ256))-COLUMN($P256:BJ256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BK196,N(OFFSET($P256:BK256,0,MAX(COLUMN($P256:BK256))-COLUMN($P256:BK256),1,1)))","v":1801.5742046808375},{"$f":"SUMPRODUCT($P196:BL196,N(OFFSET($P256:BL256,0,MAX(COLUMN($P256:BL256))-COLUMN($P256:BL256),1,1)))","v":1801.4686277577605},{"$f":"SUMPRODUCT($P196:BM196,N(OFFSET($P256:BM256,0,MAX(COLUMN($P256:BM256))-COLUMN($P256:BM256),1,1)))","v":1795.2278241570154},{"$f":"SUMPRODUCT($P196:BN196,N(OFFSET($P256:BN256,0,MAX(COLUMN($P256:BN256))-COLUMN($P256:BN256),1,1)))","v":1725.1696183607908}]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P197:P197,N(OFFSET($P257:P257,0,MAX(COLUMN($P257:P257))-COLUMN($P257:P257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Q197,N(OFFSET($P257:Q257,0,MAX(COLUMN($P257:Q257))-COLUMN($P257:Q257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:R197,N(OFFSET($P257:R257,0,MAX(COLUMN($P257:R257))-COLUMN($P257:R257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:S197,N(OFFSET($P257:S257,0,MAX(COLUMN($P257:S257))-COLUMN($P257:S257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:T197,N(OFFSET($P257:T257,0,MAX(COLUMN($P257:T257))-COLUMN($P257:T257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:U197,N(OFFSET($P257:U257,0,MAX(COLUMN($P257:U257))-COLUMN($P257:U257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:V197,N(OFFSET($P257:V257,0,MAX(COLUMN($P257:V257))-COLUMN($P257:V257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:W197,N(OFFSET($P257:W257,0,MAX(COLUMN($P257:W257))-COLUMN($P257:W257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:X197,N(OFFSET($P257:X257,0,MAX(COLUMN($P257:X257))-COLUMN($P257:X257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Y197,N(OFFSET($P257:Y257,0,MAX(COLUMN($P257:Y257))-COLUMN($P257:Y257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Z197,N(OFFSET($P257:Z257,0,MAX(COLUMN($P257:Z257))-COLUMN($P257:Z257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AA197,N(OFFSET($P257:AA257,0,MAX(COLUMN($P257:AA257))-COLUMN($P257:AA257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AB197,N(OFFSET($P257:AB257,0,MAX(COLUMN($P257:AB257))-COLUMN($P257:AB257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AC197,N(OFFSET($P257:AC257,0,MAX(COLUMN($P257:AC257))-COLUMN($P257:AC257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AD197,N(OFFSET($P257:AD257,0,MAX(COLUMN($P257:AD257))-COLUMN($P257:AD257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AE197,N(OFFSET($P257:AE257,0,MAX(COLUMN($P257:AE257))-COLUMN($P257:AE257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AF197,N(OFFSET($P257:AF257,0,MAX(COLUMN($P257:AF257))-COLUMN($P257:AF257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AG197,N(OFFSET($P257:AG257,0,MAX(COLUMN($P257:AG257))-COLUMN($P257:AG257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AH197,N(OFFSET($P257:AH257,0,MAX(COLUMN($P257:AH257))-COLUMN($P257:AH257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AI197,N(OFFSET($P257:AI257,0,MAX(COLUMN($P257:AI257))-COLUMN($P257:AI257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AJ197,N(OFFSET($P257:AJ257,0,MAX(COLUMN($P257:AJ257))-COLUMN($P257:AJ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AK197,N(OFFSET($P257:AK257,0,MAX(COLUMN($P257:AK257))-COLUMN($P257:AK257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AL197,N(OFFSET($P257:AL257,0,MAX(COLUMN($P257:AL257))-COLUMN($P257:AL257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AM197,N(OFFSET($P257:AM257,0,MAX(COLUMN($P257:AM257))-COLUMN($P257:AM257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AN197,N(OFFSET($P257:AN257,0,MAX(COLUMN($P257:AN257))-COLUMN($P257:AN257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AO197,N(OFFSET($P257:AO257,0,MAX(COLUMN($P257:AO257))-COLUMN($P257:AO257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AP197,N(OFFSET($P257:AP257,0,MAX(COLUMN($P257:AP257))-COLUMN($P257:AP257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AQ197,N(OFFSET($P257:AQ257,0,MAX(COLUMN($P257:AQ257))-COLUMN($P257:AQ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AR197,N(OFFSET($P257:AR257,0,MAX(COLUMN($P257:AR257))-COLUMN($P257:AR257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AS197,N(OFFSET($P257:AS257,0,MAX(COLUMN($P257:AS257))-COLUMN($P257:AS257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AT197,N(OFFSET($P257:AT257,0,MAX(COLUMN($P257:AT257))-COLUMN($P257:AT257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AU197,N(OFFSET($P257:AU257,0,MAX(COLUMN($P257:AU257))-COLUMN($P257:AU257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AV197,N(OFFSET($P257:AV257,0,MAX(COLUMN($P257:AV257))-COLUMN($P257:AV257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AW197,N(OFFSET($P257:AW257,0,MAX(COLUMN($P257:AW257))-COLUMN($P257:AW257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AX197,N(OFFSET($P257:AX257,0,MAX(COLUMN($P257:AX257))-COLUMN($P257:AX257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AY197,N(OFFSET($P257:AY257,0,MAX(COLUMN($P257:AY257))-COLUMN($P257:AY257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AZ197,N(OFFSET($P257:AZ257,0,MAX(COLUMN($P257:AZ257))-COLUMN($P257:AZ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BA197,N(OFFSET($P257:BA257,0,MAX(COLUMN($P257:BA257))-COLUMN($P257:BA257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BB197,N(OFFSET($P257:BB257,0,MAX(COLUMN($P257:BB257))-COLUMN($P257:BB257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BC197,N(OFFSET($P257:BC257,0,MAX(COLUMN($P257:BC257))-COLUMN($P257:BC257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BD197,N(OFFSET($P257:BD257,0,MAX(COLUMN($P257:BD257))-COLUMN($P257:BD257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BE197,N(OFFSET($P257:BE257,0,MAX(COLUMN($P257:BE257))-COLUMN($P257:BE257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BF197,N(OFFSET($P257:BF257,0,MAX(COLUMN($P257:BF257))-COLUMN($P257:BF257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BG197,N(OFFSET($P257:BG257,0,MAX(COLUMN($P257:BG257))-COLUMN($P257:BG257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BH197,N(OFFSET($P257:BH257,0,MAX(COLUMN($P257:BH257))-COLUMN($P257:BH257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BI197,N(OFFSET($P257:BI257,0,MAX(COLUMN($P257:BI257))-COLUMN($P257:BI257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BJ197,N(OFFSET($P257:BJ257,0,MAX(COLUMN($P257:BJ257))-COLUMN($P257:BJ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BK197,N(OFFSET($P257:BK257,0,MAX(COLUMN($P257:BK257))-COLUMN($P257:BK257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BL197,N(OFFSET($P257:BL257,0,MAX(COLUMN($P257:BL257))-COLUMN($P257:BL257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BM197,N(OFFSET($P257:BM257,0,MAX(COLUMN($P257:BM257))-COLUMN($P257:BM257),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BN197,N(OFFSET($P257:BN257,0,MAX(COLUMN($P257:BN257))-COLUMN($P257:BN257),1,1)))","v":0}]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P198:P198,N(OFFSET($P258:P258,0,MAX(COLUMN($P258:P258))-COLUMN($P258:P258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Q198,N(OFFSET($P258:Q258,0,MAX(COLUMN($P258:Q258))-COLUMN($P258:Q258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:R198,N(OFFSET($P258:R258,0,MAX(COLUMN($P258:R258))-COLUMN($P258:R258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:S198,N(OFFSET($P258:S258,0,MAX(COLUMN($P258:S258))-COLUMN($P258:S258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:T198,N(OFFSET($P258:T258,0,MAX(COLUMN($P258:T258))-COLUMN($P258:T258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:U198,N(OFFSET($P258:U258,0,MAX(COLUMN($P258:U258))-COLUMN($P258:U258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:V198,N(OFFSET($P258:V258,0,MAX(COLUMN($P258:V258))-COLUMN($P258:V258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:W198,N(OFFSET($P258:W258,0,MAX(COLUMN($P258:W258))-COLUMN($P258:W258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:X198,N(OFFSET($P258:X258,0,MAX(COLUMN($P258:X258))-COLUMN($P258:X258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Y198,N(OFFSET($P258:Y258,0,MAX(COLUMN($P258:Y258))-COLUMN($P258:Y258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Z198,N(OFFSET($P258:Z258,0,MAX(COLUMN($P258:Z258))-COLUMN($P258:Z258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AA198,N(OFFSET($P258:AA258,0,MAX(COLUMN($P258:AA258))-COLUMN($P258:AA258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AB198,N(OFFSET($P258:AB258,0,MAX(COLUMN($P258:AB258))-COLUMN($P258:AB258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AC198,N(OFFSET($P258:AC258,0,MAX(COLUMN($P258:AC258))-COLUMN($P258:AC258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AD198,N(OFFSET($P258:AD258,0,MAX(COLUMN($P258:AD258))-COLUMN($P258:AD258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AE198,N(OFFSET($P258:AE258,0,MAX(COLUMN($P258:AE258))-COLUMN($P258:AE258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AF198,N(OFFSET($P258:AF258,0,MAX(COLUMN($P258:AF258))-COLUMN($P258:AF258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AG198,N(OFFSET($P258:AG258,0,MAX(COLUMN($P258:AG258))-COLUMN($P258:AG258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AH198,N(OFFSET($P258:AH258,0,MAX(COLUMN($P258:AH258))-COLUMN($P258:AH258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AI198,N(OFFSET($P258:AI258,0,MAX(COLUMN($P258:AI258))-COLUMN($P258:AI258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AJ198,N(OFFSET($P258:AJ258,0,MAX(COLUMN($P258:AJ258))-COLUMN($P258:AJ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AK198,N(OFFSET($P258:AK258,0,MAX(COLUMN($P258:AK258))-COLUMN($P258:AK258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AL198,N(OFFSET($P258:AL258,0,MAX(COLUMN($P258:AL258))-COLUMN($P258:AL258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AM198,N(OFFSET($P258:AM258,0,MAX(COLUMN($P258:AM258))-COLUMN($P258:AM258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AN198,N(OFFSET($P258:AN258,0,MAX(COLUMN($P258:AN258))-COLUMN($P258:AN258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AO198,N(OFFSET($P258:AO258,0,MAX(COLUMN($P258:AO258))-COLUMN($P258:AO258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AP198,N(OFFSET($P258:AP258,0,MAX(COLUMN($P258:AP258))-COLUMN($P258:AP258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AQ198,N(OFFSET($P258:AQ258,0,MAX(COLUMN($P258:AQ258))-COLUMN($P258:AQ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AR198,N(OFFSET($P258:AR258,0,MAX(COLUMN($P258:AR258))-COLUMN($P258:AR258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AS198,N(OFFSET($P258:AS258,0,MAX(COLUMN($P258:AS258))-COLUMN($P258:AS258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AT198,N(OFFSET($P258:AT258,0,MAX(COLUMN($P258:AT258))-COLUMN($P258:AT258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AU198,N(OFFSET($P258:AU258,0,MAX(COLUMN($P258:AU258))-COLUMN($P258:AU258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AV198,N(OFFSET($P258:AV258,0,MAX(COLUMN($P258:AV258))-COLUMN($P258:AV258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AW198,N(OFFSET($P258:AW258,0,MAX(COLUMN($P258:AW258))-COLUMN($P258:AW258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AX198,N(OFFSET($P258:AX258,0,MAX(COLUMN($P258:AX258))-COLUMN($P258:AX258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AY198,N(OFFSET($P258:AY258,0,MAX(COLUMN($P258:AY258))-COLUMN($P258:AY258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AZ198,N(OFFSET($P258:AZ258,0,MAX(COLUMN($P258:AZ258))-COLUMN($P258:AZ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BA198,N(OFFSET($P258:BA258,0,MAX(COLUMN($P258:BA258))-COLUMN($P258:BA258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BB198,N(OFFSET($P258:BB258,0,MAX(COLUMN($P258:BB258))-COLUMN($P258:BB258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BC198,N(OFFSET($P258:BC258,0,MAX(COLUMN($P258:BC258))-COLUMN($P258:BC258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BD198,N(OFFSET($P258:BD258,0,MAX(COLUMN($P258:BD258))-COLUMN($P258:BD258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BE198,N(OFFSET($P258:BE258,0,MAX(COLUMN($P258:BE258))-COLUMN($P258:BE258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BF198,N(OFFSET($P258:BF258,0,MAX(COLUMN($P258:BF258))-COLUMN($P258:BF258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BG198,N(OFFSET($P258:BG258,0,MAX(COLUMN($P258:BG258))-COLUMN($P258:BG258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BH198,N(OFFSET($P258:BH258,0,MAX(COLUMN($P258:BH258))-COLUMN($P258:BH258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BI198,N(OFFSET($P258:BI258,0,MAX(COLUMN($P258:BI258))-COLUMN($P258:BI258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BJ198,N(OFFSET($P258:BJ258,0,MAX(COLUMN($P258:BJ258))-COLUMN($P258:BJ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BK198,N(OFFSET($P258:BK258,0,MAX(COLUMN($P258:BK258))-COLUMN($P258:BK258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BL198,N(OFFSET($P258:BL258,0,MAX(COLUMN($P258:BL258))-COLUMN($P258:BL258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BM198,N(OFFSET($P258:BM258,0,MAX(COLUMN($P258:BM258))-COLUMN($P258:BM258),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BN198,N(OFFSET($P258:BN258,0,MAX(COLUMN($P258:BN258))-COLUMN($P258:BN258),1,1)))","v":0}]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P199:P199,N(OFFSET($P259:P259,0,MAX(COLUMN($P259:P259))-COLUMN($P259:P259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Q199,N(OFFSET($P259:Q259,0,MAX(COLUMN($P259:Q259))-COLUMN($P259:Q259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:R199,N(OFFSET($P259:R259,0,MAX(COLUMN($P259:R259))-COLUMN($P259:R259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:S199,N(OFFSET($P259:S259,0,MAX(COLUMN($P259:S259))-COLUMN($P259:S259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:T199,N(OFFSET($P259:T259,0,MAX(COLUMN($P259:T259))-COLUMN($P259:T259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:U199,N(OFFSET($P259:U259,0,MAX(COLUMN($P259:U259))-COLUMN($P259:U259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:V199,N(OFFSET($P259:V259,0,MAX(COLUMN($P259:V259))-COLUMN($P259:V259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:W199,N(OFFSET($P259:W259,0,MAX(COLUMN($P259:W259))-COLUMN($P259:W259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:X199,N(OFFSET($P259:X259,0,MAX(COLUMN($P259:X259))-COLUMN($P259:X259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Y199,N(OFFSET($P259:Y259,0,MAX(COLUMN($P259:Y259))-COLUMN($P259:Y259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Z199,N(OFFSET($P259:Z259,0,MAX(COLUMN($P259:Z259))-COLUMN($P259:Z259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AA199,N(OFFSET($P259:AA259,0,MAX(COLUMN($P259:AA259))-COLUMN($P259:AA259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AB199,N(OFFSET($P259:AB259,0,MAX(COLUMN($P259:AB259))-COLUMN($P259:AB259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AC199,N(OFFSET($P259:AC259,0,MAX(COLUMN($P259:AC259))-COLUMN($P259:AC259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AD199,N(OFFSET($P259:AD259,0,MAX(COLUMN($P259:AD259))-COLUMN($P259:AD259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AE199,N(OFFSET($P259:AE259,0,MAX(COLUMN($P259:AE259))-COLUMN($P259:AE259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AF199,N(OFFSET($P259:AF259,0,MAX(COLUMN($P259:AF259))-COLUMN($P259:AF259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AG199,N(OFFSET($P259:AG259,0,MAX(COLUMN($P259:AG259))-COLUMN($P259:AG259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AH199,N(OFFSET($P259:AH259,0,MAX(COLUMN($P259:AH259))-COLUMN($P259:AH259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AI199,N(OFFSET($P259:AI259,0,MAX(COLUMN($P259:AI259))-COLUMN($P259:AI259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AJ199,N(OFFSET($P259:AJ259,0,MAX(COLUMN($P259:AJ259))-COLUMN($P259:AJ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AK199,N(OFFSET($P259:AK259,0,MAX(COLUMN($P259:AK259))-COLUMN($P259:AK259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AL199,N(OFFSET($P259:AL259,0,MAX(COLUMN($P259:AL259))-COLUMN($P259:AL259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AM199,N(OFFSET($P259:AM259,0,MAX(COLUMN($P259:AM259))-COLUMN($P259:AM259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AN199,N(OFFSET($P259:AN259,0,MAX(COLUMN($P259:AN259))-COLUMN($P259:AN259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AO199,N(OFFSET($P259:AO259,0,MAX(COLUMN($P259:AO259))-COLUMN($P259:AO259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AP199,N(OFFSET($P259:AP259,0,MAX(COLUMN($P259:AP259))-COLUMN($P259:AP259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AQ199,N(OFFSET($P259:AQ259,0,MAX(COLUMN($P259:AQ259))-COLUMN($P259:AQ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AR199,N(OFFSET($P259:AR259,0,MAX(COLUMN($P259:AR259))-COLUMN($P259:AR259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AS199,N(OFFSET($P259:AS259,0,MAX(COLUMN($P259:AS259))-COLUMN($P259:AS259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AT199,N(OFFSET($P259:AT259,0,MAX(COLUMN($P259:AT259))-COLUMN($P259:AT259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AU199,N(OFFSET($P259:AU259,0,MAX(COLUMN($P259:AU259))-COLUMN($P259:AU259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AV199,N(OFFSET($P259:AV259,0,MAX(COLUMN($P259:AV259))-COLUMN($P259:AV259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AW199,N(OFFSET($P259:AW259,0,MAX(COLUMN($P259:AW259))-COLUMN($P259:AW259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AX199,N(OFFSET($P259:AX259,0,MAX(COLUMN($P259:AX259))-COLUMN($P259:AX259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AY199,N(OFFSET($P259:AY259,0,MAX(COLUMN($P259:AY259))-COLUMN($P259:AY259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AZ199,N(OFFSET($P259:AZ259,0,MAX(COLUMN($P259:AZ259))-COLUMN($P259:AZ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BA199,N(OFFSET($P259:BA259,0,MAX(COLUMN($P259:BA259))-COLUMN($P259:BA259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BB199,N(OFFSET($P259:BB259,0,MAX(COLUMN($P259:BB259))-COLUMN($P259:BB259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BC199,N(OFFSET($P259:BC259,0,MAX(COLUMN($P259:BC259))-COLUMN($P259:BC259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BD199,N(OFFSET($P259:BD259,0,MAX(COLUMN($P259:BD259))-COLUMN($P259:BD259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BE199,N(OFFSET($P259:BE259,0,MAX(COLUMN($P259:BE259))-COLUMN($P259:BE259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BF199,N(OFFSET($P259:BF259,0,MAX(COLUMN($P259:BF259))-COLUMN($P259:BF259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BG199,N(OFFSET($P259:BG259,0,MAX(COLUMN($P259:BG259))-COLUMN($P259:BG259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BH199,N(OFFSET($P259:BH259,0,MAX(COLUMN($P259:BH259))-COLUMN($P259:BH259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BI199,N(OFFSET($P259:BI259,0,MAX(COLUMN($P259:BI259))-COLUMN($P259:BI259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BJ199,N(OFFSET($P259:BJ259,0,MAX(COLUMN($P259:BJ259))-COLUMN($P259:BJ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BK199,N(OFFSET($P259:BK259,0,MAX(COLUMN($P259:BK259))-COLUMN($P259:BK259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BL199,N(OFFSET($P259:BL259,0,MAX(COLUMN($P259:BL259))-COLUMN($P259:BL259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BM199,N(OFFSET($P259:BM259,0,MAX(COLUMN($P259:BM259))-COLUMN($P259:BM259),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BN199,N(OFFSET($P259:BN259,0,MAX(COLUMN($P259:BN259))-COLUMN($P259:BN259),1,1)))","v":0}]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P200:P200,N(OFFSET($P260:P260,0,MAX(COLUMN($P260:P260))-COLUMN($P260:P260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Q200,N(OFFSET($P260:Q260,0,MAX(COLUMN($P260:Q260))-COLUMN($P260:Q260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:R200,N(OFFSET($P260:R260,0,MAX(COLUMN($P260:R260))-COLUMN($P260:R260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:S200,N(OFFSET($P260:S260,0,MAX(COLUMN($P260:S260))-COLUMN($P260:S260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:T200,N(OFFSET($P260:T260,0,MAX(COLUMN($P260:T260))-COLUMN($P260:T260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:U200,N(OFFSET($P260:U260,0,MAX(COLUMN($P260:U260))-COLUMN($P260:U260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:V200,N(OFFSET($P260:V260,0,MAX(COLUMN($P260:V260))-COLUMN($P260:V260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:W200,N(OFFSET($P260:W260,0,MAX(COLUMN($P260:W260))-COLUMN($P260:W260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:X200,N(OFFSET($P260:X260,0,MAX(COLUMN($P260:X260))-COLUMN($P260:X260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Y200,N(OFFSET($P260:Y260,0,MAX(COLUMN($P260:Y260))-COLUMN($P260:Y260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Z200,N(OFFSET($P260:Z260,0,MAX(COLUMN($P260:Z260))-COLUMN($P260:Z260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AA200,N(OFFSET($P260:AA260,0,MAX(COLUMN($P260:AA260))-COLUMN($P260:AA260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AB200,N(OFFSET($P260:AB260,0,MAX(COLUMN($P260:AB260))-COLUMN($P260:AB260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AC200,N(OFFSET($P260:AC260,0,MAX(COLUMN($P260:AC260))-COLUMN($P260:AC260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AD200,N(OFFSET($P260:AD260,0,MAX(COLUMN($P260:AD260))-COLUMN($P260:AD260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AE200,N(OFFSET($P260:AE260,0,MAX(COLUMN($P260:AE260))-COLUMN($P260:AE260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AF200,N(OFFSET($P260:AF260,0,MAX(COLUMN($P260:AF260))-COLUMN($P260:AF260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AG200,N(OFFSET($P260:AG260,0,MAX(COLUMN($P260:AG260))-COLUMN($P260:AG260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AH200,N(OFFSET($P260:AH260,0,MAX(COLUMN($P260:AH260))-COLUMN($P260:AH260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AI200,N(OFFSET($P260:AI260,0,MAX(COLUMN($P260:AI260))-COLUMN($P260:AI260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AJ200,N(OFFSET($P260:AJ260,0,MAX(COLUMN($P260:AJ260))-COLUMN($P260:AJ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AK200,N(OFFSET($P260:AK260,0,MAX(COLUMN($P260:AK260))-COLUMN($P260:AK260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AL200,N(OFFSET($P260:AL260,0,MAX(COLUMN($P260:AL260))-COLUMN($P260:AL260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AM200,N(OFFSET($P260:AM260,0,MAX(COLUMN($P260:AM260))-COLUMN($P260:AM260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AN200,N(OFFSET($P260:AN260,0,MAX(COLUMN($P260:AN260))-COLUMN($P260:AN260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AO200,N(OFFSET($P260:AO260,0,MAX(COLUMN($P260:AO260))-COLUMN($P260:AO260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AP200,N(OFFSET($P260:AP260,0,MAX(COLUMN($P260:AP260))-COLUMN($P260:AP260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AQ200,N(OFFSET($P260:AQ260,0,MAX(COLUMN($P260:AQ260))-COLUMN($P260:AQ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AR200,N(OFFSET($P260:AR260,0,MAX(COLUMN($P260:AR260))-COLUMN($P260:AR260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AS200,N(OFFSET($P260:AS260,0,MAX(COLUMN($P260:AS260))-COLUMN($P260:AS260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AT200,N(OFFSET($P260:AT260,0,MAX(COLUMN($P260:AT260))-COLUMN($P260:AT260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AU200,N(OFFSET($P260:AU260,0,MAX(COLUMN($P260:AU260))-COLUMN($P260:AU260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AV200,N(OFFSET($P260:AV260,0,MAX(COLUMN($P260:AV260))-COLUMN($P260:AV260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AW200,N(OFFSET($P260:AW260,0,MAX(COLUMN($P260:AW260))-COLUMN($P260:AW260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AX200,N(OFFSET($P260:AX260,0,MAX(COLUMN($P260:AX260))-COLUMN($P260:AX260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AY200,N(OFFSET($P260:AY260,0,MAX(COLUMN($P260:AY260))-COLUMN($P260:AY260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AZ200,N(OFFSET($P260:AZ260,0,MAX(COLUMN($P260:AZ260))-COLUMN($P260:AZ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BA200,N(OFFSET($P260:BA260,0,MAX(COLUMN($P260:BA260))-COLUMN($P260:BA260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BB200,N(OFFSET($P260:BB260,0,MAX(COLUMN($P260:BB260))-COLUMN($P260:BB260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BC200,N(OFFSET($P260:BC260,0,MAX(COLUMN($P260:BC260))-COLUMN($P260:BC260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BD200,N(OFFSET($P260:BD260,0,MAX(COLUMN($P260:BD260))-COLUMN($P260:BD260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BE200,N(OFFSET($P260:BE260,0,MAX(COLUMN($P260:BE260))-COLUMN($P260:BE260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BF200,N(OFFSET($P260:BF260,0,MAX(COLUMN($P260:BF260))-COLUMN($P260:BF260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BG200,N(OFFSET($P260:BG260,0,MAX(COLUMN($P260:BG260))-COLUMN($P260:BG260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BH200,N(OFFSET($P260:BH260,0,MAX(COLUMN($P260:BH260))-COLUMN($P260:BH260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BI200,N(OFFSET($P260:BI260,0,MAX(COLUMN($P260:BI260))-COLUMN($P260:BI260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BJ200,N(OFFSET($P260:BJ260,0,MAX(COLUMN($P260:BJ260))-COLUMN($P260:BJ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BK200,N(OFFSET($P260:BK260,0,MAX(COLUMN($P260:BK260))-COLUMN($P260:BK260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BL200,N(OFFSET($P260:BL260,0,MAX(COLUMN($P260:BL260))-COLUMN($P260:BL260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BM200,N(OFFSET($P260:BM260,0,MAX(COLUMN($P260:BM260))-COLUMN($P260:BM260),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BN200,N(OFFSET($P260:BN260,0,MAX(COLUMN($P260:BN260))-COLUMN($P260:BN260),1,1)))","v":0}]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P201:P201,N(OFFSET($P261:P261,0,MAX(COLUMN($P261:P261))-COLUMN($P261:P261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Q201,N(OFFSET($P261:Q261,0,MAX(COLUMN($P261:Q261))-COLUMN($P261:Q261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:R201,N(OFFSET($P261:R261,0,MAX(COLUMN($P261:R261))-COLUMN($P261:R261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:S201,N(OFFSET($P261:S261,0,MAX(COLUMN($P261:S261))-COLUMN($P261:S261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:T201,N(OFFSET($P261:T261,0,MAX(COLUMN($P261:T261))-COLUMN($P261:T261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:U201,N(OFFSET($P261:U261,0,MAX(COLUMN($P261:U261))-COLUMN($P261:U261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:V201,N(OFFSET($P261:V261,0,MAX(COLUMN($P261:V261))-COLUMN($P261:V261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:W201,N(OFFSET($P261:W261,0,MAX(COLUMN($P261:W261))-COLUMN($P261:W261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:X201,N(OFFSET($P261:X261,0,MAX(COLUMN($P261:X261))-COLUMN($P261:X261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Y201,N(OFFSET($P261:Y261,0,MAX(COLUMN($P261:Y261))-COLUMN($P261:Y261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Z201,N(OFFSET($P261:Z261,0,MAX(COLUMN($P261:Z261))-COLUMN($P261:Z261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AA201,N(OFFSET($P261:AA261,0,MAX(COLUMN($P261:AA261))-COLUMN($P261:AA261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AB201,N(OFFSET($P261:AB261,0,MAX(COLUMN($P261:AB261))-COLUMN($P261:AB261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AC201,N(OFFSET($P261:AC261,0,MAX(COLUMN($P261:AC261))-COLUMN($P261:AC261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AD201,N(OFFSET($P261:AD261,0,MAX(COLUMN($P261:AD261))-COLUMN($P261:AD261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AE201,N(OFFSET($P261:AE261,0,MAX(COLUMN($P261:AE261))-COLUMN($P261:AE261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AF201,N(OFFSET($P261:AF261,0,MAX(COLUMN($P261:AF261))-COLUMN($P261:AF261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AG201,N(OFFSET($P261:AG261,0,MAX(COLUMN($P261:AG261))-COLUMN($P261:AG261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AH201,N(OFFSET($P261:AH261,0,MAX(COLUMN($P261:AH261))-COLUMN($P261:AH261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AI201,N(OFFSET($P261:AI261,0,MAX(COLUMN($P261:AI261))-COLUMN($P261:AI261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AJ201,N(OFFSET($P261:AJ261,0,MAX(COLUMN($P261:AJ261))-COLUMN($P261:AJ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AK201,N(OFFSET($P261:AK261,0,MAX(COLUMN($P261:AK261))-COLUMN($P261:AK261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AL201,N(OFFSET($P261:AL261,0,MAX(COLUMN($P261:AL261))-COLUMN($P261:AL261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AM201,N(OFFSET($P261:AM261,0,MAX(COLUMN($P261:AM261))-COLUMN($P261:AM261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AN201,N(OFFSET($P261:AN261,0,MAX(COLUMN($P261:AN261))-COLUMN($P261:AN261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AO201,N(OFFSET($P261:AO261,0,MAX(COLUMN($P261:AO261))-COLUMN($P261:AO261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AP201,N(OFFSET($P261:AP261,0,MAX(COLUMN($P261:AP261))-COLUMN($P261:AP261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AQ201,N(OFFSET($P261:AQ261,0,MAX(COLUMN($P261:AQ261))-COLUMN($P261:AQ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AR201,N(OFFSET($P261:AR261,0,MAX(COLUMN($P261:AR261))-COLUMN($P261:AR261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AS201,N(OFFSET($P261:AS261,0,MAX(COLUMN($P261:AS261))-COLUMN($P261:AS261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AT201,N(OFFSET($P261:AT261,0,MAX(COLUMN($P261:AT261))-COLUMN($P261:AT261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AU201,N(OFFSET($P261:AU261,0,MAX(COLUMN($P261:AU261))-COLUMN($P261:AU261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AV201,N(OFFSET($P261:AV261,0,MAX(COLUMN($P261:AV261))-COLUMN($P261:AV261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AW201,N(OFFSET($P261:AW261,0,MAX(COLUMN($P261:AW261))-COLUMN($P261:AW261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AX201,N(OFFSET($P261:AX261,0,MAX(COLUMN($P261:AX261))-COLUMN($P261:AX261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AY201,N(OFFSET($P261:AY261,0,MAX(COLUMN($P261:AY261))-COLUMN($P261:AY261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AZ201,N(OFFSET($P261:AZ261,0,MAX(COLUMN($P261:AZ261))-COLUMN($P261:AZ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BA201,N(OFFSET($P261:BA261,0,MAX(COLUMN($P261:BA261))-COLUMN($P261:BA261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BB201,N(OFFSET($P261:BB261,0,MAX(COLUMN($P261:BB261))-COLUMN($P261:BB261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BC201,N(OFFSET($P261:BC261,0,MAX(COLUMN($P261:BC261))-COLUMN($P261:BC261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BD201,N(OFFSET($P261:BD261,0,MAX(COLUMN($P261:BD261))-COLUMN($P261:BD261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BE201,N(OFFSET($P261:BE261,0,MAX(COLUMN($P261:BE261))-COLUMN($P261:BE261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BF201,N(OFFSET($P261:BF261,0,MAX(COLUMN($P261:BF261))-COLUMN($P261:BF261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BG201,N(OFFSET($P261:BG261,0,MAX(COLUMN($P261:BG261))-COLUMN($P261:BG261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BH201,N(OFFSET($P261:BH261,0,MAX(COLUMN($P261:BH261))-COLUMN($P261:BH261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BI201,N(OFFSET($P261:BI261,0,MAX(COLUMN($P261:BI261))-COLUMN($P261:BI261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BJ201,N(OFFSET($P261:BJ261,0,MAX(COLUMN($P261:BJ261))-COLUMN($P261:BJ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BK201,N(OFFSET($P261:BK261,0,MAX(COLUMN($P261:BK261))-COLUMN($P261:BK261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BL201,N(OFFSET($P261:BL261,0,MAX(COLUMN($P261:BL261))-COLUMN($P261:BL261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BM201,N(OFFSET($P261:BM261,0,MAX(COLUMN($P261:BM261))-COLUMN($P261:BM261),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BN201,N(OFFSET($P261:BN261,0,MAX(COLUMN($P261:BN261))-COLUMN($P261:BN261),1,1)))","v":0}]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P202:P202,N(OFFSET($P262:P262,0,MAX(COLUMN($P262:P262))-COLUMN($P262:P262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Q202,N(OFFSET($P262:Q262,0,MAX(COLUMN($P262:Q262))-COLUMN($P262:Q262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:R202,N(OFFSET($P262:R262,0,MAX(COLUMN($P262:R262))-COLUMN($P262:R262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:S202,N(OFFSET($P262:S262,0,MAX(COLUMN($P262:S262))-COLUMN($P262:S262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:T202,N(OFFSET($P262:T262,0,MAX(COLUMN($P262:T262))-COLUMN($P262:T262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:U202,N(OFFSET($P262:U262,0,MAX(COLUMN($P262:U262))-COLUMN($P262:U262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:V202,N(OFFSET($P262:V262,0,MAX(COLUMN($P262:V262))-COLUMN($P262:V262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:W202,N(OFFSET($P262:W262,0,MAX(COLUMN($P262:W262))-COLUMN($P262:W262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:X202,N(OFFSET($P262:X262,0,MAX(COLUMN($P262:X262))-COLUMN($P262:X262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Y202,N(OFFSET($P262:Y262,0,MAX(COLUMN($P262:Y262))-COLUMN($P262:Y262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Z202,N(OFFSET($P262:Z262,0,MAX(COLUMN($P262:Z262))-COLUMN($P262:Z262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AA202,N(OFFSET($P262:AA262,0,MAX(COLUMN($P262:AA262))-COLUMN($P262:AA262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AB202,N(OFFSET($P262:AB262,0,MAX(COLUMN($P262:AB262))-COLUMN($P262:AB262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AC202,N(OFFSET($P262:AC262,0,MAX(COLUMN($P262:AC262))-COLUMN($P262:AC262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AD202,N(OFFSET($P262:AD262,0,MAX(COLUMN($P262:AD262))-COLUMN($P262:AD262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AE202,N(OFFSET($P262:AE262,0,MAX(COLUMN($P262:AE262))-COLUMN($P262:AE262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AF202,N(OFFSET($P262:AF262,0,MAX(COLUMN($P262:AF262))-COLUMN($P262:AF262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AG202,N(OFFSET($P262:AG262,0,MAX(COLUMN($P262:AG262))-COLUMN($P262:AG262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AH202,N(OFFSET($P262:AH262,0,MAX(COLUMN($P262:AH262))-COLUMN($P262:AH262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AI202,N(OFFSET($P262:AI262,0,MAX(COLUMN($P262:AI262))-COLUMN($P262:AI262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AJ202,N(OFFSET($P262:AJ262,0,MAX(COLUMN($P262:AJ262))-COLUMN($P262:AJ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AK202,N(OFFSET($P262:AK262,0,MAX(COLUMN($P262:AK262))-COLUMN($P262:AK262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AL202,N(OFFSET($P262:AL262,0,MAX(COLUMN($P262:AL262))-COLUMN($P262:AL262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AM202,N(OFFSET($P262:AM262,0,MAX(COLUMN($P262:AM262))-COLUMN($P262:AM262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AN202,N(OFFSET($P262:AN262,0,MAX(COLUMN($P262:AN262))-COLUMN($P262:AN262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AO202,N(OFFSET($P262:AO262,0,MAX(COLUMN($P262:AO262))-COLUMN($P262:AO262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AP202,N(OFFSET($P262:AP262,0,MAX(COLUMN($P262:AP262))-COLUMN($P262:AP262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AQ202,N(OFFSET($P262:AQ262,0,MAX(COLUMN($P262:AQ262))-COLUMN($P262:AQ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AR202,N(OFFSET($P262:AR262,0,MAX(COLUMN($P262:AR262))-COLUMN($P262:AR262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AS202,N(OFFSET($P262:AS262,0,MAX(COLUMN($P262:AS262))-COLUMN($P262:AS262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AT202,N(OFFSET($P262:AT262,0,MAX(COLUMN($P262:AT262))-COLUMN($P262:AT262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AU202,N(OFFSET($P262:AU262,0,MAX(COLUMN($P262:AU262))-COLUMN($P262:AU262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AV202,N(OFFSET($P262:AV262,0,MAX(COLUMN($P262:AV262))-COLUMN($P262:AV262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AW202,N(OFFSET($P262:AW262,0,MAX(COLUMN($P262:AW262))-COLUMN($P262:AW262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AX202,N(OFFSET($P262:AX262,0,MAX(COLUMN($P262:AX262))-COLUMN($P262:AX262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AY202,N(OFFSET($P262:AY262,0,MAX(COLUMN($P262:AY262))-COLUMN($P262:AY262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AZ202,N(OFFSET($P262:AZ262,0,MAX(COLUMN($P262:AZ262))-COLUMN($P262:AZ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BA202,N(OFFSET($P262:BA262,0,MAX(COLUMN($P262:BA262))-COLUMN($P262:BA262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BB202,N(OFFSET($P262:BB262,0,MAX(COLUMN($P262:BB262))-COLUMN($P262:BB262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BC202,N(OFFSET($P262:BC262,0,MAX(COLUMN($P262:BC262))-COLUMN($P262:BC262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BD202,N(OFFSET($P262:BD262,0,MAX(COLUMN($P262:BD262))-COLUMN($P262:BD262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BE202,N(OFFSET($P262:BE262,0,MAX(COLUMN($P262:BE262))-COLUMN($P262:BE262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BF202,N(OFFSET($P262:BF262,0,MAX(COLUMN($P262:BF262))-COLUMN($P262:BF262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BG202,N(OFFSET($P262:BG262,0,MAX(COLUMN($P262:BG262))-COLUMN($P262:BG262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BH202,N(OFFSET($P262:BH262,0,MAX(COLUMN($P262:BH262))-COLUMN($P262:BH262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BI202,N(OFFSET($P262:BI262,0,MAX(COLUMN($P262:BI262))-COLUMN($P262:BI262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BJ202,N(OFFSET($P262:BJ262,0,MAX(COLUMN($P262:BJ262))-COLUMN($P262:BJ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BK202,N(OFFSET($P262:BK262,0,MAX(COLUMN($P262:BK262))-COLUMN($P262:BK262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BL202,N(OFFSET($P262:BL262,0,MAX(COLUMN($P262:BL262))-COLUMN($P262:BL262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BM202,N(OFFSET($P262:BM262,0,MAX(COLUMN($P262:BM262))-COLUMN($P262:BM262),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BN202,N(OFFSET($P262:BN262,0,MAX(COLUMN($P262:BN262))-COLUMN($P262:BN262),1,1)))","v":0}]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P203:P203,N(OFFSET($P263:P263,0,MAX(COLUMN($P263:P263))-COLUMN($P263:P263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Q203,N(OFFSET($P263:Q263,0,MAX(COLUMN($P263:Q263))-COLUMN($P263:Q263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:R203,N(OFFSET($P263:R263,0,MAX(COLUMN($P263:R263))-COLUMN($P263:R263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:S203,N(OFFSET($P263:S263,0,MAX(COLUMN($P263:S263))-COLUMN($P263:S263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:T203,N(OFFSET($P263:T263,0,MAX(COLUMN($P263:T263))-COLUMN($P263:T263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:U203,N(OFFSET($P263:U263,0,MAX(COLUMN($P263:U263))-COLUMN($P263:U263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:V203,N(OFFSET($P263:V263,0,MAX(COLUMN($P263:V263))-COLUMN($P263:V263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:W203,N(OFFSET($P263:W263,0,MAX(COLUMN($P263:W263))-COLUMN($P263:W263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:X203,N(OFFSET($P263:X263,0,MAX(COLUMN($P263:X263))-COLUMN($P263:X263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Y203,N(OFFSET($P263:Y263,0,MAX(COLUMN($P263:Y263))-COLUMN($P263:Y263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Z203,N(OFFSET($P263:Z263,0,MAX(COLUMN($P263:Z263))-COLUMN($P263:Z263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AA203,N(OFFSET($P263:AA263,0,MAX(COLUMN($P263:AA263))-COLUMN($P263:AA263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AB203,N(OFFSET($P263:AB263,0,MAX(COLUMN($P263:AB263))-COLUMN($P263:AB263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AC203,N(OFFSET($P263:AC263,0,MAX(COLUMN($P263:AC263))-COLUMN($P263:AC263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AD203,N(OFFSET($P263:AD263,0,MAX(COLUMN($P263:AD263))-COLUMN($P263:AD263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AE203,N(OFFSET($P263:AE263,0,MAX(COLUMN($P263:AE263))-COLUMN($P263:AE263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AF203,N(OFFSET($P263:AF263,0,MAX(COLUMN($P263:AF263))-COLUMN($P263:AF263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AG203,N(OFFSET($P263:AG263,0,MAX(COLUMN($P263:AG263))-COLUMN($P263:AG263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AH203,N(OFFSET($P263:AH263,0,MAX(COLUMN($P263:AH263))-COLUMN($P263:AH263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AI203,N(OFFSET($P263:AI263,0,MAX(COLUMN($P263:AI263))-COLUMN($P263:AI263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AJ203,N(OFFSET($P263:AJ263,0,MAX(COLUMN($P263:AJ263))-COLUMN($P263:AJ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AK203,N(OFFSET($P263:AK263,0,MAX(COLUMN($P263:AK263))-COLUMN($P263:AK263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AL203,N(OFFSET($P263:AL263,0,MAX(COLUMN($P263:AL263))-COLUMN($P263:AL263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AM203,N(OFFSET($P263:AM263,0,MAX(COLUMN($P263:AM263))-COLUMN($P263:AM263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AN203,N(OFFSET($P263:AN263,0,MAX(COLUMN($P263:AN263))-COLUMN($P263:AN263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AO203,N(OFFSET($P263:AO263,0,MAX(COLUMN($P263:AO263))-COLUMN($P263:AO263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AP203,N(OFFSET($P263:AP263,0,MAX(COLUMN($P263:AP263))-COLUMN($P263:AP263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AQ203,N(OFFSET($P263:AQ263,0,MAX(COLUMN($P263:AQ263))-COLUMN($P263:AQ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AR203,N(OFFSET($P263:AR263,0,MAX(COLUMN($P263:AR263))-COLUMN($P263:AR263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AS203,N(OFFSET($P263:AS263,0,MAX(COLUMN($P263:AS263))-COLUMN($P263:AS263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AT203,N(OFFSET($P263:AT263,0,MAX(COLUMN($P263:AT263))-COLUMN($P263:AT263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AU203,N(OFFSET($P263:AU263,0,MAX(COLUMN($P263:AU263))-COLUMN($P263:AU263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AV203,N(OFFSET($P263:AV263,0,MAX(COLUMN($P263:AV263))-COLUMN($P263:AV263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AW203,N(OFFSET($P263:AW263,0,MAX(COLUMN($P263:AW263))-COLUMN($P263:AW263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AX203,N(OFFSET($P263:AX263,0,MAX(COLUMN($P263:AX263))-COLUMN($P263:AX263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AY203,N(OFFSET($P263:AY263,0,MAX(COLUMN($P263:AY263))-COLUMN($P263:AY263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AZ203,N(OFFSET($P263:AZ263,0,MAX(COLUMN($P263:AZ263))-COLUMN($P263:AZ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BA203,N(OFFSET($P263:BA263,0,MAX(COLUMN($P263:BA263))-COLUMN($P263:BA263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BB203,N(OFFSET($P263:BB263,0,MAX(COLUMN($P263:BB263))-COLUMN($P263:BB263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BC203,N(OFFSET($P263:BC263,0,MAX(COLUMN($P263:BC263))-COLUMN($P263:BC263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BD203,N(OFFSET($P263:BD263,0,MAX(COLUMN($P263:BD263))-COLUMN($P263:BD263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BE203,N(OFFSET($P263:BE263,0,MAX(COLUMN($P263:BE263))-COLUMN($P263:BE263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BF203,N(OFFSET($P263:BF263,0,MAX(COLUMN($P263:BF263))-COLUMN($P263:BF263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BG203,N(OFFSET($P263:BG263,0,MAX(COLUMN($P263:BG263))-COLUMN($P263:BG263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BH203,N(OFFSET($P263:BH263,0,MAX(COLUMN($P263:BH263))-COLUMN($P263:BH263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BI203,N(OFFSET($P263:BI263,0,MAX(COLUMN($P263:BI263))-COLUMN($P263:BI263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BJ203,N(OFFSET($P263:BJ263,0,MAX(COLUMN($P263:BJ263))-COLUMN($P263:BJ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BK203,N(OFFSET($P263:BK263,0,MAX(COLUMN($P263:BK263))-COLUMN($P263:BK263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BL203,N(OFFSET($P263:BL263,0,MAX(COLUMN($P263:BL263))-COLUMN($P263:BL263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BM203,N(OFFSET($P263:BM263,0,MAX(COLUMN($P263:BM263))-COLUMN($P263:BM263),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BN203,N(OFFSET($P263:BN263,0,MAX(COLUMN($P263:BN263))-COLUMN($P263:BN263),1,1)))","v":0}]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,null,null,null,3733.5461257104812,7247.9096889683151,null,null,null,{"$f":"SUMPRODUCT($P204:P204,N(OFFSET($P264:P264,0,MAX(COLUMN($P264:P264))-COLUMN($P264:P264),1,1)))","v":262.84536613409909},{"$f":"SUMPRODUCT($P204:Q204,N(OFFSET($P264:Q264,0,MAX(COLUMN($P264:Q264))-COLUMN($P264:Q264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:R204,N(OFFSET($P264:R264,0,MAX(COLUMN($P264:R264))-COLUMN($P264:R264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:S204,N(OFFSET($P264:S264,0,MAX(COLUMN($P264:S264))-COLUMN($P264:S264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:T204,N(OFFSET($P264:T264,0,MAX(COLUMN($P264:T264))-COLUMN($P264:T264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:U204,N(OFFSET($P264:U264,0,MAX(COLUMN($P264:U264))-COLUMN($P264:U264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:V204,N(OFFSET($P264:V264,0,MAX(COLUMN($P264:V264))-COLUMN($P264:V264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:W204,N(OFFSET($P264:W264,0,MAX(COLUMN($P264:W264))-COLUMN($P264:W264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:X204,N(OFFSET($P264:X264,0,MAX(COLUMN($P264:X264))-COLUMN($P264:X264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:Y204,N(OFFSET($P264:Y264,0,MAX(COLUMN($P264:Y264))-COLUMN($P264:Y264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:Z204,N(OFFSET($P264:Z264,0,MAX(COLUMN($P264:Z264))-COLUMN($P264:Z264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AA204,N(OFFSET($P264:AA264,0,MAX(COLUMN($P264:AA264))-COLUMN($P264:AA264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AB204,N(OFFSET($P264:AB264,0,MAX(COLUMN($P264:AB264))-COLUMN($P264:AB264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AC204,N(OFFSET($P264:AC264,0,MAX(COLUMN($P264:AC264))-COLUMN($P264:AC264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AD204,N(OFFSET($P264:AD264,0,MAX(COLUMN($P264:AD264))-COLUMN($P264:AD264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AE204,N(OFFSET($P264:AE264,0,MAX(COLUMN($P264:AE264))-COLUMN($P264:AE264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AF204,N(OFFSET($P264:AF264,0,MAX(COLUMN($P264:AF264))-COLUMN($P264:AF264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AG204,N(OFFSET($P264:AG264,0,MAX(COLUMN($P264:AG264))-COLUMN($P264:AG264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AH204,N(OFFSET($P264:AH264,0,MAX(COLUMN($P264:AH264))-COLUMN($P264:AH264),1,1)))","v":371.8177670440748},{"$f":"SUMPRODUCT($P204:AI204,N(OFFSET($P264:AI264,0,MAX(COLUMN($P264:AI264))-COLUMN($P264:AI264),1,1)))","v":238.60179200534952},{"$f":"SUMPRODUCT($P204:AJ204,N(OFFSET($P264:AJ264,0,MAX(COLUMN($P264:AJ264))-COLUMN($P264:AJ264),1,1)))","v":53.742724035523842},{"$f":"SUMPRODUCT($P204:AK204,N(OFFSET($P264:AK264,0,MAX(COLUMN($P264:AK264))-COLUMN($P264:AK264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AL204,N(OFFSET($P264:AL264,0,MAX(COLUMN($P264:AL264))-COLUMN($P264:AL264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AM204,N(OFFSET($P264:AM264,0,MAX(COLUMN($P264:AM264))-COLUMN($P264:AM264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AN204,N(OFFSET($P264:AN264,0,MAX(COLUMN($P264:AN264))-COLUMN($P264:AN264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AO204,N(OFFSET($P264:AO264,0,MAX(COLUMN($P264:AO264))-COLUMN($P264:AO264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AP204,N(OFFSET($P264:AP264,0,MAX(COLUMN($P264:AP264))-COLUMN($P264:AP264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AQ204,N(OFFSET($P264:AQ264,0,MAX(COLUMN($P264:AQ264))-COLUMN($P264:AQ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AR204,N(OFFSET($P264:AR264,0,MAX(COLUMN($P264:AR264))-COLUMN($P264:AR264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AS204,N(OFFSET($P264:AS264,0,MAX(COLUMN($P264:AS264))-COLUMN($P264:AS264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AT204,N(OFFSET($P264:AT264,0,MAX(COLUMN($P264:AT264))-COLUMN($P264:AT264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AU204,N(OFFSET($P264:AU264,0,MAX(COLUMN($P264:AU264))-COLUMN($P264:AU264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AV204,N(OFFSET($P264:AV264,0,MAX(COLUMN($P264:AV264))-COLUMN($P264:AV264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AW204,N(OFFSET($P264:AW264,0,MAX(COLUMN($P264:AW264))-COLUMN($P264:AW264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AX204,N(OFFSET($P264:AX264,0,MAX(COLUMN($P264:AX264))-COLUMN($P264:AX264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AY204,N(OFFSET($P264:AY264,0,MAX(COLUMN($P264:AY264))-COLUMN($P264:AY264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AZ204,N(OFFSET($P264:AZ264,0,MAX(COLUMN($P264:AZ264))-COLUMN($P264:AZ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BA204,N(OFFSET($P264:BA264,0,MAX(COLUMN($P264:BA264))-COLUMN($P264:BA264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BB204,N(OFFSET($P264:BB264,0,MAX(COLUMN($P264:BB264))-COLUMN($P264:BB264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BC204,N(OFFSET($P264:BC264,0,MAX(COLUMN($P264:BC264))-COLUMN($P264:BC264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BD204,N(OFFSET($P264:BD264,0,MAX(COLUMN($P264:BD264))-COLUMN($P264:BD264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BE204,N(OFFSET($P264:BE264,0,MAX(COLUMN($P264:BE264))-COLUMN($P264:BE264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BF204,N(OFFSET($P264:BF264,0,MAX(COLUMN($P264:BF264))-COLUMN($P264:BF264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BG204,N(OFFSET($P264:BG264,0,MAX(COLUMN($P264:BG264))-COLUMN($P264:BG264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BH204,N(OFFSET($P264:BH264,0,MAX(COLUMN($P264:BH264))-COLUMN($P264:BH264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BI204,N(OFFSET($P264:BI264,0,MAX(COLUMN($P264:BI264))-COLUMN($P264:BI264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BJ204,N(OFFSET($P264:BJ264,0,MAX(COLUMN($P264:BJ264))-COLUMN($P264:BJ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BK204,N(OFFSET($P264:BK264,0,MAX(COLUMN($P264:BK264))-COLUMN($P264:BK264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BL204,N(OFFSET($P264:BL264,0,MAX(COLUMN($P264:BL264))-COLUMN($P264:BL264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BM204,N(OFFSET($P264:BM264,0,MAX(COLUMN($P264:BM264))-COLUMN($P264:BM264),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BN204,N(OFFSET($P264:BN264,0,MAX(COLUMN($P264:BN264))-COLUMN($P264:BN264),1,1)))","v":0}]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P205:P205,N(OFFSET($P265:P265,0,MAX(COLUMN($P265:P265))-COLUMN($P265:P265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Q205,N(OFFSET($P265:Q265,0,MAX(COLUMN($P265:Q265))-COLUMN($P265:Q265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:R205,N(OFFSET($P265:R265,0,MAX(COLUMN($P265:R265))-COLUMN($P265:R265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:S205,N(OFFSET($P265:S265,0,MAX(COLUMN($P265:S265))-COLUMN($P265:S265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:T205,N(OFFSET($P265:T265,0,MAX(COLUMN($P265:T265))-COLUMN($P265:T265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:U205,N(OFFSET($P265:U265,0,MAX(COLUMN($P265:U265))-COLUMN($P265:U265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:V205,N(OFFSET($P265:V265,0,MAX(COLUMN($P265:V265))-COLUMN($P265:V265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:W205,N(OFFSET($P265:W265,0,MAX(COLUMN($P265:W265))-COLUMN($P265:W265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:X205,N(OFFSET($P265:X265,0,MAX(COLUMN($P265:X265))-COLUMN($P265:X265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Y205,N(OFFSET($P265:Y265,0,MAX(COLUMN($P265:Y265))-COLUMN($P265:Y265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Z205,N(OFFSET($P265:Z265,0,MAX(COLUMN($P265:Z265))-COLUMN($P265:Z265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AA205,N(OFFSET($P265:AA265,0,MAX(COLUMN($P265:AA265))-COLUMN($P265:AA265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AB205,N(OFFSET($P265:AB265,0,MAX(COLUMN($P265:AB265))-COLUMN($P265:AB265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AC205,N(OFFSET($P265:AC265,0,MAX(COLUMN($P265:AC265))-COLUMN($P265:AC265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AD205,N(OFFSET($P265:AD265,0,MAX(COLUMN($P265:AD265))-COLUMN($P265:AD265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AE205,N(OFFSET($P265:AE265,0,MAX(COLUMN($P265:AE265))-COLUMN($P265:AE265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AF205,N(OFFSET($P265:AF265,0,MAX(COLUMN($P265:AF265))-COLUMN($P265:AF265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AG205,N(OFFSET($P265:AG265,0,MAX(COLUMN($P265:AG265))-COLUMN($P265:AG265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AH205,N(OFFSET($P265:AH265,0,MAX(COLUMN($P265:AH265))-COLUMN($P265:AH265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AI205,N(OFFSET($P265:AI265,0,MAX(COLUMN($P265:AI265))-COLUMN($P265:AI265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AJ205,N(OFFSET($P265:AJ265,0,MAX(COLUMN($P265:AJ265))-COLUMN($P265:AJ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AK205,N(OFFSET($P265:AK265,0,MAX(COLUMN($P265:AK265))-COLUMN($P265:AK265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AL205,N(OFFSET($P265:AL265,0,MAX(COLUMN($P265:AL265))-COLUMN($P265:AL265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AM205,N(OFFSET($P265:AM265,0,MAX(COLUMN($P265:AM265))-COLUMN($P265:AM265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AN205,N(OFFSET($P265:AN265,0,MAX(COLUMN($P265:AN265))-COLUMN($P265:AN265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AO205,N(OFFSET($P265:AO265,0,MAX(COLUMN($P265:AO265))-COLUMN($P265:AO265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AP205,N(OFFSET($P265:AP265,0,MAX(COLUMN($P265:AP265))-COLUMN($P265:AP265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AQ205,N(OFFSET($P265:AQ265,0,MAX(COLUMN($P265:AQ265))-COLUMN($P265:AQ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AR205,N(OFFSET($P265:AR265,0,MAX(COLUMN($P265:AR265))-COLUMN($P265:AR265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AS205,N(OFFSET($P265:AS265,0,MAX(COLUMN($P265:AS265))-COLUMN($P265:AS265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AT205,N(OFFSET($P265:AT265,0,MAX(COLUMN($P265:AT265))-COLUMN($P265:AT265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AU205,N(OFFSET($P265:AU265,0,MAX(COLUMN($P265:AU265))-COLUMN($P265:AU265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AV205,N(OFFSET($P265:AV265,0,MAX(COLUMN($P265:AV265))-COLUMN($P265:AV265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AW205,N(OFFSET($P265:AW265,0,MAX(COLUMN($P265:AW265))-COLUMN($P265:AW265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AX205,N(OFFSET($P265:AX265,0,MAX(COLUMN($P265:AX265))-COLUMN($P265:AX265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AY205,N(OFFSET($P265:AY265,0,MAX(COLUMN($P265:AY265))-COLUMN($P265:AY265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AZ205,N(OFFSET($P265:AZ265,0,MAX(COLUMN($P265:AZ265))-COLUMN($P265:AZ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BA205,N(OFFSET($P265:BA265,0,MAX(COLUMN($P265:BA265))-COLUMN($P265:BA265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BB205,N(OFFSET($P265:BB265,0,MAX(COLUMN($P265:BB265))-COLUMN($P265:BB265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BC205,N(OFFSET($P265:BC265,0,MAX(COLUMN($P265:BC265))-COLUMN($P265:BC265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BD205,N(OFFSET($P265:BD265,0,MAX(COLUMN($P265:BD265))-COLUMN($P265:BD265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BE205,N(OFFSET($P265:BE265,0,MAX(COLUMN($P265:BE265))-COLUMN($P265:BE265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BF205,N(OFFSET($P265:BF265,0,MAX(COLUMN($P265:BF265))-COLUMN($P265:BF265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BG205,N(OFFSET($P265:BG265,0,MAX(COLUMN($P265:BG265))-COLUMN($P265:BG265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BH205,N(OFFSET($P265:BH265,0,MAX(COLUMN($P265:BH265))-COLUMN($P265:BH265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BI205,N(OFFSET($P265:BI265,0,MAX(COLUMN($P265:BI265))-COLUMN($P265:BI265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BJ205,N(OFFSET($P265:BJ265,0,MAX(COLUMN($P265:BJ265))-COLUMN($P265:BJ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BK205,N(OFFSET($P265:BK265,0,MAX(COLUMN($P265:BK265))-COLUMN($P265:BK265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BL205,N(OFFSET($P265:BL265,0,MAX(COLUMN($P265:BL265))-COLUMN($P265:BL265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BM205,N(OFFSET($P265:BM265,0,MAX(COLUMN($P265:BM265))-COLUMN($P265:BM265),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BN205,N(OFFSET($P265:BN265,0,MAX(COLUMN($P265:BN265))-COLUMN($P265:BN265),1,1)))","v":0}]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P206:P206,N(OFFSET($P266:P266,0,MAX(COLUMN($P266:P266))-COLUMN($P266:P266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Q206,N(OFFSET($P266:Q266,0,MAX(COLUMN($P266:Q266))-COLUMN($P266:Q266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:R206,N(OFFSET($P266:R266,0,MAX(COLUMN($P266:R266))-COLUMN($P266:R266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:S206,N(OFFSET($P266:S266,0,MAX(COLUMN($P266:S266))-COLUMN($P266:S266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:T206,N(OFFSET($P266:T266,0,MAX(COLUMN($P266:T266))-COLUMN($P266:T266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:U206,N(OFFSET($P266:U266,0,MAX(COLUMN($P266:U266))-COLUMN($P266:U266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:V206,N(OFFSET($P266:V266,0,MAX(COLUMN($P266:V266))-COLUMN($P266:V266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:W206,N(OFFSET($P266:W266,0,MAX(COLUMN($P266:W266))-COLUMN($P266:W266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:X206,N(OFFSET($P266:X266,0,MAX(COLUMN($P266:X266))-COLUMN($P266:X266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Y206,N(OFFSET($P266:Y266,0,MAX(COLUMN($P266:Y266))-COLUMN($P266:Y266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Z206,N(OFFSET($P266:Z266,0,MAX(COLUMN($P266:Z266))-COLUMN($P266:Z266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AA206,N(OFFSET($P266:AA266,0,MAX(COLUMN($P266:AA266))-COLUMN($P266:AA266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AB206,N(OFFSET($P266:AB266,0,MAX(COLUMN($P266:AB266))-COLUMN($P266:AB266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AC206,N(OFFSET($P266:AC266,0,MAX(COLUMN($P266:AC266))-COLUMN($P266:AC266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AD206,N(OFFSET($P266:AD266,0,MAX(COLUMN($P266:AD266))-COLUMN($P266:AD266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AE206,N(OFFSET($P266:AE266,0,MAX(COLUMN($P266:AE266))-COLUMN($P266:AE266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AF206,N(OFFSET($P266:AF266,0,MAX(COLUMN($P266:AF266))-COLUMN($P266:AF266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AG206,N(OFFSET($P266:AG266,0,MAX(COLUMN($P266:AG266))-COLUMN($P266:AG266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AH206,N(OFFSET($P266:AH266,0,MAX(COLUMN($P266:AH266))-COLUMN($P266:AH266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AI206,N(OFFSET($P266:AI266,0,MAX(COLUMN($P266:AI266))-COLUMN($P266:AI266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AJ206,N(OFFSET($P266:AJ266,0,MAX(COLUMN($P266:AJ266))-COLUMN($P266:AJ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AK206,N(OFFSET($P266:AK266,0,MAX(COLUMN($P266:AK266))-COLUMN($P266:AK266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AL206,N(OFFSET($P266:AL266,0,MAX(COLUMN($P266:AL266))-COLUMN($P266:AL266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AM206,N(OFFSET($P266:AM266,0,MAX(COLUMN($P266:AM266))-COLUMN($P266:AM266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AN206,N(OFFSET($P266:AN266,0,MAX(COLUMN($P266:AN266))-COLUMN($P266:AN266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AO206,N(OFFSET($P266:AO266,0,MAX(COLUMN($P266:AO266))-COLUMN($P266:AO266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AP206,N(OFFSET($P266:AP266,0,MAX(COLUMN($P266:AP266))-COLUMN($P266:AP266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AQ206,N(OFFSET($P266:AQ266,0,MAX(COLUMN($P266:AQ266))-COLUMN($P266:AQ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AR206,N(OFFSET($P266:AR266,0,MAX(COLUMN($P266:AR266))-COLUMN($P266:AR266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AS206,N(OFFSET($P266:AS266,0,MAX(COLUMN($P266:AS266))-COLUMN($P266:AS266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AT206,N(OFFSET($P266:AT266,0,MAX(COLUMN($P266:AT266))-COLUMN($P266:AT266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AU206,N(OFFSET($P266:AU266,0,MAX(COLUMN($P266:AU266))-COLUMN($P266:AU266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AV206,N(OFFSET($P266:AV266,0,MAX(COLUMN($P266:AV266))-COLUMN($P266:AV266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AW206,N(OFFSET($P266:AW266,0,MAX(COLUMN($P266:AW266))-COLUMN($P266:AW266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AX206,N(OFFSET($P266:AX266,0,MAX(COLUMN($P266:AX266))-COLUMN($P266:AX266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AY206,N(OFFSET($P266:AY266,0,MAX(COLUMN($P266:AY266))-COLUMN($P266:AY266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AZ206,N(OFFSET($P266:AZ266,0,MAX(COLUMN($P266:AZ266))-COLUMN($P266:AZ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BA206,N(OFFSET($P266:BA266,0,MAX(COLUMN($P266:BA266))-COLUMN($P266:BA266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BB206,N(OFFSET($P266:BB266,0,MAX(COLUMN($P266:BB266))-COLUMN($P266:BB266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BC206,N(OFFSET($P266:BC266,0,MAX(COLUMN($P266:BC266))-COLUMN($P266:BC266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BD206,N(OFFSET($P266:BD266,0,MAX(COLUMN($P266:BD266))-COLUMN($P266:BD266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BE206,N(OFFSET($P266:BE266,0,MAX(COLUMN($P266:BE266))-COLUMN($P266:BE266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BF206,N(OFFSET($P266:BF266,0,MAX(COLUMN($P266:BF266))-COLUMN($P266:BF266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BG206,N(OFFSET($P266:BG266,0,MAX(COLUMN($P266:BG266))-COLUMN($P266:BG266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BH206,N(OFFSET($P266:BH266,0,MAX(COLUMN($P266:BH266))-COLUMN($P266:BH266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BI206,N(OFFSET($P266:BI266,0,MAX(COLUMN($P266:BI266))-COLUMN($P266:BI266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BJ206,N(OFFSET($P266:BJ266,0,MAX(COLUMN($P266:BJ266))-COLUMN($P266:BJ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BK206,N(OFFSET($P266:BK266,0,MAX(COLUMN($P266:BK266))-COLUMN($P266:BK266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BL206,N(OFFSET($P266:BL266,0,MAX(COLUMN($P266:BL266))-COLUMN($P266:BL266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BM206,N(OFFSET($P266:BM266,0,MAX(COLUMN($P266:BM266))-COLUMN($P266:BM266),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BN206,N(OFFSET($P266:BN266,0,MAX(COLUMN($P266:BN266))-COLUMN($P266:BN266),1,1)))","v":0}]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P207:P207,N(OFFSET($P267:P267,0,MAX(COLUMN($P267:P267))-COLUMN($P267:P267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Q207,N(OFFSET($P267:Q267,0,MAX(COLUMN($P267:Q267))-COLUMN($P267:Q267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:R207,N(OFFSET($P267:R267,0,MAX(COLUMN($P267:R267))-COLUMN($P267:R267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:S207,N(OFFSET($P267:S267,0,MAX(COLUMN($P267:S267))-COLUMN($P267:S267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:T207,N(OFFSET($P267:T267,0,MAX(COLUMN($P267:T267))-COLUMN($P267:T267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:U207,N(OFFSET($P267:U267,0,MAX(COLUMN($P267:U267))-COLUMN($P267:U267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:V207,N(OFFSET($P267:V267,0,MAX(COLUMN($P267:V267))-COLUMN($P267:V267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:W207,N(OFFSET($P267:W267,0,MAX(COLUMN($P267:W267))-COLUMN($P267:W267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:X207,N(OFFSET($P267:X267,0,MAX(COLUMN($P267:X267))-COLUMN($P267:X267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Y207,N(OFFSET($P267:Y267,0,MAX(COLUMN($P267:Y267))-COLUMN($P267:Y267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Z207,N(OFFSET($P267:Z267,0,MAX(COLUMN($P267:Z267))-COLUMN($P267:Z267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AA207,N(OFFSET($P267:AA267,0,MAX(COLUMN($P267:AA267))-COLUMN($P267:AA267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AB207,N(OFFSET($P267:AB267,0,MAX(COLUMN($P267:AB267))-COLUMN($P267:AB267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AC207,N(OFFSET($P267:AC267,0,MAX(COLUMN($P267:AC267))-COLUMN($P267:AC267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AD207,N(OFFSET($P267:AD267,0,MAX(COLUMN($P267:AD267))-COLUMN($P267:AD267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AE207,N(OFFSET($P267:AE267,0,MAX(COLUMN($P267:AE267))-COLUMN($P267:AE267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AF207,N(OFFSET($P267:AF267,0,MAX(COLUMN($P267:AF267))-COLUMN($P267:AF267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AG207,N(OFFSET($P267:AG267,0,MAX(COLUMN($P267:AG267))-COLUMN($P267:AG267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AH207,N(OFFSET($P267:AH267,0,MAX(COLUMN($P267:AH267))-COLUMN($P267:AH267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AI207,N(OFFSET($P267:AI267,0,MAX(COLUMN($P267:AI267))-COLUMN($P267:AI267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AJ207,N(OFFSET($P267:AJ267,0,MAX(COLUMN($P267:AJ267))-COLUMN($P267:AJ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AK207,N(OFFSET($P267:AK267,0,MAX(COLUMN($P267:AK267))-COLUMN($P267:AK267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AL207,N(OFFSET($P267:AL267,0,MAX(COLUMN($P267:AL267))-COLUMN($P267:AL267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AM207,N(OFFSET($P267:AM267,0,MAX(COLUMN($P267:AM267))-COLUMN($P267:AM267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AN207,N(OFFSET($P267:AN267,0,MAX(COLUMN($P267:AN267))-COLUMN($P267:AN267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AO207,N(OFFSET($P267:AO267,0,MAX(COLUMN($P267:AO267))-COLUMN($P267:AO267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AP207,N(OFFSET($P267:AP267,0,MAX(COLUMN($P267:AP267))-COLUMN($P267:AP267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AQ207,N(OFFSET($P267:AQ267,0,MAX(COLUMN($P267:AQ267))-COLUMN($P267:AQ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AR207,N(OFFSET($P267:AR267,0,MAX(COLUMN($P267:AR267))-COLUMN($P267:AR267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AS207,N(OFFSET($P267:AS267,0,MAX(COLUMN($P267:AS267))-COLUMN($P267:AS267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AT207,N(OFFSET($P267:AT267,0,MAX(COLUMN($P267:AT267))-COLUMN($P267:AT267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AU207,N(OFFSET($P267:AU267,0,MAX(COLUMN($P267:AU267))-COLUMN($P267:AU267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AV207,N(OFFSET($P267:AV267,0,MAX(COLUMN($P267:AV267))-COLUMN($P267:AV267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AW207,N(OFFSET($P267:AW267,0,MAX(COLUMN($P267:AW267))-COLUMN($P267:AW267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AX207,N(OFFSET($P267:AX267,0,MAX(COLUMN($P267:AX267))-COLUMN($P267:AX267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AY207,N(OFFSET($P267:AY267,0,MAX(COLUMN($P267:AY267))-COLUMN($P267:AY267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AZ207,N(OFFSET($P267:AZ267,0,MAX(COLUMN($P267:AZ267))-COLUMN($P267:AZ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BA207,N(OFFSET($P267:BA267,0,MAX(COLUMN($P267:BA267))-COLUMN($P267:BA267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BB207,N(OFFSET($P267:BB267,0,MAX(COLUMN($P267:BB267))-COLUMN($P267:BB267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BC207,N(OFFSET($P267:BC267,0,MAX(COLUMN($P267:BC267))-COLUMN($P267:BC267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BD207,N(OFFSET($P267:BD267,0,MAX(COLUMN($P267:BD267))-COLUMN($P267:BD267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BE207,N(OFFSET($P267:BE267,0,MAX(COLUMN($P267:BE267))-COLUMN($P267:BE267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BF207,N(OFFSET($P267:BF267,0,MAX(COLUMN($P267:BF267))-COLUMN($P267:BF267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BG207,N(OFFSET($P267:BG267,0,MAX(COLUMN($P267:BG267))-COLUMN($P267:BG267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BH207,N(OFFSET($P267:BH267,0,MAX(COLUMN($P267:BH267))-COLUMN($P267:BH267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BI207,N(OFFSET($P267:BI267,0,MAX(COLUMN($P267:BI267))-COLUMN($P267:BI267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BJ207,N(OFFSET($P267:BJ267,0,MAX(COLUMN($P267:BJ267))-COLUMN($P267:BJ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BK207,N(OFFSET($P267:BK267,0,MAX(COLUMN($P267:BK267))-COLUMN($P267:BK267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BL207,N(OFFSET($P267:BL267,0,MAX(COLUMN($P267:BL267))-COLUMN($P267:BL267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BM207,N(OFFSET($P267:BM267,0,MAX(COLUMN($P267:BM267))-COLUMN($P267:BM267),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BN207,N(OFFSET($P267:BN267,0,MAX(COLUMN($P267:BN267))-COLUMN($P267:BN267),1,1)))","v":0}]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P208:P208,N(OFFSET($P268:P268,0,MAX(COLUMN($P268:P268))-COLUMN($P268:P268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Q208,N(OFFSET($P268:Q268,0,MAX(COLUMN($P268:Q268))-COLUMN($P268:Q268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:R208,N(OFFSET($P268:R268,0,MAX(COLUMN($P268:R268))-COLUMN($P268:R268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:S208,N(OFFSET($P268:S268,0,MAX(COLUMN($P268:S268))-COLUMN($P268:S268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:T208,N(OFFSET($P268:T268,0,MAX(COLUMN($P268:T268))-COLUMN($P268:T268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:U208,N(OFFSET($P268:U268,0,MAX(COLUMN($P268:U268))-COLUMN($P268:U268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:V208,N(OFFSET($P268:V268,0,MAX(COLUMN($P268:V268))-COLUMN($P268:V268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:W208,N(OFFSET($P268:W268,0,MAX(COLUMN($P268:W268))-COLUMN($P268:W268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:X208,N(OFFSET($P268:X268,0,MAX(COLUMN($P268:X268))-COLUMN($P268:X268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Y208,N(OFFSET($P268:Y268,0,MAX(COLUMN($P268:Y268))-COLUMN($P268:Y268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Z208,N(OFFSET($P268:Z268,0,MAX(COLUMN($P268:Z268))-COLUMN($P268:Z268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AA208,N(OFFSET($P268:AA268,0,MAX(COLUMN($P268:AA268))-COLUMN($P268:AA268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AB208,N(OFFSET($P268:AB268,0,MAX(COLUMN($P268:AB268))-COLUMN($P268:AB268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AC208,N(OFFSET($P268:AC268,0,MAX(COLUMN($P268:AC268))-COLUMN($P268:AC268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AD208,N(OFFSET($P268:AD268,0,MAX(COLUMN($P268:AD268))-COLUMN($P268:AD268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AE208,N(OFFSET($P268:AE268,0,MAX(COLUMN($P268:AE268))-COLUMN($P268:AE268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AF208,N(OFFSET($P268:AF268,0,MAX(COLUMN($P268:AF268))-COLUMN($P268:AF268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AG208,N(OFFSET($P268:AG268,0,MAX(COLUMN($P268:AG268))-COLUMN($P268:AG268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AH208,N(OFFSET($P268:AH268,0,MAX(COLUMN($P268:AH268))-COLUMN($P268:AH268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AI208,N(OFFSET($P268:AI268,0,MAX(COLUMN($P268:AI268))-COLUMN($P268:AI268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AJ208,N(OFFSET($P268:AJ268,0,MAX(COLUMN($P268:AJ268))-COLUMN($P268:AJ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AK208,N(OFFSET($P268:AK268,0,MAX(COLUMN($P268:AK268))-COLUMN($P268:AK268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AL208,N(OFFSET($P268:AL268,0,MAX(COLUMN($P268:AL268))-COLUMN($P268:AL268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AM208,N(OFFSET($P268:AM268,0,MAX(COLUMN($P268:AM268))-COLUMN($P268:AM268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AN208,N(OFFSET($P268:AN268,0,MAX(COLUMN($P268:AN268))-COLUMN($P268:AN268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AO208,N(OFFSET($P268:AO268,0,MAX(COLUMN($P268:AO268))-COLUMN($P268:AO268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AP208,N(OFFSET($P268:AP268,0,MAX(COLUMN($P268:AP268))-COLUMN($P268:AP268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AQ208,N(OFFSET($P268:AQ268,0,MAX(COLUMN($P268:AQ268))-COLUMN($P268:AQ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AR208,N(OFFSET($P268:AR268,0,MAX(COLUMN($P268:AR268))-COLUMN($P268:AR268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AS208,N(OFFSET($P268:AS268,0,MAX(COLUMN($P268:AS268))-COLUMN($P268:AS268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AT208,N(OFFSET($P268:AT268,0,MAX(COLUMN($P268:AT268))-COLUMN($P268:AT268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AU208,N(OFFSET($P268:AU268,0,MAX(COLUMN($P268:AU268))-COLUMN($P268:AU268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AV208,N(OFFSET($P268:AV268,0,MAX(COLUMN($P268:AV268))-COLUMN($P268:AV268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AW208,N(OFFSET($P268:AW268,0,MAX(COLUMN($P268:AW268))-COLUMN($P268:AW268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AX208,N(OFFSET($P268:AX268,0,MAX(COLUMN($P268:AX268))-COLUMN($P268:AX268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AY208,N(OFFSET($P268:AY268,0,MAX(COLUMN($P268:AY268))-COLUMN($P268:AY268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AZ208,N(OFFSET($P268:AZ268,0,MAX(COLUMN($P268:AZ268))-COLUMN($P268:AZ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BA208,N(OFFSET($P268:BA268,0,MAX(COLUMN($P268:BA268))-COLUMN($P268:BA268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BB208,N(OFFSET($P268:BB268,0,MAX(COLUMN($P268:BB268))-COLUMN($P268:BB268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BC208,N(OFFSET($P268:BC268,0,MAX(COLUMN($P268:BC268))-COLUMN($P268:BC268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BD208,N(OFFSET($P268:BD268,0,MAX(COLUMN($P268:BD268))-COLUMN($P268:BD268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BE208,N(OFFSET($P268:BE268,0,MAX(COLUMN($P268:BE268))-COLUMN($P268:BE268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BF208,N(OFFSET($P268:BF268,0,MAX(COLUMN($P268:BF268))-COLUMN($P268:BF268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BG208,N(OFFSET($P268:BG268,0,MAX(COLUMN($P268:BG268))-COLUMN($P268:BG268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BH208,N(OFFSET($P268:BH268,0,MAX(COLUMN($P268:BH268))-COLUMN($P268:BH268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BI208,N(OFFSET($P268:BI268,0,MAX(COLUMN($P268:BI268))-COLUMN($P268:BI268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BJ208,N(OFFSET($P268:BJ268,0,MAX(COLUMN($P268:BJ268))-COLUMN($P268:BJ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BK208,N(OFFSET($P268:BK268,0,MAX(COLUMN($P268:BK268))-COLUMN($P268:BK268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BL208,N(OFFSET($P268:BL268,0,MAX(COLUMN($P268:BL268))-COLUMN($P268:BL268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BM208,N(OFFSET($P268:BM268,0,MAX(COLUMN($P268:BM268))-COLUMN($P268:BM268),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BN208,N(OFFSET($P268:BN268,0,MAX(COLUMN($P268:BN268))-COLUMN($P268:BN268),1,1)))","v":0}]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P209:P209,N(OFFSET($P269:P269,0,MAX(COLUMN($P269:P269))-COLUMN($P269:P269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Q209,N(OFFSET($P269:Q269,0,MAX(COLUMN($P269:Q269))-COLUMN($P269:Q269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:R209,N(OFFSET($P269:R269,0,MAX(COLUMN($P269:R269))-COLUMN($P269:R269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:S209,N(OFFSET($P269:S269,0,MAX(COLUMN($P269:S269))-COLUMN($P269:S269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:T209,N(OFFSET($P269:T269,0,MAX(COLUMN($P269:T269))-COLUMN($P269:T269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:U209,N(OFFSET($P269:U269,0,MAX(COLUMN($P269:U269))-COLUMN($P269:U269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:V209,N(OFFSET($P269:V269,0,MAX(COLUMN($P269:V269))-COLUMN($P269:V269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:W209,N(OFFSET($P269:W269,0,MAX(COLUMN($P269:W269))-COLUMN($P269:W269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:X209,N(OFFSET($P269:X269,0,MAX(COLUMN($P269:X269))-COLUMN($P269:X269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Y209,N(OFFSET($P269:Y269,0,MAX(COLUMN($P269:Y269))-COLUMN($P269:Y269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Z209,N(OFFSET($P269:Z269,0,MAX(COLUMN($P269:Z269))-COLUMN($P269:Z269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AA209,N(OFFSET($P269:AA269,0,MAX(COLUMN($P269:AA269))-COLUMN($P269:AA269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AB209,N(OFFSET($P269:AB269,0,MAX(COLUMN($P269:AB269))-COLUMN($P269:AB269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AC209,N(OFFSET($P269:AC269,0,MAX(COLUMN($P269:AC269))-COLUMN($P269:AC269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AD209,N(OFFSET($P269:AD269,0,MAX(COLUMN($P269:AD269))-COLUMN($P269:AD269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AE209,N(OFFSET($P269:AE269,0,MAX(COLUMN($P269:AE269))-COLUMN($P269:AE269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AF209,N(OFFSET($P269:AF269,0,MAX(COLUMN($P269:AF269))-COLUMN($P269:AF269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AG209,N(OFFSET($P269:AG269,0,MAX(COLUMN($P269:AG269))-COLUMN($P269:AG269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AH209,N(OFFSET($P269:AH269,0,MAX(COLUMN($P269:AH269))-COLUMN($P269:AH269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AI209,N(OFFSET($P269:AI269,0,MAX(COLUMN($P269:AI269))-COLUMN($P269:AI269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AJ209,N(OFFSET($P269:AJ269,0,MAX(COLUMN($P269:AJ269))-COLUMN($P269:AJ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AK209,N(OFFSET($P269:AK269,0,MAX(COLUMN($P269:AK269))-COLUMN($P269:AK269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AL209,N(OFFSET($P269:AL269,0,MAX(COLUMN($P269:AL269))-COLUMN($P269:AL269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AM209,N(OFFSET($P269:AM269,0,MAX(COLUMN($P269:AM269))-COLUMN($P269:AM269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AN209,N(OFFSET($P269:AN269,0,MAX(COLUMN($P269:AN269))-COLUMN($P269:AN269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AO209,N(OFFSET($P269:AO269,0,MAX(COLUMN($P269:AO269))-COLUMN($P269:AO269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AP209,N(OFFSET($P269:AP269,0,MAX(COLUMN($P269:AP269))-COLUMN($P269:AP269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AQ209,N(OFFSET($P269:AQ269,0,MAX(COLUMN($P269:AQ269))-COLUMN($P269:AQ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AR209,N(OFFSET($P269:AR269,0,MAX(COLUMN($P269:AR269))-COLUMN($P269:AR269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AS209,N(OFFSET($P269:AS269,0,MAX(COLUMN($P269:AS269))-COLUMN($P269:AS269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AT209,N(OFFSET($P269:AT269,0,MAX(COLUMN($P269:AT269))-COLUMN($P269:AT269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AU209,N(OFFSET($P269:AU269,0,MAX(COLUMN($P269:AU269))-COLUMN($P269:AU269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AV209,N(OFFSET($P269:AV269,0,MAX(COLUMN($P269:AV269))-COLUMN($P269:AV269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AW209,N(OFFSET($P269:AW269,0,MAX(COLUMN($P269:AW269))-COLUMN($P269:AW269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AX209,N(OFFSET($P269:AX269,0,MAX(COLUMN($P269:AX269))-COLUMN($P269:AX269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AY209,N(OFFSET($P269:AY269,0,MAX(COLUMN($P269:AY269))-COLUMN($P269:AY269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AZ209,N(OFFSET($P269:AZ269,0,MAX(COLUMN($P269:AZ269))-COLUMN($P269:AZ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BA209,N(OFFSET($P269:BA269,0,MAX(COLUMN($P269:BA269))-COLUMN($P269:BA269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BB209,N(OFFSET($P269:BB269,0,MAX(COLUMN($P269:BB269))-COLUMN($P269:BB269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BC209,N(OFFSET($P269:BC269,0,MAX(COLUMN($P269:BC269))-COLUMN($P269:BC269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BD209,N(OFFSET($P269:BD269,0,MAX(COLUMN($P269:BD269))-COLUMN($P269:BD269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BE209,N(OFFSET($P269:BE269,0,MAX(COLUMN($P269:BE269))-COLUMN($P269:BE269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BF209,N(OFFSET($P269:BF269,0,MAX(COLUMN($P269:BF269))-COLUMN($P269:BF269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BG209,N(OFFSET($P269:BG269,0,MAX(COLUMN($P269:BG269))-COLUMN($P269:BG269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BH209,N(OFFSET($P269:BH269,0,MAX(COLUMN($P269:BH269))-COLUMN($P269:BH269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BI209,N(OFFSET($P269:BI269,0,MAX(COLUMN($P269:BI269))-COLUMN($P269:BI269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BJ209,N(OFFSET($P269:BJ269,0,MAX(COLUMN($P269:BJ269))-COLUMN($P269:BJ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BK209,N(OFFSET($P269:BK269,0,MAX(COLUMN($P269:BK269))-COLUMN($P269:BK269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BL209,N(OFFSET($P269:BL269,0,MAX(COLUMN($P269:BL269))-COLUMN($P269:BL269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BM209,N(OFFSET($P269:BM269,0,MAX(COLUMN($P269:BM269))-COLUMN($P269:BM269),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BN209,N(OFFSET($P269:BN269,0,MAX(COLUMN($P269:BN269))-COLUMN($P269:BN269),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D273","v":"Total Book Depreciation"},null,null,null,null,null,null,135317.2999881877,512003.16745429626,null,null,null,{"$f":"SUM(P274:P298)","v":332.24661682612862},15385.477113582398,16261.62145974417,9395.1937846195324,9680.7474328353401,10069.280843049508,9526.1004852632268,9792.7625213979572,10085.401821044348,10384.596327421314,10307.420631635616,10304.939115619156,10615.018602763905,10934.452255543029,11263.527003181724,11602.53871572893,11951.792486742623,12311.602925031995,11704.467169613903,9966.0058317056428,10174.614583845239,10526.256103492758,10782.591260367231,11046.748140138661,11318.971752918602,11599.514965417762,11888.63875795811,12186.612490031188,12493.714174690478,12810.230762075598,13136.458432376014,9327.6549141736268,{"$f":"SUM(AV274:AV298)","v":9327.6549141736141},9327.6549141736141,9327.6549141736141,9327.6549141736141,9327.6549141736141,9327.6549141736141,9311.09267414446,9253.4016566654882,9208.9221546339049,9064.0416636055597,8823.4991554940971,8555.2421260000774,8239.0176991898752,8014.846598467635,7783.7243545371548,7545.9180487750327,7302.6604091464305,7047.2969583350341,6720.3749894242264]
[]
[]
[null,null,null,"Land Sale or Reassignment",null,null,null,"End Year"]
[null,null,{"$f":"C302+1","v":1},{"$f":"INDEX(D$66:D$90,$C303,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C303,1)","v":"Capital"},4,null,{"$f":"YEAR(I185)+H185","v":2024},null,null,{"$f":"SUMPRODUCT(P303:BN303,$P$14:$BN$14)","v":0},{"$f":"SUM(P303:BN303)","v":0},null,null,null,{"$f":"-IF(AND($F303=3,P$11=$H303),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F303=3,AV$11=$H303),$L185,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C303+1","v":2},{"$f":"INDEX(D$66:D$90,$C304,1)","v":"PP&E - Dist"},"Capital",4,null,2057.7596899224804,null,null,{"$f":"SUMPRODUCT(P304:BN304,$P$14:$BN$14)","v":0},{"$f":"SUM(P304:BN304)","v":0},null,null,null,{"$f":"-IF(AND($F304=3,P$11=$H304),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F304=3,AV$11=$H304),$L186,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,2067.7804878048782,null,null,0,0,null,null,null,{"$f":"-IF(AND($F305=3,P$11=$H305),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F305=3,AV$11=$H305),$L187,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,2038.4931773879143,null,null,0,0,null,null,null,{"$f":"-IF(AND($F306=3,P$11=$H306),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F306=3,AV$11=$H306),$L188,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,2049,null,null,-171.1916528432757,-1804.7975899999999,null,null,null,{"$f":"-IF(AND($F307=3,P$11=$H307),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1804.7975899999999,{"$f":"-IF(AND($F307=3,AV$11=$H307),$L189,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F308=3,P$11=$H308),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F308=3,AV$11=$H308),$L190,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,2118,null,null,0,0,null,null,null,{"$f":"-IF(AND($F309=3,P$11=$H309),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F309=3,AV$11=$H309),$L191,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,2118,null,null,0,0,null,null,null,{"$f":"-IF(AND($F310=3,P$11=$H310),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F310=3,AV$11=$H310),$L192,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,2020,null,null,0,0,null,null,null,{"$f":"-IF(AND($F311=3,P$11=$H311),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F311=3,AV$11=$H311),$L193,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,2021,null,null,0,0,null,null,null,{"$f":"-IF(AND($F312=3,P$11=$H312),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F312=3,AV$11=$H312),$L194,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,2057.7596899224804,null,null,0,0,null,null,null,{"$f":"-IF(AND($F313=3,P$11=$H313),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F313=3,AV$11=$H313),$L195,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,2067.7804878048782,null,null,0,0,null,null,null,{"$f":"-IF(AND($F314=3,P$11=$H314),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F314=3,AV$11=$H314),$L196,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F315=3,P$11=$H315),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F315=3,AV$11=$H315),$L197,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F316=3,P$11=$H316),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F316=3,AV$11=$H316),$L198,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F317=3,P$11=$H317),$L199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F317=3,AV$11=$H317),$L199,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F318=3,P$11=$H318),$L200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F318=3,AV$11=$H318),$L200,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F319=3,P$11=$H319),$L201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F319=3,AV$11=$H319),$L201,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,2024,null,null,0,0,null,null,null,{"$f":"-IF(AND($F320=3,P$11=$H320),$L202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F320=3,AV$11=$H320),$L202,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F321=3,P$11=$H321),$L203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F321=3,AV$11=$H321),$L203,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,2038.4931773879143,null,null,0,0,null,null,null,{"$f":"-IF(AND($F322=3,P$11=$H322),$L204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F322=3,AV$11=$H322),$L204,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F323=3,P$11=$H323),$L205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F323=3,AV$11=$H323),$L205,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F324=3,P$11=$H324),$L206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F324=3,AV$11=$H324),$L206,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F325=3,P$11=$H325),$L207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F325=3,AV$11=$H325),$L207,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F326=3,P$11=$H326),$L208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F326=3,AV$11=$H326),$L208,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,2049,null,null,0,0,null,null,null,{"$f":"-IF(AND($F327=3,P$11=$H327),$L209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AND($F327=3,AV$11=$H327),$L209,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D302","v":"Total Land Sale or Reassignment"},null,null,null,null,null,null,-171.1916528432757,-1804.7975899999999,null,null,null,{"$f":"SUM(P303:P327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1804.7975899999999,{"$f":"SUM(AV303:AV327)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Net Book Value"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C331+1","v":1},{"$f":"INDEX(D$66:D$90,$C332,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C332,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P185:P185)-SUM($P274:P274)+SUM($P303:P303)","v":0},{"$f":"SUM($P185:Q185)-SUM($P274:Q274)+SUM($P303:Q303)","v":3200},{"$f":"SUM($P185:R185)-SUM($P274:R274)+SUM($P303:R303)","v":2400},{"$f":"SUM($P185:S185)-SUM($P274:S274)+SUM($P303:S303)","v":1600},{"$f":"SUM($P185:T185)-SUM($P274:T274)+SUM($P303:T303)","v":800},{"$f":"SUM($P185:U185)-SUM($P274:U274)+SUM($P303:U303)","v":0},{"$f":"SUM($P185:V185)-SUM($P274:V274)+SUM($P303:V303)","v":0},{"$f":"SUM($P185:W185)-SUM($P274:W274)+SUM($P303:W303)","v":0},{"$f":"SUM($P185:X185)-SUM($P274:X274)+SUM($P303:X303)","v":0},{"$f":"SUM($P185:Y185)-SUM($P274:Y274)+SUM($P303:Y303)","v":0},{"$f":"SUM($P185:Z185)-SUM($P274:Z274)+SUM($P303:Z303)","v":0},{"$f":"SUM($P185:AA185)-SUM($P274:AA274)+SUM($P303:AA303)","v":0},{"$f":"SUM($P185:AB185)-SUM($P274:AB274)+SUM($P303:AB303)","v":0},{"$f":"SUM($P185:AC185)-SUM($P274:AC274)+SUM($P303:AC303)","v":0},{"$f":"SUM($P185:AD185)-SUM($P274:AD274)+SUM($P303:AD303)","v":0},{"$f":"SUM($P185:AE185)-SUM($P274:AE274)+SUM($P303:AE303)","v":0},{"$f":"SUM($P185:AF185)-SUM($P274:AF274)+SUM($P303:AF303)","v":0},{"$f":"SUM($P185:AG185)-SUM($P274:AG274)+SUM($P303:AG303)","v":0},{"$f":"SUM($P185:AH185)-SUM($P274:AH274)+SUM($P303:AH303)","v":0},{"$f":"SUM($P185:AI185)-SUM($P274:AI274)+SUM($P303:AI303)","v":0},{"$f":"SUM($P185:AJ185)-SUM($P274:AJ274)+SUM($P303:AJ303)","v":0},{"$f":"SUM($P185:AK185)-SUM($P274:AK274)+SUM($P303:AK303)","v":0},{"$f":"SUM($P185:AL185)-SUM($P274:AL274)+SUM($P303:AL303)","v":0},{"$f":"SUM($P185:AM185)-SUM($P274:AM274)+SUM($P303:AM303)","v":0},{"$f":"SUM($P185:AN185)-SUM($P274:AN274)+SUM($P303:AN303)","v":0},{"$f":"SUM($P185:AO185)-SUM($P274:AO274)+SUM($P303:AO303)","v":0},{"$f":"SUM($P185:AP185)-SUM($P274:AP274)+SUM($P303:AP303)","v":0},{"$f":"SUM($P185:AQ185)-SUM($P274:AQ274)+SUM($P303:AQ303)","v":0},{"$f":"SUM($P185:AR185)-SUM($P274:AR274)+SUM($P303:AR303)","v":0},{"$f":"SUM($P185:AS185)-SUM($P274:AS274)+SUM($P303:AS303)","v":0},{"$f":"SUM($P185:AT185)-SUM($P274:AT274)+SUM($P303:AT303)","v":0},{"$f":"SUM($P185:AU185)-SUM($P274:AU274)+SUM($P303:AU303)","v":0},{"$f":"SUM($P185:AV185)-SUM($P274:AV274)+SUM($P303:AV303)","v":0},{"$f":"SUM($P185:AW185)-SUM($P274:AW274)+SUM($P303:AW303)","v":0},{"$f":"SUM($P185:AX185)-SUM($P274:AX274)+SUM($P303:AX303)","v":0},{"$f":"SUM($P185:AY185)-SUM($P274:AY274)+SUM($P303:AY303)","v":0},{"$f":"SUM($P185:AZ185)-SUM($P274:AZ274)+SUM($P303:AZ303)","v":0},{"$f":"SUM($P185:BA185)-SUM($P274:BA274)+SUM($P303:BA303)","v":0},{"$f":"SUM($P185:BB185)-SUM($P274:BB274)+SUM($P303:BB303)","v":0},{"$f":"SUM($P185:BC185)-SUM($P274:BC274)+SUM($P303:BC303)","v":0},{"$f":"SUM($P185:BD185)-SUM($P274:BD274)+SUM($P303:BD303)","v":0},{"$f":"SUM($P185:BE185)-SUM($P274:BE274)+SUM($P303:BE303)","v":0},{"$f":"SUM($P185:BF185)-SUM($P274:BF274)+SUM($P303:BF303)","v":0},{"$f":"SUM($P185:BG185)-SUM($P274:BG274)+SUM($P303:BG303)","v":0},{"$f":"SUM($P185:BH185)-SUM($P274:BH274)+SUM($P303:BH303)","v":0},{"$f":"SUM($P185:BI185)-SUM($P274:BI274)+SUM($P303:BI303)","v":0},{"$f":"SUM($P185:BJ185)-SUM($P274:BJ274)+SUM($P303:BJ303)","v":0},{"$f":"SUM($P185:BK185)-SUM($P274:BK274)+SUM($P303:BK303)","v":0},{"$f":"SUM($P185:BL185)-SUM($P274:BL274)+SUM($P303:BL303)","v":0},{"$f":"SUM($P185:BM185)-SUM($P274:BM274)+SUM($P303:BM303)","v":0},{"$f":"SUM($P185:BN185)-SUM($P274:BN274)+SUM($P303:BN303)","v":0}]
[{"$f":"A$155","v":"Base"},null,{"$f":"C332+1","v":2},{"$f":"INDEX(D$66:D$90,$C333,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P186:P186)-SUM($P275:P275)+SUM($P304:P304)","v":0},{"$f":"SUM($P186:Q186)-SUM($P275:Q275)+SUM($P304:Q304)","v":49426.829728595869},{"$f":"SUM($P186:R186)-SUM($P275:R275)+SUM($P304:R304)","v":46461.849904199873},{"$f":"SUM($P186:S186)-SUM($P275:S275)+SUM($P304:S304)","v":43496.87007980387},{"$f":"SUM($P186:T186)-SUM($P275:T275)+SUM($P304:T304)","v":40531.890255407874},{"$f":"SUM($P186:U186)-SUM($P275:U275)+SUM($P304:U304)","v":37566.910431011871},{"$f":"SUM($P186:V186)-SUM($P275:V275)+SUM($P304:V304)","v":34601.930606615875},{"$f":"SUM($P186:W186)-SUM($P275:W275)+SUM($P304:W304)","v":31636.950782219872},{"$f":"SUM($P186:X186)-SUM($P275:X275)+SUM($P304:X304)","v":28671.970957823873},{"$f":"SUM($P186:Y186)-SUM($P275:Y275)+SUM($P304:Y304)","v":25706.991133427873},{"$f":"SUM($P186:Z186)-SUM($P275:Z275)+SUM($P304:Z304)","v":22742.011309031874},{"$f":"SUM($P186:AA186)-SUM($P275:AA275)+SUM($P304:AA304)","v":19777.031484635874},{"$f":"SUM($P186:AB186)-SUM($P275:AB275)+SUM($P304:AB304)","v":16812.051660239871},{"$f":"SUM($P186:AC186)-SUM($P275:AC275)+SUM($P304:AC304)","v":13847.071835843868},{"$f":"SUM($P186:AD186)-SUM($P275:AD275)+SUM($P304:AD304)","v":10882.092011447865},{"$f":"SUM($P186:AE186)-SUM($P275:AE275)+SUM($P304:AE304)","v":7917.1121870518618},{"$f":"SUM($P186:AF186)-SUM($P275:AF275)+SUM($P304:AF304)","v":4952.1323626558587},{"$f":"SUM($P186:AG186)-SUM($P275:AG275)+SUM($P304:AG304)","v":1987.1525382598556},{"$f":"SUM($P186:AH186)-SUM($P275:AH275)+SUM($P304:AH304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AI186)-SUM($P275:AI275)+SUM($P304:AI304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AJ186)-SUM($P275:AJ275)+SUM($P304:AJ304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AK186)-SUM($P275:AK275)+SUM($P304:AK304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AL186)-SUM($P275:AL275)+SUM($P304:AL304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AM186)-SUM($P275:AM275)+SUM($P304:AM304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AN186)-SUM($P275:AN275)+SUM($P304:AN304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AO186)-SUM($P275:AO275)+SUM($P304:AO304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AP186)-SUM($P275:AP275)+SUM($P304:AP304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AQ186)-SUM($P275:AQ275)+SUM($P304:AQ304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AR186)-SUM($P275:AR275)+SUM($P304:AR304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AS186)-SUM($P275:AS275)+SUM($P304:AS304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AT186)-SUM($P275:AT275)+SUM($P304:AT304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AU186)-SUM($P275:AU275)+SUM($P304:AU304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AV186)-SUM($P275:AV275)+SUM($P304:AV304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AW186)-SUM($P275:AW275)+SUM($P304:AW304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AX186)-SUM($P275:AX275)+SUM($P304:AX304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AY186)-SUM($P275:AY275)+SUM($P304:AY304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:AZ186)-SUM($P275:AZ275)+SUM($P304:AZ304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BA186)-SUM($P275:BA275)+SUM($P304:BA304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BB186)-SUM($P275:BB275)+SUM($P304:BB304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BC186)-SUM($P275:BC275)+SUM($P304:BC304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BD186)-SUM($P275:BD275)+SUM($P304:BD304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BE186)-SUM($P275:BE275)+SUM($P304:BE304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BF186)-SUM($P275:BF275)+SUM($P304:BF304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BG186)-SUM($P275:BG275)+SUM($P304:BG304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BH186)-SUM($P275:BH275)+SUM($P304:BH304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BI186)-SUM($P275:BI275)+SUM($P304:BI304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BJ186)-SUM($P275:BJ275)+SUM($P304:BJ304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BK186)-SUM($P275:BK275)+SUM($P304:BK304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BL186)-SUM($P275:BL275)+SUM($P304:BL304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BM186)-SUM($P275:BM275)+SUM($P304:BM304)","v":7.2759576141834259E-11},{"$f":"SUM($P186:BN186)-SUM($P275:BN275)+SUM($P304:BN304)","v":7.2759576141834259E-11}]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P187:P187)-SUM($P276:P276)+SUM($P305:P305)","v":0},{"$f":"SUM($P187:Q187)-SUM($P276:Q276)+SUM($P305:Q305)","v":5686.3517954410572},{"$f":"SUM($P187:R187)-SUM($P276:R276)+SUM($P305:R305)","v":5013.493458491057},{"$f":"SUM($P187:S187)-SUM($P276:S276)+SUM($P305:S305)","v":4340.6351215410577},{"$f":"SUM($P187:T187)-SUM($P276:T276)+SUM($P305:T305)","v":3667.7767845910571},{"$f":"SUM($P187:U187)-SUM($P276:U276)+SUM($P305:U305)","v":2994.9184476410569},{"$f":"SUM($P187:V187)-SUM($P276:V276)+SUM($P305:V305)","v":2322.0601106910567},{"$f":"SUM($P187:W187)-SUM($P276:W276)+SUM($P305:W305)","v":1649.201773741057},{"$f":"SUM($P187:X187)-SUM($P276:X276)+SUM($P305:X305)","v":976.34343679105677},{"$f":"SUM($P187:Y187)-SUM($P276:Y276)+SUM($P305:Y305)","v":303.48509984105658},{"$f":"SUM($P187:Z187)-SUM($P276:Z276)+SUM($P305:Z305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AA187)-SUM($P276:AA276)+SUM($P305:AA305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AB187)-SUM($P276:AB276)+SUM($P305:AB305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AC187)-SUM($P276:AC276)+SUM($P305:AC305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AD187)-SUM($P276:AD276)+SUM($P305:AD305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AE187)-SUM($P276:AE276)+SUM($P305:AE305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AF187)-SUM($P276:AF276)+SUM($P305:AF305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AG187)-SUM($P276:AG276)+SUM($P305:AG305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AH187)-SUM($P276:AH276)+SUM($P305:AH305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AI187)-SUM($P276:AI276)+SUM($P305:AI305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AJ187)-SUM($P276:AJ276)+SUM($P305:AJ305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AK187)-SUM($P276:AK276)+SUM($P305:AK305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AL187)-SUM($P276:AL276)+SUM($P305:AL305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AM187)-SUM($P276:AM276)+SUM($P305:AM305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AN187)-SUM($P276:AN276)+SUM($P305:AN305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AO187)-SUM($P276:AO276)+SUM($P305:AO305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AP187)-SUM($P276:AP276)+SUM($P305:AP305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AQ187)-SUM($P276:AQ276)+SUM($P305:AQ305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AR187)-SUM($P276:AR276)+SUM($P305:AR305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AS187)-SUM($P276:AS276)+SUM($P305:AS305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AT187)-SUM($P276:AT276)+SUM($P305:AT305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AU187)-SUM($P276:AU276)+SUM($P305:AU305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AV187)-SUM($P276:AV276)+SUM($P305:AV305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AW187)-SUM($P276:AW276)+SUM($P305:AW305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AX187)-SUM($P276:AX276)+SUM($P305:AX305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AY187)-SUM($P276:AY276)+SUM($P305:AY305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:AZ187)-SUM($P276:AZ276)+SUM($P305:AZ305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BA187)-SUM($P276:BA276)+SUM($P305:BA305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BB187)-SUM($P276:BB276)+SUM($P305:BB305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BC187)-SUM($P276:BC276)+SUM($P305:BC305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BD187)-SUM($P276:BD276)+SUM($P305:BD305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BE187)-SUM($P276:BE276)+SUM($P305:BE305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BF187)-SUM($P276:BF276)+SUM($P305:BF305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BG187)-SUM($P276:BG276)+SUM($P305:BG305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BH187)-SUM($P276:BH276)+SUM($P305:BH305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BI187)-SUM($P276:BI276)+SUM($P305:BI305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BJ187)-SUM($P276:BJ276)+SUM($P305:BJ305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BK187)-SUM($P276:BK276)+SUM($P305:BK305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BL187)-SUM($P276:BL276)+SUM($P305:BL305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BM187)-SUM($P276:BM276)+SUM($P305:BM305)","v":-1.0004441719502211E-11},{"$f":"SUM($P187:BN187)-SUM($P276:BN276)+SUM($P305:BN305)","v":-1.0004441719502211E-11}]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P188:P188)-SUM($P277:P277)+SUM($P306:P306)","v":0},{"$f":"SUM($P188:Q188)-SUM($P277:Q277)+SUM($P306:Q306)","v":80.64105409808667},{"$f":"SUM($P188:R188)-SUM($P277:R277)+SUM($P306:R306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:S188)-SUM($P277:S277)+SUM($P306:S306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:T188)-SUM($P277:T277)+SUM($P306:T306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:U188)-SUM($P277:U277)+SUM($P306:U306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:V188)-SUM($P277:V277)+SUM($P306:V306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:W188)-SUM($P277:W277)+SUM($P306:W306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:X188)-SUM($P277:X277)+SUM($P306:X306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:Y188)-SUM($P277:Y277)+SUM($P306:Y306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:Z188)-SUM($P277:Z277)+SUM($P306:Z306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AA188)-SUM($P277:AA277)+SUM($P306:AA306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AB188)-SUM($P277:AB277)+SUM($P306:AB306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AC188)-SUM($P277:AC277)+SUM($P306:AC306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AD188)-SUM($P277:AD277)+SUM($P306:AD306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AE188)-SUM($P277:AE277)+SUM($P306:AE306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AF188)-SUM($P277:AF277)+SUM($P306:AF306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AG188)-SUM($P277:AG277)+SUM($P306:AG306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AH188)-SUM($P277:AH277)+SUM($P306:AH306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AI188)-SUM($P277:AI277)+SUM($P306:AI306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AJ188)-SUM($P277:AJ277)+SUM($P306:AJ306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AK188)-SUM($P277:AK277)+SUM($P306:AK306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AL188)-SUM($P277:AL277)+SUM($P306:AL306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AM188)-SUM($P277:AM277)+SUM($P306:AM306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AN188)-SUM($P277:AN277)+SUM($P306:AN306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AO188)-SUM($P277:AO277)+SUM($P306:AO306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AP188)-SUM($P277:AP277)+SUM($P306:AP306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AQ188)-SUM($P277:AQ277)+SUM($P306:AQ306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AR188)-SUM($P277:AR277)+SUM($P306:AR306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AS188)-SUM($P277:AS277)+SUM($P306:AS306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AT188)-SUM($P277:AT277)+SUM($P306:AT306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AU188)-SUM($P277:AU277)+SUM($P306:AU306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AV188)-SUM($P277:AV277)+SUM($P306:AV306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AW188)-SUM($P277:AW277)+SUM($P306:AW306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AX188)-SUM($P277:AX277)+SUM($P306:AX306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AY188)-SUM($P277:AY277)+SUM($P306:AY306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:AZ188)-SUM($P277:AZ277)+SUM($P306:AZ306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BA188)-SUM($P277:BA277)+SUM($P306:BA306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BB188)-SUM($P277:BB277)+SUM($P306:BB306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BC188)-SUM($P277:BC277)+SUM($P306:BC306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BD188)-SUM($P277:BD277)+SUM($P306:BD306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BE188)-SUM($P277:BE277)+SUM($P306:BE306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BF188)-SUM($P277:BF277)+SUM($P306:BF306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BG188)-SUM($P277:BG277)+SUM($P306:BG306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BH188)-SUM($P277:BH277)+SUM($P306:BH306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BI188)-SUM($P277:BI277)+SUM($P306:BI306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BJ188)-SUM($P277:BJ277)+SUM($P306:BJ306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BK188)-SUM($P277:BK277)+SUM($P306:BK306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BL188)-SUM($P277:BL277)+SUM($P306:BL306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BM188)-SUM($P277:BM277)+SUM($P306:BM306)","v":-5.6843418860808015E-13},{"$f":"SUM($P188:BN188)-SUM($P277:BN277)+SUM($P306:BN306)","v":-5.6843418860808015E-13}]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P189:P189)-SUM($P278:P278)+SUM($P307:P307)","v":0},{"$f":"SUM($P189:Q189)-SUM($P278:Q278)+SUM($P307:Q307)","v":1804.7975899999999},{"$f":"SUM($P189:R189)-SUM($P278:R278)+SUM($P307:R307)","v":1804.7975899999999},{"$f":"SUM($P189:S189)-SUM($P278:S278)+SUM($P307:S307)","v":1804.7975899999999},{"$f":"SUM($P189:T189)-SUM($P278:T278)+SUM($P307:T307)","v":1804.7975899999999},{"$f":"SUM($P189:U189)-SUM($P278:U278)+SUM($P307:U307)","v":1804.7975899999999},{"$f":"SUM($P189:V189)-SUM($P278:V278)+SUM($P307:V307)","v":1804.7975899999999},{"$f":"SUM($P189:W189)-SUM($P278:W278)+SUM($P307:W307)","v":1804.7975899999999},{"$f":"SUM($P189:X189)-SUM($P278:X278)+SUM($P307:X307)","v":1804.7975899999999},{"$f":"SUM($P189:Y189)-SUM($P278:Y278)+SUM($P307:Y307)","v":1804.7975899999999},{"$f":"SUM($P189:Z189)-SUM($P278:Z278)+SUM($P307:Z307)","v":1804.7975899999999},{"$f":"SUM($P189:AA189)-SUM($P278:AA278)+SUM($P307:AA307)","v":1804.7975899999999},{"$f":"SUM($P189:AB189)-SUM($P278:AB278)+SUM($P307:AB307)","v":1804.7975899999999},{"$f":"SUM($P189:AC189)-SUM($P278:AC278)+SUM($P307:AC307)","v":1804.7975899999999},{"$f":"SUM($P189:AD189)-SUM($P278:AD278)+SUM($P307:AD307)","v":1804.7975899999999},{"$f":"SUM($P189:AE189)-SUM($P278:AE278)+SUM($P307:AE307)","v":1804.7975899999999},{"$f":"SUM($P189:AF189)-SUM($P278:AF278)+SUM($P307:AF307)","v":1804.7975899999999},{"$f":"SUM($P189:AG189)-SUM($P278:AG278)+SUM($P307:AG307)","v":1804.7975899999999},{"$f":"SUM($P189:AH189)-SUM($P278:AH278)+SUM($P307:AH307)","v":1804.7975899999999},{"$f":"SUM($P189:AI189)-SUM($P278:AI278)+SUM($P307:AI307)","v":1804.7975899999999},{"$f":"SUM($P189:AJ189)-SUM($P278:AJ278)+SUM($P307:AJ307)","v":1804.7975899999999},{"$f":"SUM($P189:AK189)-SUM($P278:AK278)+SUM($P307:AK307)","v":1804.7975899999999},{"$f":"SUM($P189:AL189)-SUM($P278:AL278)+SUM($P307:AL307)","v":1804.7975899999999},{"$f":"SUM($P189:AM189)-SUM($P278:AM278)+SUM($P307:AM307)","v":1804.7975899999999},{"$f":"SUM($P189:AN189)-SUM($P278:AN278)+SUM($P307:AN307)","v":1804.7975899999999},{"$f":"SUM($P189:AO189)-SUM($P278:AO278)+SUM($P307:AO307)","v":1804.7975899999999},{"$f":"SUM($P189:AP189)-SUM($P278:AP278)+SUM($P307:AP307)","v":1804.7975899999999},{"$f":"SUM($P189:AQ189)-SUM($P278:AQ278)+SUM($P307:AQ307)","v":1804.7975899999999},{"$f":"SUM($P189:AR189)-SUM($P278:AR278)+SUM($P307:AR307)","v":1804.7975899999999},{"$f":"SUM($P189:AS189)-SUM($P278:AS278)+SUM($P307:AS307)","v":1804.7975899999999},{"$f":"SUM($P189:AT189)-SUM($P278:AT278)+SUM($P307:AT307)","v":1804.7975899999999},{"$f":"SUM($P189:AU189)-SUM($P278:AU278)+SUM($P307:AU307)","v":0},{"$f":"SUM($P189:AV189)-SUM($P278:AV278)+SUM($P307:AV307)","v":0},{"$f":"SUM($P189:AW189)-SUM($P278:AW278)+SUM($P307:AW307)","v":0},{"$f":"SUM($P189:AX189)-SUM($P278:AX278)+SUM($P307:AX307)","v":0},{"$f":"SUM($P189:AY189)-SUM($P278:AY278)+SUM($P307:AY307)","v":0},{"$f":"SUM($P189:AZ189)-SUM($P278:AZ278)+SUM($P307:AZ307)","v":0},{"$f":"SUM($P189:BA189)-SUM($P278:BA278)+SUM($P307:BA307)","v":0},{"$f":"SUM($P189:BB189)-SUM($P278:BB278)+SUM($P307:BB307)","v":0},{"$f":"SUM($P189:BC189)-SUM($P278:BC278)+SUM($P307:BC307)","v":0},{"$f":"SUM($P189:BD189)-SUM($P278:BD278)+SUM($P307:BD307)","v":0},{"$f":"SUM($P189:BE189)-SUM($P278:BE278)+SUM($P307:BE307)","v":0},{"$f":"SUM($P189:BF189)-SUM($P278:BF278)+SUM($P307:BF307)","v":0},{"$f":"SUM($P189:BG189)-SUM($P278:BG278)+SUM($P307:BG307)","v":0},{"$f":"SUM($P189:BH189)-SUM($P278:BH278)+SUM($P307:BH307)","v":0},{"$f":"SUM($P189:BI189)-SUM($P278:BI278)+SUM($P307:BI307)","v":0},{"$f":"SUM($P189:BJ189)-SUM($P278:BJ278)+SUM($P307:BJ307)","v":0},{"$f":"SUM($P189:BK189)-SUM($P278:BK278)+SUM($P307:BK307)","v":0},{"$f":"SUM($P189:BL189)-SUM($P278:BL278)+SUM($P307:BL307)","v":0},{"$f":"SUM($P189:BM189)-SUM($P278:BM278)+SUM($P307:BM307)","v":0},{"$f":"SUM($P189:BN189)-SUM($P278:BN278)+SUM($P307:BN307)","v":0}]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P190:P190)-SUM($P279:P279)+SUM($P308:P308)","v":0},{"$f":"SUM($P190:Q190)-SUM($P279:Q279)+SUM($P308:Q308)","v":110455.30202786958},{"$f":"SUM($P190:R190)-SUM($P279:R279)+SUM($P308:R308)","v":106646.49850966719},{"$f":"SUM($P190:S190)-SUM($P279:S279)+SUM($P308:S308)","v":102837.69499146478},{"$f":"SUM($P190:T190)-SUM($P279:T279)+SUM($P308:T308)","v":99028.891473262382},{"$f":"SUM($P190:U190)-SUM($P279:U279)+SUM($P308:U308)","v":95220.087955059978},{"$f":"SUM($P190:V190)-SUM($P279:V279)+SUM($P308:V308)","v":91411.28443685759},{"$f":"SUM($P190:W190)-SUM($P279:W279)+SUM($P308:W308)","v":87602.480918655187},{"$f":"SUM($P190:X190)-SUM($P279:X279)+SUM($P308:X308)","v":83793.677400452783},{"$f":"SUM($P190:Y190)-SUM($P279:Y279)+SUM($P308:Y308)","v":79984.873882250395},{"$f":"SUM($P190:Z190)-SUM($P279:Z279)+SUM($P308:Z308)","v":76176.070364047991},{"$f":"SUM($P190:AA190)-SUM($P279:AA279)+SUM($P308:AA308)","v":72367.266845845588},{"$f":"SUM($P190:AB190)-SUM($P279:AB279)+SUM($P308:AB308)","v":68558.4633276432},{"$f":"SUM($P190:AC190)-SUM($P279:AC279)+SUM($P308:AC308)","v":64749.659809440804},{"$f":"SUM($P190:AD190)-SUM($P279:AD279)+SUM($P308:AD308)","v":60940.856291238408},{"$f":"SUM($P190:AE190)-SUM($P279:AE279)+SUM($P308:AE308)","v":57132.052773036012},{"$f":"SUM($P190:AF190)-SUM($P279:AF279)+SUM($P308:AF308)","v":53323.249254833616},{"$f":"SUM($P190:AG190)-SUM($P279:AG279)+SUM($P308:AG308)","v":49514.44573663122},{"$f":"SUM($P190:AH190)-SUM($P279:AH279)+SUM($P308:AH308)","v":45705.642218428824},{"$f":"SUM($P190:AI190)-SUM($P279:AI279)+SUM($P308:AI308)","v":41896.838700226421},{"$f":"SUM($P190:AJ190)-SUM($P279:AJ279)+SUM($P308:AJ308)","v":38088.035182024018},{"$f":"SUM($P190:AK190)-SUM($P279:AK279)+SUM($P308:AK308)","v":34279.231663821614},{"$f":"SUM($P190:AL190)-SUM($P279:AL279)+SUM($P308:AL308)","v":30470.428145619211},{"$f":"SUM($P190:AM190)-SUM($P279:AM279)+SUM($P308:AM308)","v":26661.624627416808},{"$f":"SUM($P190:AN190)-SUM($P279:AN279)+SUM($P308:AN308)","v":22852.821109214405},{"$f":"SUM($P190:AO190)-SUM($P279:AO279)+SUM($P308:AO308)","v":19044.017591012002},{"$f":"SUM($P190:AP190)-SUM($P279:AP279)+SUM($P308:AP308)","v":15235.214072809598},{"$f":"SUM($P190:AQ190)-SUM($P279:AQ279)+SUM($P308:AQ308)","v":11426.410554607195},{"$f":"SUM($P190:AR190)-SUM($P279:AR279)+SUM($P308:AR308)","v":7617.6070364047919},{"$f":"SUM($P190:AS190)-SUM($P279:AS279)+SUM($P308:AS308)","v":3808.8035182023887},{"$f":"SUM($P190:AT190)-SUM($P279:AT279)+SUM($P308:AT308)","v":-1.4551915228366852E-11},{"$f":"SUM($P190:AU190)-SUM($P279:AU279)+SUM($P308:AU308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:AV190)-SUM($P279:AV279)+SUM($P308:AV308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:AW190)-SUM($P279:AW279)+SUM($P308:AW308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:AX190)-SUM($P279:AX279)+SUM($P308:AX308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:AY190)-SUM($P279:AY279)+SUM($P308:AY308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:AZ190)-SUM($P279:AZ279)+SUM($P308:AZ308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BA190)-SUM($P279:BA279)+SUM($P308:BA308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BB190)-SUM($P279:BB279)+SUM($P308:BB308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BC190)-SUM($P279:BC279)+SUM($P308:BC308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BD190)-SUM($P279:BD279)+SUM($P308:BD308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BE190)-SUM($P279:BE279)+SUM($P308:BE308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BF190)-SUM($P279:BF279)+SUM($P308:BF308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BG190)-SUM($P279:BG279)+SUM($P308:BG308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BH190)-SUM($P279:BH279)+SUM($P308:BH308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BI190)-SUM($P279:BI279)+SUM($P308:BI308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BJ190)-SUM($P279:BJ279)+SUM($P308:BJ308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BK190)-SUM($P279:BK279)+SUM($P308:BK308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BL190)-SUM($P279:BL279)+SUM($P308:BL308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BM190)-SUM($P279:BM279)+SUM($P308:BM308)","v":-2.9103830456733704E-11},{"$f":"SUM($P190:BN190)-SUM($P279:BN279)+SUM($P308:BN308)","v":-2.9103830456733704E-11}]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P191:P191)-SUM($P280:P280)+SUM($P309:P309)","v":0},{"$f":"SUM($P191:Q191)-SUM($P280:Q280)+SUM($P309:Q309)","v":0},{"$f":"SUM($P191:R191)-SUM($P280:R280)+SUM($P309:R309)","v":0},{"$f":"SUM($P191:S191)-SUM($P280:S280)+SUM($P309:S309)","v":0},{"$f":"SUM($P191:T191)-SUM($P280:T280)+SUM($P309:T309)","v":0},{"$f":"SUM($P191:U191)-SUM($P280:U280)+SUM($P309:U309)","v":0},{"$f":"SUM($P191:V191)-SUM($P280:V280)+SUM($P309:V309)","v":0},{"$f":"SUM($P191:W191)-SUM($P280:W280)+SUM($P309:W309)","v":0},{"$f":"SUM($P191:X191)-SUM($P280:X280)+SUM($P309:X309)","v":0},{"$f":"SUM($P191:Y191)-SUM($P280:Y280)+SUM($P309:Y309)","v":0},{"$f":"SUM($P191:Z191)-SUM($P280:Z280)+SUM($P309:Z309)","v":0},{"$f":"SUM($P191:AA191)-SUM($P280:AA280)+SUM($P309:AA309)","v":0},{"$f":"SUM($P191:AB191)-SUM($P280:AB280)+SUM($P309:AB309)","v":0},{"$f":"SUM($P191:AC191)-SUM($P280:AC280)+SUM($P309:AC309)","v":0},{"$f":"SUM($P191:AD191)-SUM($P280:AD280)+SUM($P309:AD309)","v":0},{"$f":"SUM($P191:AE191)-SUM($P280:AE280)+SUM($P309:AE309)","v":0},{"$f":"SUM($P191:AF191)-SUM($P280:AF280)+SUM($P309:AF309)","v":0},{"$f":"SUM($P191:AG191)-SUM($P280:AG280)+SUM($P309:AG309)","v":0},{"$f":"SUM($P191:AH191)-SUM($P280:AH280)+SUM($P309:AH309)","v":0},{"$f":"SUM($P191:AI191)-SUM($P280:AI280)+SUM($P309:AI309)","v":0},{"$f":"SUM($P191:AJ191)-SUM($P280:AJ280)+SUM($P309:AJ309)","v":0},{"$f":"SUM($P191:AK191)-SUM($P280:AK280)+SUM($P309:AK309)","v":0},{"$f":"SUM($P191:AL191)-SUM($P280:AL280)+SUM($P309:AL309)","v":0},{"$f":"SUM($P191:AM191)-SUM($P280:AM280)+SUM($P309:AM309)","v":0},{"$f":"SUM($P191:AN191)-SUM($P280:AN280)+SUM($P309:AN309)","v":0},{"$f":"SUM($P191:AO191)-SUM($P280:AO280)+SUM($P309:AO309)","v":0},{"$f":"SUM($P191:AP191)-SUM($P280:AP280)+SUM($P309:AP309)","v":0},{"$f":"SUM($P191:AQ191)-SUM($P280:AQ280)+SUM($P309:AQ309)","v":0},{"$f":"SUM($P191:AR191)-SUM($P280:AR280)+SUM($P309:AR309)","v":0},{"$f":"SUM($P191:AS191)-SUM($P280:AS280)+SUM($P309:AS309)","v":0},{"$f":"SUM($P191:AT191)-SUM($P280:AT280)+SUM($P309:AT309)","v":0},{"$f":"SUM($P191:AU191)-SUM($P280:AU280)+SUM($P309:AU309)","v":0},{"$f":"SUM($P191:AV191)-SUM($P280:AV280)+SUM($P309:AV309)","v":0},{"$f":"SUM($P191:AW191)-SUM($P280:AW280)+SUM($P309:AW309)","v":0},{"$f":"SUM($P191:AX191)-SUM($P280:AX280)+SUM($P309:AX309)","v":0},{"$f":"SUM($P191:AY191)-SUM($P280:AY280)+SUM($P309:AY309)","v":0},{"$f":"SUM($P191:AZ191)-SUM($P280:AZ280)+SUM($P309:AZ309)","v":0},{"$f":"SUM($P191:BA191)-SUM($P280:BA280)+SUM($P309:BA309)","v":0},{"$f":"SUM($P191:BB191)-SUM($P280:BB280)+SUM($P309:BB309)","v":0},{"$f":"SUM($P191:BC191)-SUM($P280:BC280)+SUM($P309:BC309)","v":0},{"$f":"SUM($P191:BD191)-SUM($P280:BD280)+SUM($P309:BD309)","v":0},{"$f":"SUM($P191:BE191)-SUM($P280:BE280)+SUM($P309:BE309)","v":0},{"$f":"SUM($P191:BF191)-SUM($P280:BF280)+SUM($P309:BF309)","v":0},{"$f":"SUM($P191:BG191)-SUM($P280:BG280)+SUM($P309:BG309)","v":0},{"$f":"SUM($P191:BH191)-SUM($P280:BH280)+SUM($P309:BH309)","v":0},{"$f":"SUM($P191:BI191)-SUM($P280:BI280)+SUM($P309:BI309)","v":0},{"$f":"SUM($P191:BJ191)-SUM($P280:BJ280)+SUM($P309:BJ309)","v":0},{"$f":"SUM($P191:BK191)-SUM($P280:BK280)+SUM($P309:BK309)","v":0},{"$f":"SUM($P191:BL191)-SUM($P280:BL280)+SUM($P309:BL309)","v":0},{"$f":"SUM($P191:BM191)-SUM($P280:BM280)+SUM($P309:BM309)","v":0},{"$f":"SUM($P191:BN191)-SUM($P280:BN280)+SUM($P309:BN309)","v":0}]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P192:P192)-SUM($P281:P281)+SUM($P310:P310)","v":0},{"$f":"SUM($P192:Q192)-SUM($P281:Q281)+SUM($P310:Q310)","v":1979.7979797979799},{"$f":"SUM($P192:R192)-SUM($P281:R281)+SUM($P310:R310)","v":1959.5959595959596},{"$f":"SUM($P192:S192)-SUM($P281:S281)+SUM($P310:S310)","v":1939.3939393939395},{"$f":"SUM($P192:T192)-SUM($P281:T281)+SUM($P310:T310)","v":1919.1919191919192},{"$f":"SUM($P192:U192)-SUM($P281:U281)+SUM($P310:U310)","v":1898.9898989898991},{"$f":"SUM($P192:V192)-SUM($P281:V281)+SUM($P310:V310)","v":1878.7878787878788},{"$f":"SUM($P192:W192)-SUM($P281:W281)+SUM($P310:W310)","v":1858.5858585858587},{"$f":"SUM($P192:X192)-SUM($P281:X281)+SUM($P310:X310)","v":1838.3838383838383},{"$f":"SUM($P192:Y192)-SUM($P281:Y281)+SUM($P310:Y310)","v":1818.1818181818182},{"$f":"SUM($P192:Z192)-SUM($P281:Z281)+SUM($P310:Z310)","v":1797.9797979797979},{"$f":"SUM($P192:AA192)-SUM($P281:AA281)+SUM($P310:AA310)","v":1777.7777777777778},{"$f":"SUM($P192:AB192)-SUM($P281:AB281)+SUM($P310:AB310)","v":1757.5757575757575},{"$f":"SUM($P192:AC192)-SUM($P281:AC281)+SUM($P310:AC310)","v":1737.3737373737374},{"$f":"SUM($P192:AD192)-SUM($P281:AD281)+SUM($P310:AD310)","v":1717.1717171717171},{"$f":"SUM($P192:AE192)-SUM($P281:AE281)+SUM($P310:AE310)","v":1696.969696969697},{"$f":"SUM($P192:AF192)-SUM($P281:AF281)+SUM($P310:AF310)","v":1676.7676767676767},{"$f":"SUM($P192:AG192)-SUM($P281:AG281)+SUM($P310:AG310)","v":1656.5656565656566},{"$f":"SUM($P192:AH192)-SUM($P281:AH281)+SUM($P310:AH310)","v":1636.3636363636363},{"$f":"SUM($P192:AI192)-SUM($P281:AI281)+SUM($P310:AI310)","v":1616.1616161616162},{"$f":"SUM($P192:AJ192)-SUM($P281:AJ281)+SUM($P310:AJ310)","v":1595.9595959595958},{"$f":"SUM($P192:AK192)-SUM($P281:AK281)+SUM($P310:AK310)","v":1575.7575757575758},{"$f":"SUM($P192:AL192)-SUM($P281:AL281)+SUM($P310:AL310)","v":1555.5555555555554},{"$f":"SUM($P192:AM192)-SUM($P281:AM281)+SUM($P310:AM310)","v":1535.3535353535353},{"$f":"SUM($P192:AN192)-SUM($P281:AN281)+SUM($P310:AN310)","v":1515.151515151515},{"$f":"SUM($P192:AO192)-SUM($P281:AO281)+SUM($P310:AO310)","v":1494.9494949494949},{"$f":"SUM($P192:AP192)-SUM($P281:AP281)+SUM($P310:AP310)","v":1474.7474747474748},{"$f":"SUM($P192:AQ192)-SUM($P281:AQ281)+SUM($P310:AQ310)","v":1454.5454545454545},{"$f":"SUM($P192:AR192)-SUM($P281:AR281)+SUM($P310:AR310)","v":1434.3434343434342},{"$f":"SUM($P192:AS192)-SUM($P281:AS281)+SUM($P310:AS310)","v":1414.1414141414141},{"$f":"SUM($P192:AT192)-SUM($P281:AT281)+SUM($P310:AT310)","v":1393.939393939394},{"$f":"SUM($P192:AU192)-SUM($P281:AU281)+SUM($P310:AU310)","v":1373.7373737373737},{"$f":"SUM($P192:AV192)-SUM($P281:AV281)+SUM($P310:AV310)","v":1353.5353535353534},{"$f":"SUM($P192:AW192)-SUM($P281:AW281)+SUM($P310:AW310)","v":1333.3333333333333},{"$f":"SUM($P192:AX192)-SUM($P281:AX281)+SUM($P310:AX310)","v":1313.1313131313132},{"$f":"SUM($P192:AY192)-SUM($P281:AY281)+SUM($P310:AY310)","v":1292.9292929292928},{"$f":"SUM($P192:AZ192)-SUM($P281:AZ281)+SUM($P310:AZ310)","v":1272.7272727272725},{"$f":"SUM($P192:BA192)-SUM($P281:BA281)+SUM($P310:BA310)","v":1252.5252525252524},{"$f":"SUM($P192:BB192)-SUM($P281:BB281)+SUM($P310:BB310)","v":1232.3232323232323},{"$f":"SUM($P192:BC192)-SUM($P281:BC281)+SUM($P310:BC310)","v":1212.121212121212},{"$f":"SUM($P192:BD192)-SUM($P281:BD281)+SUM($P310:BD310)","v":1191.9191919191917},{"$f":"SUM($P192:BE192)-SUM($P281:BE281)+SUM($P310:BE310)","v":1171.7171717171716},{"$f":"SUM($P192:BF192)-SUM($P281:BF281)+SUM($P310:BF310)","v":1151.5151515151515},{"$f":"SUM($P192:BG192)-SUM($P281:BG281)+SUM($P310:BG310)","v":1131.3131313131312},{"$f":"SUM($P192:BH192)-SUM($P281:BH281)+SUM($P310:BH310)","v":1111.1111111111109},{"$f":"SUM($P192:BI192)-SUM($P281:BI281)+SUM($P310:BI310)","v":1090.9090909090908},{"$f":"SUM($P192:BJ192)-SUM($P281:BJ281)+SUM($P310:BJ310)","v":1070.7070707070707},{"$f":"SUM($P192:BK192)-SUM($P281:BK281)+SUM($P310:BK310)","v":1050.5050505050503},{"$f":"SUM($P192:BL192)-SUM($P281:BL281)+SUM($P310:BL310)","v":1030.30303030303},{"$f":"SUM($P192:BM192)-SUM($P281:BM281)+SUM($P310:BM310)","v":1010.1010101010099},{"$f":"SUM($P192:BN192)-SUM($P281:BN281)+SUM($P310:BN310)","v":989.89898989898973}]
[{"$f":"A$162","v":"Clause"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P193:P193)-SUM($P282:P282)+SUM($P311:P311)","v":0},{"$f":"SUM($P193:Q193)-SUM($P282:Q282)+SUM($P311:Q311)","v":0},{"$f":"SUM($P193:R193)-SUM($P282:R282)+SUM($P311:R311)","v":0},{"$f":"SUM($P193:S193)-SUM($P282:S282)+SUM($P311:S311)","v":0},{"$f":"SUM($P193:T193)-SUM($P282:T282)+SUM($P311:T311)","v":0},{"$f":"SUM($P193:U193)-SUM($P282:U282)+SUM($P311:U311)","v":0},{"$f":"SUM($P193:V193)-SUM($P282:V282)+SUM($P311:V311)","v":0},{"$f":"SUM($P193:W193)-SUM($P282:W282)+SUM($P311:W311)","v":0},{"$f":"SUM($P193:X193)-SUM($P282:X282)+SUM($P311:X311)","v":0},{"$f":"SUM($P193:Y193)-SUM($P282:Y282)+SUM($P311:Y311)","v":0},{"$f":"SUM($P193:Z193)-SUM($P282:Z282)+SUM($P311:Z311)","v":0},{"$f":"SUM($P193:AA193)-SUM($P282:AA282)+SUM($P311:AA311)","v":0},{"$f":"SUM($P193:AB193)-SUM($P282:AB282)+SUM($P311:AB311)","v":0},{"$f":"SUM($P193:AC193)-SUM($P282:AC282)+SUM($P311:AC311)","v":0},{"$f":"SUM($P193:AD193)-SUM($P282:AD282)+SUM($P311:AD311)","v":0},{"$f":"SUM($P193:AE193)-SUM($P282:AE282)+SUM($P311:AE311)","v":0},{"$f":"SUM($P193:AF193)-SUM($P282:AF282)+SUM($P311:AF311)","v":0},{"$f":"SUM($P193:AG193)-SUM($P282:AG282)+SUM($P311:AG311)","v":0},{"$f":"SUM($P193:AH193)-SUM($P282:AH282)+SUM($P311:AH311)","v":0},{"$f":"SUM($P193:AI193)-SUM($P282:AI282)+SUM($P311:AI311)","v":0},{"$f":"SUM($P193:AJ193)-SUM($P282:AJ282)+SUM($P311:AJ311)","v":0},{"$f":"SUM($P193:AK193)-SUM($P282:AK282)+SUM($P311:AK311)","v":0},{"$f":"SUM($P193:AL193)-SUM($P282:AL282)+SUM($P311:AL311)","v":0},{"$f":"SUM($P193:AM193)-SUM($P282:AM282)+SUM($P311:AM311)","v":0},{"$f":"SUM($P193:AN193)-SUM($P282:AN282)+SUM($P311:AN311)","v":0},{"$f":"SUM($P193:AO193)-SUM($P282:AO282)+SUM($P311:AO311)","v":0},{"$f":"SUM($P193:AP193)-SUM($P282:AP282)+SUM($P311:AP311)","v":0},{"$f":"SUM($P193:AQ193)-SUM($P282:AQ282)+SUM($P311:AQ311)","v":0},{"$f":"SUM($P193:AR193)-SUM($P282:AR282)+SUM($P311:AR311)","v":0},{"$f":"SUM($P193:AS193)-SUM($P282:AS282)+SUM($P311:AS311)","v":0},{"$f":"SUM($P193:AT193)-SUM($P282:AT282)+SUM($P311:AT311)","v":0},{"$f":"SUM($P193:AU193)-SUM($P282:AU282)+SUM($P311:AU311)","v":0},{"$f":"SUM($P193:AV193)-SUM($P282:AV282)+SUM($P311:AV311)","v":0},{"$f":"SUM($P193:AW193)-SUM($P282:AW282)+SUM($P311:AW311)","v":0},{"$f":"SUM($P193:AX193)-SUM($P282:AX282)+SUM($P311:AX311)","v":0},{"$f":"SUM($P193:AY193)-SUM($P282:AY282)+SUM($P311:AY311)","v":0},{"$f":"SUM($P193:AZ193)-SUM($P282:AZ282)+SUM($P311:AZ311)","v":0},{"$f":"SUM($P193:BA193)-SUM($P282:BA282)+SUM($P311:BA311)","v":0},{"$f":"SUM($P193:BB193)-SUM($P282:BB282)+SUM($P311:BB311)","v":0},{"$f":"SUM($P193:BC193)-SUM($P282:BC282)+SUM($P311:BC311)","v":0},{"$f":"SUM($P193:BD193)-SUM($P282:BD282)+SUM($P311:BD311)","v":0},{"$f":"SUM($P193:BE193)-SUM($P282:BE282)+SUM($P311:BE311)","v":0},{"$f":"SUM($P193:BF193)-SUM($P282:BF282)+SUM($P311:BF311)","v":0},{"$f":"SUM($P193:BG193)-SUM($P282:BG282)+SUM($P311:BG311)","v":0},{"$f":"SUM($P193:BH193)-SUM($P282:BH282)+SUM($P311:BH311)","v":0},{"$f":"SUM($P193:BI193)-SUM($P282:BI282)+SUM($P311:BI311)","v":0},{"$f":"SUM($P193:BJ193)-SUM($P282:BJ282)+SUM($P311:BJ311)","v":0},{"$f":"SUM($P193:BK193)-SUM($P282:BK282)+SUM($P311:BK311)","v":0},{"$f":"SUM($P193:BL193)-SUM($P282:BL282)+SUM($P311:BL311)","v":0},{"$f":"SUM($P193:BM193)-SUM($P282:BM282)+SUM($P311:BM311)","v":0},{"$f":"SUM($P193:BN193)-SUM($P282:BN282)+SUM($P311:BN311)","v":0}]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P194:P194)-SUM($P283:P283)+SUM($P312:P312)","v":0},{"$f":"SUM($P194:Q194)-SUM($P283:Q283)+SUM($P312:Q312)","v":0},{"$f":"SUM($P194:R194)-SUM($P283:R283)+SUM($P312:R312)","v":0},{"$f":"SUM($P194:S194)-SUM($P283:S283)+SUM($P312:S312)","v":0},{"$f":"SUM($P194:T194)-SUM($P283:T283)+SUM($P312:T312)","v":0},{"$f":"SUM($P194:U194)-SUM($P283:U283)+SUM($P312:U312)","v":0},{"$f":"SUM($P194:V194)-SUM($P283:V283)+SUM($P312:V312)","v":0},{"$f":"SUM($P194:W194)-SUM($P283:W283)+SUM($P312:W312)","v":0},{"$f":"SUM($P194:X194)-SUM($P283:X283)+SUM($P312:X312)","v":0},{"$f":"SUM($P194:Y194)-SUM($P283:Y283)+SUM($P312:Y312)","v":0},{"$f":"SUM($P194:Z194)-SUM($P283:Z283)+SUM($P312:Z312)","v":0},{"$f":"SUM($P194:AA194)-SUM($P283:AA283)+SUM($P312:AA312)","v":0},{"$f":"SUM($P194:AB194)-SUM($P283:AB283)+SUM($P312:AB312)","v":0},{"$f":"SUM($P194:AC194)-SUM($P283:AC283)+SUM($P312:AC312)","v":0},{"$f":"SUM($P194:AD194)-SUM($P283:AD283)+SUM($P312:AD312)","v":0},{"$f":"SUM($P194:AE194)-SUM($P283:AE283)+SUM($P312:AE312)","v":0},{"$f":"SUM($P194:AF194)-SUM($P283:AF283)+SUM($P312:AF312)","v":0},{"$f":"SUM($P194:AG194)-SUM($P283:AG283)+SUM($P312:AG312)","v":0},{"$f":"SUM($P194:AH194)-SUM($P283:AH283)+SUM($P312:AH312)","v":0},{"$f":"SUM($P194:AI194)-SUM($P283:AI283)+SUM($P312:AI312)","v":0},{"$f":"SUM($P194:AJ194)-SUM($P283:AJ283)+SUM($P312:AJ312)","v":0},{"$f":"SUM($P194:AK194)-SUM($P283:AK283)+SUM($P312:AK312)","v":0},{"$f":"SUM($P194:AL194)-SUM($P283:AL283)+SUM($P312:AL312)","v":0},{"$f":"SUM($P194:AM194)-SUM($P283:AM283)+SUM($P312:AM312)","v":0},{"$f":"SUM($P194:AN194)-SUM($P283:AN283)+SUM($P312:AN312)","v":0},{"$f":"SUM($P194:AO194)-SUM($P283:AO283)+SUM($P312:AO312)","v":0},{"$f":"SUM($P194:AP194)-SUM($P283:AP283)+SUM($P312:AP312)","v":0},{"$f":"SUM($P194:AQ194)-SUM($P283:AQ283)+SUM($P312:AQ312)","v":0},{"$f":"SUM($P194:AR194)-SUM($P283:AR283)+SUM($P312:AR312)","v":0},{"$f":"SUM($P194:AS194)-SUM($P283:AS283)+SUM($P312:AS312)","v":0},{"$f":"SUM($P194:AT194)-SUM($P283:AT283)+SUM($P312:AT312)","v":0},{"$f":"SUM($P194:AU194)-SUM($P283:AU283)+SUM($P312:AU312)","v":0},{"$f":"SUM($P194:AV194)-SUM($P283:AV283)+SUM($P312:AV312)","v":0},{"$f":"SUM($P194:AW194)-SUM($P283:AW283)+SUM($P312:AW312)","v":0},{"$f":"SUM($P194:AX194)-SUM($P283:AX283)+SUM($P312:AX312)","v":0},{"$f":"SUM($P194:AY194)-SUM($P283:AY283)+SUM($P312:AY312)","v":0},{"$f":"SUM($P194:AZ194)-SUM($P283:AZ283)+SUM($P312:AZ312)","v":0},{"$f":"SUM($P194:BA194)-SUM($P283:BA283)+SUM($P312:BA312)","v":0},{"$f":"SUM($P194:BB194)-SUM($P283:BB283)+SUM($P312:BB312)","v":0},{"$f":"SUM($P194:BC194)-SUM($P283:BC283)+SUM($P312:BC312)","v":0},{"$f":"SUM($P194:BD194)-SUM($P283:BD283)+SUM($P312:BD312)","v":0},{"$f":"SUM($P194:BE194)-SUM($P283:BE283)+SUM($P312:BE312)","v":0},{"$f":"SUM($P194:BF194)-SUM($P283:BF283)+SUM($P312:BF312)","v":0},{"$f":"SUM($P194:BG194)-SUM($P283:BG283)+SUM($P312:BG312)","v":0},{"$f":"SUM($P194:BH194)-SUM($P283:BH283)+SUM($P312:BH312)","v":0},{"$f":"SUM($P194:BI194)-SUM($P283:BI283)+SUM($P312:BI312)","v":0},{"$f":"SUM($P194:BJ194)-SUM($P283:BJ283)+SUM($P312:BJ312)","v":0},{"$f":"SUM($P194:BK194)-SUM($P283:BK283)+SUM($P312:BK312)","v":0},{"$f":"SUM($P194:BL194)-SUM($P283:BL283)+SUM($P312:BL312)","v":0},{"$f":"SUM($P194:BM194)-SUM($P283:BM283)+SUM($P312:BM312)","v":0},{"$f":"SUM($P194:BN194)-SUM($P283:BN283)+SUM($P312:BN312)","v":0}]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P195:P195)-SUM($P284:P284)+SUM($P313:P313)","v":2602.4087478064325},{"$f":"SUM($P195:Q195)-SUM($P284:Q284)+SUM($P313:Q313)","v":3371.4526152674398},{"$f":"SUM($P195:R195)-SUM($P284:R284)+SUM($P313:R313)","v":7620.3134270771807},{"$f":"SUM($P195:S195)-SUM($P284:S284)+SUM($P313:S313)","v":16459.28072582142},{"$f":"SUM($P195:T195)-SUM($P284:T284)+SUM($P313:T313)","v":25215.979190683567},{"$f":"SUM($P195:U195)-SUM($P284:U284)+SUM($P313:U313)","v":37586.542037109524},{"$f":"SUM($P195:V195)-SUM($P284:V284)+SUM($P313:V313)","v":44953.405726412049},{"$f":"SUM($P195:W195)-SUM($P284:W284)+SUM($P313:W313)","v":52358.263446847086},{"$f":"SUM($P195:X195)-SUM($P284:X284)+SUM($P313:X313)","v":59802.396377707075},{"$f":"SUM($P195:Y195)-SUM($P284:Y284)+SUM($P313:Y313)","v":67210.86237609158},{"$f":"SUM($P195:Z195)-SUM($P284:Z284)+SUM($P313:Z313)","v":74582.47443933379},{"$f":"SUM($P195:AA195)-SUM($P284:AA284)+SUM($P313:AA313)","v":81996.918330944085},{"$f":"SUM($P195:AB195)-SUM($P284:AB284)+SUM($P313:AB313)","v":89455.640767644989},{"$f":"SUM($P195:AC195)-SUM($P284:AC284)+SUM($P313:AC313)","v":96960.137415663208},{"$f":"SUM($P195:AD195)-SUM($P284:AD284)+SUM($P313:AD313)","v":104511.95455055335},{"$f":"SUM($P195:AE195)-SUM($P284:AE284)+SUM($P313:AE313)","v":112112.69077344207},{"$f":"SUM($P195:AF195)-SUM($P284:AF284)+SUM($P313:AF313)","v":119763.99878561542},{"$f":"SUM($P195:AG195)-SUM($P284:AG284)+SUM($P313:AG313)","v":127467.58722343805},{"$f":"SUM($P195:AH195)-SUM($P284:AH284)+SUM($P313:AH313)","v":135225.22255566035},{"$f":"SUM($P195:AI195)-SUM($P284:AI284)+SUM($P313:AI313)","v":143038.73104524048},{"$f":"SUM($P195:AJ195)-SUM($P284:AJ284)+SUM($P313:AJ313)","v":150910.00077788008},{"$f":"SUM($P195:AK195)-SUM($P284:AK284)+SUM($P313:AK313)","v":158840.98375954895},{"$f":"SUM($P195:AL195)-SUM($P284:AL284)+SUM($P313:AL313)","v":160741.83632167833},{"$f":"SUM($P195:AM195)-SUM($P284:AM284)+SUM($P313:AM313)","v":162685.08321157761},{"$f":"SUM($P195:AN195)-SUM($P284:AN284)+SUM($P313:AN313)","v":164672.23880352479},{"$f":"SUM($P195:AO195)-SUM($P284:AO284)+SUM($P313:AO313)","v":166704.87123921775},{"$f":"SUM($P195:AP195)-SUM($P284:AP284)+SUM($P313:AP313)","v":168784.60432874202},{"$f":"SUM($P195:AQ195)-SUM($P284:AQ284)+SUM($P313:AQ313)","v":170913.11951854988},{"$f":"SUM($P195:AR195)-SUM($P284:AR284)+SUM($P313:AR313)","v":173092.15792880883},{"$f":"SUM($P195:AS195)-SUM($P284:AS284)+SUM($P313:AS313)","v":175323.52246255841},{"$f":"SUM($P195:AT195)-SUM($P284:AT284)+SUM($P313:AT313)","v":177609.07998920282},{"$f":"SUM($P195:AU195)-SUM($P284:AU284)+SUM($P313:AU313)","v":170103.20129991206},{"$f":"SUM($P195:AV195)-SUM($P284:AV284)+SUM($P313:AV313)","v":162597.32261062131},{"$f":"SUM($P195:AW195)-SUM($P284:AW284)+SUM($P313:AW313)","v":155091.44392133056},{"$f":"SUM($P195:AX195)-SUM($P284:AX284)+SUM($P313:AX313)","v":147585.56523203981},{"$f":"SUM($P195:AY195)-SUM($P284:AY284)+SUM($P313:AY313)","v":140079.68654274906},{"$f":"SUM($P195:AZ195)-SUM($P284:AZ284)+SUM($P313:AZ313)","v":132573.8078534583},{"$f":"SUM($P195:BA195)-SUM($P284:BA284)+SUM($P313:BA313)","v":125067.92916416755},{"$f":"SUM($P195:BB195)-SUM($P284:BB284)+SUM($P313:BB313)","v":117578.61271490596},{"$f":"SUM($P195:BC195)-SUM($P284:BC284)+SUM($P313:BC313)","v":110146.98728312334},{"$f":"SUM($P195:BD195)-SUM($P284:BD284)+SUM($P313:BD313)","v":102759.84135337229},{"$f":"SUM($P195:BE195)-SUM($P284:BE284)+SUM($P313:BE313)","v":95517.575914649584},{"$f":"SUM($P195:BF195)-SUM($P284:BF284)+SUM($P313:BF313)","v":88515.852984038356},{"$f":"SUM($P195:BG195)-SUM($P284:BG284)+SUM($P313:BG313)","v":81782.387082921137},{"$f":"SUM($P195:BH195)-SUM($P284:BH284)+SUM($P313:BH313)","v":75365.145608614112},{"$f":"SUM($P195:BI195)-SUM($P284:BI284)+SUM($P313:BI313)","v":69172.075235029333},{"$f":"SUM($P195:BJ195)-SUM($P284:BJ284)+SUM($P313:BJ313)","v":63210.127105375024},{"$f":"SUM($P195:BK195)-SUM($P284:BK284)+SUM($P313:BK313)","v":57485.985281482863},{"$f":"SUM($P195:BL195)-SUM($P284:BL284)+SUM($P313:BL313)","v":52004.995520296216},{"$f":"SUM($P195:BM195)-SUM($P284:BM284)+SUM($P313:BM313)","v":46773.128406320204},{"$f":"SUM($P195:BN195)-SUM($P284:BN284)+SUM($P313:BN313)","v":41798.125055458775}]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P196:P196)-SUM($P285:P285)+SUM($P314:P314)","v":22.980576923076921},{"$f":"SUM($P196:Q196)-SUM($P285:Q285)+SUM($P314:Q314)","v":1299.2058145315541},{"$f":"SUM($P196:R196)-SUM($P285:R285)+SUM($P314:R314)","v":11981.940920072628},{"$f":"SUM($P196:S196)-SUM($P285:S285)+SUM($P314:S314)","v":14577.915556631118},{"$f":"SUM($P196:T196)-SUM($P285:T285)+SUM($P314:T314)","v":16266.441896145769},{"$f":"SUM($P196:U196)-SUM($P285:U285)+SUM($P314:U314)","v":17952.23783621527},{"$f":"SUM($P196:V196)-SUM($P285:V285)+SUM($P314:V314)","v":19195.962933601262},{"$f":"SUM($P196:W196)-SUM($P285:W285)+SUM($P314:W314)","v":20546.01442987777},{"$f":"SUM($P196:X196)-SUM($P285:X285)+SUM($P314:X314)","v":22760.029785227787},{"$f":"SUM($P196:Y196)-SUM($P285:Y285)+SUM($P314:Y314)","v":24976.978543292957},{"$f":"SUM($P196:Z196)-SUM($P285:Z285)+SUM($P314:Z314)","v":26542.866436180724},{"$f":"SUM($P196:AA196)-SUM($P285:AA285)+SUM($P314:AA314)","v":28117.49205018019},{"$f":"SUM($P196:AB196)-SUM($P285:AB285)+SUM($P314:AB314)","v":29701.073828319139},{"$f":"SUM($P196:AC196)-SUM($P285:AC285)+SUM($P314:AC314)","v":31293.835674701062},{"$f":"SUM($P196:AD196)-SUM($P285:AD285)+SUM($P314:AD314)","v":32896.007091032036},{"$f":"SUM($P196:AE196)-SUM($P285:AE285)+SUM($P314:AE314)","v":34507.823316560782},{"$f":"SUM($P196:AF196)-SUM($P285:AF285)+SUM($P314:AF314)","v":36129.525471517241},{"$f":"SUM($P196:AG196)-SUM($P285:AG285)+SUM($P314:AG314)","v":37761.360704137114},{"$f":"SUM($P196:AH196)-SUM($P285:AH285)+SUM($P314:AH314)","v":39403.582341361987},{"$f":"SUM($P196:AI196)-SUM($P285:AI285)+SUM($P314:AI314)","v":41056.450043306977},{"$f":"SUM($P196:AJ196)-SUM($P285:AJ285)+SUM($P314:AJ314)","v":42720.229961590099},{"$f":"SUM($P196:AK196)-SUM($P285:AK285)+SUM($P314:AK314)","v":44395.19490161979},{"$f":"SUM($P196:AL196)-SUM($P285:AL285)+SUM($P314:AL314)","v":46081.62448893972},{"$f":"SUM($P196:AM196)-SUM($P285:AM285)+SUM($P314:AM314)","v":47779.805339732156},{"$f":"SUM($P196:AN196)-SUM($P285:AN285)+SUM($P314:AN314)","v":49490.031235583905},{"$f":"SUM($P196:AO196)-SUM($P285:AO285)+SUM($P314:AO314)","v":51212.603302621443},{"$f":"SUM($P196:AP196)-SUM($P285:AP285)+SUM($P314:AP314)","v":52947.830195124407},{"$f":"SUM($P196:AQ196)-SUM($P285:AQ285)+SUM($P314:AQ314)","v":54696.028283729465},{"$f":"SUM($P196:AR196)-SUM($P285:AR285)+SUM($P314:AR314)","v":56457.521848339136},{"$f":"SUM($P196:AS196)-SUM($P285:AS285)+SUM($P314:AS314)","v":58232.643275853552},{"$f":"SUM($P196:AT196)-SUM($P285:AT285)+SUM($P314:AT314)","v":60021.733262845344},{"$f":"SUM($P196:AU196)-SUM($P285:AU285)+SUM($P314:AU314)","v":58220.1590581645},{"$f":"SUM($P196:AV196)-SUM($P285:AV285)+SUM($P314:AV314)","v":56418.58485348367},{"$f":"SUM($P196:AW196)-SUM($P285:AW285)+SUM($P314:AW314)","v":54617.010648802825},{"$f":"SUM($P196:AX196)-SUM($P285:AX285)+SUM($P314:AX314)","v":52815.436444121988},{"$f":"SUM($P196:AY196)-SUM($P285:AY285)+SUM($P314:AY314)","v":51013.86223944115},{"$f":"SUM($P196:AZ196)-SUM($P285:AZ285)+SUM($P314:AZ314)","v":49212.288034760313},{"$f":"SUM($P196:BA196)-SUM($P285:BA285)+SUM($P314:BA314)","v":47410.713830079476},{"$f":"SUM($P196:BB196)-SUM($P285:BB285)+SUM($P314:BB314)","v":45609.139625398639},{"$f":"SUM($P196:BC196)-SUM($P285:BC285)+SUM($P314:BC314)","v":43807.565420717801},{"$f":"SUM($P196:BD196)-SUM($P285:BD285)+SUM($P314:BD314)","v":42005.991216036964},{"$f":"SUM($P196:BE196)-SUM($P285:BE285)+SUM($P314:BE314)","v":40204.417011356127},{"$f":"SUM($P196:BF196)-SUM($P285:BF285)+SUM($P314:BF314)","v":38402.842806675289},{"$f":"SUM($P196:BG196)-SUM($P285:BG285)+SUM($P314:BG314)","v":36601.268601994452},{"$f":"SUM($P196:BH196)-SUM($P285:BH285)+SUM($P314:BH314)","v":34799.694397313615},{"$f":"SUM($P196:BI196)-SUM($P285:BI285)+SUM($P314:BI314)","v":32998.120192632778},{"$f":"SUM($P196:BJ196)-SUM($P285:BJ285)+SUM($P314:BJ314)","v":31196.54598795194},{"$f":"SUM($P196:BK196)-SUM($P285:BK285)+SUM($P314:BK314)","v":29394.971783271103},{"$f":"SUM($P196:BL196)-SUM($P285:BL285)+SUM($P314:BL314)","v":27593.503155513339},{"$f":"SUM($P196:BM196)-SUM($P285:BM285)+SUM($P314:BM314)","v":25798.275331356323},{"$f":"SUM($P196:BN196)-SUM($P285:BN285)+SUM($P314:BN314)","v":24073.10571299553}]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P197:P197)-SUM($P286:P286)+SUM($P315:P315)","v":0},{"$f":"SUM($P197:Q197)-SUM($P286:Q286)+SUM($P315:Q315)","v":0},{"$f":"SUM($P197:R197)-SUM($P286:R286)+SUM($P315:R315)","v":0},{"$f":"SUM($P197:S197)-SUM($P286:S286)+SUM($P315:S315)","v":0},{"$f":"SUM($P197:T197)-SUM($P286:T286)+SUM($P315:T315)","v":0},{"$f":"SUM($P197:U197)-SUM($P286:U286)+SUM($P315:U315)","v":0},{"$f":"SUM($P197:V197)-SUM($P286:V286)+SUM($P315:V315)","v":0},{"$f":"SUM($P197:W197)-SUM($P286:W286)+SUM($P315:W315)","v":0},{"$f":"SUM($P197:X197)-SUM($P286:X286)+SUM($P315:X315)","v":0},{"$f":"SUM($P197:Y197)-SUM($P286:Y286)+SUM($P315:Y315)","v":0},{"$f":"SUM($P197:Z197)-SUM($P286:Z286)+SUM($P315:Z315)","v":0},{"$f":"SUM($P197:AA197)-SUM($P286:AA286)+SUM($P315:AA315)","v":0},{"$f":"SUM($P197:AB197)-SUM($P286:AB286)+SUM($P315:AB315)","v":0},{"$f":"SUM($P197:AC197)-SUM($P286:AC286)+SUM($P315:AC315)","v":0},{"$f":"SUM($P197:AD197)-SUM($P286:AD286)+SUM($P315:AD315)","v":0},{"$f":"SUM($P197:AE197)-SUM($P286:AE286)+SUM($P315:AE315)","v":0},{"$f":"SUM($P197:AF197)-SUM($P286:AF286)+SUM($P315:AF315)","v":0},{"$f":"SUM($P197:AG197)-SUM($P286:AG286)+SUM($P315:AG315)","v":0},{"$f":"SUM($P197:AH197)-SUM($P286:AH286)+SUM($P315:AH315)","v":0},{"$f":"SUM($P197:AI197)-SUM($P286:AI286)+SUM($P315:AI315)","v":0},{"$f":"SUM($P197:AJ197)-SUM($P286:AJ286)+SUM($P315:AJ315)","v":0},{"$f":"SUM($P197:AK197)-SUM($P286:AK286)+SUM($P315:AK315)","v":0},{"$f":"SUM($P197:AL197)-SUM($P286:AL286)+SUM($P315:AL315)","v":0},{"$f":"SUM($P197:AM197)-SUM($P286:AM286)+SUM($P315:AM315)","v":0},{"$f":"SUM($P197:AN197)-SUM($P286:AN286)+SUM($P315:AN315)","v":0},{"$f":"SUM($P197:AO197)-SUM($P286:AO286)+SUM($P315:AO315)","v":0},{"$f":"SUM($P197:AP197)-SUM($P286:AP286)+SUM($P315:AP315)","v":0},{"$f":"SUM($P197:AQ197)-SUM($P286:AQ286)+SUM($P315:AQ315)","v":0},{"$f":"SUM($P197:AR197)-SUM($P286:AR286)+SUM($P315:AR315)","v":0},{"$f":"SUM($P197:AS197)-SUM($P286:AS286)+SUM($P315:AS315)","v":0},{"$f":"SUM($P197:AT197)-SUM($P286:AT286)+SUM($P315:AT315)","v":0},{"$f":"SUM($P197:AU197)-SUM($P286:AU286)+SUM($P315:AU315)","v":0},{"$f":"SUM($P197:AV197)-SUM($P286:AV286)+SUM($P315:AV315)","v":0},{"$f":"SUM($P197:AW197)-SUM($P286:AW286)+SUM($P315:AW315)","v":0},{"$f":"SUM($P197:AX197)-SUM($P286:AX286)+SUM($P315:AX315)","v":0},{"$f":"SUM($P197:AY197)-SUM($P286:AY286)+SUM($P315:AY315)","v":0},{"$f":"SUM($P197:AZ197)-SUM($P286:AZ286)+SUM($P315:AZ315)","v":0},{"$f":"SUM($P197:BA197)-SUM($P286:BA286)+SUM($P315:BA315)","v":0},{"$f":"SUM($P197:BB197)-SUM($P286:BB286)+SUM($P315:BB315)","v":0},{"$f":"SUM($P197:BC197)-SUM($P286:BC286)+SUM($P315:BC315)","v":0},{"$f":"SUM($P197:BD197)-SUM($P286:BD286)+SUM($P315:BD315)","v":0},{"$f":"SUM($P197:BE197)-SUM($P286:BE286)+SUM($P315:BE315)","v":0},{"$f":"SUM($P197:BF197)-SUM($P286:BF286)+SUM($P315:BF315)","v":0},{"$f":"SUM($P197:BG197)-SUM($P286:BG286)+SUM($P315:BG315)","v":0},{"$f":"SUM($P197:BH197)-SUM($P286:BH286)+SUM($P315:BH315)","v":0},{"$f":"SUM($P197:BI197)-SUM($P286:BI286)+SUM($P315:BI315)","v":0},{"$f":"SUM($P197:BJ197)-SUM($P286:BJ286)+SUM($P315:BJ315)","v":0},{"$f":"SUM($P197:BK197)-SUM($P286:BK286)+SUM($P315:BK315)","v":0},{"$f":"SUM($P197:BL197)-SUM($P286:BL286)+SUM($P315:BL315)","v":0},{"$f":"SUM($P197:BM197)-SUM($P286:BM286)+SUM($P315:BM315)","v":0},{"$f":"SUM($P197:BN197)-SUM($P286:BN286)+SUM($P315:BN315)","v":0}]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P198:P198)-SUM($P287:P287)+SUM($P316:P316)","v":0},{"$f":"SUM($P198:Q198)-SUM($P287:Q287)+SUM($P316:Q316)","v":0},{"$f":"SUM($P198:R198)-SUM($P287:R287)+SUM($P316:R316)","v":0},{"$f":"SUM($P198:S198)-SUM($P287:S287)+SUM($P316:S316)","v":0},{"$f":"SUM($P198:T198)-SUM($P287:T287)+SUM($P316:T316)","v":0},{"$f":"SUM($P198:U198)-SUM($P287:U287)+SUM($P316:U316)","v":0},{"$f":"SUM($P198:V198)-SUM($P287:V287)+SUM($P316:V316)","v":0},{"$f":"SUM($P198:W198)-SUM($P287:W287)+SUM($P316:W316)","v":0},{"$f":"SUM($P198:X198)-SUM($P287:X287)+SUM($P316:X316)","v":0},{"$f":"SUM($P198:Y198)-SUM($P287:Y287)+SUM($P316:Y316)","v":0},{"$f":"SUM($P198:Z198)-SUM($P287:Z287)+SUM($P316:Z316)","v":0},{"$f":"SUM($P198:AA198)-SUM($P287:AA287)+SUM($P316:AA316)","v":0},{"$f":"SUM($P198:AB198)-SUM($P287:AB287)+SUM($P316:AB316)","v":0},{"$f":"SUM($P198:AC198)-SUM($P287:AC287)+SUM($P316:AC316)","v":0},{"$f":"SUM($P198:AD198)-SUM($P287:AD287)+SUM($P316:AD316)","v":0},{"$f":"SUM($P198:AE198)-SUM($P287:AE287)+SUM($P316:AE316)","v":0},{"$f":"SUM($P198:AF198)-SUM($P287:AF287)+SUM($P316:AF316)","v":0},{"$f":"SUM($P198:AG198)-SUM($P287:AG287)+SUM($P316:AG316)","v":0},{"$f":"SUM($P198:AH198)-SUM($P287:AH287)+SUM($P316:AH316)","v":0},{"$f":"SUM($P198:AI198)-SUM($P287:AI287)+SUM($P316:AI316)","v":0},{"$f":"SUM($P198:AJ198)-SUM($P287:AJ287)+SUM($P316:AJ316)","v":0},{"$f":"SUM($P198:AK198)-SUM($P287:AK287)+SUM($P316:AK316)","v":0},{"$f":"SUM($P198:AL198)-SUM($P287:AL287)+SUM($P316:AL316)","v":0},{"$f":"SUM($P198:AM198)-SUM($P287:AM287)+SUM($P316:AM316)","v":0},{"$f":"SUM($P198:AN198)-SUM($P287:AN287)+SUM($P316:AN316)","v":0},{"$f":"SUM($P198:AO198)-SUM($P287:AO287)+SUM($P316:AO316)","v":0},{"$f":"SUM($P198:AP198)-SUM($P287:AP287)+SUM($P316:AP316)","v":0},{"$f":"SUM($P198:AQ198)-SUM($P287:AQ287)+SUM($P316:AQ316)","v":0},{"$f":"SUM($P198:AR198)-SUM($P287:AR287)+SUM($P316:AR316)","v":0},{"$f":"SUM($P198:AS198)-SUM($P287:AS287)+SUM($P316:AS316)","v":0},{"$f":"SUM($P198:AT198)-SUM($P287:AT287)+SUM($P316:AT316)","v":0},{"$f":"SUM($P198:AU198)-SUM($P287:AU287)+SUM($P316:AU316)","v":0},{"$f":"SUM($P198:AV198)-SUM($P287:AV287)+SUM($P316:AV316)","v":0},{"$f":"SUM($P198:AW198)-SUM($P287:AW287)+SUM($P316:AW316)","v":0},{"$f":"SUM($P198:AX198)-SUM($P287:AX287)+SUM($P316:AX316)","v":0},{"$f":"SUM($P198:AY198)-SUM($P287:AY287)+SUM($P316:AY316)","v":0},{"$f":"SUM($P198:AZ198)-SUM($P287:AZ287)+SUM($P316:AZ316)","v":0},{"$f":"SUM($P198:BA198)-SUM($P287:BA287)+SUM($P316:BA316)","v":0},{"$f":"SUM($P198:BB198)-SUM($P287:BB287)+SUM($P316:BB316)","v":0},{"$f":"SUM($P198:BC198)-SUM($P287:BC287)+SUM($P316:BC316)","v":0},{"$f":"SUM($P198:BD198)-SUM($P287:BD287)+SUM($P316:BD316)","v":0},{"$f":"SUM($P198:BE198)-SUM($P287:BE287)+SUM($P316:BE316)","v":0},{"$f":"SUM($P198:BF198)-SUM($P287:BF287)+SUM($P316:BF316)","v":0},{"$f":"SUM($P198:BG198)-SUM($P287:BG287)+SUM($P316:BG316)","v":0},{"$f":"SUM($P198:BH198)-SUM($P287:BH287)+SUM($P316:BH316)","v":0},{"$f":"SUM($P198:BI198)-SUM($P287:BI287)+SUM($P316:BI316)","v":0},{"$f":"SUM($P198:BJ198)-SUM($P287:BJ287)+SUM($P316:BJ316)","v":0},{"$f":"SUM($P198:BK198)-SUM($P287:BK287)+SUM($P316:BK316)","v":0},{"$f":"SUM($P198:BL198)-SUM($P287:BL287)+SUM($P316:BL316)","v":0},{"$f":"SUM($P198:BM198)-SUM($P287:BM287)+SUM($P316:BM316)","v":0},{"$f":"SUM($P198:BN198)-SUM($P287:BN287)+SUM($P316:BN316)","v":0}]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P199:P199)-SUM($P288:P288)+SUM($P317:P317)","v":0},{"$f":"SUM($P199:Q199)-SUM($P288:Q288)+SUM($P317:Q317)","v":0},{"$f":"SUM($P199:R199)-SUM($P288:R288)+SUM($P317:R317)","v":0},{"$f":"SUM($P199:S199)-SUM($P288:S288)+SUM($P317:S317)","v":0},{"$f":"SUM($P199:T199)-SUM($P288:T288)+SUM($P317:T317)","v":0},{"$f":"SUM($P199:U199)-SUM($P288:U288)+SUM($P317:U317)","v":0},{"$f":"SUM($P199:V199)-SUM($P288:V288)+SUM($P317:V317)","v":0},{"$f":"SUM($P199:W199)-SUM($P288:W288)+SUM($P317:W317)","v":0},{"$f":"SUM($P199:X199)-SUM($P288:X288)+SUM($P317:X317)","v":0},{"$f":"SUM($P199:Y199)-SUM($P288:Y288)+SUM($P317:Y317)","v":0},{"$f":"SUM($P199:Z199)-SUM($P288:Z288)+SUM($P317:Z317)","v":0},{"$f":"SUM($P199:AA199)-SUM($P288:AA288)+SUM($P317:AA317)","v":0},{"$f":"SUM($P199:AB199)-SUM($P288:AB288)+SUM($P317:AB317)","v":0},{"$f":"SUM($P199:AC199)-SUM($P288:AC288)+SUM($P317:AC317)","v":0},{"$f":"SUM($P199:AD199)-SUM($P288:AD288)+SUM($P317:AD317)","v":0},{"$f":"SUM($P199:AE199)-SUM($P288:AE288)+SUM($P317:AE317)","v":0},{"$f":"SUM($P199:AF199)-SUM($P288:AF288)+SUM($P317:AF317)","v":0},{"$f":"SUM($P199:AG199)-SUM($P288:AG288)+SUM($P317:AG317)","v":0},{"$f":"SUM($P199:AH199)-SUM($P288:AH288)+SUM($P317:AH317)","v":0},{"$f":"SUM($P199:AI199)-SUM($P288:AI288)+SUM($P317:AI317)","v":0},{"$f":"SUM($P199:AJ199)-SUM($P288:AJ288)+SUM($P317:AJ317)","v":0},{"$f":"SUM($P199:AK199)-SUM($P288:AK288)+SUM($P317:AK317)","v":0},{"$f":"SUM($P199:AL199)-SUM($P288:AL288)+SUM($P317:AL317)","v":0},{"$f":"SUM($P199:AM199)-SUM($P288:AM288)+SUM($P317:AM317)","v":0},{"$f":"SUM($P199:AN199)-SUM($P288:AN288)+SUM($P317:AN317)","v":0},{"$f":"SUM($P199:AO199)-SUM($P288:AO288)+SUM($P317:AO317)","v":0},{"$f":"SUM($P199:AP199)-SUM($P288:AP288)+SUM($P317:AP317)","v":0},{"$f":"SUM($P199:AQ199)-SUM($P288:AQ288)+SUM($P317:AQ317)","v":0},{"$f":"SUM($P199:AR199)-SUM($P288:AR288)+SUM($P317:AR317)","v":0},{"$f":"SUM($P199:AS199)-SUM($P288:AS288)+SUM($P317:AS317)","v":0},{"$f":"SUM($P199:AT199)-SUM($P288:AT288)+SUM($P317:AT317)","v":0},{"$f":"SUM($P199:AU199)-SUM($P288:AU288)+SUM($P317:AU317)","v":0},{"$f":"SUM($P199:AV199)-SUM($P288:AV288)+SUM($P317:AV317)","v":0},{"$f":"SUM($P199:AW199)-SUM($P288:AW288)+SUM($P317:AW317)","v":0},{"$f":"SUM($P199:AX199)-SUM($P288:AX288)+SUM($P317:AX317)","v":0},{"$f":"SUM($P199:AY199)-SUM($P288:AY288)+SUM($P317:AY317)","v":0},{"$f":"SUM($P199:AZ199)-SUM($P288:AZ288)+SUM($P317:AZ317)","v":0},{"$f":"SUM($P199:BA199)-SUM($P288:BA288)+SUM($P317:BA317)","v":0},{"$f":"SUM($P199:BB199)-SUM($P288:BB288)+SUM($P317:BB317)","v":0},{"$f":"SUM($P199:BC199)-SUM($P288:BC288)+SUM($P317:BC317)","v":0},{"$f":"SUM($P199:BD199)-SUM($P288:BD288)+SUM($P317:BD317)","v":0},{"$f":"SUM($P199:BE199)-SUM($P288:BE288)+SUM($P317:BE317)","v":0},{"$f":"SUM($P199:BF199)-SUM($P288:BF288)+SUM($P317:BF317)","v":0},{"$f":"SUM($P199:BG199)-SUM($P288:BG288)+SUM($P317:BG317)","v":0},{"$f":"SUM($P199:BH199)-SUM($P288:BH288)+SUM($P317:BH317)","v":0},{"$f":"SUM($P199:BI199)-SUM($P288:BI288)+SUM($P317:BI317)","v":0},{"$f":"SUM($P199:BJ199)-SUM($P288:BJ288)+SUM($P317:BJ317)","v":0},{"$f":"SUM($P199:BK199)-SUM($P288:BK288)+SUM($P317:BK317)","v":0},{"$f":"SUM($P199:BL199)-SUM($P288:BL288)+SUM($P317:BL317)","v":0},{"$f":"SUM($P199:BM199)-SUM($P288:BM288)+SUM($P317:BM317)","v":0},{"$f":"SUM($P199:BN199)-SUM($P288:BN288)+SUM($P317:BN317)","v":0}]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P200:P200)-SUM($P289:P289)+SUM($P318:P318)","v":0},{"$f":"SUM($P200:Q200)-SUM($P289:Q289)+SUM($P318:Q318)","v":0},{"$f":"SUM($P200:R200)-SUM($P289:R289)+SUM($P318:R318)","v":0},{"$f":"SUM($P200:S200)-SUM($P289:S289)+SUM($P318:S318)","v":0},{"$f":"SUM($P200:T200)-SUM($P289:T289)+SUM($P318:T318)","v":0},{"$f":"SUM($P200:U200)-SUM($P289:U289)+SUM($P318:U318)","v":0},{"$f":"SUM($P200:V200)-SUM($P289:V289)+SUM($P318:V318)","v":0},{"$f":"SUM($P200:W200)-SUM($P289:W289)+SUM($P318:W318)","v":0},{"$f":"SUM($P200:X200)-SUM($P289:X289)+SUM($P318:X318)","v":0},{"$f":"SUM($P200:Y200)-SUM($P289:Y289)+SUM($P318:Y318)","v":0},{"$f":"SUM($P200:Z200)-SUM($P289:Z289)+SUM($P318:Z318)","v":0},{"$f":"SUM($P200:AA200)-SUM($P289:AA289)+SUM($P318:AA318)","v":0},{"$f":"SUM($P200:AB200)-SUM($P289:AB289)+SUM($P318:AB318)","v":0},{"$f":"SUM($P200:AC200)-SUM($P289:AC289)+SUM($P318:AC318)","v":0},{"$f":"SUM($P200:AD200)-SUM($P289:AD289)+SUM($P318:AD318)","v":0},{"$f":"SUM($P200:AE200)-SUM($P289:AE289)+SUM($P318:AE318)","v":0},{"$f":"SUM($P200:AF200)-SUM($P289:AF289)+SUM($P318:AF318)","v":0},{"$f":"SUM($P200:AG200)-SUM($P289:AG289)+SUM($P318:AG318)","v":0},{"$f":"SUM($P200:AH200)-SUM($P289:AH289)+SUM($P318:AH318)","v":0},{"$f":"SUM($P200:AI200)-SUM($P289:AI289)+SUM($P318:AI318)","v":0},{"$f":"SUM($P200:AJ200)-SUM($P289:AJ289)+SUM($P318:AJ318)","v":0},{"$f":"SUM($P200:AK200)-SUM($P289:AK289)+SUM($P318:AK318)","v":0},{"$f":"SUM($P200:AL200)-SUM($P289:AL289)+SUM($P318:AL318)","v":0},{"$f":"SUM($P200:AM200)-SUM($P289:AM289)+SUM($P318:AM318)","v":0},{"$f":"SUM($P200:AN200)-SUM($P289:AN289)+SUM($P318:AN318)","v":0},{"$f":"SUM($P200:AO200)-SUM($P289:AO289)+SUM($P318:AO318)","v":0},{"$f":"SUM($P200:AP200)-SUM($P289:AP289)+SUM($P318:AP318)","v":0},{"$f":"SUM($P200:AQ200)-SUM($P289:AQ289)+SUM($P318:AQ318)","v":0},{"$f":"SUM($P200:AR200)-SUM($P289:AR289)+SUM($P318:AR318)","v":0},{"$f":"SUM($P200:AS200)-SUM($P289:AS289)+SUM($P318:AS318)","v":0},{"$f":"SUM($P200:AT200)-SUM($P289:AT289)+SUM($P318:AT318)","v":0},{"$f":"SUM($P200:AU200)-SUM($P289:AU289)+SUM($P318:AU318)","v":0},{"$f":"SUM($P200:AV200)-SUM($P289:AV289)+SUM($P318:AV318)","v":0},{"$f":"SUM($P200:AW200)-SUM($P289:AW289)+SUM($P318:AW318)","v":0},{"$f":"SUM($P200:AX200)-SUM($P289:AX289)+SUM($P318:AX318)","v":0},{"$f":"SUM($P200:AY200)-SUM($P289:AY289)+SUM($P318:AY318)","v":0},{"$f":"SUM($P200:AZ200)-SUM($P289:AZ289)+SUM($P318:AZ318)","v":0},{"$f":"SUM($P200:BA200)-SUM($P289:BA289)+SUM($P318:BA318)","v":0},{"$f":"SUM($P200:BB200)-SUM($P289:BB289)+SUM($P318:BB318)","v":0},{"$f":"SUM($P200:BC200)-SUM($P289:BC289)+SUM($P318:BC318)","v":0},{"$f":"SUM($P200:BD200)-SUM($P289:BD289)+SUM($P318:BD318)","v":0},{"$f":"SUM($P200:BE200)-SUM($P289:BE289)+SUM($P318:BE318)","v":0},{"$f":"SUM($P200:BF200)-SUM($P289:BF289)+SUM($P318:BF318)","v":0},{"$f":"SUM($P200:BG200)-SUM($P289:BG289)+SUM($P318:BG318)","v":0},{"$f":"SUM($P200:BH200)-SUM($P289:BH289)+SUM($P318:BH318)","v":0},{"$f":"SUM($P200:BI200)-SUM($P289:BI289)+SUM($P318:BI318)","v":0},{"$f":"SUM($P200:BJ200)-SUM($P289:BJ289)+SUM($P318:BJ318)","v":0},{"$f":"SUM($P200:BK200)-SUM($P289:BK289)+SUM($P318:BK318)","v":0},{"$f":"SUM($P200:BL200)-SUM($P289:BL289)+SUM($P318:BL318)","v":0},{"$f":"SUM($P200:BM200)-SUM($P289:BM289)+SUM($P318:BM318)","v":0},{"$f":"SUM($P200:BN200)-SUM($P289:BN289)+SUM($P318:BN318)","v":0}]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P201:P201)-SUM($P290:P290)+SUM($P319:P319)","v":0},{"$f":"SUM($P201:Q201)-SUM($P290:Q290)+SUM($P319:Q319)","v":0},{"$f":"SUM($P201:R201)-SUM($P290:R290)+SUM($P319:R319)","v":0},{"$f":"SUM($P201:S201)-SUM($P290:S290)+SUM($P319:S319)","v":0},{"$f":"SUM($P201:T201)-SUM($P290:T290)+SUM($P319:T319)","v":0},{"$f":"SUM($P201:U201)-SUM($P290:U290)+SUM($P319:U319)","v":0},{"$f":"SUM($P201:V201)-SUM($P290:V290)+SUM($P319:V319)","v":0},{"$f":"SUM($P201:W201)-SUM($P290:W290)+SUM($P319:W319)","v":0},{"$f":"SUM($P201:X201)-SUM($P290:X290)+SUM($P319:X319)","v":0},{"$f":"SUM($P201:Y201)-SUM($P290:Y290)+SUM($P319:Y319)","v":0},{"$f":"SUM($P201:Z201)-SUM($P290:Z290)+SUM($P319:Z319)","v":0},{"$f":"SUM($P201:AA201)-SUM($P290:AA290)+SUM($P319:AA319)","v":0},{"$f":"SUM($P201:AB201)-SUM($P290:AB290)+SUM($P319:AB319)","v":0},{"$f":"SUM($P201:AC201)-SUM($P290:AC290)+SUM($P319:AC319)","v":0},{"$f":"SUM($P201:AD201)-SUM($P290:AD290)+SUM($P319:AD319)","v":0},{"$f":"SUM($P201:AE201)-SUM($P290:AE290)+SUM($P319:AE319)","v":0},{"$f":"SUM($P201:AF201)-SUM($P290:AF290)+SUM($P319:AF319)","v":0},{"$f":"SUM($P201:AG201)-SUM($P290:AG290)+SUM($P319:AG319)","v":0},{"$f":"SUM($P201:AH201)-SUM($P290:AH290)+SUM($P319:AH319)","v":0},{"$f":"SUM($P201:AI201)-SUM($P290:AI290)+SUM($P319:AI319)","v":0},{"$f":"SUM($P201:AJ201)-SUM($P290:AJ290)+SUM($P319:AJ319)","v":0},{"$f":"SUM($P201:AK201)-SUM($P290:AK290)+SUM($P319:AK319)","v":0},{"$f":"SUM($P201:AL201)-SUM($P290:AL290)+SUM($P319:AL319)","v":0},{"$f":"SUM($P201:AM201)-SUM($P290:AM290)+SUM($P319:AM319)","v":0},{"$f":"SUM($P201:AN201)-SUM($P290:AN290)+SUM($P319:AN319)","v":0},{"$f":"SUM($P201:AO201)-SUM($P290:AO290)+SUM($P319:AO319)","v":0},{"$f":"SUM($P201:AP201)-SUM($P290:AP290)+SUM($P319:AP319)","v":0},{"$f":"SUM($P201:AQ201)-SUM($P290:AQ290)+SUM($P319:AQ319)","v":0},{"$f":"SUM($P201:AR201)-SUM($P290:AR290)+SUM($P319:AR319)","v":0},{"$f":"SUM($P201:AS201)-SUM($P290:AS290)+SUM($P319:AS319)","v":0},{"$f":"SUM($P201:AT201)-SUM($P290:AT290)+SUM($P319:AT319)","v":0},{"$f":"SUM($P201:AU201)-SUM($P290:AU290)+SUM($P319:AU319)","v":0},{"$f":"SUM($P201:AV201)-SUM($P290:AV290)+SUM($P319:AV319)","v":0},{"$f":"SUM($P201:AW201)-SUM($P290:AW290)+SUM($P319:AW319)","v":0},{"$f":"SUM($P201:AX201)-SUM($P290:AX290)+SUM($P319:AX319)","v":0},{"$f":"SUM($P201:AY201)-SUM($P290:AY290)+SUM($P319:AY319)","v":0},{"$f":"SUM($P201:AZ201)-SUM($P290:AZ290)+SUM($P319:AZ319)","v":0},{"$f":"SUM($P201:BA201)-SUM($P290:BA290)+SUM($P319:BA319)","v":0},{"$f":"SUM($P201:BB201)-SUM($P290:BB290)+SUM($P319:BB319)","v":0},{"$f":"SUM($P201:BC201)-SUM($P290:BC290)+SUM($P319:BC319)","v":0},{"$f":"SUM($P201:BD201)-SUM($P290:BD290)+SUM($P319:BD319)","v":0},{"$f":"SUM($P201:BE201)-SUM($P290:BE290)+SUM($P319:BE319)","v":0},{"$f":"SUM($P201:BF201)-SUM($P290:BF290)+SUM($P319:BF319)","v":0},{"$f":"SUM($P201:BG201)-SUM($P290:BG290)+SUM($P319:BG319)","v":0},{"$f":"SUM($P201:BH201)-SUM($P290:BH290)+SUM($P319:BH319)","v":0},{"$f":"SUM($P201:BI201)-SUM($P290:BI290)+SUM($P319:BI319)","v":0},{"$f":"SUM($P201:BJ201)-SUM($P290:BJ290)+SUM($P319:BJ319)","v":0},{"$f":"SUM($P201:BK201)-SUM($P290:BK290)+SUM($P319:BK319)","v":0},{"$f":"SUM($P201:BL201)-SUM($P290:BL290)+SUM($P319:BL319)","v":0},{"$f":"SUM($P201:BM201)-SUM($P290:BM290)+SUM($P319:BM319)","v":0},{"$f":"SUM($P201:BN201)-SUM($P290:BN290)+SUM($P319:BN319)","v":0}]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P202:P202)-SUM($P291:P291)+SUM($P320:P320)","v":0},{"$f":"SUM($P202:Q202)-SUM($P291:Q291)+SUM($P320:Q320)","v":0},{"$f":"SUM($P202:R202)-SUM($P291:R291)+SUM($P320:R320)","v":0},{"$f":"SUM($P202:S202)-SUM($P291:S291)+SUM($P320:S320)","v":0},{"$f":"SUM($P202:T202)-SUM($P291:T291)+SUM($P320:T320)","v":0},{"$f":"SUM($P202:U202)-SUM($P291:U291)+SUM($P320:U320)","v":0},{"$f":"SUM($P202:V202)-SUM($P291:V291)+SUM($P320:V320)","v":0},{"$f":"SUM($P202:W202)-SUM($P291:W291)+SUM($P320:W320)","v":0},{"$f":"SUM($P202:X202)-SUM($P291:X291)+SUM($P320:X320)","v":0},{"$f":"SUM($P202:Y202)-SUM($P291:Y291)+SUM($P320:Y320)","v":0},{"$f":"SUM($P202:Z202)-SUM($P291:Z291)+SUM($P320:Z320)","v":0},{"$f":"SUM($P202:AA202)-SUM($P291:AA291)+SUM($P320:AA320)","v":0},{"$f":"SUM($P202:AB202)-SUM($P291:AB291)+SUM($P320:AB320)","v":0},{"$f":"SUM($P202:AC202)-SUM($P291:AC291)+SUM($P320:AC320)","v":0},{"$f":"SUM($P202:AD202)-SUM($P291:AD291)+SUM($P320:AD320)","v":0},{"$f":"SUM($P202:AE202)-SUM($P291:AE291)+SUM($P320:AE320)","v":0},{"$f":"SUM($P202:AF202)-SUM($P291:AF291)+SUM($P320:AF320)","v":0},{"$f":"SUM($P202:AG202)-SUM($P291:AG291)+SUM($P320:AG320)","v":0},{"$f":"SUM($P202:AH202)-SUM($P291:AH291)+SUM($P320:AH320)","v":0},{"$f":"SUM($P202:AI202)-SUM($P291:AI291)+SUM($P320:AI320)","v":0},{"$f":"SUM($P202:AJ202)-SUM($P291:AJ291)+SUM($P320:AJ320)","v":0},{"$f":"SUM($P202:AK202)-SUM($P291:AK291)+SUM($P320:AK320)","v":0},{"$f":"SUM($P202:AL202)-SUM($P291:AL291)+SUM($P320:AL320)","v":0},{"$f":"SUM($P202:AM202)-SUM($P291:AM291)+SUM($P320:AM320)","v":0},{"$f":"SUM($P202:AN202)-SUM($P291:AN291)+SUM($P320:AN320)","v":0},{"$f":"SUM($P202:AO202)-SUM($P291:AO291)+SUM($P320:AO320)","v":0},{"$f":"SUM($P202:AP202)-SUM($P291:AP291)+SUM($P320:AP320)","v":0},{"$f":"SUM($P202:AQ202)-SUM($P291:AQ291)+SUM($P320:AQ320)","v":0},{"$f":"SUM($P202:AR202)-SUM($P291:AR291)+SUM($P320:AR320)","v":0},{"$f":"SUM($P202:AS202)-SUM($P291:AS291)+SUM($P320:AS320)","v":0},{"$f":"SUM($P202:AT202)-SUM($P291:AT291)+SUM($P320:AT320)","v":0},{"$f":"SUM($P202:AU202)-SUM($P291:AU291)+SUM($P320:AU320)","v":0},{"$f":"SUM($P202:AV202)-SUM($P291:AV291)+SUM($P320:AV320)","v":0},{"$f":"SUM($P202:AW202)-SUM($P291:AW291)+SUM($P320:AW320)","v":0},{"$f":"SUM($P202:AX202)-SUM($P291:AX291)+SUM($P320:AX320)","v":0},{"$f":"SUM($P202:AY202)-SUM($P291:AY291)+SUM($P320:AY320)","v":0},{"$f":"SUM($P202:AZ202)-SUM($P291:AZ291)+SUM($P320:AZ320)","v":0},{"$f":"SUM($P202:BA202)-SUM($P291:BA291)+SUM($P320:BA320)","v":0},{"$f":"SUM($P202:BB202)-SUM($P291:BB291)+SUM($P320:BB320)","v":0},{"$f":"SUM($P202:BC202)-SUM($P291:BC291)+SUM($P320:BC320)","v":0},{"$f":"SUM($P202:BD202)-SUM($P291:BD291)+SUM($P320:BD320)","v":0},{"$f":"SUM($P202:BE202)-SUM($P291:BE291)+SUM($P320:BE320)","v":0},{"$f":"SUM($P202:BF202)-SUM($P291:BF291)+SUM($P320:BF320)","v":0},{"$f":"SUM($P202:BG202)-SUM($P291:BG291)+SUM($P320:BG320)","v":0},{"$f":"SUM($P202:BH202)-SUM($P291:BH291)+SUM($P320:BH320)","v":0},{"$f":"SUM($P202:BI202)-SUM($P291:BI291)+SUM($P320:BI320)","v":0},{"$f":"SUM($P202:BJ202)-SUM($P291:BJ291)+SUM($P320:BJ320)","v":0},{"$f":"SUM($P202:BK202)-SUM($P291:BK291)+SUM($P320:BK320)","v":0},{"$f":"SUM($P202:BL202)-SUM($P291:BL291)+SUM($P320:BL320)","v":0},{"$f":"SUM($P202:BM202)-SUM($P291:BM291)+SUM($P320:BM320)","v":0},{"$f":"SUM($P202:BN202)-SUM($P291:BN291)+SUM($P320:BN320)","v":0}]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P203:P203)-SUM($P292:P292)+SUM($P321:P321)","v":0},{"$f":"SUM($P203:Q203)-SUM($P292:Q292)+SUM($P321:Q321)","v":0},{"$f":"SUM($P203:R203)-SUM($P292:R292)+SUM($P321:R321)","v":0},{"$f":"SUM($P203:S203)-SUM($P292:S292)+SUM($P321:S321)","v":0},{"$f":"SUM($P203:T203)-SUM($P292:T292)+SUM($P321:T321)","v":0},{"$f":"SUM($P203:U203)-SUM($P292:U292)+SUM($P321:U321)","v":0},{"$f":"SUM($P203:V203)-SUM($P292:V292)+SUM($P321:V321)","v":0},{"$f":"SUM($P203:W203)-SUM($P292:W292)+SUM($P321:W321)","v":0},{"$f":"SUM($P203:X203)-SUM($P292:X292)+SUM($P321:X321)","v":0},{"$f":"SUM($P203:Y203)-SUM($P292:Y292)+SUM($P321:Y321)","v":0},{"$f":"SUM($P203:Z203)-SUM($P292:Z292)+SUM($P321:Z321)","v":0},{"$f":"SUM($P203:AA203)-SUM($P292:AA292)+SUM($P321:AA321)","v":0},{"$f":"SUM($P203:AB203)-SUM($P292:AB292)+SUM($P321:AB321)","v":0},{"$f":"SUM($P203:AC203)-SUM($P292:AC292)+SUM($P321:AC321)","v":0},{"$f":"SUM($P203:AD203)-SUM($P292:AD292)+SUM($P321:AD321)","v":0},{"$f":"SUM($P203:AE203)-SUM($P292:AE292)+SUM($P321:AE321)","v":0},{"$f":"SUM($P203:AF203)-SUM($P292:AF292)+SUM($P321:AF321)","v":0},{"$f":"SUM($P203:AG203)-SUM($P292:AG292)+SUM($P321:AG321)","v":0},{"$f":"SUM($P203:AH203)-SUM($P292:AH292)+SUM($P321:AH321)","v":0},{"$f":"SUM($P203:AI203)-SUM($P292:AI292)+SUM($P321:AI321)","v":0},{"$f":"SUM($P203:AJ203)-SUM($P292:AJ292)+SUM($P321:AJ321)","v":0},{"$f":"SUM($P203:AK203)-SUM($P292:AK292)+SUM($P321:AK321)","v":0},{"$f":"SUM($P203:AL203)-SUM($P292:AL292)+SUM($P321:AL321)","v":0},{"$f":"SUM($P203:AM203)-SUM($P292:AM292)+SUM($P321:AM321)","v":0},{"$f":"SUM($P203:AN203)-SUM($P292:AN292)+SUM($P321:AN321)","v":0},{"$f":"SUM($P203:AO203)-SUM($P292:AO292)+SUM($P321:AO321)","v":0},{"$f":"SUM($P203:AP203)-SUM($P292:AP292)+SUM($P321:AP321)","v":0},{"$f":"SUM($P203:AQ203)-SUM($P292:AQ292)+SUM($P321:AQ321)","v":0},{"$f":"SUM($P203:AR203)-SUM($P292:AR292)+SUM($P321:AR321)","v":0},{"$f":"SUM($P203:AS203)-SUM($P292:AS292)+SUM($P321:AS321)","v":0},{"$f":"SUM($P203:AT203)-SUM($P292:AT292)+SUM($P321:AT321)","v":0},{"$f":"SUM($P203:AU203)-SUM($P292:AU292)+SUM($P321:AU321)","v":0},{"$f":"SUM($P203:AV203)-SUM($P292:AV292)+SUM($P321:AV321)","v":0},{"$f":"SUM($P203:AW203)-SUM($P292:AW292)+SUM($P321:AW321)","v":0},{"$f":"SUM($P203:AX203)-SUM($P292:AX292)+SUM($P321:AX321)","v":0},{"$f":"SUM($P203:AY203)-SUM($P292:AY292)+SUM($P321:AY321)","v":0},{"$f":"SUM($P203:AZ203)-SUM($P292:AZ292)+SUM($P321:AZ321)","v":0},{"$f":"SUM($P203:BA203)-SUM($P292:BA292)+SUM($P321:BA321)","v":0},{"$f":"SUM($P203:BB203)-SUM($P292:BB292)+SUM($P321:BB321)","v":0},{"$f":"SUM($P203:BC203)-SUM($P292:BC292)+SUM($P321:BC321)","v":0},{"$f":"SUM($P203:BD203)-SUM($P292:BD292)+SUM($P321:BD321)","v":0},{"$f":"SUM($P203:BE203)-SUM($P292:BE292)+SUM($P321:BE321)","v":0},{"$f":"SUM($P203:BF203)-SUM($P292:BF292)+SUM($P321:BF321)","v":0},{"$f":"SUM($P203:BG203)-SUM($P292:BG292)+SUM($P321:BG321)","v":0},{"$f":"SUM($P203:BH203)-SUM($P292:BH292)+SUM($P321:BH321)","v":0},{"$f":"SUM($P203:BI203)-SUM($P292:BI292)+SUM($P321:BI321)","v":0},{"$f":"SUM($P203:BJ203)-SUM($P292:BJ292)+SUM($P321:BJ321)","v":0},{"$f":"SUM($P203:BK203)-SUM($P292:BK292)+SUM($P321:BK321)","v":0},{"$f":"SUM($P203:BL203)-SUM($P292:BL292)+SUM($P321:BL321)","v":0},{"$f":"SUM($P203:BM203)-SUM($P292:BM292)+SUM($P321:BM321)","v":0},{"$f":"SUM($P203:BN203)-SUM($P292:BN292)+SUM($P321:BN321)","v":0}]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P204:P204)-SUM($P293:P293)+SUM($P322:P322)","v":4860.8459815091583},{"$f":"SUM($P204:Q204)-SUM($P293:Q293)+SUM($P322:Q322)","v":6613.2465557901469},{"$f":"SUM($P204:R204)-SUM($P293:R293)+SUM($P322:R322)","v":6241.4287887460723},{"$f":"SUM($P204:S204)-SUM($P293:S293)+SUM($P322:S322)","v":5869.6110217019968},{"$f":"SUM($P204:T204)-SUM($P293:T293)+SUM($P322:T322)","v":5497.7932546579223},{"$f":"SUM($P204:U204)-SUM($P293:U293)+SUM($P322:U322)","v":5125.9754876138477},{"$f":"SUM($P204:V204)-SUM($P293:V293)+SUM($P322:V322)","v":4754.1577205697731},{"$f":"SUM($P204:W204)-SUM($P293:W293)+SUM($P322:W322)","v":4382.3399535256985},{"$f":"SUM($P204:X204)-SUM($P293:X293)+SUM($P322:X322)","v":4010.522186481624},{"$f":"SUM($P204:Y204)-SUM($P293:Y293)+SUM($P322:Y322)","v":3638.7044194375494},{"$f":"SUM($P204:Z204)-SUM($P293:Z293)+SUM($P322:Z322)","v":3266.8866523934748},{"$f":"SUM($P204:AA204)-SUM($P293:AA293)+SUM($P322:AA322)","v":2895.0688853494003},{"$f":"SUM($P204:AB204)-SUM($P293:AB293)+SUM($P322:AB322)","v":2523.2511183053257},{"$f":"SUM($P204:AC204)-SUM($P293:AC293)+SUM($P322:AC322)","v":2151.4333512612511},{"$f":"SUM($P204:AD204)-SUM($P293:AD293)+SUM($P322:AD322)","v":1779.6155842171765},{"$f":"SUM($P204:AE204)-SUM($P293:AE293)+SUM($P322:AE322)","v":1407.797817173102},{"$f":"SUM($P204:AF204)-SUM($P293:AF293)+SUM($P322:AF322)","v":1035.9800501290274},{"$f":"SUM($P204:AG204)-SUM($P293:AG293)+SUM($P322:AG322)","v":664.16228308495283},{"$f":"SUM($P204:AH204)-SUM($P293:AH293)+SUM($P322:AH322)","v":292.34451604087826},{"$f":"SUM($P204:AI204)-SUM($P293:AI293)+SUM($P322:AI322)","v":53.742724035529136},{"$f":"SUM($P204:AJ204)-SUM($P293:AJ293)+SUM($P322:AJ322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AK204)-SUM($P293:AK293)+SUM($P322:AK322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AL204)-SUM($P293:AL293)+SUM($P322:AL322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AM204)-SUM($P293:AM293)+SUM($P322:AM322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AN204)-SUM($P293:AN293)+SUM($P322:AN322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AO204)-SUM($P293:AO293)+SUM($P322:AO322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AP204)-SUM($P293:AP293)+SUM($P322:AP322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AQ204)-SUM($P293:AQ293)+SUM($P322:AQ322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AR204)-SUM($P293:AR293)+SUM($P322:AR322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AS204)-SUM($P293:AS293)+SUM($P322:AS322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AT204)-SUM($P293:AT293)+SUM($P322:AT322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AU204)-SUM($P293:AU293)+SUM($P322:AU322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AV204)-SUM($P293:AV293)+SUM($P322:AV322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AW204)-SUM($P293:AW293)+SUM($P322:AW322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AX204)-SUM($P293:AX293)+SUM($P322:AX322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AY204)-SUM($P293:AY293)+SUM($P322:AY322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:AZ204)-SUM($P293:AZ293)+SUM($P322:AZ322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BA204)-SUM($P293:BA293)+SUM($P322:BA322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BB204)-SUM($P293:BB293)+SUM($P322:BB322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BC204)-SUM($P293:BC293)+SUM($P322:BC322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BD204)-SUM($P293:BD293)+SUM($P322:BD322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BE204)-SUM($P293:BE293)+SUM($P322:BE322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BF204)-SUM($P293:BF293)+SUM($P322:BF322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BG204)-SUM($P293:BG293)+SUM($P322:BG322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BH204)-SUM($P293:BH293)+SUM($P322:BH322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BI204)-SUM($P293:BI293)+SUM($P322:BI322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BJ204)-SUM($P293:BJ293)+SUM($P322:BJ322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BK204)-SUM($P293:BK293)+SUM($P322:BK322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BL204)-SUM($P293:BL293)+SUM($P322:BL322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BM204)-SUM($P293:BM293)+SUM($P322:BM322)","v":5.4569682106375694E-12},{"$f":"SUM($P204:BN204)-SUM($P293:BN293)+SUM($P322:BN322)","v":5.4569682106375694E-12}]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P205:P205)-SUM($P294:P294)+SUM($P323:P323)","v":0},{"$f":"SUM($P205:Q205)-SUM($P294:Q294)+SUM($P323:Q323)","v":0},{"$f":"SUM($P205:R205)-SUM($P294:R294)+SUM($P323:R323)","v":0},{"$f":"SUM($P205:S205)-SUM($P294:S294)+SUM($P323:S323)","v":0},{"$f":"SUM($P205:T205)-SUM($P294:T294)+SUM($P323:T323)","v":0},{"$f":"SUM($P205:U205)-SUM($P294:U294)+SUM($P323:U323)","v":0},{"$f":"SUM($P205:V205)-SUM($P294:V294)+SUM($P323:V323)","v":0},{"$f":"SUM($P205:W205)-SUM($P294:W294)+SUM($P323:W323)","v":0},{"$f":"SUM($P205:X205)-SUM($P294:X294)+SUM($P323:X323)","v":0},{"$f":"SUM($P205:Y205)-SUM($P294:Y294)+SUM($P323:Y323)","v":0},{"$f":"SUM($P205:Z205)-SUM($P294:Z294)+SUM($P323:Z323)","v":0},{"$f":"SUM($P205:AA205)-SUM($P294:AA294)+SUM($P323:AA323)","v":0},{"$f":"SUM($P205:AB205)-SUM($P294:AB294)+SUM($P323:AB323)","v":0},{"$f":"SUM($P205:AC205)-SUM($P294:AC294)+SUM($P323:AC323)","v":0},{"$f":"SUM($P205:AD205)-SUM($P294:AD294)+SUM($P323:AD323)","v":0},{"$f":"SUM($P205:AE205)-SUM($P294:AE294)+SUM($P323:AE323)","v":0},{"$f":"SUM($P205:AF205)-SUM($P294:AF294)+SUM($P323:AF323)","v":0},{"$f":"SUM($P205:AG205)-SUM($P294:AG294)+SUM($P323:AG323)","v":0},{"$f":"SUM($P205:AH205)-SUM($P294:AH294)+SUM($P323:AH323)","v":0},{"$f":"SUM($P205:AI205)-SUM($P294:AI294)+SUM($P323:AI323)","v":0},{"$f":"SUM($P205:AJ205)-SUM($P294:AJ294)+SUM($P323:AJ323)","v":0},{"$f":"SUM($P205:AK205)-SUM($P294:AK294)+SUM($P323:AK323)","v":0},{"$f":"SUM($P205:AL205)-SUM($P294:AL294)+SUM($P323:AL323)","v":0},{"$f":"SUM($P205:AM205)-SUM($P294:AM294)+SUM($P323:AM323)","v":0},{"$f":"SUM($P205:AN205)-SUM($P294:AN294)+SUM($P323:AN323)","v":0},{"$f":"SUM($P205:AO205)-SUM($P294:AO294)+SUM($P323:AO323)","v":0},{"$f":"SUM($P205:AP205)-SUM($P294:AP294)+SUM($P323:AP323)","v":0},{"$f":"SUM($P205:AQ205)-SUM($P294:AQ294)+SUM($P323:AQ323)","v":0},{"$f":"SUM($P205:AR205)-SUM($P294:AR294)+SUM($P323:AR323)","v":0},{"$f":"SUM($P205:AS205)-SUM($P294:AS294)+SUM($P323:AS323)","v":0},{"$f":"SUM($P205:AT205)-SUM($P294:AT294)+SUM($P323:AT323)","v":0},{"$f":"SUM($P205:AU205)-SUM($P294:AU294)+SUM($P323:AU323)","v":0},{"$f":"SUM($P205:AV205)-SUM($P294:AV294)+SUM($P323:AV323)","v":0},{"$f":"SUM($P205:AW205)-SUM($P294:AW294)+SUM($P323:AW323)","v":0},{"$f":"SUM($P205:AX205)-SUM($P294:AX294)+SUM($P323:AX323)","v":0},{"$f":"SUM($P205:AY205)-SUM($P294:AY294)+SUM($P323:AY323)","v":0},{"$f":"SUM($P205:AZ205)-SUM($P294:AZ294)+SUM($P323:AZ323)","v":0},{"$f":"SUM($P205:BA205)-SUM($P294:BA294)+SUM($P323:BA323)","v":0},{"$f":"SUM($P205:BB205)-SUM($P294:BB294)+SUM($P323:BB323)","v":0},{"$f":"SUM($P205:BC205)-SUM($P294:BC294)+SUM($P323:BC323)","v":0},{"$f":"SUM($P205:BD205)-SUM($P294:BD294)+SUM($P323:BD323)","v":0},{"$f":"SUM($P205:BE205)-SUM($P294:BE294)+SUM($P323:BE323)","v":0},{"$f":"SUM($P205:BF205)-SUM($P294:BF294)+SUM($P323:BF323)","v":0},{"$f":"SUM($P205:BG205)-SUM($P294:BG294)+SUM($P323:BG323)","v":0},{"$f":"SUM($P205:BH205)-SUM($P294:BH294)+SUM($P323:BH323)","v":0},{"$f":"SUM($P205:BI205)-SUM($P294:BI294)+SUM($P323:BI323)","v":0},{"$f":"SUM($P205:BJ205)-SUM($P294:BJ294)+SUM($P323:BJ323)","v":0},{"$f":"SUM($P205:BK205)-SUM($P294:BK294)+SUM($P323:BK323)","v":0},{"$f":"SUM($P205:BL205)-SUM($P294:BL294)+SUM($P323:BL323)","v":0},{"$f":"SUM($P205:BM205)-SUM($P294:BM294)+SUM($P323:BM323)","v":0},{"$f":"SUM($P205:BN205)-SUM($P294:BN294)+SUM($P323:BN323)","v":0}]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P206:P206)-SUM($P295:P295)+SUM($P324:P324)","v":0},{"$f":"SUM($P206:Q206)-SUM($P295:Q295)+SUM($P324:Q324)","v":0},{"$f":"SUM($P206:R206)-SUM($P295:R295)+SUM($P324:R324)","v":0},{"$f":"SUM($P206:S206)-SUM($P295:S295)+SUM($P324:S324)","v":0},{"$f":"SUM($P206:T206)-SUM($P295:T295)+SUM($P324:T324)","v":0},{"$f":"SUM($P206:U206)-SUM($P295:U295)+SUM($P324:U324)","v":0},{"$f":"SUM($P206:V206)-SUM($P295:V295)+SUM($P324:V324)","v":0},{"$f":"SUM($P206:W206)-SUM($P295:W295)+SUM($P324:W324)","v":0},{"$f":"SUM($P206:X206)-SUM($P295:X295)+SUM($P324:X324)","v":0},{"$f":"SUM($P206:Y206)-SUM($P295:Y295)+SUM($P324:Y324)","v":0},{"$f":"SUM($P206:Z206)-SUM($P295:Z295)+SUM($P324:Z324)","v":0},{"$f":"SUM($P206:AA206)-SUM($P295:AA295)+SUM($P324:AA324)","v":0},{"$f":"SUM($P206:AB206)-SUM($P295:AB295)+SUM($P324:AB324)","v":0},{"$f":"SUM($P206:AC206)-SUM($P295:AC295)+SUM($P324:AC324)","v":0},{"$f":"SUM($P206:AD206)-SUM($P295:AD295)+SUM($P324:AD324)","v":0},{"$f":"SUM($P206:AE206)-SUM($P295:AE295)+SUM($P324:AE324)","v":0},{"$f":"SUM($P206:AF206)-SUM($P295:AF295)+SUM($P324:AF324)","v":0},{"$f":"SUM($P206:AG206)-SUM($P295:AG295)+SUM($P324:AG324)","v":0},{"$f":"SUM($P206:AH206)-SUM($P295:AH295)+SUM($P324:AH324)","v":0},{"$f":"SUM($P206:AI206)-SUM($P295:AI295)+SUM($P324:AI324)","v":0},{"$f":"SUM($P206:AJ206)-SUM($P295:AJ295)+SUM($P324:AJ324)","v":0},{"$f":"SUM($P206:AK206)-SUM($P295:AK295)+SUM($P324:AK324)","v":0},{"$f":"SUM($P206:AL206)-SUM($P295:AL295)+SUM($P324:AL324)","v":0},{"$f":"SUM($P206:AM206)-SUM($P295:AM295)+SUM($P324:AM324)","v":0},{"$f":"SUM($P206:AN206)-SUM($P295:AN295)+SUM($P324:AN324)","v":0},{"$f":"SUM($P206:AO206)-SUM($P295:AO295)+SUM($P324:AO324)","v":0},{"$f":"SUM($P206:AP206)-SUM($P295:AP295)+SUM($P324:AP324)","v":0},{"$f":"SUM($P206:AQ206)-SUM($P295:AQ295)+SUM($P324:AQ324)","v":0},{"$f":"SUM($P206:AR206)-SUM($P295:AR295)+SUM($P324:AR324)","v":0},{"$f":"SUM($P206:AS206)-SUM($P295:AS295)+SUM($P324:AS324)","v":0},{"$f":"SUM($P206:AT206)-SUM($P295:AT295)+SUM($P324:AT324)","v":0},{"$f":"SUM($P206:AU206)-SUM($P295:AU295)+SUM($P324:AU324)","v":0},{"$f":"SUM($P206:AV206)-SUM($P295:AV295)+SUM($P324:AV324)","v":0},{"$f":"SUM($P206:AW206)-SUM($P295:AW295)+SUM($P324:AW324)","v":0},{"$f":"SUM($P206:AX206)-SUM($P295:AX295)+SUM($P324:AX324)","v":0},{"$f":"SUM($P206:AY206)-SUM($P295:AY295)+SUM($P324:AY324)","v":0},{"$f":"SUM($P206:AZ206)-SUM($P295:AZ295)+SUM($P324:AZ324)","v":0},{"$f":"SUM($P206:BA206)-SUM($P295:BA295)+SUM($P324:BA324)","v":0},{"$f":"SUM($P206:BB206)-SUM($P295:BB295)+SUM($P324:BB324)","v":0},{"$f":"SUM($P206:BC206)-SUM($P295:BC295)+SUM($P324:BC324)","v":0},{"$f":"SUM($P206:BD206)-SUM($P295:BD295)+SUM($P324:BD324)","v":0},{"$f":"SUM($P206:BE206)-SUM($P295:BE295)+SUM($P324:BE324)","v":0},{"$f":"SUM($P206:BF206)-SUM($P295:BF295)+SUM($P324:BF324)","v":0},{"$f":"SUM($P206:BG206)-SUM($P295:BG295)+SUM($P324:BG324)","v":0},{"$f":"SUM($P206:BH206)-SUM($P295:BH295)+SUM($P324:BH324)","v":0},{"$f":"SUM($P206:BI206)-SUM($P295:BI295)+SUM($P324:BI324)","v":0},{"$f":"SUM($P206:BJ206)-SUM($P295:BJ295)+SUM($P324:BJ324)","v":0},{"$f":"SUM($P206:BK206)-SUM($P295:BK295)+SUM($P324:BK324)","v":0},{"$f":"SUM($P206:BL206)-SUM($P295:BL295)+SUM($P324:BL324)","v":0},{"$f":"SUM($P206:BM206)-SUM($P295:BM295)+SUM($P324:BM324)","v":0},{"$f":"SUM($P206:BN206)-SUM($P295:BN295)+SUM($P324:BN324)","v":0}]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P207:P207)-SUM($P296:P296)+SUM($P325:P325)","v":0},{"$f":"SUM($P207:Q207)-SUM($P296:Q296)+SUM($P325:Q325)","v":0},{"$f":"SUM($P207:R207)-SUM($P296:R296)+SUM($P325:R325)","v":0},{"$f":"SUM($P207:S207)-SUM($P296:S296)+SUM($P325:S325)","v":0},{"$f":"SUM($P207:T207)-SUM($P296:T296)+SUM($P325:T325)","v":0},{"$f":"SUM($P207:U207)-SUM($P296:U296)+SUM($P325:U325)","v":0},{"$f":"SUM($P207:V207)-SUM($P296:V296)+SUM($P325:V325)","v":0},{"$f":"SUM($P207:W207)-SUM($P296:W296)+SUM($P325:W325)","v":0},{"$f":"SUM($P207:X207)-SUM($P296:X296)+SUM($P325:X325)","v":0},{"$f":"SUM($P207:Y207)-SUM($P296:Y296)+SUM($P325:Y325)","v":0},{"$f":"SUM($P207:Z207)-SUM($P296:Z296)+SUM($P325:Z325)","v":0},{"$f":"SUM($P207:AA207)-SUM($P296:AA296)+SUM($P325:AA325)","v":0},{"$f":"SUM($P207:AB207)-SUM($P296:AB296)+SUM($P325:AB325)","v":0},{"$f":"SUM($P207:AC207)-SUM($P296:AC296)+SUM($P325:AC325)","v":0},{"$f":"SUM($P207:AD207)-SUM($P296:AD296)+SUM($P325:AD325)","v":0},{"$f":"SUM($P207:AE207)-SUM($P296:AE296)+SUM($P325:AE325)","v":0},{"$f":"SUM($P207:AF207)-SUM($P296:AF296)+SUM($P325:AF325)","v":0},{"$f":"SUM($P207:AG207)-SUM($P296:AG296)+SUM($P325:AG325)","v":0},{"$f":"SUM($P207:AH207)-SUM($P296:AH296)+SUM($P325:AH325)","v":0},{"$f":"SUM($P207:AI207)-SUM($P296:AI296)+SUM($P325:AI325)","v":0},{"$f":"SUM($P207:AJ207)-SUM($P296:AJ296)+SUM($P325:AJ325)","v":0},{"$f":"SUM($P207:AK207)-SUM($P296:AK296)+SUM($P325:AK325)","v":0},{"$f":"SUM($P207:AL207)-SUM($P296:AL296)+SUM($P325:AL325)","v":0},{"$f":"SUM($P207:AM207)-SUM($P296:AM296)+SUM($P325:AM325)","v":0},{"$f":"SUM($P207:AN207)-SUM($P296:AN296)+SUM($P325:AN325)","v":0},{"$f":"SUM($P207:AO207)-SUM($P296:AO296)+SUM($P325:AO325)","v":0},{"$f":"SUM($P207:AP207)-SUM($P296:AP296)+SUM($P325:AP325)","v":0},{"$f":"SUM($P207:AQ207)-SUM($P296:AQ296)+SUM($P325:AQ325)","v":0},{"$f":"SUM($P207:AR207)-SUM($P296:AR296)+SUM($P325:AR325)","v":0},{"$f":"SUM($P207:AS207)-SUM($P296:AS296)+SUM($P325:AS325)","v":0},{"$f":"SUM($P207:AT207)-SUM($P296:AT296)+SUM($P325:AT325)","v":0},{"$f":"SUM($P207:AU207)-SUM($P296:AU296)+SUM($P325:AU325)","v":0},{"$f":"SUM($P207:AV207)-SUM($P296:AV296)+SUM($P325:AV325)","v":0},{"$f":"SUM($P207:AW207)-SUM($P296:AW296)+SUM($P325:AW325)","v":0},{"$f":"SUM($P207:AX207)-SUM($P296:AX296)+SUM($P325:AX325)","v":0},{"$f":"SUM($P207:AY207)-SUM($P296:AY296)+SUM($P325:AY325)","v":0},{"$f":"SUM($P207:AZ207)-SUM($P296:AZ296)+SUM($P325:AZ325)","v":0},{"$f":"SUM($P207:BA207)-SUM($P296:BA296)+SUM($P325:BA325)","v":0},{"$f":"SUM($P207:BB207)-SUM($P296:BB296)+SUM($P325:BB325)","v":0},{"$f":"SUM($P207:BC207)-SUM($P296:BC296)+SUM($P325:BC325)","v":0},{"$f":"SUM($P207:BD207)-SUM($P296:BD296)+SUM($P325:BD325)","v":0},{"$f":"SUM($P207:BE207)-SUM($P296:BE296)+SUM($P325:BE325)","v":0},{"$f":"SUM($P207:BF207)-SUM($P296:BF296)+SUM($P325:BF325)","v":0},{"$f":"SUM($P207:BG207)-SUM($P296:BG296)+SUM($P325:BG325)","v":0},{"$f":"SUM($P207:BH207)-SUM($P296:BH296)+SUM($P325:BH325)","v":0},{"$f":"SUM($P207:BI207)-SUM($P296:BI296)+SUM($P325:BI325)","v":0},{"$f":"SUM($P207:BJ207)-SUM($P296:BJ296)+SUM($P325:BJ325)","v":0},{"$f":"SUM($P207:BK207)-SUM($P296:BK296)+SUM($P325:BK325)","v":0},{"$f":"SUM($P207:BL207)-SUM($P296:BL296)+SUM($P325:BL325)","v":0},{"$f":"SUM($P207:BM207)-SUM($P296:BM296)+SUM($P325:BM325)","v":0},{"$f":"SUM($P207:BN207)-SUM($P296:BN296)+SUM($P325:BN325)","v":0}]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P208:P208)-SUM($P297:P297)+SUM($P326:P326)","v":0},{"$f":"SUM($P208:Q208)-SUM($P297:Q297)+SUM($P326:Q326)","v":0},{"$f":"SUM($P208:R208)-SUM($P297:R297)+SUM($P326:R326)","v":0},{"$f":"SUM($P208:S208)-SUM($P297:S297)+SUM($P326:S326)","v":0},{"$f":"SUM($P208:T208)-SUM($P297:T297)+SUM($P326:T326)","v":0},{"$f":"SUM($P208:U208)-SUM($P297:U297)+SUM($P326:U326)","v":0},{"$f":"SUM($P208:V208)-SUM($P297:V297)+SUM($P326:V326)","v":0},{"$f":"SUM($P208:W208)-SUM($P297:W297)+SUM($P326:W326)","v":0},{"$f":"SUM($P208:X208)-SUM($P297:X297)+SUM($P326:X326)","v":0},{"$f":"SUM($P208:Y208)-SUM($P297:Y297)+SUM($P326:Y326)","v":0},{"$f":"SUM($P208:Z208)-SUM($P297:Z297)+SUM($P326:Z326)","v":0},{"$f":"SUM($P208:AA208)-SUM($P297:AA297)+SUM($P326:AA326)","v":0},{"$f":"SUM($P208:AB208)-SUM($P297:AB297)+SUM($P326:AB326)","v":0},{"$f":"SUM($P208:AC208)-SUM($P297:AC297)+SUM($P326:AC326)","v":0},{"$f":"SUM($P208:AD208)-SUM($P297:AD297)+SUM($P326:AD326)","v":0},{"$f":"SUM($P208:AE208)-SUM($P297:AE297)+SUM($P326:AE326)","v":0},{"$f":"SUM($P208:AF208)-SUM($P297:AF297)+SUM($P326:AF326)","v":0},{"$f":"SUM($P208:AG208)-SUM($P297:AG297)+SUM($P326:AG326)","v":0},{"$f":"SUM($P208:AH208)-SUM($P297:AH297)+SUM($P326:AH326)","v":0},{"$f":"SUM($P208:AI208)-SUM($P297:AI297)+SUM($P326:AI326)","v":0},{"$f":"SUM($P208:AJ208)-SUM($P297:AJ297)+SUM($P326:AJ326)","v":0},{"$f":"SUM($P208:AK208)-SUM($P297:AK297)+SUM($P326:AK326)","v":0},{"$f":"SUM($P208:AL208)-SUM($P297:AL297)+SUM($P326:AL326)","v":0},{"$f":"SUM($P208:AM208)-SUM($P297:AM297)+SUM($P326:AM326)","v":0},{"$f":"SUM($P208:AN208)-SUM($P297:AN297)+SUM($P326:AN326)","v":0},{"$f":"SUM($P208:AO208)-SUM($P297:AO297)+SUM($P326:AO326)","v":0},{"$f":"SUM($P208:AP208)-SUM($P297:AP297)+SUM($P326:AP326)","v":0},{"$f":"SUM($P208:AQ208)-SUM($P297:AQ297)+SUM($P326:AQ326)","v":0},{"$f":"SUM($P208:AR208)-SUM($P297:AR297)+SUM($P326:AR326)","v":0},{"$f":"SUM($P208:AS208)-SUM($P297:AS297)+SUM($P326:AS326)","v":0},{"$f":"SUM($P208:AT208)-SUM($P297:AT297)+SUM($P326:AT326)","v":0},{"$f":"SUM($P208:AU208)-SUM($P297:AU297)+SUM($P326:AU326)","v":0},{"$f":"SUM($P208:AV208)-SUM($P297:AV297)+SUM($P326:AV326)","v":0},{"$f":"SUM($P208:AW208)-SUM($P297:AW297)+SUM($P326:AW326)","v":0},{"$f":"SUM($P208:AX208)-SUM($P297:AX297)+SUM($P326:AX326)","v":0},{"$f":"SUM($P208:AY208)-SUM($P297:AY297)+SUM($P326:AY326)","v":0},{"$f":"SUM($P208:AZ208)-SUM($P297:AZ297)+SUM($P326:AZ326)","v":0},{"$f":"SUM($P208:BA208)-SUM($P297:BA297)+SUM($P326:BA326)","v":0},{"$f":"SUM($P208:BB208)-SUM($P297:BB297)+SUM($P326:BB326)","v":0},{"$f":"SUM($P208:BC208)-SUM($P297:BC297)+SUM($P326:BC326)","v":0},{"$f":"SUM($P208:BD208)-SUM($P297:BD297)+SUM($P326:BD326)","v":0},{"$f":"SUM($P208:BE208)-SUM($P297:BE297)+SUM($P326:BE326)","v":0},{"$f":"SUM($P208:BF208)-SUM($P297:BF297)+SUM($P326:BF326)","v":0},{"$f":"SUM($P208:BG208)-SUM($P297:BG297)+SUM($P326:BG326)","v":0},{"$f":"SUM($P208:BH208)-SUM($P297:BH297)+SUM($P326:BH326)","v":0},{"$f":"SUM($P208:BI208)-SUM($P297:BI297)+SUM($P326:BI326)","v":0},{"$f":"SUM($P208:BJ208)-SUM($P297:BJ297)+SUM($P326:BJ326)","v":0},{"$f":"SUM($P208:BK208)-SUM($P297:BK297)+SUM($P326:BK326)","v":0},{"$f":"SUM($P208:BL208)-SUM($P297:BL297)+SUM($P326:BL326)","v":0},{"$f":"SUM($P208:BM208)-SUM($P297:BM297)+SUM($P326:BM326)","v":0},{"$f":"SUM($P208:BN208)-SUM($P297:BN297)+SUM($P326:BN326)","v":0}]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P209:P209)-SUM($P298:P298)+SUM($P327:P327)","v":0},{"$f":"SUM($P209:Q209)-SUM($P298:Q298)+SUM($P327:Q327)","v":0},{"$f":"SUM($P209:R209)-SUM($P298:R298)+SUM($P327:R327)","v":0},{"$f":"SUM($P209:S209)-SUM($P298:S298)+SUM($P327:S327)","v":0},{"$f":"SUM($P209:T209)-SUM($P298:T298)+SUM($P327:T327)","v":0},{"$f":"SUM($P209:U209)-SUM($P298:U298)+SUM($P327:U327)","v":0},{"$f":"SUM($P209:V209)-SUM($P298:V298)+SUM($P327:V327)","v":0},{"$f":"SUM($P209:W209)-SUM($P298:W298)+SUM($P327:W327)","v":0},{"$f":"SUM($P209:X209)-SUM($P298:X298)+SUM($P327:X327)","v":0},{"$f":"SUM($P209:Y209)-SUM($P298:Y298)+SUM($P327:Y327)","v":0},{"$f":"SUM($P209:Z209)-SUM($P298:Z298)+SUM($P327:Z327)","v":0},{"$f":"SUM($P209:AA209)-SUM($P298:AA298)+SUM($P327:AA327)","v":0},{"$f":"SUM($P209:AB209)-SUM($P298:AB298)+SUM($P327:AB327)","v":0},{"$f":"SUM($P209:AC209)-SUM($P298:AC298)+SUM($P327:AC327)","v":0},{"$f":"SUM($P209:AD209)-SUM($P298:AD298)+SUM($P327:AD327)","v":0},{"$f":"SUM($P209:AE209)-SUM($P298:AE298)+SUM($P327:AE327)","v":0},{"$f":"SUM($P209:AF209)-SUM($P298:AF298)+SUM($P327:AF327)","v":0},{"$f":"SUM($P209:AG209)-SUM($P298:AG298)+SUM($P327:AG327)","v":0},{"$f":"SUM($P209:AH209)-SUM($P298:AH298)+SUM($P327:AH327)","v":0},{"$f":"SUM($P209:AI209)-SUM($P298:AI298)+SUM($P327:AI327)","v":0},{"$f":"SUM($P209:AJ209)-SUM($P298:AJ298)+SUM($P327:AJ327)","v":0},{"$f":"SUM($P209:AK209)-SUM($P298:AK298)+SUM($P327:AK327)","v":0},{"$f":"SUM($P209:AL209)-SUM($P298:AL298)+SUM($P327:AL327)","v":0},{"$f":"SUM($P209:AM209)-SUM($P298:AM298)+SUM($P327:AM327)","v":0},{"$f":"SUM($P209:AN209)-SUM($P298:AN298)+SUM($P327:AN327)","v":0},{"$f":"SUM($P209:AO209)-SUM($P298:AO298)+SUM($P327:AO327)","v":0},{"$f":"SUM($P209:AP209)-SUM($P298:AP298)+SUM($P327:AP327)","v":0},{"$f":"SUM($P209:AQ209)-SUM($P298:AQ298)+SUM($P327:AQ327)","v":0},{"$f":"SUM($P209:AR209)-SUM($P298:AR298)+SUM($P327:AR327)","v":0},{"$f":"SUM($P209:AS209)-SUM($P298:AS298)+SUM($P327:AS327)","v":0},{"$f":"SUM($P209:AT209)-SUM($P298:AT298)+SUM($P327:AT327)","v":0},{"$f":"SUM($P209:AU209)-SUM($P298:AU298)+SUM($P327:AU327)","v":0},{"$f":"SUM($P209:AV209)-SUM($P298:AV298)+SUM($P327:AV327)","v":0},{"$f":"SUM($P209:AW209)-SUM($P298:AW298)+SUM($P327:AW327)","v":0},{"$f":"SUM($P209:AX209)-SUM($P298:AX298)+SUM($P327:AX327)","v":0},{"$f":"SUM($P209:AY209)-SUM($P298:AY298)+SUM($P327:AY327)","v":0},{"$f":"SUM($P209:AZ209)-SUM($P298:AZ298)+SUM($P327:AZ327)","v":0},{"$f":"SUM($P209:BA209)-SUM($P298:BA298)+SUM($P327:BA327)","v":0},{"$f":"SUM($P209:BB209)-SUM($P298:BB298)+SUM($P327:BB327)","v":0},{"$f":"SUM($P209:BC209)-SUM($P298:BC298)+SUM($P327:BC327)","v":0},{"$f":"SUM($P209:BD209)-SUM($P298:BD298)+SUM($P327:BD327)","v":0},{"$f":"SUM($P209:BE209)-SUM($P298:BE298)+SUM($P327:BE327)","v":0},{"$f":"SUM($P209:BF209)-SUM($P298:BF298)+SUM($P327:BF327)","v":0},{"$f":"SUM($P209:BG209)-SUM($P298:BG298)+SUM($P327:BG327)","v":0},{"$f":"SUM($P209:BH209)-SUM($P298:BH298)+SUM($P327:BH327)","v":0},{"$f":"SUM($P209:BI209)-SUM($P298:BI298)+SUM($P327:BI327)","v":0},{"$f":"SUM($P209:BJ209)-SUM($P298:BJ298)+SUM($P327:BJ327)","v":0},{"$f":"SUM($P209:BK209)-SUM($P298:BK298)+SUM($P327:BK327)","v":0},{"$f":"SUM($P209:BL209)-SUM($P298:BL298)+SUM($P327:BL327)","v":0},{"$f":"SUM($P209:BM209)-SUM($P298:BM298)+SUM($P327:BM327)","v":0},{"$f":"SUM($P209:BN209)-SUM($P298:BN298)+SUM($P327:BN327)","v":0}]
[null,null,null,{"$f":"\"Total \"&D331","v":"Total Net Book Value"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P332:P356)","v":7486.2353062386683},183917.62516139177,190129.91855784995,192926.1990263582,194732.76236394048,200150.45968364147,200922.38700353549,201838.63475345253,203658.12157286803,205444.87486252325,206913.08658896762,208736.35296473291,210612.85404972825,212544.30941428393,214532.49483566056,216579.24415423351,218686.45119151883,220856.07173211683,224067.95285785574,229466.72171897106,235119.02310745383,240895.965490748,240654.24210179289,240466.66430408016,240335.04025347467,240261.23921780073,240247.19366142355,240294.90140143206,240406.42783789628,240583.90826075582,240829.55023598761,229697.09773181396,{"$f":"SUM(AV332:AV356)","v":220369.44281764037},211041.78790346676,201714.13298929314,192386.47807511955,183058.8231609459,173731.16824677231,164420.07557262786,155166.6739159624,145957.75176132849,136893.71009772291,128070.21094222882,119514.96881622875,111275.95111703887,103261.10451857123,95477.380164034068,87931.462115259055,80628.801706112616,73581.504747777566,66861.129758353331]
[]
[]
[null,null,null,"Deferred Tax Asset/(Liability)",null,null,null,null,"Cap.Interest - AFUDC Debt"]
["Production",null,{"$f":"C360+1","v":1},{"$f":"INDEX(D$66:D$90,$C361,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C361,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},{"$f":"L1121-L1063","v":0},null,null,null,null,null,null,{"$f":"N361+(P274-P1179-P718-P1063+P1121)*$H361-P1358","v":0},{"$f":"P361+(Q274-Q1179-Q718-Q1063+Q1121)*$H361-Q1358","v":0},-121.65600000000001,-113.54560000000001,{"$f":"S361+(T274-T1179-T718-T1063+T1121)*$H361-T1358","v":-27.575360000000003},58.394879999999944,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13]
["Distribution",null,{"$f":"C361+1","v":2},{"$f":"INDEX(D$66:D$90,$C362,1)","v":"PP&E - Dist"},"Capital",4,null,0.25345000000000001,{"$f":"L1122-L1064","v":0},null,null,null,null,null,null,0,{"$f":"P362+(Q275-Q1180-Q719-Q1064+Q1122)*$H362-Q1359","v":253.52273157294906},46.407216834369194,-88.737721513075229,-157.48913920449067,-164.62736972711122,-114.93274656817108,-12.521668008343937,138.48946767169642,297.46782583046024,456.5789710305362,615.55732918929994,774.66847438937589,933.64683254813963,1092.7579777482156,1251.7363359069793,1410.8474811070553,1569.825839265819,1481.1066587946711,888.61088046026873,296.24788916717853,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11,-2.2680524125462398E-11]
["Transmission",null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P363+(Q276-Q1181-Q720-Q1065+Q1123)*$H363-Q1360","v":89.948855097251837},107.36932883205058,140.10134974336719,186.53317602314718,245.37541422494689,315.49984508312821,390.94302390788943,466.38620273265064,541.66820737660646,523.4937392561086,428.23979840008684,333.14703172487054,237.89309086884879,142.80032419363249,47.546383337610749,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12,2.6005864128819667E-12]
["Other",null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P364+(Q277-Q1182-Q721-Q1066+Q1124)*$H364-Q1361","v":160.02667972064174},108.27909292908123,64.967455757448789,38.980473454469333,12.993491151489874,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13,1.2256862191861728E-13]
["Other",null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P365+(Q278-Q1183-Q722-Q1067+Q1125)*$H365-Q1362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P366+(Q279-Q1184-Q723-Q1068+Q1126)*$H366-Q1363","v":-120.66765646104977},-1245.9659535542153,-2214.2997631228473,-3037.8323849382195,-3726.9895045185667,-4292.1968073821236,-4742.4319671695921,-5086.6726575216753,-5413.5372053433666,-5740.1121507895514,-6066.9766986112427,-6393.5516440574274,-6720.4161918791187,-7046.9911373253035,-7373.8556851469948,-7700.4306305931796,-8027.2951784148709,-8353.8701238610556,-8680.7346716827469,-9007.3096171289326,-8688.0712651955801,-7722.7300135071819,-6757.3887618187837,-5792.0475101303855,-4826.7062584419873,-3861.3650067535891,-2896.0237550651909,-1930.6825033767927,-965.34125168839466,3.4106051316484809E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12,6.6258373843832647E-12]
["Transmission",null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P367+(Q280-Q1185-Q724-Q1069+Q1127)*$H367-Q1364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P368+(Q281-Q1186-Q725-Q1070+Q1128)*$H368-Q1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P369+(Q282-Q1187-Q726-Q1071+Q1129)*$H369-Q1366","v":1327.3658055000001},2810.7349015500004,2529.4787775482459,2276.3482659466672,2048.7864928907024,1833.278553720527,1617.7706145503516,1401.8974076866675,1186.3894685164921,970.516261652808,755.00832248263259,539.13511561894848,323.62717644877307,107.7539695850889,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P370+(Q283-Q1188-Q727-Q1072+Q1130)*$H370-Q1367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,-7.9214656296848931,{"$f":"P371+(Q284-Q1189-Q728-Q1073+Q1131)*$H371-Q1368","v":-41.880415376360666},-92.942845153172698,-206.13891160781805,-418.62606961028729,-731.60801368071475,-1154.4286814018124,-1629.9651452691885,-2155.1642317398405,-2725.9965650096783,-3340.3306460777985,-4000.2499216122187,-4709.2400549630738,-5473.2791125667891,-6295.0515297675092,-7176.5369287883359,-8119.7365373387383,-9126.6756019185887,-10199.340809884945,-11339.797259861189,-12535.042211069594,-13782.415508340331,-15055.515705541777,-16253.529311049519,-17356.976669744316,-18350.942866225756,-19248.110481980602,-20081.728266031234,-20856.195266781833,-21575.994163703919,-22241.348441403945,-22821.136081133391,-23223.843007127478,-23457.787128334676,-23530.450029473479,-23448.667328826399,-23218.544537062226,-22845.625223006631,-22339.007282879669,-21706.369097816954,-20939.987787620361,-20060.777977968501,-19123.688082943132,-18167.323564928811,-17201.055394957504,-16198.623519360219,-15158.815560038418,-14080.20240905886,-12960.964280600845,-11799.284017137643,-10593.734795306018]
["Transmission",null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,-0.17541664423076925,{"$f":"P372+(Q285-Q1190-Q729-Q1074+Q1132)*$H372-Q1369","v":-10.363844229838541},-117.11337989800882,-367.11434737226574,-636.35126843059379,-911.29081860795452,-1187.6316812117725,-1461.0740848324242,-1748.906852883835,-2070.8105540601714,-2422.0772350543079,-2794.0701751848705,-3187.8480813746969,-3603.3928043657725,-4042.2374876573112,-4505.6114098413527,-4985.3578707520837,-5400.1196448525279,-5738.7484942339979,-6068.4499797285944,-6396.0904458040923,-6725.1481228452267,-7058.3382106522286,-7388.4585494053163,-7708.9368363252042,-8024.6649372075308,-8340.5789588663647,-8656.6835493211165,-8972.9834727916859,-9289.4836126034697,-9606.1889741649957,-9895.5869350517733,-10115.018576905559,-10271.596391011482,-10371.677875751442,-10421.033222818591,-10424.923915068655,-10385.29159324291,-10301.048181989459,-10170.985123554074,-9994.0502072757427,-9768.9783561898548,-9494.659427444758,-9169.7689635804363,-8793.1359567374438,-8363.3735628227787,-7906.7645806464207,-7450.1555984700626,-6993.5733747648583,-6538.5728827322628,-6101.3286429587206]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P373+(Q286-Q1191-Q730-Q1075+Q1133)*$H373-Q1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P374+(Q287-Q1192-Q731-Q1076+Q1134)*$H374-Q1371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P375+(Q288-Q1193-Q732-Q1077+Q1135)*$H375-Q1372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P376+(Q289-Q1194-Q733-Q1078+Q1136)*$H376-Q1373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P377+(Q290-Q1195-Q734-Q1079+Q1137)*$H377-Q1374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P378+(Q291-Q1196-Q735-Q1080+Q1138)*$H378-Q1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P379+(Q292-Q1197-Q736-Q1081+Q1139)*$H379-Q1376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,0,null,null,null,null,null,null,-193.1017563653493,{"$f":"P380+(Q293-Q1198-Q737-Q1082+Q1140)*$H380-Q1377","v":-622.09303408905475},-949.46954322211718,-1108.2005634790264,-1225.5837586907769,-1268.1676185518609,-1204.9412742784091,-1110.7040612210883,-1016.4668481637675,-922.22963510644672,-827.99242204912593,-733.75520899180515,-639.51799593448436,-545.28078287716357,-451.04356981984279,-356.806356762522,-262.56914370520121,-168.33193064788045,-74.094717590559696,-13.621093406803858,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13,-3.3928415632544784E-13]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P381+(Q294-Q1199-Q738-Q1083+Q1141)*$H381-Q1378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P382+(Q295-Q1200-Q739-Q1084+Q1142)*$H382-Q1379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P383+(Q296-Q1201-Q740-Q1085+Q1143)*$H383-Q1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P384+(Q297-Q1202-Q741-Q1086+Q1144)*$H384-Q1381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,0,null,null,null,null,null,null,0,{"$f":"P385+(Q298-Q1203-Q742-Q1087+Q1145)*$H385-Q1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D360","v":"Total Deferred Tax Asset/(Liability)"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P361:P385)","v":-201.19863863926497},1035.859121734539,545.64281831798735,-1363.4893240459705,-3001.5960654500846,-4437.1330468190681,-5805.3527920386323,-6947.9832880423965,-8000.4375122181036,-9107.0484577961051,-10379.923482031332,-11796.246554328118,-13283.207154596488,-14847.201791823083,-16492.011453043029,-18113.527661294615,-19657.246701282143,-21152.596516568046,-22884.947486775884,-25213.992124219061,-27642.194384835439,-29195.634896381154,-29836.583929701206,-30399.376622273638,-30857.961016199923,-31202.314061875291,-31450.054447600574,-31634.435570417561,-31759.86124295033,-31830.8190279958,-31847.537415568957,-32716.723016185177,{"$f":"SUM(AV361:AV385)","v":-33338.861584033046},-33729.383519346171,-33902.12790522493,-33869.700551645001,-33643.468452130895,-33230.916816249548,-32640.05546486914,-31877.354221371039,-30934.037994896113,-29829.756334158366,-28618.347510387903,-27337.09252850926,-25994.191351694957,-24561.99708218301,-23065.580140684851,-21530.358007528936,-19954.537655365715,-18337.856899869919,-16695.063438264751]
[]
[]
[null,null,null,"CWIP in Rate Base"]
[null,null,{"$f":"C389+1","v":1},{"$f":"INDEX(D$66:D$90,$C390,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C390,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,null,{"$f":"N390+(P124-P185)*($F124=6)","v":0},{"$f":"P390+(Q124-Q185)*($F124=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU390+(AV124-AV185)*($F124=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C390+1","v":2},{"$f":"INDEX(D$66:D$90,$C391,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P391+(Q125-Q186)*($F125=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU391+(AV125-AV186)*($F125=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P392+(Q126-Q187)*($F126=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU392+(AV126-AV187)*($F126=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P393+(Q127-Q188)*($F127=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU393+(AV127-AV188)*($F127=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,null,null,null,null,null,0,{"$f":"P394+(Q128-Q189)*($F128=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU394+(AV128-AV189)*($F128=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P395+(Q129-Q190)*($F129=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU395+(AV129-AV190)*($F129=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P396+(Q130-Q191)*($F130=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU396+(AV130-AV191)*($F130=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P397+(Q131-Q192)*($F131=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU397+(AV131-AV192)*($F131=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P398+(Q132-Q193)*($F132=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU398+(AV132-AV193)*($F132=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,null,null,null,null,null,0,{"$f":"P399+(Q133-Q194)*($F133=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU399+(AV133-AV194)*($F133=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P400+(Q134-Q195)*($F134=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU400+(AV134-AV195)*($F134=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P401+(Q135-Q196)*($F135=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU401+(AV135-AV196)*($F135=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P402+(Q136-Q197)*($F136=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU402+(AV136-AV197)*($F136=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P403+(Q137-Q198)*($F137=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU403+(AV137-AV198)*($F137=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P404+(Q138-Q199)*($F138=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU404+(AV138-AV199)*($F138=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P405+(Q139-Q200)*($F139=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU405+(AV139-AV200)*($F139=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P406+(Q140-Q201)*($F140=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU406+(AV140-AV201)*($F140=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P407+(Q141-Q202)*($F141=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU407+(AV141-AV202)*($F141=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P408+(Q142-Q203)*($F142=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU408+(AV142-AV203)*($F142=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,null,null,null,null,null,0,{"$f":"P409+(Q143-Q204)*($F143=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU409+(AV143-AV204)*($F143=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,null,null,null,null,null,0,{"$f":"P410+(Q144-Q205)*($F144=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU410+(AV144-AV205)*($F144=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,null,null,null,null,null,0,{"$f":"P411+(Q145-Q206)*($F145=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU411+(AV145-AV206)*($F145=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P412+(Q146-Q207)*($F146=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU412+(AV146-AV207)*($F146=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P413+(Q147-Q208)*($F147=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU413+(AV147-AV208)*($F147=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,null,null,null,null,null,0,{"$f":"P414+(Q148-Q209)*($F148=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AU414+(AV148-AV209)*($F148=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D389","v":"Total CWIP in Rate Base"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P390:P414)","v":0},{"$f":"SUM(Q390:Q414)","v":0},{"$f":"SUM(R390:R414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Rate Base, Ending"]
[null,null,{"$f":"C418+1","v":1},{"$f":"INDEX(D$66:D$90,$C419,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C419,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,null,null,null,null,null,{"$f":"P332+P361","v":0},{"$f":"Q332+Q361","v":3200},2278.3440000000001,1486.4544000000001,772.42463999999995,58.394879999999944,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13]
[null,null,{"$f":"C419+1","v":2},{"$f":"INDEX(D$66:D$90,$C420,1)","v":"PP&E - Dist"},"Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P333+P362","v":0},49680.352460168819,46508.257121034243,43408.132358290793,40374.401116203386,37402.283061284761,34486.997860047704,31624.429114211529,28810.46042549557,26004.458959258332,23198.59028006241,20392.588813825176,17586.720134629246,14780.718668392008,11974.84998919608,9168.8485229588405,6362.9798437629142,3556.9783775256747,1481.1066587947439,888.61088046034149,296.24788916725129,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11]
[null,null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P334+P363","v":0},5776.3006505383091,5120.862787323108,4480.7364712844246,3854.3099606142041,3240.2938618660037,2637.5599557741848,2040.1447976489465,1442.7296395237074,845.15330721766304,523.49373925609859,428.23979840007684,333.14703172486054,237.89309086883878,142.80032419362249,47.546383337600744,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12]
[null,null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P335+P364","v":0},240.66773381872841,108.27909292908066,64.967455757448221,38.980473454468765,12.993491151489305,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P336+P365","v":0},1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P337+P366","v":0},110334.63437140852,105400.53255611297,100623.39522834193,95991.059088324168,91493.098450541409,87119.087629475471,82860.048951485602,78707.004742931109,74571.336676907027,70435.958213258447,66300.290147234351,62164.911683585771,58029.243617561682,53893.865153913102,49758.197087889013,45622.818624240434,41487.150558216352,37351.772094567772,33216.104028543676,29080.725564895085,25591.160398626034,22747.698132112029,19904.235865598024,17060.773599084019,14217.311332570014,11373.849066056009,8530.3867995420042,5686.9245330279991,2843.4622665139941,-1.1141310096718371E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P338+P367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P339+P368","v":0},1979.7979797979799,1959.5959595959596,1939.3939393939395,1919.1919191919192,1898.9898989898991,1878.7878787878788,1858.5858585858587,1838.3838383838383,1818.1818181818182,1797.9797979797979,1777.7777777777778,1757.5757575757575,1737.3737373737374,1717.1717171717171,1696.969696969697,1676.7676767676767,1656.5656565656566,1636.3636363636363,1616.1616161616162,1595.9595959595958,1575.7575757575758,1555.5555555555554,1535.3535353535353,1515.151515151515,1494.9494949494949,1474.7474747474748,1454.5454545454545,1434.3434343434342,1414.1414141414141,1393.939393939394,1373.7373737373737,1353.5353535353534,1333.3333333333333,1313.1313131313132,1292.9292929292928,1272.7272727272725,1252.5252525252524,1232.3232323232323,1212.121212121212,1191.9191919191917,1171.7171717171716,1151.5151515151515,1131.3131313131312,1111.1111111111109,1090.9090909090908,1070.7070707070707,1050.5050505050503,1030.30303030303,1010.1010101010099,989.89898989898973]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P340+P369","v":0},1327.3658055000001,2810.7349015500004,2529.4787775482459,2276.3482659466672,2048.7864928907024,1833.278553720527,1617.7706145503516,1401.8974076866675,1186.3894685164921,970.516261652808,755.00832248263259,539.13511561894848,323.62717644877307,107.7539695850889,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P341+P370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P342+P371","v":2594.4872821767476},3329.572199891079,7527.3705819240076,16253.141814213603,24797.35312107328,36854.93402342881,43798.977045010237,50728.298301577895,57647.232145967231,64484.865811081901,71242.143793255993,77996.668409331862,84746.40071268192,91486.858303096422,98216.90302078583,104936.15384465373,111644.26224827667,118340.91162151947,125025.8817457754,131698.93378537928,138374.95856681047,145058.56825120864,145686.32061613657,146431.55390052809,147315.26213378046,148353.928372992,149536.49384676141,150831.39125251863,152235.96266202698,153747.52829885448,155367.73154779887,147282.06521877868,139373.47960349382,131633.65679299587,124055.11520256633,116631.01921392266,109355.26331639607,102222.30394116092,95239.605432026292,88440.618185306375,81819.853565751924,75456.797936681076,69392.164901095224,63615.063517992327,58164.090213656607,52973.451715669114,48051.311545336604,43405.782872424003,39044.031239695367,34973.844389182559,31204.390260152759]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P343+P372","v":22.805160278846152},1288.8419703017155,11864.82754017462,14210.801209258852,15630.090627715175,17040.947017607316,18008.331252389489,19084.940345045346,21011.122932343951,22906.167989232785,24120.789201126416,25323.421874995318,26513.225746944441,27690.44287033529,28853.769603374723,30002.211906719429,31144.167600765159,32361.241059284584,33664.833847127986,34988.00006357838,36324.13951578601,37670.046778774566,39023.286278287494,40391.346790326839,41781.094399258698,43187.938365413909,44607.251236258046,46039.344734408347,47484.538375547447,48943.15966325008,50415.54428868035,48324.572123112725,46303.566276578109,44345.414257791344,42443.758568370547,40592.829016622563,38787.364119691658,37025.422236836566,35308.091443409183,33636.580297163731,32011.94100876122,30435.438655166272,28908.183379230533,27431.499638414018,26006.558440576169,24634.746629809997,23289.78140730552,21944.816184801042,20599.92978074848,19259.702448624059,17971.777070036809]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P344+P373","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P345+P374","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P346+P375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P347+P376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P348+P377","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P349+P378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P350+P379","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P351+P380","v":4667.7442251438088},5991.1535217010924,5291.9592455239554,4761.4104582229702,4272.2094959671449,3857.8078690619868,3549.2164462913643,3271.63589230461,2994.0553383178567,2716.4747843311025,2438.8942303443491,2161.3136763575949,1883.7331223708413,1606.1525683840875,1328.5720143973338,1050.99146041058,773.41090642382619,495.83035243707241,218.24979845031856,40.121630628725278,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P352+P381","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P353+P382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P354+P383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P355+P384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,null,null,null,null,null,{"$f":"P356+P385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D418","v":"Total Rate Base, Ending"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P419:P443)","v":7285.0366675994028},184953.48428312628,190675.56137616796,191562.70970231222,191731.1662984904,195713.32663682237,195117.03421149685,194890.65146541016,195657.68406064992,196337.82640472712,196533.16310693632,196940.10641040478,197329.64689513179,197697.10762246081,198040.4833826175,198465.7164929389,199029.20449023668,199703.47521554879,201183.00537107984,204252.72959475205,207476.8287226184,211700.33059436685,210817.6581720917,210067.28768180654,209477.07923727474,209058.92515592545,208797.13921382299,208660.46583101447,208646.56659494591,208753.08923276002,208982.01282041863,196980.3747156288,{"$f":"SUM(AV419:AV443)","v":187030.58123360731},177312.40438412054,167812.00508406822,158516.77752347453,149415.35470881502,140500.25143052277,131780.02010775873,123289.31969459134,115023.71376643235,107063.95376356454,99451.863431840931,92177.876287719497,85281.759765343915,78699.107436388222,72411.800023349206,66401.10410773012,60674.264050746911,55243.647847907654,50166.066320088583]
[]
[]
[null,null,null,"Rate Base, Average"]
["Production",null,{"$f":"C447+1","v":1},{"$f":"INDEX(D$66:D$90,$C448,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C448,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,{"$f":"J245","v":1},null,null,null,null,null,{"$f":"N419+P185*$J448+(-P274+P361-N361)/2+P1237*($F1237=6)","v":0},{"$f":"P419+Q185*$J448+(-Q274+Q361-P361)/2+Q1237*($F1237=6)","v":3600},2739.172,1882.3992000000001,1129.4395200000001,415.40976000000006,29.197439999999894,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,{"$f":"AU419+AV185*$J448+(-AV274+AV361-AU361)/2+AV1237*($F1237=6)","v":-1.5631940186722204E-13},-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13,-1.5631940186722204E-13]
["Distribution",null,{"$f":"C448+1","v":2},{"$f":"INDEX(D$66:D$90,$C449,1)","v":"PP&E - Dist"},"Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,{"$f":"O420+P186*$J449+(-P275+P362-O362)/2+P1238*($F1238=6)","v":0},{"$f":"P420+Q186*$J449+(-Q275+Q362-P362)/2+Q1238*($F1238=6)","v":51036.081006580345},48094.304790601527,44958.194739662518,41891.266737247082,38888.342088744073,35944.640460666233,33055.713487129615,30217.444769853548,27407.459692376953,24601.524619660369,21795.589546943793,18989.654474227213,16183.719401510629,13377.784328794047,10571.849256077461,7765.9141833608783,4959.9791106442963,2519.0425181602086,1184.8587696275426,592.42938481379633,148.12394458365068,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11,5.0079052016371861E-11]
["Transmission",null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,{"$f":"O421+P187*$J450+(-P276+P363-O363)/2+P1239*($F1239=6)","v":0},6067.7553914646833,5448.5817189307081,4800.7996293037668,4167.5232159493144,3547.3019112401039,2938.9269088200945,2338.8523767115653,1741.4372185863272,1143.9414733706853,684.32352323688065,475.86676882808774,380.69341506246872,285.52006129684969,190.34670753123063,95.173353765611608,23.77319166879667,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12,-7.4038553066202439E-12]
["Other",null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,0,565.35545618190758,174.47341337390455,86.623274343264441,51.973964605958493,25.986982302979037,6.4967455757444297,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13,-4.4586556668946287E-13]
["Other",null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,1,null,null,null,null,null,0,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,1804.7975899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,0,112299.36995874025,107867.58346376075,103011.96389222746,98307.227158333044,93742.078769432788,89306.093040008433,84989.568290480544,80783.526847208355,76639.170709919068,72503.647445082737,68368.124180246406,64232.600915410061,60097.077650573723,55961.554385737392,51826.031120901054,47690.507856064723,43554.984591228385,39419.461326392062,35283.938061555724,31148.414796719382,27335.942981760563,24169.429265369035,21325.96699885503,18482.504732341025,15639.042465827019,12795.580199313014,9952.1179327990085,7108.6556662850035,4265.1933997709984,1421.7311332569934,-1.5876626013623385E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11,-2.2477993072350439E-11]
["Transmission",null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AJ425+AK191*$J454+(-AK280+AK367-AJ367)/2+AK1243*($F1243=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,0,1989.8989898989898,1969.6969696969697,1949.4949494949494,1929.2929292929293,1909.090909090909,1888.8888888888889,1868.6868686868686,1848.4848484848485,1828.2828282828282,1808.0808080808081,1787.8787878787878,1767.6767676767677,1747.4747474747473,1727.2727272727273,1707.0707070707069,1686.8686868686868,1666.6666666666665,1646.4646464646464,1626.2626262626261,1606.060606060606,1585.8585858585857,1565.6565656565656,1545.4545454545453,1525.2525252525252,1505.0505050505049,1484.8484848484848,1464.6464646464647,1444.4444444444443,1424.242424242424,1404.0404040404039,1383.8383838383838,1363.6363636363635,1343.4343434343432,1323.2323232323231,1303.030303030303,1282.8282828282827,1262.6262626262624,1242.4242424242423,1222.2222222222222,1202.0202020202019,1181.8181818181815,1161.6161616161614,1141.4141414141413,1121.212121212121,1101.0101010101007,1080.8080808080806,1060.6060606060605,1040.4040404040402,1020.20202020202,999.99999999999989]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,0.5,null,null,null,null,null,0,663.68290274999981,2069.0503535250009,2670.1068395491229,2402.9135217474568,2162.5673794186851,1941.0325233056146,1725.5245841354395,1509.8340111185096,1294.1434381015797,1078.4528650846501,862.7622920677203,647.07171905079053,431.38114603386077,215.69057301693098,53.876984792545052,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12,1.2079226507921703E-12]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution",null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,2632.9081595683738,3392.1078341434268,7655.9262926565489,16532.535139986536,25248.245337666729,37529.007522985179,44639.226497237811,51709.611783933091,58771.640932920076,65753.014943326212,72655.681970338221,79560.478860843636,86466.188669090436,93369.699938747523,100268.35641054956,107161.5574746082,114049.1024588351,120930.82818432788,127806.64108585403,134676.49212288126,141547.89359842465,148430.78932447292,149169.36570825035,149978.17195188877,150918.97262871289,152010.64024767024,153256.02544081456,154633.95833806097,156127.47432808622,157734.05756477534,159453.34803129424,151324.89838328876,143327.77241113625,135503.56819824484,127844.38599778109,120343.06720824449,112993.14126515937,105788.78362877849,98730.954686593599,91840.111808666334,85130.23587552915,78638.3257512165,72424.481418888143,66503.614209543768,60889.576865824471,55568.770964662865,50512.381630502867,45728.547208880293,41224.907056059688,37008.93781443897,33089.117324667663]
["Transmission",null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,23.133349370192306,1307.5367858859618,12043.877281590367,14491.272559362889,15941.103433672552,17376.143953302351,18361.38207455874,19455.16682373589,21416.600249777068,23357.354304524961,24609.117606050342,25845.135524203379,27069.429546765958,28281.717687830842,29481.486700525762,30667.605730309595,31843.795103386379,33055.074813410058,34347.967198676102,35694.719944459743,37058.580353516416,38434.666475210368,39820.179189659364,41217.667011963706,42634.329834390723,44071.328352924204,{"$f":"AO430+AP196*$J459+(-AP285+AP372-AO372)/2+AP1248*($F1248=6)","v":45524.077070688574},46990.442311932115,48470.764489741785,49965.392527531752,51474.684071801523,49370.058205896545,47314.069199845413,45324.49026718473,43394.58641308095,41518.293792496552,39690.096568157111,37906.393178264116,36166.756840122871,34472.335870286457,32824.260652962475,31223.689831963744,29671.811017198401,28169.841508822276,26719.029039495093,25320.652535193083,23962.264018557758,22617.298796053281,21272.372982774763,19929.816114686269,18615.739759330434]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AT435+AU201*$J464+(-AU290+AU377-AT377)/2+AU1253*($F1253=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Other",null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,1,null,null,null,null,null,4895.7177863935331,6391.5580440849817,5641.5563836125239,5026.6848518734632,4516.8099770950575,4065.0086825145654,3703.5121576766751,3410.4261692979871,3132.8456153112329,2855.2650613244796,2577.6845073377253,2300.103953350972,2022.5233993642178,1744.9428453774644,1467.3622913907107,1189.7817374039569,912.20118341720297,634.62062943044918,357.0400754436954,129.18571453952171,20.060815314365115,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12,5.1176840543121216E-12]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AY440+AZ206*$J469+(-AZ295+AZ382-AY382)/2+AZ1258*($F1258=6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,1,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D447","v":"Total Rate Base, Average"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P448:P472)","v":7551.7592953320991},189118.14395973057,195509.02025774829,197214.872665804,197390.59338561012,201465.73554903161,200564.19432673822,200358.34797411098,201226.61208325997,202083.43004122676,202323.3109348717,202800.7375043628,203380.6364966479,203946.33106884564,204494.65171481835,205077.74395492912,205776.96025360175,206606.95158570772,207901.41444099075,210400.25482932641,213778.2371448492,217740.17890188607,216529.42831893536,215872.05809816209,215365.8573106972,215030.85916147201,214865.32878566466,214845.96263743861,214956.1365185575,215193.68350632055,215558.60123039319,203883.59256302373,{"$f":"SUM(AV448:AV472)","v":192005.47797461803},182171.49280886396,172562.20473409438,163164.39130377135,153966.06611614476,144957.80306966888,136140.13576914073,127534.66990117505,119156.51673051185,111043.83376499845,103257.90859770273,95814.869859780214,88729.818026531706,81990.433600866061,75555.453729868721,69406.452065539648,63537.684079238526,57958.95594932729,52704.857083998126]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P473/N473-1","v":{"$error":"#DIV/0!"}},{"$f":"Q473/P473-1","v":24.042925305713659},3.3793036269320398E-2,8.7251851899559085E-3,8.9101150146975172E-4,2.0645067698137787E-2,-4.4749109313131363E-3,-1.0263364969915756E-3,4.3335559407846613E-3,4.2579753696407874E-3,1.1870389056440889E-3,2.3597210192194407E-3,2.8594520879028362E-3,2.7814573793363273E-3,2.6885536165277557E-3,2.8513813697383927E-3,3.4095181914342021E-3,4.0334512235145059E-3,6.2653402770236344E-3,1.2019352514049064E-2,1.6055029582844105E-2,1.853295176324421E-2,-5.5605290169999932E-3,-3.0359393911344457E-3,-2.3449111104258957E-3,-1.5554840187221863E-3,-7.6979823478751097E-4,-9.0131564433826306E-5,5.1280405629405834E-4,1.1050951678346355E-3,1.6957641048136463E-3,-5.4161646070856606E-2,-5.8259296096786151E-2,-5.1217211454008926E-2,-5.2748582813951783E-2,-5.4460439033010566E-2,-5.6374587090522676E-2,-5.8508106842714791E-2,-6.0829200731541522E-2,-6.3210351740491721E-2,-6.5693141928820697E-2,-6.808425748011171E-2,-7.0115781338863314E-2,-7.2082021019047704E-2,-7.3945222110274655E-2,-7.5953998053399085E-2,-7.8484520551789894E-2,-8.1383955237876338E-2,-8.4556519050409285E-2,-8.7801880266110133E-2,-9.0652061950921792E-2]
[]
[null,null,null,"RETURN ON CAPITAL"]
[]
[]
[null,null,null,"Interest Expense",null,null,null,"Debt Ratio","Interest Rate"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C479+1","v":1},{"$f":"INDEX(D$66:D$90,$C480,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C480,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,{"$f":"SUMPRODUCT(P480:BN480,$P$14:$BN$14)","v":158.5396278185593},{"$f":"SUM(P480:BN480)","v":193.12256641638402},null,null,null,{"$f":"P448*$H480*$I480","v":0},{"$f":"Q448*$H480*$I480","v":70.974720000000005},{"$f":"R448*$H480*$I480","v":54.003323814400012},37.111876707840004,22.267126024704005,8.1898865003520029,0.575633369087998,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15,-3.0818682716926561E-15]
[{"$f":"A$155","v":"Base"},null,{"$f":"C480+1","v":2},{"$f":"INDEX(D$66:D$90,$C481,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,{"$f":"SUMPRODUCT(P481:BN481,$P$14:$BN$14)","v":5769.6110573460173},{"$f":"SUM(P481:BN481)","v":9348.630766575121},null,null,null,{"$f":"P449*$H481*$I481","v":0},1006.186544260933,948.18883780766737,886.3598009313946,825.89470197817377,766.69144194800731,708.65577561012697,651.70000254145782,595.74296712661669,540.34354932715019,485.02397818152815,429.70440703590634,374.38483589028442,319.06526474466239,263.74569359904041,208.4261224534184,153.10655130779639,97.786980162174444,49.663427054032155,23.359727614960931,11.67986380748096,2.9202931922555901,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13,9.873185263131747E-13]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,482.40491840002852,676.83892067196928,null,null,null,{"$f":"P450*$H482*$I482","v":0},{"$f":"Q450*$H482*$I482","v":119.62701109380454},107.41987830506271,94.648724851649632,82.163553707083935,69.935766640480907,57.941531792769936,46.110942377343861,34.332783051873157,22.55303493579774,13.49157512531975,9.3818085207995168,7.5054468166395845,5.6290851124796513,3.752723408319719,1.8763617041597862,0.46869322838866023,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13,-1.4596848814107946E-13]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,15.286523303050343,17.958769606272764,null,null,null,{"$f":"P451*$H483*$I483","v":0},11.146095889717547,3.4397782393492036,1.7077951783323273,1.024677106999393,0.51233855349969237,0.1280846383749166,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15,-8.7903288203961001E-15]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,398.07866313209001,1103.040308837408,null,null,null,{"$f":"P452*$H484*$I484","v":0},35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,35.581945446368003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,15847.010716126313,30746.427900097704,null,null,null,{"$f":"P453*$H485*$I485","v":0},2214.0045386105562,2126.6309815047362,2030.9014705280431,1938.1466448719677,1848.1438313551216,1760.6874855023743,1675.5863367604823,1592.6633884980822,1510.9565783801966,1429.4239101092953,1347.8912418383941,1266.3585735674926,1184.8259052965911,1103.2932370256899,1021.7605687547886,940.22790048388731,858.69523221298584,777.16256394208494,695.62989567118348,614.09722740028201,538.93358307400592,476.50513185260365,420.44570457582671,364.38627729904982,308.32685002227288,252.26742274549596,196.20799546871902,140.1485681919421,84.089140915165203,28.02971363838828,-3.1301085718378779E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13,-4.4315812902000345E-13]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P454*$H486*$I486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,418.99522283354224,1473.6614141414143,null,null,null,{"$f":"P455*$H487*$I487","v":0},39.231256565656565,38.832969696969705,38.434682828282831,38.036395959595964,37.63810909090909,37.23982222222223,36.841535353535356,36.443248484848489,36.044961616161615,35.646674747474755,35.248387878787881,34.850101010101014,34.45181414141414,34.05352727272728,33.655240404040406,33.256953535353539,32.858666666666672,32.460379797979805,32.06209292929293,31.663806060606063,31.265519191919196,30.867232323232326,30.468945454545455,30.070658585858588,29.672371717171718,29.274084848484851,28.87579797979798,28.477511111111113,28.079224242424242,27.680937373737375,27.282650505050512,26.884363636363638,26.486076767676767,26.0877898989899,25.689503030303037,25.291216161616159,24.892929292929292,24.494642424242421,24.096355555555558,23.698068686868687,23.299781818181817,22.90149494949495,22.503208080808083,22.104921212121212,21.706634343434342,21.308347474747475,20.910060606060608,20.511773737373737,20.113486868686866,19.715200000000003]
[{"$f":"A$161","v":"Base"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,246.24474443127016,388.94326231908099,null,null,null,{"$f":"P456*$H488*$I488","v":0},13.0846411642968,40.7917415298161,52.641690363078872,47.373920663955467,42.635448398715262,38.267844403474854,34.019062281147022,29.766679496003643,25.514296710860268,21.261913925716897,17.009531140573522,12.757148355430148,8.5047655702867733,4.2523827851433982,1.0621955305819843,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14,2.3814436644897799E-14]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P457*$H489*$I489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,17283.730399309039,93420.189891306945,null,null,null,{"$f":"P458*$H490*$I490","v":51.908310947522409},66.876084371704493,150.93811804498242,325.94223679186257,497.77420648116714,739.89188911715758,880.07127823834287,1019.4653382425978,1158.694655320706,1296.3338402106651,1432.4213011816123,1568.5507528373046,1704.6982028488519,1840.8023082323955,1976.8107003052671,2112.7115379233956,2248.500864796426,2384.1754638196612,2519.7334903358296,2655.1739775010292,2790.645031871662,2926.342697689849,2940.9038788112975,2956.8496556658779,2975.3977291696006,2996.9201746108683,3021.4731927707476,3048.6394154265404,3078.0843818730859,3109.758491701059,3143.6546471065726,2983.4006366062149,2825.7356986400337,2671.479947742037,2520.4776388234541,2372.5876386239825,2227.6823786708705,2085.6470269980941,1946.5005178371302,1810.6461723302189,1678.3596263332327,1550.3703198503838,1427.8631360696638,1311.1320548639974,1200.4501858251028,1095.5494333225215,995.86170632169024,901.54745393251687,812.75728759162803,729.63861079922731,652.35856587928799]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,5878.6219539828198,31264.67149932879,null,null,null,{"$f":"P459*$H491*$I491","v":0.45607860950321544},25.778349241098915,237.44744938201043,285.69833676235123,314.28204241554113,342.57415326814657,361.99831987634047,383.56250496331785,422.23255724440486,460.49491158457056,485.17367542680381,509.54201588677455,533.67921740040026,557.57972055912273,581.23340659820565,604.61798049419986,627.80678922228321,651.68741096134204,677.17704291533926,703.72854264901275,730.61732338564696,757.74713649206763,785.06279675997246,812.61454867426698,840.54433955098011,868.87505274357136,897.51628426403943,926.42596826820409,955.61081606815731,985.07770675879408,1014.8336914123814,973.34057154089169,932.80633708879236,893.58139051560045,855.53295005117366,818.54146577782808,782.49819186053116,747.33212278811277,713.03484445439051,679.62899614987168,647.13686362528586,615.58128977513161,584.98568856627003,555.37405931473302,526.77100131945372,499.20172886183872,472.42082757866996,445.90456922394969,419.38908783000107,392.92031066426279,367.01303250315141]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P460*$H492*$I492","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P461*$H493*$I493","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P462*$H494*$I494","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P463*$H495*$I495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P464*$H496*$I496","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P465*$H497*$I497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P466*$H498*$I498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,733.49253645862996,1123.6656924232291,null,null,null,{"$f":"P467*$H499*$I499","v":96.520055302305792},126.01084515074426,111.22441241419763,99.102097191655716,89.0498120604245,80.142459177511171,73.01548289102719,67.237234012943688,61.764677874984024,56.292121737024388,50.819565599064731,45.347009461105088,39.874453323145431,34.401897185185796,28.929341047226142,23.456784909266492,17.984228771306842,12.511672633347192,7.0391164953875442,2.546922199289579,0.39550298608577111,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13,1.0089616466757435E-13]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P468*$H500*$I500","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P469*$H501*$I501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P470*$H502*$I502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P471*$H503*$I503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Assumptions!$C$29","v":0.40400000000000003},{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,0,0,null,null,null,{"$f":"P472*$H504*$I504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D479","v":"Total Interest Expense"},null,null,null,null,null,null,47232.01636314136,169757.15099172422,null,null,null,{"$f":"SUM(P480:P504)","v":148.88444485933141},3728.5020317948811,3854.4994361855593,3888.1306575808585,3891.5950267159815,3971.9372694962685,3954.1632039905098,3950.1049019791931,3967.2229025438869,3984.1152399487951,3988.8445397431842,3998.2571000460139,4009.6899246587136,4020.8427062885057,4031.6529574879874,4043.148737620219,4056.9339267918099,4073.2973719025449,4098.8179659870211,4148.083104011137,4214.6807009581307,4292.791175086465,4268.9209851934747,4255.9607998168858,4245.9809500518577,4239.3763945402534,4236.1129300751363,4235.7311225896301,4237.9032226906647,4242.5865090638117,4249.7809349774489,4019.6058040985258,{"$f":"SUM(AV480:AV504)","v":3785.4263993651903},3591.5474150253149,3402.0983787736177,3216.8186074321138,3035.4717866930182,2857.8720790791367,2684.0300047157634,2514.3715240356464,2349.1945586453876,2189.2513914436977,2035.7503195854292,1889.0093222595387,1749.3261083566781,1616.4577965277949,1489.590881375108,1368.3620837625276,1252.6581491590032,1142.6724083321774,1039.0867983824398]
[]
[]
[null,null,null,"After-Tax Return on Equity",null,null,null,"Equity Ratio","Return on Equity"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C508+1","v":1},{"$f":"INDEX(D$66:D$90,$C509,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C509,1)","v":"Capital"},4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,{"$f":"SUMPRODUCT(P509:BN509,$P$14:$BN$14)","v":505.63294909386508},{"$f":"SUM(P509:BN509)","v":615.92886357376005},null,null,null,{"$f":"P448*$H509*$I509","v":0},{"$f":"Q448*$H509*$I509","v":226.36079999999998},172.233657016,118.36149689760001,71.016898138559995,26.120134889280003,1.8358766323199931,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15,-9.8290513506071874E-15]
[{"$f":"A$155","v":"Base"},null,{"$f":"C509+1","v":2},{"$f":"INDEX(D$66:D$90,$C510,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,{"$f":"SUMPRODUCT(P510:BN510,$P$14:$BN$14)","v":18401.112038620089},{"$f":"SUM(P510:BN510)","v":29815.736352697873},null,null,null,{"$f":"P449*$H510*$I510","v":0},{"$f":"Q449*$H510*$I510","v":3209.0467015317586},3024.0736966234426,2826.8813688404994,2634.0390699046216,2445.2211738560495,2260.1271028857714,2078.4771526437357,1900.0124922388513,1723.3262505372779,1546.8946650350047,1370.4630795327316,1194.0314940304586,1017.5999085281852,841.16832302591206,664.73673752363857,488.30515202136525,311.87356651909204,158.39235545687757,74.501549716640625,37.250774858321883,9.3137373875307876,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12,3.14887063268543E-12]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,1538.5416561413017,2158.6531028856925,null,null,null,{"$f":"P450*$H511*$I511","v":0},381.52832350451632,342.59592132292505,301.86467909136223,262.04552477246096,223.04724957495526,184.79384617278987,147.06235974286977,109.49808943027108,71.92875196260195,43.028894494088576,29.921550690372502,23.937240552297904,17.952930414223314,11.968620276148718,5.9843101380741262,1.4948107457505968,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13,-4.6553961396966764E-13]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,48.753551181281424,57.276188692136714,null,null,null,{"$f":"P451*$H512*$I512","v":0},35.548420373805982,10.970539286124369,5.4466982441557814,3.2680189464934579,1.6340094732467156,0.4085023683116582,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14,-2.8035135102300045E-14]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,{"$f":"SUMPRODUCT(P513:BN513,$P$14:$BN$14)","v":1269.5985929850851},{"$f":"SUM(P513:BN513)","v":3517.9439487846198},null,null,null,0,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,113.48206286401998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,50541.122575910456,98060.070072956063,null,null,null,{"$f":"P453*$H514*$I514","v":0},7061.1597842656683,6782.4979130343481,6477.1862656154772,6181.3618292616648,5894.3144288643944,5615.3885181696505,5343.9740749688353,5079.5066010987666,4818.9177758982905,4558.8843440519113,4298.8509122055329,4038.8174803591533,3778.784048512774,3518.7506166663957,3258.7171848200164,2998.6837529736376,2738.6503211272584,2478.6168892808801,2218.5834574345004,1958.5500255881213,1718.8294228071406,1519.725373347874,1340.9341529540065,1162.1429325601389,983.35171216627123,804.56049177240357,625.76927137853602,446.97805098466836,268.18683059080081,89.39561019693322,-9.9829049048461109E-13,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12,-1.4133712484032508E-12]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P454*$H515*$I515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,1336.3081085318674,4699.9717171717157,null,null,null,{"$f":"P455*$H516*$I516","v":0},125.12086868686868,123.85060606060607,122.58034343434342,121.31008080808081,120.03981818181818,118.76955555555556,117.49929292929292,116.2290303030303,114.95876767676766,113.68850505050506,112.41824242424241,111.1479797979798,109.87771717171717,108.60745454545454,107.33719191919191,106.06692929292929,104.79666666666664,103.52640404040403,102.2561414141414,100.98587878787878,99.71561616161614,98.445353535353519,97.175090909090883,95.904828282828277,94.634565656565627,93.36430303030302,92.094040404040399,90.823777777777764,89.553515151515128,88.283252525252507,87.012989898989886,85.742727272727265,84.472464646464616,83.202202020202009,81.931939393939388,80.661676767676752,79.391414141414117,78.121151515151496,76.850888888888875,75.580626262626254,74.310363636363604,73.040101010100997,71.769838383838376,70.499575757575741,69.229313131313106,67.959050505050485,66.688787878787863,65.418525252525242,64.148262626262607,62.877999999999986]
[{"$f":"A$161","v":"Base"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,785.35226831832279,1240.462914304657,null,null,null,{"$f":"P456*$H517*$I517","v":0},41.731053559114486,130.097748128945,167.89097785716976,151.09039642043658,135.97791168308808,122.04824300041042,108.49753480126816,94.935342951109632,81.373151100951119,67.810959250792621,54.248767400634115,40.686575550475602,27.124383700317093,13.562191850158586,3.3876770497856477,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14,7.5951760436510079E-14]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P457*$H518*$I518","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,55123.275444720472,297946.49306046072,null,null,null,{"$f":"P458*$H519*$I519","v":165.55199925734019},213.28895639527039,481.38933342965845,1039.5327445320734,1587.5591703418086,2359.7489350302617,2806.8252836933189,3251.3969697501448,3695.4432385801483,4134.4180736064654,4568.4439709309263,5002.6037898121258,5436.8210111350681,5870.8999927485656,6304.6737143825349,6738.1044108884143,7171.1794644066331,7603.8886145741681,8036.2259781963294,8468.1884717025277,8900.2484536817446,9333.0311711442064,9379.471377003365,9430.3274959908613,9489.483160948208,9558.1250374930078,9636.4323676675358,9723.0740323805967,9816.983330801404,9918.0020715579431,10026.107617511718,9515.0069605444296,9012.1636736674245,8520.1933611692384,8038.599302768479,7566.9313799199972,7104.7827364706909,6651.787137010333,6208.0049687836317,5774.7225503053214,5352.8189713815209,4944.62064658499,4553.9065426568486,4181.6142542676926,3828.6148141693111,3494.0531807160714,3176.1175321627588,2875.3195913999748,2592.1397058709213,2327.0479918962933,2080.5775191404532]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,18748.782219938508,99712.912602195007,null,null,null,{"$f":"P459*$H520*$I520","v":1.4545787416989515},82.215298022937503,757.29491571183894,911.18223598761972,1002.3447017024627,1092.5771794957452,1154.5269820841045,1223.3019795428652,1346.6329905054824,1468.6637239599204,1547.3720968332332,1625.0904314908598,1702.0715910415497,1778.2978447754276,1853.736920755659,1928.3177131104067,2002.2741485107285,2078.4369941175978,2159.7314815183558,2244.4126006677398,2330.1694154684051,2416.6949586282776,2503.8132270874016,2591.6844663782535,2680.7613913268196,2771.116984175168,2862.4629180507559,2954.6650316896676,3047.7447295859838,3141.7239513461413,3236.6251850667359,3104.2905198703629,2975.0140431478799,2849.9132990200414,2728.564804481704,2610.5872770845981,2495.6338920125827,2383.4781902628906,2274.0933365932456,2167.5515348518716,2063.9238613369744,1963.2831692542163,1865.7041331394009,1771.2632943917267,1680.0391079453723,1592.1119901078707,1506.6992369588745,1422.1305136982382,1337.5642684109114,1253.146977659243,1170.520484587179]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P460*$H521*$I521","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P461*$H522*$I522","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P462*$H523*$I523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P463*$H524*$I524","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P464*$H525*$I525","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P465*$H526*$I526","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P466*$H527*$I527","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,2339.3393781166669,3583.7248117284153,null,null,null,{"$f":"P467*$H528*$I528","v":307.83294297285255},401.88838669597544,354.72978228878827,316.06789011609959,284.00797773978297,255.59961593915082,232.86943745039397,214.44077667311882,196.9870665995397,179.53335652596061,162.07964645238147,144.62593637880241,127.17222630522328,109.7185162316442,92.264806158065099,74.811096084485996,57.357386010906879,39.903675937327783,22.449965863748677,8.1229393588160459,1.2613839453366498,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13,3.217897379670376E-13]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P468*$H529*$I529","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P469*$H530*$I530","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P470*$H531*$I531","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P471*$H532*$I532","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Assumptions!$C$30","v":0.59599999999999997},{"$f":"Assumptions!$D$30","v":0.1055},null,0,0,null,null,null,{"$f":"P472*$H533*$I533","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D508","v":"Total After-Tax Return on Equity"},null,null,null,null,null,null,150637.81878355783,541409.17363545077,null,null,null,{"$f":"SUM(P509:P533)","v":474.83952097189172},11891.370655899935,12293.216175766696,12400.476763480421,12411.525730900394,12667.762519852011,12611.075410876645,12598.13220391615,12652.72691457122,12706.601914132256,12721.685144962861,12751.704772799323,12788.167661636226,12823.737404946873,12858.214710524349,12894.878384398035,12938.843706825972,12991.031901806131,13072.425137220614,13229.547223158386,13441.947995193828,13691.066968992791,13614.937393838016,13573.603269096235,13541.774375982017,13520.710362355036,13510.302143385021,13509.084438716862,13516.011952013856,13530.948431510422,13553.893728164661,12819.792533177804,{"$f":"SUM(AV509:AV533)","v":12072.920444088033},11454.579124835745,10850.366309270386,10259.450596398536,9681.0783052509505,9114.6567414146393,8560.2194568920295,8019.1249740460826,7492.3234589811227,6982.2141794755717,6492.650776806352,6024.6473870432592,5579.1534978722602,5155.3944839552569,4750.775819626685,4364.1388929770019,3995.1224995343596,3644.3432321818009,3313.9760037276337]
[]
[]
[null,null,null,"Income Tax",null,null,null,"Tax Rate"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C537+1","v":1},{"$f":"INDEX(D$66:D$90,$C538,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C538,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P538:BN538,$P$14:$BN$14)","v":171.659863301641},{"$f":"SUM(P538:BN538)","v":209.10477593298435},null,null,null,{"$f":"P509*(1/(1-$H538)-1)","v":0},{"$f":"Q509*(1/(1-$H538)-1)","v":76.848362145870993},58.472467176619375,40.183137617971632,24.109882570782975,8.8676554653914899,0.62327095634786989,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15,-3.3369138903106176E-15]
[{"$f":"A$155","v":"Base"},null,{"$f":"C538+1","v":2},{"$f":"INDEX(D$66:D$90,$C539,1)","v":"PP&E - Dist"},"Capital",4,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(P539:BN539,$P$14:$BN$14)","v":6247.0857225748587},{"$f":"SUM(P539:BN539)","v":10122.293722578916},null,null,null,{"$f":"P510*(1/(1-$H539)-1)","v":0},{"$f":"Q510*(1/(1-$H539)-1)","v":1089.4553432499151},1026.6579310283457,959.7121196606048,894.24312138145649,830.14038780231158,767.30187425677946,705.63262251363574,645.0447607768225,585.0606633161517,525.163020364506,465.26537741286023,405.36773446121452,345.4700915095687,285.572448557923,225.67480560627712,165.77716265463133,105.87951970298556,53.773414360117364,25.292904394457928,12.646452197229497,3.1619673710664764,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12,1.0690258681322378E-12]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,null,null,522.32721552342514,732.85195757334384,null,null,null,{"$f":"P511*(1/(1-$H540)-1)","v":0},129.52696214884423,116.30960586604427,102.48155236180531,88.963148152943845,75.723428309922184,62.736588724792163,49.926937347572625,37.174055007838994,24.419452394242132,14.608094982957269,10.158217162246213,8.126573729796938,6.0949302973476644,4.0632868648983891,2.0316434324491155,0.50748078964635823,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13,-1.5804837607743924E-13]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,16.551587364403964,19.444980274625966,null,null,null,{"$f":"P512*(1/(1-$H541)-1)","v":0},12.068511343836482,3.7244433488289079,1.8491268769423117,1.1094761261653832,0.55473806308268714,0.13868451577066473,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15,-9.517788482590511E-15]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,431.02238750528409,1194.3244174127137,null,null,null,{"$f":"P513*(1/(1-$H542)-1)","v":0},38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,38.526594110087551,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,17158.458933580481,33290.904507388259,null,null,null,{"$f":"P514*(1/(1-$H543)-1)","v":0},2397.2285142617825,2302.6241993952922,2198.9724184853562,2098.5414983944397,2001.0903382167044,1906.3963832698385,1814.2525340578009,1724.4671462708222,1635.9985403541916,1547.7184877100756,1459.4384350659598,1371.1583824218435,1282.8783297777277,1194.5982771336119,1106.3182244894958,1018.03817184538,929.75811920126398,841.47806655714828,753.19801391303201,664.91796126891609,583.5340127392268,515.93918140113681,455.24045417747362,394.54172695381044,333.84299973014726,273.14427250648407,212.44554528282092,151.7468180591577,91.048090835494563,30.349363611831389,-3.389146404304128E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13,-4.798324866489906E-13]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P515*(1/(1-$H544)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,453.6699351783559,1595.6169469120239,null,null,null,{"$f":"P516*(1/(1-$H545)-1)","v":0},42.47791061373902,42.046662790249286,41.615414966759545,41.184167143269818,40.752919319780077,40.321671496290342,39.890423672800601,39.459175849310867,39.027928025821126,38.596680202331399,38.165432378841658,37.734184555351924,37.302936731862182,36.871688908372448,36.440441084882714,36.00919326139298,35.577945437903232,35.146697614413505,34.715449790923763,34.284201967434029,33.852954143944288,33.421706320454554,32.990458496964813,32.559210673475086,32.127962849985344,31.696715026495614,31.265467203005876,30.834219379516139,30.402971556026401,29.971723732536663,29.540475909046929,29.109228085557195,28.67798026206745,28.246732438577723,27.815484615087986,27.384236791598248,26.95298896810851,26.521741144618773,26.090493321129038,25.659245497639304,25.22799767414956,24.796749850659833,24.365502027170098,23.934254203680357,23.503006380190619,23.071758556700882,22.640510733211148,22.209262909721414,21.778015086231676,21.346767262741942]
[{"$f":"A$161","v":"Base"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,266.62317648553869,421.13096996921212,null,null,null,{"$f":"P517*(1/(1-$H546)-1)","v":0},14.167484461265241,44.167536351592133,56.998149270510581,51.294435701238562,46.163822538448429,41.434769524417682,36.834371703678805,32.230075240718953,27.625778777759106,23.021482314799261,18.417185851839417,13.812889388879567,9.2085929259197208,4.6042964629598728,1.1500994551847463,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14,2.5785243697854769E-14]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P518*(1/(1-$H547)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,18714.076969344867,101151.34775456942,null,null,null,{"$f":"P519*(1/(1-$H548)-1)","v":56.204077706480298},72.410536465583391,163.42927675004611,352.91617989639542,538.96841701578103,801.12298919485602,952.90317882535885,1103.8330479983581,1254.5845406444828,1403.6143068187778,1550.963933336606,1698.3590255547294,1845.7736056154081,1993.1412539844939,2140.4052681136609,2287.5528269234055,2434.5796467133628,2581.4822441414813,2728.2586218925185,2874.9077331096451,3021.5899411769315,3168.5175143346046,3184.2837325048595,3201.5491311484611,3221.6321842372558,3244.9357588274097,3271.5207066979265,3300.9351195591216,3332.8168578013738,3367.1122162431993,3403.8135096890292,3230.2973868461395,3059.5845999477715,2892.5631335990133,2729.0643537427782,2568.9354473789072,2412.0382888734803,2258.2485431320993,2107.5867113230347,1960.4894921637983,1817.2553322572453,1678.6740377429048,1546.0285489737837,1419.6371746623088,1299.7956260815911,1186.2136208592703,1078.276054553146,976.15665453127531,880.01849635387441,790.02118216611814,706.34568645924298]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,6365.1180143907513,33852.036299010564,null,null,null,{"$f":"P520*(1/(1-$H549)-1)","v":0.49382222501319301},27.911683455781272,257.09784527113464,309.34182266567842,340.29102490990442,370.92450089504604,391.95614976788733,415.30491824410848,457.17518109117208,498.60400621209806,525.32510607780182,551.71009290919346,577.84481247000303,603.72324527269723,629.33443515574538,654.65424203045018,679.76208283443054,705.61898889438771,733.21806173843311,761.96687916313522,791.08088989413602,820.45588006742605,850.03209752233863,879.86394481758532,910.10511637771401,940.78038930975322,971.79187807911603,1003.0940356061164,1034.6941286096946,1066.5996054767659,1098.8181008039169,1053.8911422692968,1010.002423462367,967.53134503600495,926.33413662298278,886.28135473456746,847.25525407620262,809.17895294639288,772.04334091428314,735.87293082607573,700.69185273036783,666.52483992697216,633.39724404819651,601.33505051715645,570.36489439254512,540.51407660952361,511.51687309252793,482.80621351124302,454.09639518953247,425.43714618945165,397.38586406619851]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P521*(1/(1-$H550)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P522*(1/(1-$H551)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P523*(1/(1-$H552)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P524*(1/(1-$H553)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P525*(1/(1-$H554)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P526*(1/(1-$H555)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P527*(1/(1-$H556)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,794.19404645860209,1216.6566921606907,null,null,null,{"$f":"P528*(1/(1-$H557)-1)","v":104.50774817020893},136.43910201338821,120.42899112061266,107.30347163609328,96.419291351078954,86.77479426666369,79.058012084659239,72.801573702768692,66.876126220150468,60.950678737532272,55.025231254914047,49.099783772295851,43.174336289677633,37.248888807059437,31.323441324441227,25.39799384182302,19.472546359204806,13.547098876586601,7.6216513939683903,2.7576973819461883,0.42823355561660154,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13,1.0924601043164647E-13]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P529*(1/(1-$H558)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P530*(1/(1-$H559)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P531*(1/(1-$H560)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P532*(1/(1-$H561)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P533*(1/(1-$H562)-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D537","v":"Total Income Tax"},null,null,null,null,null,null,51140.787851708214,183805.71302378271,null,null,null,{"$f":"SUM(P538:P562)","v":161.20564810170242},4037.0610042700937,4173.4855532088523,4209.899987548205,4213.6510568571484,4300.642168182294,4281.3971775322289,4277.0030233508114,4295.5376552114067,4313.8279487466616,4318.9486303540789,4329.1401442180531,4341.5191130422627,4353.5948634167644,4365.2997366317004,4377.746870974056,4392.6728785681362,4410.3905103646957,4438.023107666686,4491.3652718632275,4563.4742741703512,4648.0489227663556,4622.2033118588779,4608.170582750573,4597.3648323523439,4590.2137048273844,4586.6801664201103,4586.2667617611532,4588.6186179598308,4593.689478221575,4601.4792919474021,4352.2555991345707,{"$f":"SUM(AV538:AV562)","v":4098.6962514956958},3888.7724588970864,3683.645222804339,3483.0322867285631,3286.6777797412815,3094.3804850466013,2906.1517933819368,2722.4529163110037,2543.606430485253,2370.4268753440269,2204.2225428726406,2045.3377272066359,1894.094774677817,1750.2307038489848,1612.8646862023752,1481.6033787757299,1356.3241544531288,1237.2363434418019,1125.0783177881838]
[]
[]
[null,null,null,"Pre-Tax Return on Capital",null,null,null,"Return Rate"]
[{"$f":"A$154","v":"Base"},null,{"$f":"C566+1","v":1},{"$f":"INDEX(D$66:D$90,$C567,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C567,1)","v":"Capital"},4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,{"$f":"SUMPRODUCT(P567:BN567,$P$14:$BN$14)","v":835.8324402140654},{"$f":"SUM(P567:BN567)","v":1018.1562059231281},null,null,null,{"$f":"P480+P509+P538","v":0},{"$f":"Q480+Q509+Q538","v":374.18388214587094},284.70944800701938,195.65651122341163,117.39390673404698,43.177676855023492,3.0347809577558609,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14,-1.6247833512610461E-14]
[{"$f":"A$155","v":"Base"},null,{"$f":"C567+1","v":2},{"$f":"INDEX(D$66:D$90,$C568,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,{"$f":"SUMPRODUCT(P568:BN568,$P$14:$BN$14)","v":30417.808818540965},{"$f":"SUM(P568:BN568)","v":49286.66084185191},null,null,null,{"$f":"P481+P510+P539","v":0},5304.6885890426065,4998.920465459456,4672.9532894324984,4354.1768932642517,4042.0530036063683,3736.0847527526776,3435.8097776988293,3140.8002201422905,2848.73046318058,2557.0816635810388,2265.432863981498,1973.7840643819575,1682.1352647824162,1390.4864651828755,1098.837665583334,807.18886598379288,515.5400663842521,261.82919687102708,123.15418172605948,61.577090863032339,15.395997950852854,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12,5.2052150271308426E-12]
[{"$f":"A$156","v":"Base"},null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,2543.2737900647558,3568.3439811309981,null,null,null,{"$f":"P482+P511+P540","v":0},{"$f":"Q482+Q511+Q540","v":630.68229674716508},566.325405494032,498.99495630481721,433.17222663248879,368.70644452535839,305.47196669035196,243.10023946778625,181.00492748998323,118.90123929264182,71.1285646023656,49.461576373418239,39.56926109873443,29.676945824050627,19.784630549366824,9.8923152746830283,2.4709847637856153,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13,-7.6955647818818631E-13]
[{"$f":"A$157","v":"Base"},null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,80.591661848735754,94.679938573035599,null,null,null,{"$f":"P483+P512+P541","v":0},58.763027607360009,18.134760874302479,9.0036202994304197,5.4021721796582334,2.7010860898290949,0.67527152245723954,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14,-4.6343252405286658E-14]
[{"$f":"A$158","v":"Base"},null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,2098.6996436224599,5815.3086750347447,null,null,null,{"$f":"P484+P513+P542","v":0},187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,187.59060242047553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$159","v":"Base"},null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,83546.59222561722,162097.40248044199,null,null,null,{"$f":"P485+P514+P543","v":0},11672.392837138006,11211.753093934376,10707.060154628876,10218.049972528072,9743.5485984362203,9282.4723869418631,8833.8129457871182,8396.6371358676715,7965.8728946326783,7536.026741871282,7106.1805891098866,6676.3344363484894,6246.4882835870922,5816.6421308256977,5386.7959780643014,4956.9498253029051,4527.1036725415088,4097.2575197801134,3667.4113670187157,3237.565214257319,2841.2970186203734,2512.1696866016146,2216.6203117073069,1921.0709368129992,1625.5215619186915,1329.9721870243834,1034.422812130076,738.87343723576817,443.3240623414606,147.7746874471529,-1.6502159880988116E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12,-2.3363618640722448E-12]
[{"$f":"A$160","v":"Base"},null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P486+P515+P544","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$161","v":"Base"},null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,2208.9732665437659,7769.2500782251554,null,null,null,{"$f":"P487+P516+P545","v":0},206.83003586626427,204.73023854782505,202.63044122938578,200.53064391094659,198.43084659250735,196.33104927406814,194.23125195562889,192.13145463718965,190.0316573187504,187.93186000031119,185.83206268187195,183.73226536343276,181.63246804499349,179.53267072655427,177.43287340811503,175.33307608967579,173.23327877123654,171.13348145279735,169.03368413435808,166.93388681591887,164.83408949747962,162.73429217904038,160.63449486060114,158.53469754216195,156.43490022372268,154.33510290528349,152.23530558684425,150.135508268405,148.03571094996579,145.93591363152655,143.83611631308733,141.73631899464809,139.63652167620882,137.53672435776963,135.43692703933041,133.33712972089117,131.23733240245193,129.13753508401268,127.03773776557347,124.93794044713424,122.83814312869498,120.73834581025578,118.63854849181655,116.53875117337731,114.43895385493806,112.33915653649885,110.23935921805962,108.13956189962039,106.03976458118115,103.93996726274193]
[{"$f":"A$161","v":"Base"},null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,1298.2201892351316,2050.5371465929502,null,null,null,{"$f":"P488+P517+P546","v":0},68.98317918467653,215.05702601035324,277.5308174907592,249.75875278563061,224.77718262025178,201.75085692830294,179.350968786094,156.93209768783223,134.51322658957048,112.09435549130878,89.675484393047057,67.256613294785311,44.837742196523592,22.418871098261857,5.5999720355523781,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13,1.2555144077926265E-13]
[{"$f":"A$163","v":"SysImpClau"},null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P489+P518+P547","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$164","v":"Base"},null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,91121.082813374378,492518.03070633701,null,null,null,{"$f":"P490+P519+P548","v":273.66438791134289},352.57557723255826,795.75672822468698,1718.3911612203315,2624.301793838757,3900.7638133422752,4639.799740757021,5374.6953559911008,6108.7224345453378,6834.3662206359077,7551.829205449144,8269.51356820416,8987.2928195993281,9704.843554965455,10421.889682801462,11138.368775735216,11854.259975916422,12569.546322535311,13284.218090424678,13998.270182313201,14712.483426730338,15427.89138316866,15504.658988319523,15588.726282805201,15686.513074355065,15799.980970931287,15929.426267136208,16072.648567366257,16227.884570475864,16394.872779502202,16573.575774307319,15728.704983996784,14897.48397225523,14084.236442510288,13288.141295334712,12508.454465922885,11744.503404015042,10995.682707140528,10262.092197943797,9545.8582147993384,8848.4339299719995,8173.6650041782787,7527.7982277002957,6912.3834837939985,6328.8606260760052,5775.8162348978631,5250.255293037595,4753.0236998637665,4284.9154898164234,3846.7077848616386,3439.2817714789844]
[{"$f":"A$165","v":"Base"},null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,30992.522188312076,164829.62040053442,null,null,null,{"$f":"P491+P520+P549","v":2.4044795762153601},135.9053307198177,1251.8402103649839,1506.2223954156493,1656.9177690279084,1806.0758336589379,1908.4814517283323,2022.1694027502915,2226.0407288410593,2427.7626417565889,2557.8708783378388,2686.3425402868279,2813.5956209119531,2939.6008106072472,3064.3047625096096,3187.5899356350565,3309.8430205674422,3435.7433939733278,3570.1265861721286,3710.1080224798875,3851.8676287481881,3994.8979751877714,4138.9081213697127,4284.1629598701056,4431.4108472555135,4580.7724262284928,4731.7710803939117,4884.1850355639881,5038.0496742638361,5193.4012635817007,5350.2769772830343,5131.5222336805509,4917.8228036990395,4711.026034571647,4510.4318911558603,4315.4100975969941,4125.3873379493161,3939.9892659973966,3759.1715219619191,3583.0534618278193,3411.7525776926282,3245.3892989563201,3084.0870657538676,2927.9724042236162,2777.1750036573708,2631.8277955792332,2490.6369376300727,2350.8412964334311,2211.0497514304448,2071.5044345129577,1934.919381156529]
[{"$f":"A$166","v":"Base"},null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P492+P521+P550","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$167","v":"Base"},null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P493+P522+P551","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$168","v":"Base"},null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P494+P523+P552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$169","v":"Base"},null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P495+P524+P553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$170","v":"Clause"},null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P496+P525+P554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$171","v":"Base"},null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P497+P526+P555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$172","v":"SysImpClau"},null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P498+P527+P556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$173","v":"Base"},null,20,"Customer Service Capital","Capital",4,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,3867.025961033899,5924.0471963123482,null,null,null,{"$f":"P499+P528+P557","v":508.86074644536728},664.33833386010792,586.38318582359852,522.47345894384864,469.47708115128648,422.51686938332568,384.9429324260804,354.4795843888312,325.62787069467419,296.77615700051729,267.92444330636022,239.07272961220332,210.22101591804633,181.36930222388943,152.51758852973248,123.66587483557551,94.814161141418538,65.962447447261582,37.110733753104611,13.427558940051814,2.0851204870390223,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13,5.3193191306625847E-13]
[{"$f":"A$174","v":"Fuel Rev"},null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P500+P529+P558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$175","v":"Base Rev"},null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P501+P530+P559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$176","v":"SysImpBase"},null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P502+P531+P560","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$177","v":"SysImpClau"},null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P503+P532+P561","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$178","v":"SysImpClau"},null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Assumptions!$H$31","v":0.10393996726274193},null,null,0,0,null,null,null,{"$f":"P504+P533+P562","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D566","v":"Total Pre-Tax Return on Capital"},null,null,null,null,null,null,249010.62299840749,894972.03765095735,null,null,null,{"$f":"SUM(P567:P591)","v":784.92961393292558},19656.93369196491,20321.201165161103,20498.507408609483,20516.771814473519,20940.341957530574,20846.635792399389,20825.240129246158,20915.487472326517,21004.545102827706,21029.478315060125,21079.102017063386,21139.376699337205,21198.174974652142,21255.167404644035,21315.773992992312,21388.450512185915,21474.719784073372,21609.266210874324,21868.995599032747,22220.102970322307,22631.907066845612,22506.061690890372,22437.734651663697,22385.12015838622,22350.300461722676,22333.095239880266,22331.082323067643,22342.533792664351,22367.224418795809,22405.15395508951,21191.653936410901,{"$f":"SUM(AV567:AV591)","v":19957.04309494892},18934.898998758144,17936.109910848343,16959.301490559214,16003.227871685252,15066.909305540379,14150.401254989731,13255.949414392733,12385.124448111765,11541.892446263297,10732.62363926442,9958.9944365094325,9222.5743809067553,8522.0829843320371,7853.2313872041696,7214.1043555152601,6604.1048031464916,6024.2519839557799,5478.1411198982587]
[]
[null,null,null,"Check",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(P$448:P$472,$H$567:$H$591)-P592","v":0},{"$f":"SUMPRODUCT(Q$448:Q$472,$H$567:$H$591)-Q592","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"TAX CALCULATIONS"]
[]
[]
[null,null,null,"Tax Capital Placed in Service",null,null,null,"CODYear","COD","Capitalized Interest"]
[null,null,{"$f":"C601+1","v":1},{"$f":"INDEX(D$66:D$90,$C602,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C602,1)","v":"Capital"},4,null,{"$f":"YEAR(I602)","v":2019},{"$f":"I185","v":"2019-01-01"},{"$f":"L1121","v":0},{"$f":"SUMPRODUCT(P602:BN602,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P602:BN602)","v":4000},null,null,null,{"$f":"(SUM($N124:P124)-SUM($N602:N602)+$J602)*IF($F602>=5,P$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:Q124)-SUM($N602:P602)+$J602)*IF($F602>=5,Q$11>=YEAR($I602),1)*($F602>=3)","v":4000},{"$f":"(SUM($N124:R124)-SUM($N602:Q602)+$J602)*IF($F602>=5,R$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:S124)-SUM($N602:R602)+$J602)*IF($F602>=5,S$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:T124)-SUM($N602:S602)+$J602)*IF($F602>=5,T$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:U124)-SUM($N602:T602)+$J602)*IF($F602>=5,U$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:V124)-SUM($N602:U602)+$J602)*IF($F602>=5,V$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:W124)-SUM($N602:V602)+$J602)*IF($F602>=5,W$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:X124)-SUM($N602:W602)+$J602)*IF($F602>=5,X$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:Y124)-SUM($N602:X602)+$J602)*IF($F602>=5,Y$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:Z124)-SUM($N602:Y602)+$J602)*IF($F602>=5,Z$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AA124)-SUM($N602:Z602)+$J602)*IF($F602>=5,AA$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AB124)-SUM($N602:AA602)+$J602)*IF($F602>=5,AB$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AC124)-SUM($N602:AB602)+$J602)*IF($F602>=5,AC$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AD124)-SUM($N602:AC602)+$J602)*IF($F602>=5,AD$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AE124)-SUM($N602:AD602)+$J602)*IF($F602>=5,AE$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AF124)-SUM($N602:AE602)+$J602)*IF($F602>=5,AF$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AG124)-SUM($N602:AF602)+$J602)*IF($F602>=5,AG$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AH124)-SUM($N602:AG602)+$J602)*IF($F602>=5,AH$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AI124)-SUM($N602:AH602)+$J602)*IF($F602>=5,AI$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AJ124)-SUM($N602:AI602)+$J602)*IF($F602>=5,AJ$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AK124)-SUM($N602:AJ602)+$J602)*IF($F602>=5,AK$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AL124)-SUM($N602:AK602)+$J602)*IF($F602>=5,AL$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AM124)-SUM($N602:AL602)+$J602)*IF($F602>=5,AM$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AN124)-SUM($N602:AM602)+$J602)*IF($F602>=5,AN$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AO124)-SUM($N602:AN602)+$J602)*IF($F602>=5,AO$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AP124)-SUM($N602:AO602)+$J602)*IF($F602>=5,AP$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AQ124)-SUM($N602:AP602)+$J602)*IF($F602>=5,AQ$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AR124)-SUM($N602:AQ602)+$J602)*IF($F602>=5,AR$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AS124)-SUM($N602:AR602)+$J602)*IF($F602>=5,AS$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AT124)-SUM($N602:AS602)+$J602)*IF($F602>=5,AT$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AU124)-SUM($N602:AT602)+$J602)*IF($F602>=5,AU$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AV124)-SUM($N602:AU602)+$J602)*IF($F602>=5,AV$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AW124)-SUM($N602:AV602)+$J602)*IF($F602>=5,AW$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AX124)-SUM($N602:AW602)+$J602)*IF($F602>=5,AX$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AY124)-SUM($N602:AX602)+$J602)*IF($F602>=5,AY$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:AZ124)-SUM($N602:AY602)+$J602)*IF($F602>=5,AZ$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BA124)-SUM($N602:AZ602)+$J602)*IF($F602>=5,BA$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BB124)-SUM($N602:BA602)+$J602)*IF($F602>=5,BB$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BC124)-SUM($N602:BB602)+$J602)*IF($F602>=5,BC$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BD124)-SUM($N602:BC602)+$J602)*IF($F602>=5,BD$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BE124)-SUM($N602:BD602)+$J602)*IF($F602>=5,BE$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BF124)-SUM($N602:BE602)+$J602)*IF($F602>=5,BF$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BG124)-SUM($N602:BF602)+$J602)*IF($F602>=5,BG$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BH124)-SUM($N602:BG602)+$J602)*IF($F602>=5,BH$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BI124)-SUM($N602:BH602)+$J602)*IF($F602>=5,BI$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BJ124)-SUM($N602:BI602)+$J602)*IF($F602>=5,BJ$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BK124)-SUM($N602:BJ602)+$J602)*IF($F602>=5,BK$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BL124)-SUM($N602:BK602)+$J602)*IF($F602>=5,BL$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BM124)-SUM($N602:BL602)+$J602)*IF($F602>=5,BM$11>=YEAR($I602),1)*($F602>=3)","v":0},{"$f":"(SUM($N124:BN124)-SUM($N602:BM602)+$J602)*IF($F602>=5,BN$11>=YEAR($I602),1)*($F602>=3)","v":0}]
[null,null,{"$f":"C602+1","v":2},{"$f":"INDEX(D$66:D$90,$C603,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"YEAR(I603)","v":2019},"2019-01-01",0,{"$f":"SUMPRODUCT(P603:BN603,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P603:BN603)","v":52391.809552991872},null,null,null,{"$f":"(SUM($N125:P125)-SUM($N603:N603)+$J603)*IF($F603>=5,P$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:Q125)-SUM($N603:P603)+$J603)*IF($F603>=5,Q$11>=YEAR($I603),1)*($F603>=3)","v":52391.809552991872},{"$f":"(SUM($N125:R125)-SUM($N603:Q603)+$J603)*IF($F603>=5,R$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:S125)-SUM($N603:R603)+$J603)*IF($F603>=5,S$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:T125)-SUM($N603:S603)+$J603)*IF($F603>=5,T$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:U125)-SUM($N603:T603)+$J603)*IF($F603>=5,U$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:V125)-SUM($N603:U603)+$J603)*IF($F603>=5,V$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:W125)-SUM($N603:V603)+$J603)*IF($F603>=5,W$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:X125)-SUM($N603:W603)+$J603)*IF($F603>=5,X$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:Y125)-SUM($N603:X603)+$J603)*IF($F603>=5,Y$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:Z125)-SUM($N603:Y603)+$J603)*IF($F603>=5,Z$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AA125)-SUM($N603:Z603)+$J603)*IF($F603>=5,AA$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AB125)-SUM($N603:AA603)+$J603)*IF($F603>=5,AB$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AC125)-SUM($N603:AB603)+$J603)*IF($F603>=5,AC$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AD125)-SUM($N603:AC603)+$J603)*IF($F603>=5,AD$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AE125)-SUM($N603:AD603)+$J603)*IF($F603>=5,AE$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AF125)-SUM($N603:AE603)+$J603)*IF($F603>=5,AF$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AG125)-SUM($N603:AF603)+$J603)*IF($F603>=5,AG$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AH125)-SUM($N603:AG603)+$J603)*IF($F603>=5,AH$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AI125)-SUM($N603:AH603)+$J603)*IF($F603>=5,AI$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AJ125)-SUM($N603:AI603)+$J603)*IF($F603>=5,AJ$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AK125)-SUM($N603:AJ603)+$J603)*IF($F603>=5,AK$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AL125)-SUM($N603:AK603)+$J603)*IF($F603>=5,AL$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AM125)-SUM($N603:AL603)+$J603)*IF($F603>=5,AM$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AN125)-SUM($N603:AM603)+$J603)*IF($F603>=5,AN$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AO125)-SUM($N603:AN603)+$J603)*IF($F603>=5,AO$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AP125)-SUM($N603:AO603)+$J603)*IF($F603>=5,AP$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AQ125)-SUM($N603:AP603)+$J603)*IF($F603>=5,AQ$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AR125)-SUM($N603:AQ603)+$J603)*IF($F603>=5,AR$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AS125)-SUM($N603:AR603)+$J603)*IF($F603>=5,AS$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AT125)-SUM($N603:AS603)+$J603)*IF($F603>=5,AT$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AU125)-SUM($N603:AT603)+$J603)*IF($F603>=5,AU$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AV125)-SUM($N603:AU603)+$J603)*IF($F603>=5,AV$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AW125)-SUM($N603:AV603)+$J603)*IF($F603>=5,AW$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AX125)-SUM($N603:AW603)+$J603)*IF($F603>=5,AX$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AY125)-SUM($N603:AX603)+$J603)*IF($F603>=5,AY$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:AZ125)-SUM($N603:AY603)+$J603)*IF($F603>=5,AZ$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BA125)-SUM($N603:AZ603)+$J603)*IF($F603>=5,BA$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BB125)-SUM($N603:BA603)+$J603)*IF($F603>=5,BB$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BC125)-SUM($N603:BB603)+$J603)*IF($F603>=5,BC$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BD125)-SUM($N603:BC603)+$J603)*IF($F603>=5,BD$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BE125)-SUM($N603:BD603)+$J603)*IF($F603>=5,BE$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BF125)-SUM($N603:BE603)+$J603)*IF($F603>=5,BF$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BG125)-SUM($N603:BF603)+$J603)*IF($F603>=5,BG$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BH125)-SUM($N603:BG603)+$J603)*IF($F603>=5,BH$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BI125)-SUM($N603:BH603)+$J603)*IF($F603>=5,BI$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BJ125)-SUM($N603:BI603)+$J603)*IF($F603>=5,BJ$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BK125)-SUM($N603:BJ603)+$J603)*IF($F603>=5,BK$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BL125)-SUM($N603:BK603)+$J603)*IF($F603>=5,BL$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BM125)-SUM($N603:BL603)+$J603)*IF($F603>=5,BM$11>=YEAR($I603),1)*($F603>=3)","v":0},{"$f":"(SUM($N125:BN125)-SUM($N603:BM603)+$J603)*IF($F603>=5,BN$11>=YEAR($I603),1)*($F603>=3)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,2019,"2019-01-01",0,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"(SUM($N126:P126)-SUM($N604:N604)+$J604)*IF($F604>=5,P$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:Q126)-SUM($N604:P604)+$J604)*IF($F604>=5,Q$11>=YEAR($I604),1)*($F604>=3)","v":6359.2101323910574},{"$f":"(SUM($N126:R126)-SUM($N604:Q604)+$J604)*IF($F604>=5,R$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:S126)-SUM($N604:R604)+$J604)*IF($F604>=5,S$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:T126)-SUM($N604:S604)+$J604)*IF($F604>=5,T$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:U126)-SUM($N604:T604)+$J604)*IF($F604>=5,U$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:V126)-SUM($N604:U604)+$J604)*IF($F604>=5,V$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:W126)-SUM($N604:V604)+$J604)*IF($F604>=5,W$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:X126)-SUM($N604:W604)+$J604)*IF($F604>=5,X$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:Y126)-SUM($N604:X604)+$J604)*IF($F604>=5,Y$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:Z126)-SUM($N604:Y604)+$J604)*IF($F604>=5,Z$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AA126)-SUM($N604:Z604)+$J604)*IF($F604>=5,AA$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AB126)-SUM($N604:AA604)+$J604)*IF($F604>=5,AB$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AC126)-SUM($N604:AB604)+$J604)*IF($F604>=5,AC$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AD126)-SUM($N604:AC604)+$J604)*IF($F604>=5,AD$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AE126)-SUM($N604:AD604)+$J604)*IF($F604>=5,AE$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AF126)-SUM($N604:AE604)+$J604)*IF($F604>=5,AF$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AG126)-SUM($N604:AF604)+$J604)*IF($F604>=5,AG$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AH126)-SUM($N604:AG604)+$J604)*IF($F604>=5,AH$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AI126)-SUM($N604:AH604)+$J604)*IF($F604>=5,AI$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AJ126)-SUM($N604:AI604)+$J604)*IF($F604>=5,AJ$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AK126)-SUM($N604:AJ604)+$J604)*IF($F604>=5,AK$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AL126)-SUM($N604:AK604)+$J604)*IF($F604>=5,AL$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AM126)-SUM($N604:AL604)+$J604)*IF($F604>=5,AM$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AN126)-SUM($N604:AM604)+$J604)*IF($F604>=5,AN$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AO126)-SUM($N604:AN604)+$J604)*IF($F604>=5,AO$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AP126)-SUM($N604:AO604)+$J604)*IF($F604>=5,AP$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AQ126)-SUM($N604:AP604)+$J604)*IF($F604>=5,AQ$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AR126)-SUM($N604:AQ604)+$J604)*IF($F604>=5,AR$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AS126)-SUM($N604:AR604)+$J604)*IF($F604>=5,AS$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AT126)-SUM($N604:AS604)+$J604)*IF($F604>=5,AT$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AU126)-SUM($N604:AT604)+$J604)*IF($F604>=5,AU$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AV126)-SUM($N604:AU604)+$J604)*IF($F604>=5,AV$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AW126)-SUM($N604:AV604)+$J604)*IF($F604>=5,AW$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AX126)-SUM($N604:AW604)+$J604)*IF($F604>=5,AX$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AY126)-SUM($N604:AX604)+$J604)*IF($F604>=5,AY$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:AZ126)-SUM($N604:AY604)+$J604)*IF($F604>=5,AZ$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BA126)-SUM($N604:AZ604)+$J604)*IF($F604>=5,BA$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BB126)-SUM($N604:BA604)+$J604)*IF($F604>=5,BB$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BC126)-SUM($N604:BB604)+$J604)*IF($F604>=5,BC$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BD126)-SUM($N604:BC604)+$J604)*IF($F604>=5,BD$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BE126)-SUM($N604:BD604)+$J604)*IF($F604>=5,BE$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BF126)-SUM($N604:BE604)+$J604)*IF($F604>=5,BF$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BG126)-SUM($N604:BF604)+$J604)*IF($F604>=5,BG$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BH126)-SUM($N604:BG604)+$J604)*IF($F604>=5,BH$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BI126)-SUM($N604:BH604)+$J604)*IF($F604>=5,BI$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BJ126)-SUM($N604:BI604)+$J604)*IF($F604>=5,BJ$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BK126)-SUM($N604:BJ604)+$J604)*IF($F604>=5,BK$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BL126)-SUM($N604:BK604)+$J604)*IF($F604>=5,BL$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BM126)-SUM($N604:BL604)+$J604)*IF($F604>=5,BM$11>=YEAR($I604),1)*($F604>=3)","v":0},{"$f":"(SUM($N126:BN126)-SUM($N604:BM604)+$J604)*IF($F604>=5,BN$11>=YEAR($I604),1)*($F604>=3)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,2019,"2019-01-01",0,795.90323540334805,890.04317854508679,null,null,null,{"$f":"(SUM($N127:P127)-SUM($N605:N605)+$J605)*IF($F605>=5,P$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:Q127)-SUM($N605:P605)+$J605)*IF($F605>=5,Q$11>=YEAR($I605),1)*($F605>=3)","v":890.04317854508679},{"$f":"(SUM($N127:R127)-SUM($N605:Q605)+$J605)*IF($F605>=5,R$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:S127)-SUM($N605:R605)+$J605)*IF($F605>=5,S$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:T127)-SUM($N605:S605)+$J605)*IF($F605>=5,T$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:U127)-SUM($N605:T605)+$J605)*IF($F605>=5,U$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:V127)-SUM($N605:U605)+$J605)*IF($F605>=5,V$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:W127)-SUM($N605:V605)+$J605)*IF($F605>=5,W$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:X127)-SUM($N605:W605)+$J605)*IF($F605>=5,X$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:Y127)-SUM($N605:X605)+$J605)*IF($F605>=5,Y$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:Z127)-SUM($N605:Y605)+$J605)*IF($F605>=5,Z$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AA127)-SUM($N605:Z605)+$J605)*IF($F605>=5,AA$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AB127)-SUM($N605:AA605)+$J605)*IF($F605>=5,AB$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AC127)-SUM($N605:AB605)+$J605)*IF($F605>=5,AC$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AD127)-SUM($N605:AC605)+$J605)*IF($F605>=5,AD$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AE127)-SUM($N605:AD605)+$J605)*IF($F605>=5,AE$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AF127)-SUM($N605:AE605)+$J605)*IF($F605>=5,AF$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AG127)-SUM($N605:AF605)+$J605)*IF($F605>=5,AG$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AH127)-SUM($N605:AG605)+$J605)*IF($F605>=5,AH$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AI127)-SUM($N605:AH605)+$J605)*IF($F605>=5,AI$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AJ127)-SUM($N605:AI605)+$J605)*IF($F605>=5,AJ$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AK127)-SUM($N605:AJ605)+$J605)*IF($F605>=5,AK$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AL127)-SUM($N605:AK605)+$J605)*IF($F605>=5,AL$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AM127)-SUM($N605:AL605)+$J605)*IF($F605>=5,AM$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AN127)-SUM($N605:AM605)+$J605)*IF($F605>=5,AN$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AO127)-SUM($N605:AN605)+$J605)*IF($F605>=5,AO$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AP127)-SUM($N605:AO605)+$J605)*IF($F605>=5,AP$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AQ127)-SUM($N605:AP605)+$J605)*IF($F605>=5,AQ$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AR127)-SUM($N605:AQ605)+$J605)*IF($F605>=5,AR$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AS127)-SUM($N605:AR605)+$J605)*IF($F605>=5,AS$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AT127)-SUM($N605:AS605)+$J605)*IF($F605>=5,AT$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AU127)-SUM($N605:AT605)+$J605)*IF($F605>=5,AU$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AV127)-SUM($N605:AU605)+$J605)*IF($F605>=5,AV$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AW127)-SUM($N605:AV605)+$J605)*IF($F605>=5,AW$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AX127)-SUM($N605:AW605)+$J605)*IF($F605>=5,AX$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AY127)-SUM($N605:AX605)+$J605)*IF($F605>=5,AY$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:AZ127)-SUM($N605:AY605)+$J605)*IF($F605>=5,AZ$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BA127)-SUM($N605:AZ605)+$J605)*IF($F605>=5,BA$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BB127)-SUM($N605:BA605)+$J605)*IF($F605>=5,BB$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BC127)-SUM($N605:BB605)+$J605)*IF($F605>=5,BC$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BD127)-SUM($N605:BC605)+$J605)*IF($F605>=5,BD$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BE127)-SUM($N605:BD605)+$J605)*IF($F605>=5,BE$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BF127)-SUM($N605:BE605)+$J605)*IF($F605>=5,BF$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BG127)-SUM($N605:BF605)+$J605)*IF($F605>=5,BG$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BH127)-SUM($N605:BG605)+$J605)*IF($F605>=5,BH$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BI127)-SUM($N605:BH605)+$J605)*IF($F605>=5,BI$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BJ127)-SUM($N605:BI605)+$J605)*IF($F605>=5,BJ$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BK127)-SUM($N605:BJ605)+$J605)*IF($F605>=5,BK$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BL127)-SUM($N605:BK605)+$J605)*IF($F605>=5,BL$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BM127)-SUM($N605:BL605)+$J605)*IF($F605>=5,BM$11>=YEAR($I605),1)*($F605>=3)","v":0},{"$f":"(SUM($N127:BN127)-SUM($N605:BM605)+$J605)*IF($F605>=5,BN$11>=YEAR($I605),1)*($F605>=3)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,2019,"2019-01-01",0,1613.9039944974979,1804.7975899999999,null,null,null,{"$f":"(SUM($N128:P128)-SUM($N606:N606)+$J606)*IF($F606>=5,P$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:Q128)-SUM($N606:P606)+$J606)*IF($F606>=5,Q$11>=YEAR($I606),1)*($F606>=3)","v":1804.7975899999999},{"$f":"(SUM($N128:R128)-SUM($N606:Q606)+$J606)*IF($F606>=5,R$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:S128)-SUM($N606:R606)+$J606)*IF($F606>=5,S$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:T128)-SUM($N606:S606)+$J606)*IF($F606>=5,T$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:U128)-SUM($N606:T606)+$J606)*IF($F606>=5,U$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:V128)-SUM($N606:U606)+$J606)*IF($F606>=5,V$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:W128)-SUM($N606:V606)+$J606)*IF($F606>=5,W$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:X128)-SUM($N606:W606)+$J606)*IF($F606>=5,X$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:Y128)-SUM($N606:X606)+$J606)*IF($F606>=5,Y$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:Z128)-SUM($N606:Y606)+$J606)*IF($F606>=5,Z$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AA128)-SUM($N606:Z606)+$J606)*IF($F606>=5,AA$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AB128)-SUM($N606:AA606)+$J606)*IF($F606>=5,AB$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AC128)-SUM($N606:AB606)+$J606)*IF($F606>=5,AC$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AD128)-SUM($N606:AC606)+$J606)*IF($F606>=5,AD$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AE128)-SUM($N606:AD606)+$J606)*IF($F606>=5,AE$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AF128)-SUM($N606:AE606)+$J606)*IF($F606>=5,AF$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AG128)-SUM($N606:AF606)+$J606)*IF($F606>=5,AG$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AH128)-SUM($N606:AG606)+$J606)*IF($F606>=5,AH$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AI128)-SUM($N606:AH606)+$J606)*IF($F606>=5,AI$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AJ128)-SUM($N606:AI606)+$J606)*IF($F606>=5,AJ$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AK128)-SUM($N606:AJ606)+$J606)*IF($F606>=5,AK$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AL128)-SUM($N606:AK606)+$J606)*IF($F606>=5,AL$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AM128)-SUM($N606:AL606)+$J606)*IF($F606>=5,AM$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AN128)-SUM($N606:AM606)+$J606)*IF($F606>=5,AN$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AO128)-SUM($N606:AN606)+$J606)*IF($F606>=5,AO$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AP128)-SUM($N606:AO606)+$J606)*IF($F606>=5,AP$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AQ128)-SUM($N606:AP606)+$J606)*IF($F606>=5,AQ$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AR128)-SUM($N606:AQ606)+$J606)*IF($F606>=5,AR$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AS128)-SUM($N606:AR606)+$J606)*IF($F606>=5,AS$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AT128)-SUM($N606:AS606)+$J606)*IF($F606>=5,AT$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AU128)-SUM($N606:AT606)+$J606)*IF($F606>=5,AU$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AV128)-SUM($N606:AU606)+$J606)*IF($F606>=5,AV$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AW128)-SUM($N606:AV606)+$J606)*IF($F606>=5,AW$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AX128)-SUM($N606:AW606)+$J606)*IF($F606>=5,AX$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AY128)-SUM($N606:AX606)+$J606)*IF($F606>=5,AY$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:AZ128)-SUM($N606:AY606)+$J606)*IF($F606>=5,AZ$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BA128)-SUM($N606:AZ606)+$J606)*IF($F606>=5,BA$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BB128)-SUM($N606:BA606)+$J606)*IF($F606>=5,BB$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BC128)-SUM($N606:BB606)+$J606)*IF($F606>=5,BC$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BD128)-SUM($N606:BC606)+$J606)*IF($F606>=5,BD$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BE128)-SUM($N606:BD606)+$J606)*IF($F606>=5,BE$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BF128)-SUM($N606:BE606)+$J606)*IF($F606>=5,BF$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BG128)-SUM($N606:BF606)+$J606)*IF($F606>=5,BG$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BH128)-SUM($N606:BG606)+$J606)*IF($F606>=5,BH$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BI128)-SUM($N606:BH606)+$J606)*IF($F606>=5,BI$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BJ128)-SUM($N606:BI606)+$J606)*IF($F606>=5,BJ$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BK128)-SUM($N606:BJ606)+$J606)*IF($F606>=5,BK$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BL128)-SUM($N606:BK606)+$J606)*IF($F606>=5,BL$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BM128)-SUM($N606:BL606)+$J606)*IF($F606>=5,BM$11>=YEAR($I606),1)*($F606>=3)","v":0},{"$f":"(SUM($N128:BN128)-SUM($N606:BM606)+$J606)*IF($F606>=5,BN$11>=YEAR($I606),1)*($F606>=3)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,2019,"2019-01-01",0,102178.3813266779,114264.10554607198,null,null,null,{"$f":"(SUM($N129:P129)-SUM($N607:N607)+$J607)*IF($F607>=5,P$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:Q129)-SUM($N607:P607)+$J607)*IF($F607>=5,Q$11>=YEAR($I607),1)*($F607>=3)","v":114264.10554607198},{"$f":"(SUM($N129:R129)-SUM($N607:Q607)+$J607)*IF($F607>=5,R$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:S129)-SUM($N607:R607)+$J607)*IF($F607>=5,S$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:T129)-SUM($N607:S607)+$J607)*IF($F607>=5,T$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:U129)-SUM($N607:T607)+$J607)*IF($F607>=5,U$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:V129)-SUM($N607:U607)+$J607)*IF($F607>=5,V$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:W129)-SUM($N607:V607)+$J607)*IF($F607>=5,W$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:X129)-SUM($N607:W607)+$J607)*IF($F607>=5,X$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:Y129)-SUM($N607:X607)+$J607)*IF($F607>=5,Y$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:Z129)-SUM($N607:Y607)+$J607)*IF($F607>=5,Z$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AA129)-SUM($N607:Z607)+$J607)*IF($F607>=5,AA$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AB129)-SUM($N607:AA607)+$J607)*IF($F607>=5,AB$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AC129)-SUM($N607:AB607)+$J607)*IF($F607>=5,AC$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AD129)-SUM($N607:AC607)+$J607)*IF($F607>=5,AD$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AE129)-SUM($N607:AD607)+$J607)*IF($F607>=5,AE$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AF129)-SUM($N607:AE607)+$J607)*IF($F607>=5,AF$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AG129)-SUM($N607:AF607)+$J607)*IF($F607>=5,AG$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AH129)-SUM($N607:AG607)+$J607)*IF($F607>=5,AH$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AI129)-SUM($N607:AH607)+$J607)*IF($F607>=5,AI$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AJ129)-SUM($N607:AI607)+$J607)*IF($F607>=5,AJ$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AK129)-SUM($N607:AJ607)+$J607)*IF($F607>=5,AK$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AL129)-SUM($N607:AK607)+$J607)*IF($F607>=5,AL$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AM129)-SUM($N607:AL607)+$J607)*IF($F607>=5,AM$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AN129)-SUM($N607:AM607)+$J607)*IF($F607>=5,AN$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AO129)-SUM($N607:AN607)+$J607)*IF($F607>=5,AO$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AP129)-SUM($N607:AO607)+$J607)*IF($F607>=5,AP$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AQ129)-SUM($N607:AP607)+$J607)*IF($F607>=5,AQ$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AR129)-SUM($N607:AQ607)+$J607)*IF($F607>=5,AR$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AS129)-SUM($N607:AR607)+$J607)*IF($F607>=5,AS$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AT129)-SUM($N607:AS607)+$J607)*IF($F607>=5,AT$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AU129)-SUM($N607:AT607)+$J607)*IF($F607>=5,AU$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AV129)-SUM($N607:AU607)+$J607)*IF($F607>=5,AV$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AW129)-SUM($N607:AV607)+$J607)*IF($F607>=5,AW$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AX129)-SUM($N607:AW607)+$J607)*IF($F607>=5,AX$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AY129)-SUM($N607:AX607)+$J607)*IF($F607>=5,AY$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:AZ129)-SUM($N607:AY607)+$J607)*IF($F607>=5,AZ$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BA129)-SUM($N607:AZ607)+$J607)*IF($F607>=5,BA$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BB129)-SUM($N607:BA607)+$J607)*IF($F607>=5,BB$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BC129)-SUM($N607:BB607)+$J607)*IF($F607>=5,BC$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BD129)-SUM($N607:BC607)+$J607)*IF($F607>=5,BD$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BE129)-SUM($N607:BD607)+$J607)*IF($F607>=5,BE$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BF129)-SUM($N607:BE607)+$J607)*IF($F607>=5,BF$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BG129)-SUM($N607:BF607)+$J607)*IF($F607>=5,BG$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BH129)-SUM($N607:BG607)+$J607)*IF($F607>=5,BH$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BI129)-SUM($N607:BH607)+$J607)*IF($F607>=5,BI$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BJ129)-SUM($N607:BI607)+$J607)*IF($F607>=5,BJ$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BK129)-SUM($N607:BJ607)+$J607)*IF($F607>=5,BK$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BL129)-SUM($N607:BK607)+$J607)*IF($F607>=5,BL$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BM129)-SUM($N607:BL607)+$J607)*IF($F607>=5,BM$11>=YEAR($I607),1)*($F607>=3)","v":0},{"$f":"(SUM($N129:BN129)-SUM($N607:BM607)+$J607)*IF($F607>=5,BN$11>=YEAR($I607),1)*($F607>=3)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N130:P130)-SUM($N608:N608)+$J608)*IF($F608>=5,P$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:Q130)-SUM($N608:P608)+$J608)*IF($F608>=5,Q$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:R130)-SUM($N608:Q608)+$J608)*IF($F608>=5,R$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:S130)-SUM($N608:R608)+$J608)*IF($F608>=5,S$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:T130)-SUM($N608:S608)+$J608)*IF($F608>=5,T$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:U130)-SUM($N608:T608)+$J608)*IF($F608>=5,U$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:V130)-SUM($N608:U608)+$J608)*IF($F608>=5,V$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:W130)-SUM($N608:V608)+$J608)*IF($F608>=5,W$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:X130)-SUM($N608:W608)+$J608)*IF($F608>=5,X$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:Y130)-SUM($N608:X608)+$J608)*IF($F608>=5,Y$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:Z130)-SUM($N608:Y608)+$J608)*IF($F608>=5,Z$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AA130)-SUM($N608:Z608)+$J608)*IF($F608>=5,AA$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AB130)-SUM($N608:AA608)+$J608)*IF($F608>=5,AB$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AC130)-SUM($N608:AB608)+$J608)*IF($F608>=5,AC$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AD130)-SUM($N608:AC608)+$J608)*IF($F608>=5,AD$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AE130)-SUM($N608:AD608)+$J608)*IF($F608>=5,AE$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AF130)-SUM($N608:AE608)+$J608)*IF($F608>=5,AF$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AG130)-SUM($N608:AF608)+$J608)*IF($F608>=5,AG$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AH130)-SUM($N608:AG608)+$J608)*IF($F608>=5,AH$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AI130)-SUM($N608:AH608)+$J608)*IF($F608>=5,AI$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AJ130)-SUM($N608:AI608)+$J608)*IF($F608>=5,AJ$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AK130)-SUM($N608:AJ608)+$J608)*IF($F608>=5,AK$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AL130)-SUM($N608:AK608)+$J608)*IF($F608>=5,AL$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AM130)-SUM($N608:AL608)+$J608)*IF($F608>=5,AM$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AN130)-SUM($N608:AM608)+$J608)*IF($F608>=5,AN$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AO130)-SUM($N608:AN608)+$J608)*IF($F608>=5,AO$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AP130)-SUM($N608:AO608)+$J608)*IF($F608>=5,AP$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AQ130)-SUM($N608:AP608)+$J608)*IF($F608>=5,AQ$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AR130)-SUM($N608:AQ608)+$J608)*IF($F608>=5,AR$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AS130)-SUM($N608:AR608)+$J608)*IF($F608>=5,AS$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AT130)-SUM($N608:AS608)+$J608)*IF($F608>=5,AT$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AU130)-SUM($N608:AT608)+$J608)*IF($F608>=5,AU$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AV130)-SUM($N608:AU608)+$J608)*IF($F608>=5,AV$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AW130)-SUM($N608:AV608)+$J608)*IF($F608>=5,AW$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AX130)-SUM($N608:AW608)+$J608)*IF($F608>=5,AX$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AY130)-SUM($N608:AX608)+$J608)*IF($F608>=5,AY$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:AZ130)-SUM($N608:AY608)+$J608)*IF($F608>=5,AZ$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BA130)-SUM($N608:AZ608)+$J608)*IF($F608>=5,BA$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BB130)-SUM($N608:BA608)+$J608)*IF($F608>=5,BB$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BC130)-SUM($N608:BB608)+$J608)*IF($F608>=5,BC$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BD130)-SUM($N608:BC608)+$J608)*IF($F608>=5,BD$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BE130)-SUM($N608:BD608)+$J608)*IF($F608>=5,BE$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BF130)-SUM($N608:BE608)+$J608)*IF($F608>=5,BF$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BG130)-SUM($N608:BF608)+$J608)*IF($F608>=5,BG$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BH130)-SUM($N608:BG608)+$J608)*IF($F608>=5,BH$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BI130)-SUM($N608:BH608)+$J608)*IF($F608>=5,BI$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BJ130)-SUM($N608:BI608)+$J608)*IF($F608>=5,BJ$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BK130)-SUM($N608:BJ608)+$J608)*IF($F608>=5,BK$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BL130)-SUM($N608:BK608)+$J608)*IF($F608>=5,BL$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BM130)-SUM($N608:BL608)+$J608)*IF($F608>=5,BM$11>=YEAR($I608),1)*($F608>=3)","v":0},{"$f":"(SUM($N130:BN130)-SUM($N608:BM608)+$J608)*IF($F608>=5,BN$11>=YEAR($I608),1)*($F608>=3)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,2019,"2019-01-01",0,1788.4598288913915,2000,null,null,null,{"$f":"(SUM($N131:P131)-SUM($N609:N609)+$J609)*IF($F609>=5,P$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:Q131)-SUM($N609:P609)+$J609)*IF($F609>=5,Q$11>=YEAR($I609),1)*($F609>=3)","v":2000},{"$f":"(SUM($N131:R131)-SUM($N609:Q609)+$J609)*IF($F609>=5,R$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:S131)-SUM($N609:R609)+$J609)*IF($F609>=5,S$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:T131)-SUM($N609:S609)+$J609)*IF($F609>=5,T$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:U131)-SUM($N609:T609)+$J609)*IF($F609>=5,U$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:V131)-SUM($N609:U609)+$J609)*IF($F609>=5,V$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:W131)-SUM($N609:V609)+$J609)*IF($F609>=5,W$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:X131)-SUM($N609:W609)+$J609)*IF($F609>=5,X$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:Y131)-SUM($N609:X609)+$J609)*IF($F609>=5,Y$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:Z131)-SUM($N609:Y609)+$J609)*IF($F609>=5,Z$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AA131)-SUM($N609:Z609)+$J609)*IF($F609>=5,AA$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AB131)-SUM($N609:AA609)+$J609)*IF($F609>=5,AB$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AC131)-SUM($N609:AB609)+$J609)*IF($F609>=5,AC$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AD131)-SUM($N609:AC609)+$J609)*IF($F609>=5,AD$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AE131)-SUM($N609:AD609)+$J609)*IF($F609>=5,AE$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AF131)-SUM($N609:AE609)+$J609)*IF($F609>=5,AF$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AG131)-SUM($N609:AF609)+$J609)*IF($F609>=5,AG$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AH131)-SUM($N609:AG609)+$J609)*IF($F609>=5,AH$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AI131)-SUM($N609:AH609)+$J609)*IF($F609>=5,AI$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AJ131)-SUM($N609:AI609)+$J609)*IF($F609>=5,AJ$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AK131)-SUM($N609:AJ609)+$J609)*IF($F609>=5,AK$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AL131)-SUM($N609:AK609)+$J609)*IF($F609>=5,AL$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AM131)-SUM($N609:AL609)+$J609)*IF($F609>=5,AM$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AN131)-SUM($N609:AM609)+$J609)*IF($F609>=5,AN$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AO131)-SUM($N609:AN609)+$J609)*IF($F609>=5,AO$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AP131)-SUM($N609:AO609)+$J609)*IF($F609>=5,AP$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AQ131)-SUM($N609:AP609)+$J609)*IF($F609>=5,AQ$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AR131)-SUM($N609:AQ609)+$J609)*IF($F609>=5,AR$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AS131)-SUM($N609:AR609)+$J609)*IF($F609>=5,AS$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AT131)-SUM($N609:AS609)+$J609)*IF($F609>=5,AT$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AU131)-SUM($N609:AT609)+$J609)*IF($F609>=5,AU$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AV131)-SUM($N609:AU609)+$J609)*IF($F609>=5,AV$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AW131)-SUM($N609:AV609)+$J609)*IF($F609>=5,AW$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AX131)-SUM($N609:AW609)+$J609)*IF($F609>=5,AX$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AY131)-SUM($N609:AX609)+$J609)*IF($F609>=5,AY$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:AZ131)-SUM($N609:AY609)+$J609)*IF($F609>=5,AZ$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BA131)-SUM($N609:AZ609)+$J609)*IF($F609>=5,BA$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BB131)-SUM($N609:BA609)+$J609)*IF($F609>=5,BB$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BC131)-SUM($N609:BB609)+$J609)*IF($F609>=5,BC$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BD131)-SUM($N609:BC609)+$J609)*IF($F609>=5,BD$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BE131)-SUM($N609:BD609)+$J609)*IF($F609>=5,BE$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BF131)-SUM($N609:BE609)+$J609)*IF($F609>=5,BF$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BG131)-SUM($N609:BF609)+$J609)*IF($F609>=5,BG$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BH131)-SUM($N609:BG609)+$J609)*IF($F609>=5,BH$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BI131)-SUM($N609:BH609)+$J609)*IF($F609>=5,BI$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BJ131)-SUM($N609:BI609)+$J609)*IF($F609>=5,BJ$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BK131)-SUM($N609:BJ609)+$J609)*IF($F609>=5,BK$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BL131)-SUM($N609:BK609)+$J609)*IF($F609>=5,BL$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BM131)-SUM($N609:BL609)+$J609)*IF($F609>=5,BM$11>=YEAR($I609),1)*($F609>=3)","v":0},{"$f":"(SUM($N131:BN131)-SUM($N609:BM609)+$J609)*IF($F609>=5,BN$11>=YEAR($I609),1)*($F609>=3)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,2019,"2019-01-01",0,11081.742110942841,12904.02,null,null,null,{"$f":"(SUM($N132:P132)-SUM($N610:N610)+$J610)*IF($F610>=5,P$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:Q132)-SUM($N610:P610)+$J610)*IF($F610>=5,Q$11>=YEAR($I610),1)*($F610>=3)","v":5819.1},{"$f":"(SUM($N132:R132)-SUM($N610:Q610)+$J610)*IF($F610>=5,R$11>=YEAR($I610),1)*($F610>=3)","v":7084.92},{"$f":"(SUM($N132:S132)-SUM($N610:R610)+$J610)*IF($F610>=5,S$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:T132)-SUM($N610:S610)+$J610)*IF($F610>=5,T$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:U132)-SUM($N610:T610)+$J610)*IF($F610>=5,U$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:V132)-SUM($N610:U610)+$J610)*IF($F610>=5,V$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:W132)-SUM($N610:V610)+$J610)*IF($F610>=5,W$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:X132)-SUM($N610:W610)+$J610)*IF($F610>=5,X$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:Y132)-SUM($N610:X610)+$J610)*IF($F610>=5,Y$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:Z132)-SUM($N610:Y610)+$J610)*IF($F610>=5,Z$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AA132)-SUM($N610:Z610)+$J610)*IF($F610>=5,AA$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AB132)-SUM($N610:AA610)+$J610)*IF($F610>=5,AB$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AC132)-SUM($N610:AB610)+$J610)*IF($F610>=5,AC$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AD132)-SUM($N610:AC610)+$J610)*IF($F610>=5,AD$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AE132)-SUM($N610:AD610)+$J610)*IF($F610>=5,AE$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AF132)-SUM($N610:AE610)+$J610)*IF($F610>=5,AF$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AG132)-SUM($N610:AF610)+$J610)*IF($F610>=5,AG$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AH132)-SUM($N610:AG610)+$J610)*IF($F610>=5,AH$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AI132)-SUM($N610:AH610)+$J610)*IF($F610>=5,AI$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AJ132)-SUM($N610:AI610)+$J610)*IF($F610>=5,AJ$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AK132)-SUM($N610:AJ610)+$J610)*IF($F610>=5,AK$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AL132)-SUM($N610:AK610)+$J610)*IF($F610>=5,AL$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AM132)-SUM($N610:AL610)+$J610)*IF($F610>=5,AM$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AN132)-SUM($N610:AM610)+$J610)*IF($F610>=5,AN$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AO132)-SUM($N610:AN610)+$J610)*IF($F610>=5,AO$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AP132)-SUM($N610:AO610)+$J610)*IF($F610>=5,AP$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AQ132)-SUM($N610:AP610)+$J610)*IF($F610>=5,AQ$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AR132)-SUM($N610:AQ610)+$J610)*IF($F610>=5,AR$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AS132)-SUM($N610:AR610)+$J610)*IF($F610>=5,AS$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AT132)-SUM($N610:AS610)+$J610)*IF($F610>=5,AT$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AU132)-SUM($N610:AT610)+$J610)*IF($F610>=5,AU$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AV132)-SUM($N610:AU610)+$J610)*IF($F610>=5,AV$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AW132)-SUM($N610:AV610)+$J610)*IF($F610>=5,AW$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AX132)-SUM($N610:AW610)+$J610)*IF($F610>=5,AX$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AY132)-SUM($N610:AX610)+$J610)*IF($F610>=5,AY$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:AZ132)-SUM($N610:AY610)+$J610)*IF($F610>=5,AZ$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BA132)-SUM($N610:AZ610)+$J610)*IF($F610>=5,BA$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BB132)-SUM($N610:BA610)+$J610)*IF($F610>=5,BB$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BC132)-SUM($N610:BB610)+$J610)*IF($F610>=5,BC$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BD132)-SUM($N610:BC610)+$J610)*IF($F610>=5,BD$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BE132)-SUM($N610:BD610)+$J610)*IF($F610>=5,BE$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BF132)-SUM($N610:BE610)+$J610)*IF($F610>=5,BF$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BG132)-SUM($N610:BF610)+$J610)*IF($F610>=5,BG$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BH132)-SUM($N610:BG610)+$J610)*IF($F610>=5,BH$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BI132)-SUM($N610:BH610)+$J610)*IF($F610>=5,BI$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BJ132)-SUM($N610:BI610)+$J610)*IF($F610>=5,BJ$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BK132)-SUM($N610:BJ610)+$J610)*IF($F610>=5,BK$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BL132)-SUM($N610:BK610)+$J610)*IF($F610>=5,BL$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BM132)-SUM($N610:BL610)+$J610)*IF($F610>=5,BM$11>=YEAR($I610),1)*($F610>=3)","v":0},{"$f":"(SUM($N132:BN132)-SUM($N610:BM610)+$J610)*IF($F610>=5,BN$11>=YEAR($I610),1)*($F610>=3)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N133:P133)-SUM($N611:N611)+$J611)*IF($F611>=5,P$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:Q133)-SUM($N611:P611)+$J611)*IF($F611>=5,Q$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:R133)-SUM($N611:Q611)+$J611)*IF($F611>=5,R$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:S133)-SUM($N611:R611)+$J611)*IF($F611>=5,S$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:T133)-SUM($N611:S611)+$J611)*IF($F611>=5,T$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:U133)-SUM($N611:T611)+$J611)*IF($F611>=5,U$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:V133)-SUM($N611:U611)+$J611)*IF($F611>=5,V$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:W133)-SUM($N611:V611)+$J611)*IF($F611>=5,W$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:X133)-SUM($N611:W611)+$J611)*IF($F611>=5,X$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:Y133)-SUM($N611:X611)+$J611)*IF($F611>=5,Y$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:Z133)-SUM($N611:Y611)+$J611)*IF($F611>=5,Z$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AA133)-SUM($N611:Z611)+$J611)*IF($F611>=5,AA$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AB133)-SUM($N611:AA611)+$J611)*IF($F611>=5,AB$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AC133)-SUM($N611:AB611)+$J611)*IF($F611>=5,AC$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AD133)-SUM($N611:AC611)+$J611)*IF($F611>=5,AD$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AE133)-SUM($N611:AD611)+$J611)*IF($F611>=5,AE$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AF133)-SUM($N611:AE611)+$J611)*IF($F611>=5,AF$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AG133)-SUM($N611:AF611)+$J611)*IF($F611>=5,AG$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AH133)-SUM($N611:AG611)+$J611)*IF($F611>=5,AH$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AI133)-SUM($N611:AH611)+$J611)*IF($F611>=5,AI$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AJ133)-SUM($N611:AI611)+$J611)*IF($F611>=5,AJ$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AK133)-SUM($N611:AJ611)+$J611)*IF($F611>=5,AK$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AL133)-SUM($N611:AK611)+$J611)*IF($F611>=5,AL$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AM133)-SUM($N611:AL611)+$J611)*IF($F611>=5,AM$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AN133)-SUM($N611:AM611)+$J611)*IF($F611>=5,AN$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AO133)-SUM($N611:AN611)+$J611)*IF($F611>=5,AO$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AP133)-SUM($N611:AO611)+$J611)*IF($F611>=5,AP$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AQ133)-SUM($N611:AP611)+$J611)*IF($F611>=5,AQ$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AR133)-SUM($N611:AQ611)+$J611)*IF($F611>=5,AR$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AS133)-SUM($N611:AR611)+$J611)*IF($F611>=5,AS$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AT133)-SUM($N611:AS611)+$J611)*IF($F611>=5,AT$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AU133)-SUM($N611:AT611)+$J611)*IF($F611>=5,AU$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AV133)-SUM($N611:AU611)+$J611)*IF($F611>=5,AV$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AW133)-SUM($N611:AV611)+$J611)*IF($F611>=5,AW$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AX133)-SUM($N611:AW611)+$J611)*IF($F611>=5,AX$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AY133)-SUM($N611:AX611)+$J611)*IF($F611>=5,AY$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:AZ133)-SUM($N611:AY611)+$J611)*IF($F611>=5,AZ$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BA133)-SUM($N611:AZ611)+$J611)*IF($F611>=5,BA$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BB133)-SUM($N611:BA611)+$J611)*IF($F611>=5,BB$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BC133)-SUM($N611:BB611)+$J611)*IF($F611>=5,BC$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BD133)-SUM($N611:BC611)+$J611)*IF($F611>=5,BD$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BE133)-SUM($N611:BD611)+$J611)*IF($F611>=5,BE$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BF133)-SUM($N611:BE611)+$J611)*IF($F611>=5,BF$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BG133)-SUM($N611:BF611)+$J611)*IF($F611>=5,BG$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BH133)-SUM($N611:BG611)+$J611)*IF($F611>=5,BH$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BI133)-SUM($N611:BH611)+$J611)*IF($F611>=5,BI$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BJ133)-SUM($N611:BI611)+$J611)*IF($F611>=5,BJ$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BK133)-SUM($N611:BJ611)+$J611)*IF($F611>=5,BK$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BL133)-SUM($N611:BK611)+$J611)*IF($F611>=5,BL$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BM133)-SUM($N611:BL611)+$J611)*IF($F611>=5,BM$11>=YEAR($I611),1)*($F611>=3)","v":0},{"$f":"(SUM($N133:BN133)-SUM($N611:BM611)+$J611)*IF($F611>=5,BN$11>=YEAR($I611),1)*($F611>=3)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,2019,"2019-01-01",0,102067.88352529489,290925.53059266496,null,null,null,{"$f":"(SUM($N134:P134)-SUM($N612:N612)+$J612)*IF($F612>=5,P$11>=YEAR($I612),1)*($F612>=3)","v":2671.3290369600004},{"$f":"(SUM($N134:Q134)-SUM($N612:P612)+$J612)*IF($F612>=5,Q$11>=YEAR($I612),1)*($F612>=3)","v":860.15618621902649},{"$f":"(SUM($N134:R134)-SUM($N612:Q612)+$J612)*IF($F612>=5,R$11>=YEAR($I612),1)*($F612>=3)","v":4454.9098034980088},{"$f":"(SUM($N134:S134)-SUM($N612:R612)+$J612)*IF($F612>=5,S$11>=YEAR($I612),1)*($F612>=3)","v":9284.5578838354613},{"$f":"(SUM($N134:T134)-SUM($N612:S612)+$J612)*IF($F612>=5,T$11>=YEAR($I612),1)*($F612>=3)","v":9445.9957400465719},{"$f":"(SUM($N134:U134)-SUM($N612:T612)+$J612)*IF($F612>=5,U$11>=YEAR($I612),1)*($F612>=3)","v":13405.727901468264},{"$f":"(SUM($N134:V134)-SUM($N612:U612)+$J612)*IF($F612>=5,V$11>=YEAR($I612),1)*($F612>=3)","v":8624.5419260365743},{"$f":"(SUM($N134:W134)-SUM($N612:V612)+$J612)*IF($F612>=5,W$11>=YEAR($I612),1)*($F612>=3)","v":8891.9482212780567},{"$f":"(SUM($N134:X134)-SUM($N612:W612)+$J612)*IF($F612>=5,X$11>=YEAR($I612),1)*($F612>=3)","v":9167.7514182950254},{"$f":"(SUM($N134:Y134)-SUM($N612:X612)+$J612)*IF($F612>=5,Y$11>=YEAR($I612),1)*($F612>=3)","v":9373.9319296033063},{"$f":"(SUM($N134:Z134)-SUM($N612:Y612)+$J612)*IF($F612>=5,Z$11>=YEAR($I612),1)*($F612>=3)","v":9584.3543363385397},{"$f":"(SUM($N134:AA134)-SUM($N612:Z612)+$J612)*IF($F612>=5,AA$11>=YEAR($I612),1)*($F612>=3)","v":9882.145519099402},{"$f":"(SUM($N134:AB134)-SUM($N612:AA612)+$J612)*IF($F612>=5,AB$11>=YEAR($I612),1)*($F612>=3)","v":10189.308216167105},{"$f":"(SUM($N134:AC134)-SUM($N612:AB612)+$J612)*IF($F612>=5,AC$11>=YEAR($I612),1)*($F612>=3)","v":10506.140861716718},{"$f":"(SUM($N134:AD134)-SUM($N612:AC612)+$J612)*IF($F612>=5,AD$11>=YEAR($I612),1)*($F612>=3)","v":10832.95149721684},{"$f":"(SUM($N134:AE134)-SUM($N612:AD612)+$J612)*IF($F612>=5,AE$11>=YEAR($I612),1)*($F612>=3)","v":11170.05808377685},{"$f":"(SUM($N134:AF134)-SUM($N612:AE612)+$J612)*IF($F612>=5,AF$11>=YEAR($I612),1)*($F612>=3)","v":11517.788824739779},{"$f":"(SUM($N134:AG134)-SUM($N612:AF612)+$J612)*IF($F612>=5,AG$11>=YEAR($I612),1)*($F612>=3)","v":11876.482498859637},{"$f":"(SUM($N134:AH134)-SUM($N612:AG612)+$J612)*IF($F612>=5,AH$11>=YEAR($I612),1)*($F612>=3)","v":12246.48880441318},{"$f":"(SUM($N134:AI134)-SUM($N612:AH612)+$J612)*IF($F612>=5,AI$11>=YEAR($I612),1)*($F612>=3)","v":12628.168714607862},{"$f":"(SUM($N134:AJ134)-SUM($N612:AI612)+$J612)*IF($F612>=5,AJ$11>=YEAR($I612),1)*($F612>=3)","v":13021.894844659546},{"$f":"(SUM($N134:AK134)-SUM($N612:AJ612)+$J612)*IF($F612>=5,AK$11>=YEAR($I612),1)*($F612>=3)","v":13428.051830926765},{"$f":"(SUM($N134:AL134)-SUM($N612:AK612)+$J612)*IF($F612>=5,AL$11>=YEAR($I612),1)*($F612>=3)","v":7593.8425491554663},{"$f":"(SUM($N134:AM134)-SUM($N612:AL612)+$J612)*IF($F612>=5,AM$11>=YEAR($I612),1)*($F612>=3)","v":7838.4693871128839},{"$f":"(SUM($N134:AN134)-SUM($N612:AM612)+$J612)*IF($F612>=5,AN$11>=YEAR($I612),1)*($F612>=3)","v":8091.1292231171974},{"$f":"(SUM($N134:AO134)-SUM($N612:AN612)+$J612)*IF($F612>=5,AO$11>=YEAR($I612),1)*($F612>=3)","v":8352.089988568041},{"$f":"(SUM($N134:AP134)-SUM($N612:AO612)+$J612)*IF($F612>=5,AP$11>=YEAR($I612),1)*($F612>=3)","v":8621.6286618757294},{"$f":"(SUM($N134:AQ134)-SUM($N612:AP612)+$J612)*IF($F612>=5,AQ$11>=YEAR($I612),1)*($F612>=3)","v":8900.0315768418659},{"$f":"(SUM($N134:AR134)-SUM($N612:AQ612)+$J612)*IF($F612>=5,AR$11>=YEAR($I612),1)*($F612>=3)","v":9187.5947416268755},{"$f":"(SUM($N134:AS134)-SUM($N612:AR612)+$J612)*IF($F612>=5,AS$11>=YEAR($I612),1)*($F612>=3)","v":9484.6241686692229},{"$f":"(SUM($N134:AT134)-SUM($N612:AS612)+$J612)*IF($F612>=5,AT$11>=YEAR($I612),1)*($F612>=3)","v":9791.4362159351585},{"$f":"(SUM($N134:AU134)-SUM($N612:AT612)+$J612)*IF($F612>=5,AU$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:AV134)-SUM($N612:AU612)+$J612)*IF($F612>=5,AV$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:AW134)-SUM($N612:AV612)+$J612)*IF($F612>=5,AW$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:AX134)-SUM($N612:AW612)+$J612)*IF($F612>=5,AX$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:AY134)-SUM($N612:AX612)+$J612)*IF($F612>=5,AY$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:AZ134)-SUM($N612:AY612)+$J612)*IF($F612>=5,AZ$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BA134)-SUM($N612:AZ612)+$J612)*IF($F612>=5,BA$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BB134)-SUM($N612:BA612)+$J612)*IF($F612>=5,BB$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BC134)-SUM($N612:BB612)+$J612)*IF($F612>=5,BC$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BD134)-SUM($N612:BC612)+$J612)*IF($F612>=5,BD$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BE134)-SUM($N612:BD612)+$J612)*IF($F612>=5,BE$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BF134)-SUM($N612:BE612)+$J612)*IF($F612>=5,BF$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BG134)-SUM($N612:BF612)+$J612)*IF($F612>=5,BG$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BH134)-SUM($N612:BG612)+$J612)*IF($F612>=5,BH$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BI134)-SUM($N612:BH612)+$J612)*IF($F612>=5,BI$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BJ134)-SUM($N612:BI612)+$J612)*IF($F612>=5,BJ$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BK134)-SUM($N612:BJ612)+$J612)*IF($F612>=5,BK$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BL134)-SUM($N612:BK612)+$J612)*IF($F612>=5,BL$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BM134)-SUM($N612:BL612)+$J612)*IF($F612>=5,BM$11>=YEAR($I612),1)*($F612>=3)","v":0},{"$f":"(SUM($N134:BN134)-SUM($N612:BM612)+$J612)*IF($F612>=5,BN$11>=YEAR($I612),1)*($F612>=3)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,2019,"2019-01-01",0,33541.418555682962,87881.668521016443,null,null,null,{"$f":"(SUM($N135:P135)-SUM($N613:N613)+$J613)*IF($F613>=5,P$11>=YEAR($I613),1)*($F613>=3)","v":23.46153846153846},{"$f":"(SUM($N135:Q135)-SUM($N613:P613)+$J613)*IF($F613>=5,Q$11>=YEAR($I613),1)*($F613>=3)","v":1303.4264411913616},{"$f":"(SUM($N135:R135)-SUM($N613:Q613)+$J613)*IF($F613>=5,R$11>=YEAR($I613),1)*($F613>=3)","v":10934.085052704399},{"$f":"(SUM($N135:S135)-SUM($N613:R613)+$J613)*IF($F613>=5,S$11>=YEAR($I613),1)*($F613>=3)","v":2906.9163692923066},{"$f":"(SUM($N135:T135)-SUM($N613:S613)+$J613)*IF($F613>=5,T$11>=YEAR($I613),1)*($F613>=3)","v":2041.3150303710754},{"$f":"(SUM($N135:U135)-SUM($N613:T613)+$J613)*IF($F613>=5,U$11>=YEAR($I613),1)*($F613>=3)","v":2081.25026128221},{"$f":"(SUM($N135:V135)-SUM($N613:U613)+$J613)*IF($F613>=5,V$11>=YEAR($I613),1)*($F613>=3)","v":1673.4858791206752},{"$f":"(SUM($N135:W135)-SUM($N613:V613)+$J613)*IF($F613>=5,W$11>=YEAR($I613),1)*($F613>=3)","v":1817.0620500369478},{"$f":"(SUM($N135:X135)-SUM($N613:W613)+$J613)*IF($F613>=5,X$11>=YEAR($I613),1)*($F613>=3)","v":2737.137222164838},{"$f":"(SUM($N135:Y135)-SUM($N613:X613)+$J613)*IF($F613>=5,Y$11>=YEAR($I613),1)*($F613>=3)","v":2797.4176874731893},{"$f":"(SUM($N135:Z135)-SUM($N613:Y613)+$J613)*IF($F613>=5,Z$11>=YEAR($I613),1)*($F613>=3)","v":2191.2780217414875},{"$f":"(SUM($N135:AA135)-SUM($N613:Z613)+$J613)*IF($F613>=5,AA$11>=YEAR($I613),1)*($F613>=3)","v":2246.0599722850275},{"$f":"(SUM($N135:AB135)-SUM($N613:AA613)+$J613)*IF($F613>=5,AB$11>=YEAR($I613),1)*($F613>=3)","v":2302.2114715921525},{"$f":"(SUM($N135:AC135)-SUM($N613:AB613)+$J613)*IF($F613>=5,AC$11>=YEAR($I613),1)*($F613>=3)","v":2359.7667583819566},{"$f":"(SUM($N135:AD135)-SUM($N613:AC613)+$J613)*IF($F613>=5,AD$11>=YEAR($I613),1)*($F613>=3)","v":2418.7609273415073},{"$f":"(SUM($N135:AE135)-SUM($N613:AD613)+$J613)*IF($F613>=5,AE$11>=YEAR($I613),1)*($F613>=3)","v":2479.2299505250412},{"$f":"(SUM($N135:AF135)-SUM($N613:AE613)+$J613)*IF($F613>=5,AF$11>=YEAR($I613),1)*($F613>=3)","v":2541.2106992881672},{"$f":"(SUM($N135:AG135)-SUM($N613:AF613)+$J613)*IF($F613>=5,AG$11>=YEAR($I613),1)*($F613>=3)","v":2604.7409667703687},{"$f":"(SUM($N135:AH135)-SUM($N613:AG613)+$J613)*IF($F613>=5,AH$11>=YEAR($I613),1)*($F613>=3)","v":2669.8594909396343},{"$f":"(SUM($N135:AI135)-SUM($N613:AH613)+$J613)*IF($F613>=5,AI$11>=YEAR($I613),1)*($F613>=3)","v":2736.6059782131197},{"$f":"(SUM($N135:AJ135)-SUM($N613:AI613)+$J613)*IF($F613>=5,AJ$11>=YEAR($I613),1)*($F613>=3)","v":2805.0211276684495},{"$f":"(SUM($N135:AK135)-SUM($N613:AJ613)+$J613)*IF($F613>=5,AK$11>=YEAR($I613),1)*($F613>=3)","v":2875.1466558601605},{"$f":"(SUM($N135:AL135)-SUM($N613:AK613)+$J613)*IF($F613>=5,AL$11>=YEAR($I613),1)*($F613>=3)","v":2947.0253222566607},{"$f":"(SUM($N135:AM135)-SUM($N613:AL613)+$J613)*IF($F613>=5,AM$11>=YEAR($I613),1)*($F613>=3)","v":3020.7009553130774},{"$f":"(SUM($N135:AN135)-SUM($N613:AM613)+$J613)*IF($F613>=5,AN$11>=YEAR($I613),1)*($F613>=3)","v":3096.218479195908},{"$f":"(SUM($N135:AO135)-SUM($N613:AN613)+$J613)*IF($F613>=5,AO$11>=YEAR($I613),1)*($F613>=3)","v":3173.6239411757997},{"$f":"(SUM($N135:AP135)-SUM($N613:AO613)+$J613)*IF($F613>=5,AP$11>=YEAR($I613),1)*($F613>=3)","v":3252.9645397051936},{"$f":"(SUM($N135:AQ135)-SUM($N613:AP613)+$J613)*IF($F613>=5,AQ$11>=YEAR($I613),1)*($F613>=3)","v":3334.2886531978293},{"$f":"(SUM($N135:AR135)-SUM($N613:AQ613)+$J613)*IF($F613>=5,AR$11>=YEAR($I613),1)*($F613>=3)","v":3417.6458695277688},{"$f":"(SUM($N135:AS135)-SUM($N613:AR613)+$J613)*IF($F613>=5,AS$11>=YEAR($I613),1)*($F613>=3)","v":3503.0870162659703},{"$f":"(SUM($N135:AT135)-SUM($N613:AS613)+$J613)*IF($F613>=5,AT$11>=YEAR($I613),1)*($F613>=3)","v":3590.6641916726221},{"$f":"(SUM($N135:AU135)-SUM($N613:AT613)+$J613)*IF($F613>=5,AU$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:AV135)-SUM($N613:AU613)+$J613)*IF($F613>=5,AV$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:AW135)-SUM($N613:AV613)+$J613)*IF($F613>=5,AW$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:AX135)-SUM($N613:AW613)+$J613)*IF($F613>=5,AX$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:AY135)-SUM($N613:AX613)+$J613)*IF($F613>=5,AY$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:AZ135)-SUM($N613:AY613)+$J613)*IF($F613>=5,AZ$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BA135)-SUM($N613:AZ613)+$J613)*IF($F613>=5,BA$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BB135)-SUM($N613:BA613)+$J613)*IF($F613>=5,BB$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BC135)-SUM($N613:BB613)+$J613)*IF($F613>=5,BC$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BD135)-SUM($N613:BC613)+$J613)*IF($F613>=5,BD$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BE135)-SUM($N613:BD613)+$J613)*IF($F613>=5,BE$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BF135)-SUM($N613:BE613)+$J613)*IF($F613>=5,BF$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BG135)-SUM($N613:BF613)+$J613)*IF($F613>=5,BG$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BH135)-SUM($N613:BG613)+$J613)*IF($F613>=5,BH$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BI135)-SUM($N613:BH613)+$J613)*IF($F613>=5,BI$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BJ135)-SUM($N613:BI613)+$J613)*IF($F613>=5,BJ$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BK135)-SUM($N613:BJ613)+$J613)*IF($F613>=5,BK$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BL135)-SUM($N613:BK613)+$J613)*IF($F613>=5,BL$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BM135)-SUM($N613:BL613)+$J613)*IF($F613>=5,BM$11>=YEAR($I613),1)*($F613>=3)","v":0},{"$f":"(SUM($N135:BN135)-SUM($N613:BM613)+$J613)*IF($F613>=5,BN$11>=YEAR($I613),1)*($F613>=3)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N136:P136)-SUM($N614:N614)+$J614)*IF($F614>=5,P$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:Q136)-SUM($N614:P614)+$J614)*IF($F614>=5,Q$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:R136)-SUM($N614:Q614)+$J614)*IF($F614>=5,R$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:S136)-SUM($N614:R614)+$J614)*IF($F614>=5,S$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:T136)-SUM($N614:S614)+$J614)*IF($F614>=5,T$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:U136)-SUM($N614:T614)+$J614)*IF($F614>=5,U$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:V136)-SUM($N614:U614)+$J614)*IF($F614>=5,V$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:W136)-SUM($N614:V614)+$J614)*IF($F614>=5,W$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:X136)-SUM($N614:W614)+$J614)*IF($F614>=5,X$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:Y136)-SUM($N614:X614)+$J614)*IF($F614>=5,Y$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:Z136)-SUM($N614:Y614)+$J614)*IF($F614>=5,Z$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AA136)-SUM($N614:Z614)+$J614)*IF($F614>=5,AA$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AB136)-SUM($N614:AA614)+$J614)*IF($F614>=5,AB$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AC136)-SUM($N614:AB614)+$J614)*IF($F614>=5,AC$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AD136)-SUM($N614:AC614)+$J614)*IF($F614>=5,AD$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AE136)-SUM($N614:AD614)+$J614)*IF($F614>=5,AE$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AF136)-SUM($N614:AE614)+$J614)*IF($F614>=5,AF$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AG136)-SUM($N614:AF614)+$J614)*IF($F614>=5,AG$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AH136)-SUM($N614:AG614)+$J614)*IF($F614>=5,AH$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AI136)-SUM($N614:AH614)+$J614)*IF($F614>=5,AI$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AJ136)-SUM($N614:AI614)+$J614)*IF($F614>=5,AJ$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AK136)-SUM($N614:AJ614)+$J614)*IF($F614>=5,AK$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AL136)-SUM($N614:AK614)+$J614)*IF($F614>=5,AL$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AM136)-SUM($N614:AL614)+$J614)*IF($F614>=5,AM$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AN136)-SUM($N614:AM614)+$J614)*IF($F614>=5,AN$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AO136)-SUM($N614:AN614)+$J614)*IF($F614>=5,AO$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AP136)-SUM($N614:AO614)+$J614)*IF($F614>=5,AP$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AQ136)-SUM($N614:AP614)+$J614)*IF($F614>=5,AQ$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AR136)-SUM($N614:AQ614)+$J614)*IF($F614>=5,AR$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AS136)-SUM($N614:AR614)+$J614)*IF($F614>=5,AS$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AT136)-SUM($N614:AS614)+$J614)*IF($F614>=5,AT$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AU136)-SUM($N614:AT614)+$J614)*IF($F614>=5,AU$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AV136)-SUM($N614:AU614)+$J614)*IF($F614>=5,AV$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AW136)-SUM($N614:AV614)+$J614)*IF($F614>=5,AW$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AX136)-SUM($N614:AW614)+$J614)*IF($F614>=5,AX$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AY136)-SUM($N614:AX614)+$J614)*IF($F614>=5,AY$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:AZ136)-SUM($N614:AY614)+$J614)*IF($F614>=5,AZ$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BA136)-SUM($N614:AZ614)+$J614)*IF($F614>=5,BA$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BB136)-SUM($N614:BA614)+$J614)*IF($F614>=5,BB$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BC136)-SUM($N614:BB614)+$J614)*IF($F614>=5,BC$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BD136)-SUM($N614:BC614)+$J614)*IF($F614>=5,BD$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BE136)-SUM($N614:BD614)+$J614)*IF($F614>=5,BE$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BF136)-SUM($N614:BE614)+$J614)*IF($F614>=5,BF$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BG136)-SUM($N614:BF614)+$J614)*IF($F614>=5,BG$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BH136)-SUM($N614:BG614)+$J614)*IF($F614>=5,BH$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BI136)-SUM($N614:BH614)+$J614)*IF($F614>=5,BI$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BJ136)-SUM($N614:BI614)+$J614)*IF($F614>=5,BJ$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BK136)-SUM($N614:BJ614)+$J614)*IF($F614>=5,BK$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BL136)-SUM($N614:BK614)+$J614)*IF($F614>=5,BL$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BM136)-SUM($N614:BL614)+$J614)*IF($F614>=5,BM$11>=YEAR($I614),1)*($F614>=3)","v":0},{"$f":"(SUM($N136:BN136)-SUM($N614:BM614)+$J614)*IF($F614>=5,BN$11>=YEAR($I614),1)*($F614>=3)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N137:P137)-SUM($N615:N615)+$J615)*IF($F615>=5,P$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:Q137)-SUM($N615:P615)+$J615)*IF($F615>=5,Q$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:R137)-SUM($N615:Q615)+$J615)*IF($F615>=5,R$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:S137)-SUM($N615:R615)+$J615)*IF($F615>=5,S$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:T137)-SUM($N615:S615)+$J615)*IF($F615>=5,T$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:U137)-SUM($N615:T615)+$J615)*IF($F615>=5,U$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:V137)-SUM($N615:U615)+$J615)*IF($F615>=5,V$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:W137)-SUM($N615:V615)+$J615)*IF($F615>=5,W$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:X137)-SUM($N615:W615)+$J615)*IF($F615>=5,X$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:Y137)-SUM($N615:X615)+$J615)*IF($F615>=5,Y$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:Z137)-SUM($N615:Y615)+$J615)*IF($F615>=5,Z$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AA137)-SUM($N615:Z615)+$J615)*IF($F615>=5,AA$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AB137)-SUM($N615:AA615)+$J615)*IF($F615>=5,AB$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AC137)-SUM($N615:AB615)+$J615)*IF($F615>=5,AC$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AD137)-SUM($N615:AC615)+$J615)*IF($F615>=5,AD$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AE137)-SUM($N615:AD615)+$J615)*IF($F615>=5,AE$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AF137)-SUM($N615:AE615)+$J615)*IF($F615>=5,AF$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AG137)-SUM($N615:AF615)+$J615)*IF($F615>=5,AG$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AH137)-SUM($N615:AG615)+$J615)*IF($F615>=5,AH$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AI137)-SUM($N615:AH615)+$J615)*IF($F615>=5,AI$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AJ137)-SUM($N615:AI615)+$J615)*IF($F615>=5,AJ$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AK137)-SUM($N615:AJ615)+$J615)*IF($F615>=5,AK$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AL137)-SUM($N615:AK615)+$J615)*IF($F615>=5,AL$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AM137)-SUM($N615:AL615)+$J615)*IF($F615>=5,AM$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AN137)-SUM($N615:AM615)+$J615)*IF($F615>=5,AN$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AO137)-SUM($N615:AN615)+$J615)*IF($F615>=5,AO$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AP137)-SUM($N615:AO615)+$J615)*IF($F615>=5,AP$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AQ137)-SUM($N615:AP615)+$J615)*IF($F615>=5,AQ$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AR137)-SUM($N615:AQ615)+$J615)*IF($F615>=5,AR$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AS137)-SUM($N615:AR615)+$J615)*IF($F615>=5,AS$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AT137)-SUM($N615:AS615)+$J615)*IF($F615>=5,AT$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AU137)-SUM($N615:AT615)+$J615)*IF($F615>=5,AU$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AV137)-SUM($N615:AU615)+$J615)*IF($F615>=5,AV$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AW137)-SUM($N615:AV615)+$J615)*IF($F615>=5,AW$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AX137)-SUM($N615:AW615)+$J615)*IF($F615>=5,AX$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AY137)-SUM($N615:AX615)+$J615)*IF($F615>=5,AY$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:AZ137)-SUM($N615:AY615)+$J615)*IF($F615>=5,AZ$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BA137)-SUM($N615:AZ615)+$J615)*IF($F615>=5,BA$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BB137)-SUM($N615:BA615)+$J615)*IF($F615>=5,BB$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BC137)-SUM($N615:BB615)+$J615)*IF($F615>=5,BC$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BD137)-SUM($N615:BC615)+$J615)*IF($F615>=5,BD$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BE137)-SUM($N615:BD615)+$J615)*IF($F615>=5,BE$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BF137)-SUM($N615:BE615)+$J615)*IF($F615>=5,BF$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BG137)-SUM($N615:BF615)+$J615)*IF($F615>=5,BG$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BH137)-SUM($N615:BG615)+$J615)*IF($F615>=5,BH$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BI137)-SUM($N615:BH615)+$J615)*IF($F615>=5,BI$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BJ137)-SUM($N615:BI615)+$J615)*IF($F615>=5,BJ$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BK137)-SUM($N615:BJ615)+$J615)*IF($F615>=5,BK$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BL137)-SUM($N615:BK615)+$J615)*IF($F615>=5,BL$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BM137)-SUM($N615:BL615)+$J615)*IF($F615>=5,BM$11>=YEAR($I615),1)*($F615>=3)","v":0},{"$f":"(SUM($N137:BN137)-SUM($N615:BM615)+$J615)*IF($F615>=5,BN$11>=YEAR($I615),1)*($F615>=3)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N138:P138)-SUM($N616:N616)+$J616)*IF($F616>=5,P$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:Q138)-SUM($N616:P616)+$J616)*IF($F616>=5,Q$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:R138)-SUM($N616:Q616)+$J616)*IF($F616>=5,R$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:S138)-SUM($N616:R616)+$J616)*IF($F616>=5,S$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:T138)-SUM($N616:S616)+$J616)*IF($F616>=5,T$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:U138)-SUM($N616:T616)+$J616)*IF($F616>=5,U$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:V138)-SUM($N616:U616)+$J616)*IF($F616>=5,V$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:W138)-SUM($N616:V616)+$J616)*IF($F616>=5,W$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:X138)-SUM($N616:W616)+$J616)*IF($F616>=5,X$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:Y138)-SUM($N616:X616)+$J616)*IF($F616>=5,Y$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:Z138)-SUM($N616:Y616)+$J616)*IF($F616>=5,Z$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AA138)-SUM($N616:Z616)+$J616)*IF($F616>=5,AA$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AB138)-SUM($N616:AA616)+$J616)*IF($F616>=5,AB$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AC138)-SUM($N616:AB616)+$J616)*IF($F616>=5,AC$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AD138)-SUM($N616:AC616)+$J616)*IF($F616>=5,AD$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AE138)-SUM($N616:AD616)+$J616)*IF($F616>=5,AE$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AF138)-SUM($N616:AE616)+$J616)*IF($F616>=5,AF$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AG138)-SUM($N616:AF616)+$J616)*IF($F616>=5,AG$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AH138)-SUM($N616:AG616)+$J616)*IF($F616>=5,AH$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AI138)-SUM($N616:AH616)+$J616)*IF($F616>=5,AI$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AJ138)-SUM($N616:AI616)+$J616)*IF($F616>=5,AJ$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AK138)-SUM($N616:AJ616)+$J616)*IF($F616>=5,AK$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AL138)-SUM($N616:AK616)+$J616)*IF($F616>=5,AL$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AM138)-SUM($N616:AL616)+$J616)*IF($F616>=5,AM$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AN138)-SUM($N616:AM616)+$J616)*IF($F616>=5,AN$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AO138)-SUM($N616:AN616)+$J616)*IF($F616>=5,AO$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AP138)-SUM($N616:AO616)+$J616)*IF($F616>=5,AP$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AQ138)-SUM($N616:AP616)+$J616)*IF($F616>=5,AQ$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AR138)-SUM($N616:AQ616)+$J616)*IF($F616>=5,AR$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AS138)-SUM($N616:AR616)+$J616)*IF($F616>=5,AS$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AT138)-SUM($N616:AS616)+$J616)*IF($F616>=5,AT$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AU138)-SUM($N616:AT616)+$J616)*IF($F616>=5,AU$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AV138)-SUM($N616:AU616)+$J616)*IF($F616>=5,AV$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AW138)-SUM($N616:AV616)+$J616)*IF($F616>=5,AW$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AX138)-SUM($N616:AW616)+$J616)*IF($F616>=5,AX$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AY138)-SUM($N616:AX616)+$J616)*IF($F616>=5,AY$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:AZ138)-SUM($N616:AY616)+$J616)*IF($F616>=5,AZ$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BA138)-SUM($N616:AZ616)+$J616)*IF($F616>=5,BA$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BB138)-SUM($N616:BA616)+$J616)*IF($F616>=5,BB$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BC138)-SUM($N616:BB616)+$J616)*IF($F616>=5,BC$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BD138)-SUM($N616:BC616)+$J616)*IF($F616>=5,BD$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BE138)-SUM($N616:BD616)+$J616)*IF($F616>=5,BE$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BF138)-SUM($N616:BE616)+$J616)*IF($F616>=5,BF$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BG138)-SUM($N616:BF616)+$J616)*IF($F616>=5,BG$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BH138)-SUM($N616:BG616)+$J616)*IF($F616>=5,BH$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BI138)-SUM($N616:BH616)+$J616)*IF($F616>=5,BI$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BJ138)-SUM($N616:BI616)+$J616)*IF($F616>=5,BJ$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BK138)-SUM($N616:BJ616)+$J616)*IF($F616>=5,BK$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BL138)-SUM($N616:BK616)+$J616)*IF($F616>=5,BL$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BM138)-SUM($N616:BL616)+$J616)*IF($F616>=5,BM$11>=YEAR($I616),1)*($F616>=3)","v":0},{"$f":"(SUM($N138:BN138)-SUM($N616:BM616)+$J616)*IF($F616>=5,BN$11>=YEAR($I616),1)*($F616>=3)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N139:P139)-SUM($N617:N617)+$J617)*IF($F617>=5,P$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:Q139)-SUM($N617:P617)+$J617)*IF($F617>=5,Q$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:R139)-SUM($N617:Q617)+$J617)*IF($F617>=5,R$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:S139)-SUM($N617:R617)+$J617)*IF($F617>=5,S$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:T139)-SUM($N617:S617)+$J617)*IF($F617>=5,T$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:U139)-SUM($N617:T617)+$J617)*IF($F617>=5,U$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:V139)-SUM($N617:U617)+$J617)*IF($F617>=5,V$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:W139)-SUM($N617:V617)+$J617)*IF($F617>=5,W$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:X139)-SUM($N617:W617)+$J617)*IF($F617>=5,X$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:Y139)-SUM($N617:X617)+$J617)*IF($F617>=5,Y$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:Z139)-SUM($N617:Y617)+$J617)*IF($F617>=5,Z$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AA139)-SUM($N617:Z617)+$J617)*IF($F617>=5,AA$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AB139)-SUM($N617:AA617)+$J617)*IF($F617>=5,AB$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AC139)-SUM($N617:AB617)+$J617)*IF($F617>=5,AC$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AD139)-SUM($N617:AC617)+$J617)*IF($F617>=5,AD$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AE139)-SUM($N617:AD617)+$J617)*IF($F617>=5,AE$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AF139)-SUM($N617:AE617)+$J617)*IF($F617>=5,AF$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AG139)-SUM($N617:AF617)+$J617)*IF($F617>=5,AG$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AH139)-SUM($N617:AG617)+$J617)*IF($F617>=5,AH$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AI139)-SUM($N617:AH617)+$J617)*IF($F617>=5,AI$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AJ139)-SUM($N617:AI617)+$J617)*IF($F617>=5,AJ$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AK139)-SUM($N617:AJ617)+$J617)*IF($F617>=5,AK$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AL139)-SUM($N617:AK617)+$J617)*IF($F617>=5,AL$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AM139)-SUM($N617:AL617)+$J617)*IF($F617>=5,AM$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AN139)-SUM($N617:AM617)+$J617)*IF($F617>=5,AN$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AO139)-SUM($N617:AN617)+$J617)*IF($F617>=5,AO$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AP139)-SUM($N617:AO617)+$J617)*IF($F617>=5,AP$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AQ139)-SUM($N617:AP617)+$J617)*IF($F617>=5,AQ$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AR139)-SUM($N617:AQ617)+$J617)*IF($F617>=5,AR$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AS139)-SUM($N617:AR617)+$J617)*IF($F617>=5,AS$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AT139)-SUM($N617:AS617)+$J617)*IF($F617>=5,AT$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AU139)-SUM($N617:AT617)+$J617)*IF($F617>=5,AU$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AV139)-SUM($N617:AU617)+$J617)*IF($F617>=5,AV$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AW139)-SUM($N617:AV617)+$J617)*IF($F617>=5,AW$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AX139)-SUM($N617:AW617)+$J617)*IF($F617>=5,AX$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AY139)-SUM($N617:AX617)+$J617)*IF($F617>=5,AY$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:AZ139)-SUM($N617:AY617)+$J617)*IF($F617>=5,AZ$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BA139)-SUM($N617:AZ617)+$J617)*IF($F617>=5,BA$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BB139)-SUM($N617:BA617)+$J617)*IF($F617>=5,BB$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BC139)-SUM($N617:BB617)+$J617)*IF($F617>=5,BC$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BD139)-SUM($N617:BC617)+$J617)*IF($F617>=5,BD$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BE139)-SUM($N617:BD617)+$J617)*IF($F617>=5,BE$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BF139)-SUM($N617:BE617)+$J617)*IF($F617>=5,BF$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BG139)-SUM($N617:BF617)+$J617)*IF($F617>=5,BG$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BH139)-SUM($N617:BG617)+$J617)*IF($F617>=5,BH$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BI139)-SUM($N617:BH617)+$J617)*IF($F617>=5,BI$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BJ139)-SUM($N617:BI617)+$J617)*IF($F617>=5,BJ$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BK139)-SUM($N617:BJ617)+$J617)*IF($F617>=5,BK$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BL139)-SUM($N617:BK617)+$J617)*IF($F617>=5,BL$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BM139)-SUM($N617:BL617)+$J617)*IF($F617>=5,BM$11>=YEAR($I617),1)*($F617>=3)","v":0},{"$f":"(SUM($N139:BN139)-SUM($N617:BM617)+$J617)*IF($F617>=5,BN$11>=YEAR($I617),1)*($F617>=3)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N140:P140)-SUM($N618:N618)+$J618)*IF($F618>=5,P$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:Q140)-SUM($N618:P618)+$J618)*IF($F618>=5,Q$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:R140)-SUM($N618:Q618)+$J618)*IF($F618>=5,R$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:S140)-SUM($N618:R618)+$J618)*IF($F618>=5,S$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:T140)-SUM($N618:S618)+$J618)*IF($F618>=5,T$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:U140)-SUM($N618:T618)+$J618)*IF($F618>=5,U$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:V140)-SUM($N618:U618)+$J618)*IF($F618>=5,V$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:W140)-SUM($N618:V618)+$J618)*IF($F618>=5,W$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:X140)-SUM($N618:W618)+$J618)*IF($F618>=5,X$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:Y140)-SUM($N618:X618)+$J618)*IF($F618>=5,Y$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:Z140)-SUM($N618:Y618)+$J618)*IF($F618>=5,Z$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AA140)-SUM($N618:Z618)+$J618)*IF($F618>=5,AA$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AB140)-SUM($N618:AA618)+$J618)*IF($F618>=5,AB$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AC140)-SUM($N618:AB618)+$J618)*IF($F618>=5,AC$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AD140)-SUM($N618:AC618)+$J618)*IF($F618>=5,AD$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AE140)-SUM($N618:AD618)+$J618)*IF($F618>=5,AE$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AF140)-SUM($N618:AE618)+$J618)*IF($F618>=5,AF$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AG140)-SUM($N618:AF618)+$J618)*IF($F618>=5,AG$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AH140)-SUM($N618:AG618)+$J618)*IF($F618>=5,AH$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AI140)-SUM($N618:AH618)+$J618)*IF($F618>=5,AI$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AJ140)-SUM($N618:AI618)+$J618)*IF($F618>=5,AJ$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AK140)-SUM($N618:AJ618)+$J618)*IF($F618>=5,AK$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AL140)-SUM($N618:AK618)+$J618)*IF($F618>=5,AL$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AM140)-SUM($N618:AL618)+$J618)*IF($F618>=5,AM$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AN140)-SUM($N618:AM618)+$J618)*IF($F618>=5,AN$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AO140)-SUM($N618:AN618)+$J618)*IF($F618>=5,AO$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AP140)-SUM($N618:AO618)+$J618)*IF($F618>=5,AP$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AQ140)-SUM($N618:AP618)+$J618)*IF($F618>=5,AQ$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AR140)-SUM($N618:AQ618)+$J618)*IF($F618>=5,AR$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AS140)-SUM($N618:AR618)+$J618)*IF($F618>=5,AS$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AT140)-SUM($N618:AS618)+$J618)*IF($F618>=5,AT$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AU140)-SUM($N618:AT618)+$J618)*IF($F618>=5,AU$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AV140)-SUM($N618:AU618)+$J618)*IF($F618>=5,AV$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AW140)-SUM($N618:AV618)+$J618)*IF($F618>=5,AW$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AX140)-SUM($N618:AW618)+$J618)*IF($F618>=5,AX$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AY140)-SUM($N618:AX618)+$J618)*IF($F618>=5,AY$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:AZ140)-SUM($N618:AY618)+$J618)*IF($F618>=5,AZ$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BA140)-SUM($N618:AZ618)+$J618)*IF($F618>=5,BA$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BB140)-SUM($N618:BA618)+$J618)*IF($F618>=5,BB$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BC140)-SUM($N618:BB618)+$J618)*IF($F618>=5,BC$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BD140)-SUM($N618:BC618)+$J618)*IF($F618>=5,BD$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BE140)-SUM($N618:BD618)+$J618)*IF($F618>=5,BE$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BF140)-SUM($N618:BE618)+$J618)*IF($F618>=5,BF$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BG140)-SUM($N618:BF618)+$J618)*IF($F618>=5,BG$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BH140)-SUM($N618:BG618)+$J618)*IF($F618>=5,BH$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BI140)-SUM($N618:BH618)+$J618)*IF($F618>=5,BI$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BJ140)-SUM($N618:BI618)+$J618)*IF($F618>=5,BJ$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BK140)-SUM($N618:BJ618)+$J618)*IF($F618>=5,BK$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BL140)-SUM($N618:BK618)+$J618)*IF($F618>=5,BL$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BM140)-SUM($N618:BL618)+$J618)*IF($F618>=5,BM$11>=YEAR($I618),1)*($F618>=3)","v":0},{"$f":"(SUM($N140:BN140)-SUM($N618:BM618)+$J618)*IF($F618>=5,BN$11>=YEAR($I618),1)*($F618>=3)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N141:P141)-SUM($N619:N619)+$J619)*IF($F619>=5,P$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:Q141)-SUM($N619:P619)+$J619)*IF($F619>=5,Q$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:R141)-SUM($N619:Q619)+$J619)*IF($F619>=5,R$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:S141)-SUM($N619:R619)+$J619)*IF($F619>=5,S$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:T141)-SUM($N619:S619)+$J619)*IF($F619>=5,T$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:U141)-SUM($N619:T619)+$J619)*IF($F619>=5,U$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:V141)-SUM($N619:U619)+$J619)*IF($F619>=5,V$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:W141)-SUM($N619:V619)+$J619)*IF($F619>=5,W$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:X141)-SUM($N619:W619)+$J619)*IF($F619>=5,X$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:Y141)-SUM($N619:X619)+$J619)*IF($F619>=5,Y$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:Z141)-SUM($N619:Y619)+$J619)*IF($F619>=5,Z$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AA141)-SUM($N619:Z619)+$J619)*IF($F619>=5,AA$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AB141)-SUM($N619:AA619)+$J619)*IF($F619>=5,AB$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AC141)-SUM($N619:AB619)+$J619)*IF($F619>=5,AC$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AD141)-SUM($N619:AC619)+$J619)*IF($F619>=5,AD$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AE141)-SUM($N619:AD619)+$J619)*IF($F619>=5,AE$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AF141)-SUM($N619:AE619)+$J619)*IF($F619>=5,AF$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AG141)-SUM($N619:AF619)+$J619)*IF($F619>=5,AG$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AH141)-SUM($N619:AG619)+$J619)*IF($F619>=5,AH$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AI141)-SUM($N619:AH619)+$J619)*IF($F619>=5,AI$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AJ141)-SUM($N619:AI619)+$J619)*IF($F619>=5,AJ$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AK141)-SUM($N619:AJ619)+$J619)*IF($F619>=5,AK$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AL141)-SUM($N619:AK619)+$J619)*IF($F619>=5,AL$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AM141)-SUM($N619:AL619)+$J619)*IF($F619>=5,AM$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AN141)-SUM($N619:AM619)+$J619)*IF($F619>=5,AN$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AO141)-SUM($N619:AN619)+$J619)*IF($F619>=5,AO$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AP141)-SUM($N619:AO619)+$J619)*IF($F619>=5,AP$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AQ141)-SUM($N619:AP619)+$J619)*IF($F619>=5,AQ$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AR141)-SUM($N619:AQ619)+$J619)*IF($F619>=5,AR$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AS141)-SUM($N619:AR619)+$J619)*IF($F619>=5,AS$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AT141)-SUM($N619:AS619)+$J619)*IF($F619>=5,AT$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AU141)-SUM($N619:AT619)+$J619)*IF($F619>=5,AU$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AV141)-SUM($N619:AU619)+$J619)*IF($F619>=5,AV$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AW141)-SUM($N619:AV619)+$J619)*IF($F619>=5,AW$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AX141)-SUM($N619:AW619)+$J619)*IF($F619>=5,AX$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AY141)-SUM($N619:AX619)+$J619)*IF($F619>=5,AY$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:AZ141)-SUM($N619:AY619)+$J619)*IF($F619>=5,AZ$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BA141)-SUM($N619:AZ619)+$J619)*IF($F619>=5,BA$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BB141)-SUM($N619:BA619)+$J619)*IF($F619>=5,BB$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BC141)-SUM($N619:BB619)+$J619)*IF($F619>=5,BC$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BD141)-SUM($N619:BC619)+$J619)*IF($F619>=5,BD$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BE141)-SUM($N619:BD619)+$J619)*IF($F619>=5,BE$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BF141)-SUM($N619:BE619)+$J619)*IF($F619>=5,BF$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BG141)-SUM($N619:BF619)+$J619)*IF($F619>=5,BG$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BH141)-SUM($N619:BG619)+$J619)*IF($F619>=5,BH$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BI141)-SUM($N619:BH619)+$J619)*IF($F619>=5,BI$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BJ141)-SUM($N619:BI619)+$J619)*IF($F619>=5,BJ$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BK141)-SUM($N619:BJ619)+$J619)*IF($F619>=5,BK$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BL141)-SUM($N619:BK619)+$J619)*IF($F619>=5,BL$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BM141)-SUM($N619:BL619)+$J619)*IF($F619>=5,BM$11>=YEAR($I619),1)*($F619>=3)","v":0},{"$f":"(SUM($N141:BN141)-SUM($N619:BM619)+$J619)*IF($F619>=5,BN$11>=YEAR($I619),1)*($F619>=3)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N142:P142)-SUM($N620:N620)+$J620)*IF($F620>=5,P$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:Q142)-SUM($N620:P620)+$J620)*IF($F620>=5,Q$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:R142)-SUM($N620:Q620)+$J620)*IF($F620>=5,R$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:S142)-SUM($N620:R620)+$J620)*IF($F620>=5,S$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:T142)-SUM($N620:S620)+$J620)*IF($F620>=5,T$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:U142)-SUM($N620:T620)+$J620)*IF($F620>=5,U$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:V142)-SUM($N620:U620)+$J620)*IF($F620>=5,V$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:W142)-SUM($N620:V620)+$J620)*IF($F620>=5,W$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:X142)-SUM($N620:W620)+$J620)*IF($F620>=5,X$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:Y142)-SUM($N620:X620)+$J620)*IF($F620>=5,Y$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:Z142)-SUM($N620:Y620)+$J620)*IF($F620>=5,Z$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AA142)-SUM($N620:Z620)+$J620)*IF($F620>=5,AA$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AB142)-SUM($N620:AA620)+$J620)*IF($F620>=5,AB$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AC142)-SUM($N620:AB620)+$J620)*IF($F620>=5,AC$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AD142)-SUM($N620:AC620)+$J620)*IF($F620>=5,AD$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AE142)-SUM($N620:AD620)+$J620)*IF($F620>=5,AE$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AF142)-SUM($N620:AE620)+$J620)*IF($F620>=5,AF$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AG142)-SUM($N620:AF620)+$J620)*IF($F620>=5,AG$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AH142)-SUM($N620:AG620)+$J620)*IF($F620>=5,AH$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AI142)-SUM($N620:AH620)+$J620)*IF($F620>=5,AI$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AJ142)-SUM($N620:AI620)+$J620)*IF($F620>=5,AJ$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AK142)-SUM($N620:AJ620)+$J620)*IF($F620>=5,AK$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AL142)-SUM($N620:AK620)+$J620)*IF($F620>=5,AL$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AM142)-SUM($N620:AL620)+$J620)*IF($F620>=5,AM$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AN142)-SUM($N620:AM620)+$J620)*IF($F620>=5,AN$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AO142)-SUM($N620:AN620)+$J620)*IF($F620>=5,AO$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AP142)-SUM($N620:AO620)+$J620)*IF($F620>=5,AP$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AQ142)-SUM($N620:AP620)+$J620)*IF($F620>=5,AQ$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AR142)-SUM($N620:AQ620)+$J620)*IF($F620>=5,AR$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AS142)-SUM($N620:AR620)+$J620)*IF($F620>=5,AS$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AT142)-SUM($N620:AS620)+$J620)*IF($F620>=5,AT$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AU142)-SUM($N620:AT620)+$J620)*IF($F620>=5,AU$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AV142)-SUM($N620:AU620)+$J620)*IF($F620>=5,AV$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AW142)-SUM($N620:AV620)+$J620)*IF($F620>=5,AW$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AX142)-SUM($N620:AW620)+$J620)*IF($F620>=5,AX$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AY142)-SUM($N620:AX620)+$J620)*IF($F620>=5,AY$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:AZ142)-SUM($N620:AY620)+$J620)*IF($F620>=5,AZ$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BA142)-SUM($N620:AZ620)+$J620)*IF($F620>=5,BA$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BB142)-SUM($N620:BA620)+$J620)*IF($F620>=5,BB$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BC142)-SUM($N620:BB620)+$J620)*IF($F620>=5,BC$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BD142)-SUM($N620:BC620)+$J620)*IF($F620>=5,BD$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BE142)-SUM($N620:BD620)+$J620)*IF($F620>=5,BE$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BF142)-SUM($N620:BE620)+$J620)*IF($F620>=5,BF$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BG142)-SUM($N620:BF620)+$J620)*IF($F620>=5,BG$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BH142)-SUM($N620:BG620)+$J620)*IF($F620>=5,BH$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BI142)-SUM($N620:BH620)+$J620)*IF($F620>=5,BI$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BJ142)-SUM($N620:BI620)+$J620)*IF($F620>=5,BJ$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BK142)-SUM($N620:BJ620)+$J620)*IF($F620>=5,BK$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BL142)-SUM($N620:BK620)+$J620)*IF($F620>=5,BL$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BM142)-SUM($N620:BL620)+$J620)*IF($F620>=5,BM$11>=YEAR($I620),1)*($F620>=3)","v":0},{"$f":"(SUM($N142:BN142)-SUM($N620:BM620)+$J620)*IF($F620>=5,BN$11>=YEAR($I620),1)*($F620>=3)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,2019,"2019-01-01",0,6835.8147179767757,7247.9096889683206,null,null,null,{"$f":"(SUM($N143:P143)-SUM($N621:N621)+$J621)*IF($F621>=5,P$11>=YEAR($I621),1)*($F621>=3)","v":5123.6913476432574},{"$f":"(SUM($N143:Q143)-SUM($N621:P621)+$J621)*IF($F621>=5,Q$11>=YEAR($I621),1)*($F621>=3)","v":2124.2183413250632},{"$f":"(SUM($N143:R143)-SUM($N621:Q621)+$J621)*IF($F621>=5,R$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:S143)-SUM($N621:R621)+$J621)*IF($F621>=5,S$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:T143)-SUM($N621:S621)+$J621)*IF($F621>=5,T$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:U143)-SUM($N621:T621)+$J621)*IF($F621>=5,U$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:V143)-SUM($N621:U621)+$J621)*IF($F621>=5,V$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:W143)-SUM($N621:V621)+$J621)*IF($F621>=5,W$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:X143)-SUM($N621:W621)+$J621)*IF($F621>=5,X$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:Y143)-SUM($N621:X621)+$J621)*IF($F621>=5,Y$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:Z143)-SUM($N621:Y621)+$J621)*IF($F621>=5,Z$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AA143)-SUM($N621:Z621)+$J621)*IF($F621>=5,AA$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AB143)-SUM($N621:AA621)+$J621)*IF($F621>=5,AB$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AC143)-SUM($N621:AB621)+$J621)*IF($F621>=5,AC$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AD143)-SUM($N621:AC621)+$J621)*IF($F621>=5,AD$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AE143)-SUM($N621:AD621)+$J621)*IF($F621>=5,AE$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AF143)-SUM($N621:AE621)+$J621)*IF($F621>=5,AF$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AG143)-SUM($N621:AF621)+$J621)*IF($F621>=5,AG$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AH143)-SUM($N621:AG621)+$J621)*IF($F621>=5,AH$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AI143)-SUM($N621:AH621)+$J621)*IF($F621>=5,AI$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AJ143)-SUM($N621:AI621)+$J621)*IF($F621>=5,AJ$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AK143)-SUM($N621:AJ621)+$J621)*IF($F621>=5,AK$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AL143)-SUM($N621:AK621)+$J621)*IF($F621>=5,AL$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AM143)-SUM($N621:AL621)+$J621)*IF($F621>=5,AM$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AN143)-SUM($N621:AM621)+$J621)*IF($F621>=5,AN$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AO143)-SUM($N621:AN621)+$J621)*IF($F621>=5,AO$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AP143)-SUM($N621:AO621)+$J621)*IF($F621>=5,AP$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AQ143)-SUM($N621:AP621)+$J621)*IF($F621>=5,AQ$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AR143)-SUM($N621:AQ621)+$J621)*IF($F621>=5,AR$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AS143)-SUM($N621:AR621)+$J621)*IF($F621>=5,AS$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AT143)-SUM($N621:AS621)+$J621)*IF($F621>=5,AT$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AU143)-SUM($N621:AT621)+$J621)*IF($F621>=5,AU$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AV143)-SUM($N621:AU621)+$J621)*IF($F621>=5,AV$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AW143)-SUM($N621:AV621)+$J621)*IF($F621>=5,AW$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AX143)-SUM($N621:AW621)+$J621)*IF($F621>=5,AX$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AY143)-SUM($N621:AX621)+$J621)*IF($F621>=5,AY$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:AZ143)-SUM($N621:AY621)+$J621)*IF($F621>=5,AZ$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BA143)-SUM($N621:AZ621)+$J621)*IF($F621>=5,BA$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BB143)-SUM($N621:BA621)+$J621)*IF($F621>=5,BB$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BC143)-SUM($N621:BB621)+$J621)*IF($F621>=5,BC$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BD143)-SUM($N621:BC621)+$J621)*IF($F621>=5,BD$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BE143)-SUM($N621:BD621)+$J621)*IF($F621>=5,BE$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BF143)-SUM($N621:BE621)+$J621)*IF($F621>=5,BF$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BG143)-SUM($N621:BF621)+$J621)*IF($F621>=5,BG$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BH143)-SUM($N621:BG621)+$J621)*IF($F621>=5,BH$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BI143)-SUM($N621:BH621)+$J621)*IF($F621>=5,BI$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BJ143)-SUM($N621:BI621)+$J621)*IF($F621>=5,BJ$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BK143)-SUM($N621:BJ621)+$J621)*IF($F621>=5,BK$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BL143)-SUM($N621:BK621)+$J621)*IF($F621>=5,BL$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BM143)-SUM($N621:BL621)+$J621)*IF($F621>=5,BM$11>=YEAR($I621),1)*($F621>=3)","v":0},{"$f":"(SUM($N143:BN143)-SUM($N621:BM621)+$J621)*IF($F621>=5,BN$11>=YEAR($I621),1)*($F621>=3)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N144:P144)-SUM($N622:N622)+$J622)*IF($F622>=5,P$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:Q144)-SUM($N622:P622)+$J622)*IF($F622>=5,Q$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:R144)-SUM($N622:Q622)+$J622)*IF($F622>=5,R$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:S144)-SUM($N622:R622)+$J622)*IF($F622>=5,S$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:T144)-SUM($N622:S622)+$J622)*IF($F622>=5,T$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:U144)-SUM($N622:T622)+$J622)*IF($F622>=5,U$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:V144)-SUM($N622:U622)+$J622)*IF($F622>=5,V$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:W144)-SUM($N622:V622)+$J622)*IF($F622>=5,W$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:X144)-SUM($N622:W622)+$J622)*IF($F622>=5,X$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:Y144)-SUM($N622:X622)+$J622)*IF($F622>=5,Y$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:Z144)-SUM($N622:Y622)+$J622)*IF($F622>=5,Z$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AA144)-SUM($N622:Z622)+$J622)*IF($F622>=5,AA$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AB144)-SUM($N622:AA622)+$J622)*IF($F622>=5,AB$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AC144)-SUM($N622:AB622)+$J622)*IF($F622>=5,AC$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AD144)-SUM($N622:AC622)+$J622)*IF($F622>=5,AD$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AE144)-SUM($N622:AD622)+$J622)*IF($F622>=5,AE$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AF144)-SUM($N622:AE622)+$J622)*IF($F622>=5,AF$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AG144)-SUM($N622:AF622)+$J622)*IF($F622>=5,AG$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AH144)-SUM($N622:AG622)+$J622)*IF($F622>=5,AH$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AI144)-SUM($N622:AH622)+$J622)*IF($F622>=5,AI$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AJ144)-SUM($N622:AI622)+$J622)*IF($F622>=5,AJ$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AK144)-SUM($N622:AJ622)+$J622)*IF($F622>=5,AK$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AL144)-SUM($N622:AK622)+$J622)*IF($F622>=5,AL$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AM144)-SUM($N622:AL622)+$J622)*IF($F622>=5,AM$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AN144)-SUM($N622:AM622)+$J622)*IF($F622>=5,AN$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AO144)-SUM($N622:AN622)+$J622)*IF($F622>=5,AO$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AP144)-SUM($N622:AO622)+$J622)*IF($F622>=5,AP$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AQ144)-SUM($N622:AP622)+$J622)*IF($F622>=5,AQ$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AR144)-SUM($N622:AQ622)+$J622)*IF($F622>=5,AR$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AS144)-SUM($N622:AR622)+$J622)*IF($F622>=5,AS$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AT144)-SUM($N622:AS622)+$J622)*IF($F622>=5,AT$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AU144)-SUM($N622:AT622)+$J622)*IF($F622>=5,AU$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AV144)-SUM($N622:AU622)+$J622)*IF($F622>=5,AV$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AW144)-SUM($N622:AV622)+$J622)*IF($F622>=5,AW$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AX144)-SUM($N622:AW622)+$J622)*IF($F622>=5,AX$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AY144)-SUM($N622:AX622)+$J622)*IF($F622>=5,AY$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:AZ144)-SUM($N622:AY622)+$J622)*IF($F622>=5,AZ$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BA144)-SUM($N622:AZ622)+$J622)*IF($F622>=5,BA$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BB144)-SUM($N622:BA622)+$J622)*IF($F622>=5,BB$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BC144)-SUM($N622:BB622)+$J622)*IF($F622>=5,BC$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BD144)-SUM($N622:BC622)+$J622)*IF($F622>=5,BD$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BE144)-SUM($N622:BD622)+$J622)*IF($F622>=5,BE$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BF144)-SUM($N622:BE622)+$J622)*IF($F622>=5,BF$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BG144)-SUM($N622:BF622)+$J622)*IF($F622>=5,BG$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BH144)-SUM($N622:BG622)+$J622)*IF($F622>=5,BH$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BI144)-SUM($N622:BH622)+$J622)*IF($F622>=5,BI$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BJ144)-SUM($N622:BI622)+$J622)*IF($F622>=5,BJ$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BK144)-SUM($N622:BJ622)+$J622)*IF($F622>=5,BK$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BL144)-SUM($N622:BK622)+$J622)*IF($F622>=5,BL$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BM144)-SUM($N622:BL622)+$J622)*IF($F622>=5,BM$11>=YEAR($I622),1)*($F622>=3)","v":0},{"$f":"(SUM($N144:BN144)-SUM($N622:BM622)+$J622)*IF($F622>=5,BN$11>=YEAR($I622),1)*($F622>=3)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N145:P145)-SUM($N623:N623)+$J623)*IF($F623>=5,P$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:Q145)-SUM($N623:P623)+$J623)*IF($F623>=5,Q$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:R145)-SUM($N623:Q623)+$J623)*IF($F623>=5,R$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:S145)-SUM($N623:R623)+$J623)*IF($F623>=5,S$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:T145)-SUM($N623:S623)+$J623)*IF($F623>=5,T$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:U145)-SUM($N623:T623)+$J623)*IF($F623>=5,U$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:V145)-SUM($N623:U623)+$J623)*IF($F623>=5,V$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:W145)-SUM($N623:V623)+$J623)*IF($F623>=5,W$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:X145)-SUM($N623:W623)+$J623)*IF($F623>=5,X$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:Y145)-SUM($N623:X623)+$J623)*IF($F623>=5,Y$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:Z145)-SUM($N623:Y623)+$J623)*IF($F623>=5,Z$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AA145)-SUM($N623:Z623)+$J623)*IF($F623>=5,AA$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AB145)-SUM($N623:AA623)+$J623)*IF($F623>=5,AB$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AC145)-SUM($N623:AB623)+$J623)*IF($F623>=5,AC$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AD145)-SUM($N623:AC623)+$J623)*IF($F623>=5,AD$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AE145)-SUM($N623:AD623)+$J623)*IF($F623>=5,AE$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AF145)-SUM($N623:AE623)+$J623)*IF($F623>=5,AF$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AG145)-SUM($N623:AF623)+$J623)*IF($F623>=5,AG$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AH145)-SUM($N623:AG623)+$J623)*IF($F623>=5,AH$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AI145)-SUM($N623:AH623)+$J623)*IF($F623>=5,AI$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AJ145)-SUM($N623:AI623)+$J623)*IF($F623>=5,AJ$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AK145)-SUM($N623:AJ623)+$J623)*IF($F623>=5,AK$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AL145)-SUM($N623:AK623)+$J623)*IF($F623>=5,AL$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AM145)-SUM($N623:AL623)+$J623)*IF($F623>=5,AM$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AN145)-SUM($N623:AM623)+$J623)*IF($F623>=5,AN$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AO145)-SUM($N623:AN623)+$J623)*IF($F623>=5,AO$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AP145)-SUM($N623:AO623)+$J623)*IF($F623>=5,AP$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AQ145)-SUM($N623:AP623)+$J623)*IF($F623>=5,AQ$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AR145)-SUM($N623:AQ623)+$J623)*IF($F623>=5,AR$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AS145)-SUM($N623:AR623)+$J623)*IF($F623>=5,AS$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AT145)-SUM($N623:AS623)+$J623)*IF($F623>=5,AT$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AU145)-SUM($N623:AT623)+$J623)*IF($F623>=5,AU$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AV145)-SUM($N623:AU623)+$J623)*IF($F623>=5,AV$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AW145)-SUM($N623:AV623)+$J623)*IF($F623>=5,AW$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AX145)-SUM($N623:AW623)+$J623)*IF($F623>=5,AX$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AY145)-SUM($N623:AX623)+$J623)*IF($F623>=5,AY$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:AZ145)-SUM($N623:AY623)+$J623)*IF($F623>=5,AZ$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BA145)-SUM($N623:AZ623)+$J623)*IF($F623>=5,BA$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BB145)-SUM($N623:BA623)+$J623)*IF($F623>=5,BB$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BC145)-SUM($N623:BB623)+$J623)*IF($F623>=5,BC$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BD145)-SUM($N623:BC623)+$J623)*IF($F623>=5,BD$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BE145)-SUM($N623:BD623)+$J623)*IF($F623>=5,BE$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BF145)-SUM($N623:BE623)+$J623)*IF($F623>=5,BF$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BG145)-SUM($N623:BF623)+$J623)*IF($F623>=5,BG$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BH145)-SUM($N623:BG623)+$J623)*IF($F623>=5,BH$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BI145)-SUM($N623:BH623)+$J623)*IF($F623>=5,BI$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BJ145)-SUM($N623:BI623)+$J623)*IF($F623>=5,BJ$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BK145)-SUM($N623:BJ623)+$J623)*IF($F623>=5,BK$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BL145)-SUM($N623:BK623)+$J623)*IF($F623>=5,BL$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BM145)-SUM($N623:BL623)+$J623)*IF($F623>=5,BM$11>=YEAR($I623),1)*($F623>=3)","v":0},{"$f":"(SUM($N145:BN145)-SUM($N623:BM623)+$J623)*IF($F623>=5,BN$11>=YEAR($I623),1)*($F623>=3)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N146:P146)-SUM($N624:N624)+$J624)*IF($F624>=5,P$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:Q146)-SUM($N624:P624)+$J624)*IF($F624>=5,Q$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:R146)-SUM($N624:Q624)+$J624)*IF($F624>=5,R$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:S146)-SUM($N624:R624)+$J624)*IF($F624>=5,S$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:T146)-SUM($N624:S624)+$J624)*IF($F624>=5,T$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:U146)-SUM($N624:T624)+$J624)*IF($F624>=5,U$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:V146)-SUM($N624:U624)+$J624)*IF($F624>=5,V$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:W146)-SUM($N624:V624)+$J624)*IF($F624>=5,W$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:X146)-SUM($N624:W624)+$J624)*IF($F624>=5,X$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:Y146)-SUM($N624:X624)+$J624)*IF($F624>=5,Y$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:Z146)-SUM($N624:Y624)+$J624)*IF($F624>=5,Z$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AA146)-SUM($N624:Z624)+$J624)*IF($F624>=5,AA$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AB146)-SUM($N624:AA624)+$J624)*IF($F624>=5,AB$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AC146)-SUM($N624:AB624)+$J624)*IF($F624>=5,AC$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AD146)-SUM($N624:AC624)+$J624)*IF($F624>=5,AD$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AE146)-SUM($N624:AD624)+$J624)*IF($F624>=5,AE$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AF146)-SUM($N624:AE624)+$J624)*IF($F624>=5,AF$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AG146)-SUM($N624:AF624)+$J624)*IF($F624>=5,AG$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AH146)-SUM($N624:AG624)+$J624)*IF($F624>=5,AH$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AI146)-SUM($N624:AH624)+$J624)*IF($F624>=5,AI$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AJ146)-SUM($N624:AI624)+$J624)*IF($F624>=5,AJ$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AK146)-SUM($N624:AJ624)+$J624)*IF($F624>=5,AK$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AL146)-SUM($N624:AK624)+$J624)*IF($F624>=5,AL$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AM146)-SUM($N624:AL624)+$J624)*IF($F624>=5,AM$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AN146)-SUM($N624:AM624)+$J624)*IF($F624>=5,AN$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AO146)-SUM($N624:AN624)+$J624)*IF($F624>=5,AO$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AP146)-SUM($N624:AO624)+$J624)*IF($F624>=5,AP$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AQ146)-SUM($N624:AP624)+$J624)*IF($F624>=5,AQ$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AR146)-SUM($N624:AQ624)+$J624)*IF($F624>=5,AR$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AS146)-SUM($N624:AR624)+$J624)*IF($F624>=5,AS$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AT146)-SUM($N624:AS624)+$J624)*IF($F624>=5,AT$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AU146)-SUM($N624:AT624)+$J624)*IF($F624>=5,AU$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AV146)-SUM($N624:AU624)+$J624)*IF($F624>=5,AV$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AW146)-SUM($N624:AV624)+$J624)*IF($F624>=5,AW$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AX146)-SUM($N624:AW624)+$J624)*IF($F624>=5,AX$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AY146)-SUM($N624:AX624)+$J624)*IF($F624>=5,AY$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:AZ146)-SUM($N624:AY624)+$J624)*IF($F624>=5,AZ$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BA146)-SUM($N624:AZ624)+$J624)*IF($F624>=5,BA$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BB146)-SUM($N624:BA624)+$J624)*IF($F624>=5,BB$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BC146)-SUM($N624:BB624)+$J624)*IF($F624>=5,BC$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BD146)-SUM($N624:BC624)+$J624)*IF($F624>=5,BD$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BE146)-SUM($N624:BD624)+$J624)*IF($F624>=5,BE$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BF146)-SUM($N624:BE624)+$J624)*IF($F624>=5,BF$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BG146)-SUM($N624:BF624)+$J624)*IF($F624>=5,BG$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BH146)-SUM($N624:BG624)+$J624)*IF($F624>=5,BH$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BI146)-SUM($N624:BH624)+$J624)*IF($F624>=5,BI$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BJ146)-SUM($N624:BI624)+$J624)*IF($F624>=5,BJ$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BK146)-SUM($N624:BJ624)+$J624)*IF($F624>=5,BK$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BL146)-SUM($N624:BK624)+$J624)*IF($F624>=5,BL$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BM146)-SUM($N624:BL624)+$J624)*IF($F624>=5,BM$11>=YEAR($I624),1)*($F624>=3)","v":0},{"$f":"(SUM($N146:BN146)-SUM($N624:BM624)+$J624)*IF($F624>=5,BN$11>=YEAR($I624),1)*($F624>=3)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N147:P147)-SUM($N625:N625)+$J625)*IF($F625>=5,P$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:Q147)-SUM($N625:P625)+$J625)*IF($F625>=5,Q$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:R147)-SUM($N625:Q625)+$J625)*IF($F625>=5,R$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:S147)-SUM($N625:R625)+$J625)*IF($F625>=5,S$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:T147)-SUM($N625:S625)+$J625)*IF($F625>=5,T$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:U147)-SUM($N625:T625)+$J625)*IF($F625>=5,U$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:V147)-SUM($N625:U625)+$J625)*IF($F625>=5,V$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:W147)-SUM($N625:V625)+$J625)*IF($F625>=5,W$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:X147)-SUM($N625:W625)+$J625)*IF($F625>=5,X$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:Y147)-SUM($N625:X625)+$J625)*IF($F625>=5,Y$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:Z147)-SUM($N625:Y625)+$J625)*IF($F625>=5,Z$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AA147)-SUM($N625:Z625)+$J625)*IF($F625>=5,AA$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AB147)-SUM($N625:AA625)+$J625)*IF($F625>=5,AB$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AC147)-SUM($N625:AB625)+$J625)*IF($F625>=5,AC$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AD147)-SUM($N625:AC625)+$J625)*IF($F625>=5,AD$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AE147)-SUM($N625:AD625)+$J625)*IF($F625>=5,AE$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AF147)-SUM($N625:AE625)+$J625)*IF($F625>=5,AF$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AG147)-SUM($N625:AF625)+$J625)*IF($F625>=5,AG$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AH147)-SUM($N625:AG625)+$J625)*IF($F625>=5,AH$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AI147)-SUM($N625:AH625)+$J625)*IF($F625>=5,AI$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AJ147)-SUM($N625:AI625)+$J625)*IF($F625>=5,AJ$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AK147)-SUM($N625:AJ625)+$J625)*IF($F625>=5,AK$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AL147)-SUM($N625:AK625)+$J625)*IF($F625>=5,AL$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AM147)-SUM($N625:AL625)+$J625)*IF($F625>=5,AM$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AN147)-SUM($N625:AM625)+$J625)*IF($F625>=5,AN$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AO147)-SUM($N625:AN625)+$J625)*IF($F625>=5,AO$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AP147)-SUM($N625:AO625)+$J625)*IF($F625>=5,AP$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AQ147)-SUM($N625:AP625)+$J625)*IF($F625>=5,AQ$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AR147)-SUM($N625:AQ625)+$J625)*IF($F625>=5,AR$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AS147)-SUM($N625:AR625)+$J625)*IF($F625>=5,AS$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AT147)-SUM($N625:AS625)+$J625)*IF($F625>=5,AT$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AU147)-SUM($N625:AT625)+$J625)*IF($F625>=5,AU$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AV147)-SUM($N625:AU625)+$J625)*IF($F625>=5,AV$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AW147)-SUM($N625:AV625)+$J625)*IF($F625>=5,AW$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AX147)-SUM($N625:AW625)+$J625)*IF($F625>=5,AX$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AY147)-SUM($N625:AX625)+$J625)*IF($F625>=5,AY$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:AZ147)-SUM($N625:AY625)+$J625)*IF($F625>=5,AZ$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BA147)-SUM($N625:AZ625)+$J625)*IF($F625>=5,BA$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BB147)-SUM($N625:BA625)+$J625)*IF($F625>=5,BB$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BC147)-SUM($N625:BB625)+$J625)*IF($F625>=5,BC$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BD147)-SUM($N625:BC625)+$J625)*IF($F625>=5,BD$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BE147)-SUM($N625:BD625)+$J625)*IF($F625>=5,BE$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BF147)-SUM($N625:BE625)+$J625)*IF($F625>=5,BF$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BG147)-SUM($N625:BF625)+$J625)*IF($F625>=5,BG$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BH147)-SUM($N625:BG625)+$J625)*IF($F625>=5,BH$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BI147)-SUM($N625:BH625)+$J625)*IF($F625>=5,BI$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BJ147)-SUM($N625:BI625)+$J625)*IF($F625>=5,BJ$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BK147)-SUM($N625:BJ625)+$J625)*IF($F625>=5,BK$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BL147)-SUM($N625:BK625)+$J625)*IF($F625>=5,BL$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BM147)-SUM($N625:BL625)+$J625)*IF($F625>=5,BM$11>=YEAR($I625),1)*($F625>=3)","v":0},{"$f":"(SUM($N147:BN147)-SUM($N625:BM625)+$J625)*IF($F625>=5,BN$11>=YEAR($I625),1)*($F625>=3)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,2019,"2019-01-01",0,0,0,null,null,null,{"$f":"(SUM($N148:P148)-SUM($N626:N626)+$J626)*IF($F626>=5,P$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:Q148)-SUM($N626:P626)+$J626)*IF($F626>=5,Q$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:R148)-SUM($N626:Q626)+$J626)*IF($F626>=5,R$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:S148)-SUM($N626:R626)+$J626)*IF($F626>=5,S$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:T148)-SUM($N626:S626)+$J626)*IF($F626>=5,T$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:U148)-SUM($N626:T626)+$J626)*IF($F626>=5,U$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:V148)-SUM($N626:U626)+$J626)*IF($F626>=5,V$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:W148)-SUM($N626:V626)+$J626)*IF($F626>=5,W$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:X148)-SUM($N626:W626)+$J626)*IF($F626>=5,X$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:Y148)-SUM($N626:X626)+$J626)*IF($F626>=5,Y$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:Z148)-SUM($N626:Y626)+$J626)*IF($F626>=5,Z$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AA148)-SUM($N626:Z626)+$J626)*IF($F626>=5,AA$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AB148)-SUM($N626:AA626)+$J626)*IF($F626>=5,AB$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AC148)-SUM($N626:AB626)+$J626)*IF($F626>=5,AC$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AD148)-SUM($N626:AC626)+$J626)*IF($F626>=5,AD$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AE148)-SUM($N626:AD626)+$J626)*IF($F626>=5,AE$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AF148)-SUM($N626:AE626)+$J626)*IF($F626>=5,AF$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AG148)-SUM($N626:AF626)+$J626)*IF($F626>=5,AG$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AH148)-SUM($N626:AG626)+$J626)*IF($F626>=5,AH$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AI148)-SUM($N626:AH626)+$J626)*IF($F626>=5,AI$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AJ148)-SUM($N626:AI626)+$J626)*IF($F626>=5,AJ$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AK148)-SUM($N626:AJ626)+$J626)*IF($F626>=5,AK$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AL148)-SUM($N626:AK626)+$J626)*IF($F626>=5,AL$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AM148)-SUM($N626:AL626)+$J626)*IF($F626>=5,AM$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AN148)-SUM($N626:AM626)+$J626)*IF($F626>=5,AN$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AO148)-SUM($N626:AN626)+$J626)*IF($F626>=5,AO$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AP148)-SUM($N626:AO626)+$J626)*IF($F626>=5,AP$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AQ148)-SUM($N626:AP626)+$J626)*IF($F626>=5,AQ$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AR148)-SUM($N626:AQ626)+$J626)*IF($F626>=5,AR$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AS148)-SUM($N626:AR626)+$J626)*IF($F626>=5,AS$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AT148)-SUM($N626:AS626)+$J626)*IF($F626>=5,AT$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AU148)-SUM($N626:AT626)+$J626)*IF($F626>=5,AU$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AV148)-SUM($N626:AU626)+$J626)*IF($F626>=5,AV$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AW148)-SUM($N626:AV626)+$J626)*IF($F626>=5,AW$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AX148)-SUM($N626:AW626)+$J626)*IF($F626>=5,AX$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AY148)-SUM($N626:AX626)+$J626)*IF($F626>=5,AY$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:AZ148)-SUM($N626:AY626)+$J626)*IF($F626>=5,AZ$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BA148)-SUM($N626:AZ626)+$J626)*IF($F626>=5,BA$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BB148)-SUM($N626:BA626)+$J626)*IF($F626>=5,BB$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BC148)-SUM($N626:BB626)+$J626)*IF($F626>=5,BC$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BD148)-SUM($N626:BC626)+$J626)*IF($F626>=5,BD$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BE148)-SUM($N626:BD626)+$J626)*IF($F626>=5,BE$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BF148)-SUM($N626:BE626)+$J626)*IF($F626>=5,BF$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BG148)-SUM($N626:BF626)+$J626)*IF($F626>=5,BG$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BH148)-SUM($N626:BG626)+$J626)*IF($F626>=5,BH$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BI148)-SUM($N626:BH626)+$J626)*IF($F626>=5,BI$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BJ148)-SUM($N626:BI626)+$J626)*IF($F626>=5,BJ$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BK148)-SUM($N626:BJ626)+$J626)*IF($F626>=5,BK$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BL148)-SUM($N626:BK626)+$J626)*IF($F626>=5,BL$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BM148)-SUM($N626:BL626)+$J626)*IF($F626>=5,BM$11>=YEAR($I626),1)*($F626>=3)","v":0},{"$f":"(SUM($N148:BN148)-SUM($N626:BM626)+$J626)*IF($F626>=5,BN$11>=YEAR($I626),1)*($F626>=3)","v":0}]
[null,null,null,{"$f":"\"Total \"&D601","v":"Total Tax Capital Placed in Service"},null,null,null,null,null,{"$f":"SUM(J185:J209)","v":0},316017.3462600077,580669.09480264958,null,null,null,{"$f":"SUM(P602:P626)","v":7818.4819230647963},191816.86696873544,22473.914856202406,12191.474253127768,11487.310770417647,15486.978162750474,10298.02780515725,10709.010271315005,11904.888640459863,12171.349617076496,11775.632358080027,12128.205491384429,12491.519687759257,12865.907620098675,13251.712424558347,13649.288034301891,14058.999524027946,14481.223465630006,14916.348295352815,15364.774692820982,15826.915972327995,16303.198486786925,10540.867871412127,10859.170342425961,11187.347702313105,11525.713929743841,11874.593201580923,12234.320230039695,12605.240611154644,12987.711184935193,13382.100407607781,0,{"$f":"SUM(AV602:AV626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Tax Depreciable Basis"]
[null,null,{"$f":"C630+1","v":1},{"$f":"INDEX(D$66:D$90,$C631,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C631,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P631:BN631,$P$14:$BN$14)","v":3576.9196577827829},{"$f":"SUM(P631:BN631)","v":4000},null,null,null,{"$f":"P602+P1300","v":0},4000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV602+AV1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C631+1","v":2},{"$f":"INDEX(D$66:D$90,$C632,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P632:BN632,$P$14:$BN$14)","v":46850.323374227111},{"$f":"SUM(P632:BN632)","v":52391.809552991872},null,null,null,{"$f":"P603+P1301","v":0},52391.809552991872,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV603+AV1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,5686.5959326302573,6359.2101323910574,null,null,null,{"$f":"P604+P1302","v":0},6359.2101323910574,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV604+AV1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,795.90323540334805,890.04317854508679,null,null,null,{"$f":"P605+P1303","v":0},890.04317854508679,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV605+AV1303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,1613.9039944974979,1804.7975899999999,null,null,null,{"$f":"P606+P1304","v":0},1804.7975899999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV606+AV1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,102178.3813266779,114264.10554607198,null,null,null,{"$f":"P607+P1305","v":0},114264.10554607198,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV607+AV1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P608+P1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV608+AV1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,1788.4598288913915,2000,null,null,null,{"$f":"P609+P1307","v":0},2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV609+AV1307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,11081.742110942841,12904.02,null,null,null,{"$f":"P610+P1308","v":0},5819.1,7084.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV610+AV1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P611+P1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV611+AV1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,102067.88352529489,290925.53059266496,null,null,null,{"$f":"P612+P1310","v":2671.3290369600004},860.15618621902649,4454.9098034980088,9284.5578838354613,9445.9957400465719,13405.727901468264,8624.5419260365743,8891.9482212780567,9167.7514182950254,9373.9319296033063,9584.3543363385397,9882.145519099402,10189.308216167105,10506.140861716718,10832.95149721684,11170.05808377685,11517.788824739779,11876.482498859637,12246.48880441318,12628.168714607862,13021.894844659546,13428.051830926765,7593.8425491554663,7838.4693871128839,8091.1292231171974,8352.089988568041,8621.6286618757294,8900.0315768418659,9187.5947416268755,9484.6241686692229,9791.4362159351585,0,{"$f":"AV612+AV1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,33541.418555682962,87881.668521016443,null,null,null,{"$f":"P613+P1311","v":23.46153846153846},1303.4264411913616,10934.085052704399,2906.9163692923066,2041.3150303710754,2081.25026128221,1673.4858791206752,1817.0620500369478,2737.137222164838,2797.4176874731893,2191.2780217414875,2246.0599722850275,2302.2114715921525,2359.7667583819566,2418.7609273415073,2479.2299505250412,2541.2106992881672,2604.7409667703687,2669.8594909396343,2736.6059782131197,2805.0211276684495,2875.1466558601605,2947.0253222566607,3020.7009553130774,3096.218479195908,3173.6239411757997,3252.9645397051936,3334.2886531978293,3417.6458695277688,3503.0870162659703,3590.6641916726221,0,{"$f":"AV613+AV1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P614+P1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV614+AV1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P615+P1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV615+AV1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P616+P1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV616+AV1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P617+P1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV617+AV1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P618+P1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV618+AV1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P619+P1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV619+AV1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P620+P1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV620+AV1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,6835.8147179767757,7247.9096889683206,null,null,null,{"$f":"P621+P1319","v":5123.6913476432574},2124.2183413250632,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV621+AV1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P622+P1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV622+AV1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P623+P1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV623+AV1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P624+P1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV624+AV1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P625+P1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV625+AV1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P626+P1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AV626+AV1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D630","v":"Total Tax Depreciable Basis"},null,null,null,null,null,null,316017.3462600077,580669.09480264958,null,null,null,{"$f":"SUM(P631:P655)","v":7818.4819230647963},191816.86696873544,22473.914856202406,12191.474253127768,11487.310770417647,15486.978162750474,10298.02780515725,10709.010271315005,11904.888640459863,12171.349617076496,11775.632358080027,12128.205491384429,12491.519687759257,12865.907620098675,13251.712424558347,13649.288034301891,14058.999524027946,14481.223465630006,14916.348295352815,15364.774692820982,15826.915972327995,16303.198486786925,10540.867871412127,10859.170342425961,11187.347702313105,11525.713929743841,11874.593201580923,12234.320230039695,12605.240611154644,12987.711184935193,13382.100407607781,0,{"$f":"SUM(AV631:AV655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Bonus Depreciation Rates",null,null,null,"Bonus Eligible"]
[null,null,{"$f":"C659+1","v":1},{"$f":"INDEX(D$66:D$90,$C660,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C660,1)","v":"Capital"},4,null,{"$f":"Input!L16","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H660=TRUE)*($F660>=4)","v":0}]
[null,null,{"$f":"C660+1","v":2},{"$f":"INDEX(D$66:D$90,$C661,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!L17","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H661=TRUE)*($F661>=4)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!L18","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H662=TRUE)*($F662>=4)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!L19","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H663=TRUE)*($F663>=4)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!L20","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H664=TRUE)*($F664>=4)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!L21","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H665=TRUE)*($F665>=4)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!L22","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H666=TRUE)*($F666>=4)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!L23","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H667=TRUE)*($F667>=4)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!L24","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H668=TRUE)*($F668>=4)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!L25","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H669=TRUE)*($F669>=4)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!L26","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H670=TRUE)*($F670>=4)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!L27","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H671=TRUE)*($F671>=4)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!L28","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H672=TRUE)*($F672>=4)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!L29","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H673=TRUE)*($F673>=4)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!L30","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H674=TRUE)*($F674>=4)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!L31","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H675=TRUE)*($F675>=4)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!L32","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H676=TRUE)*($F676>=4)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!L33","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H677=TRUE)*($F677>=4)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!L34","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H678=TRUE)*($F678>=4)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!L35","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H679=TRUE)*($F679>=4)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!L36","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H680=TRUE)*($F680>=4)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!L37","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H681=TRUE)*($F681>=4)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!L38","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H682=TRUE)*($F682>=4)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!L39","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H683=TRUE)*($F683>=4)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!L40","v":false},null,null,null,null,null,null,null,{"$f":"SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0},{"$f":"SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$48:$J$48)*($H684=TRUE)*($F684>=4)","v":0}]
[null,null,null,{"$f":"D659","v":"Bonus Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation Rates",null,null,null,"Tax Life"]
[null,null,{"$f":"C688+1","v":1},{"$f":"INDEX(D$66:D$90,$C689,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C689,1)","v":"Capital"},4,null,{"$f":"Input!J16","v":5},null,null,{"$f":"SUMPRODUCT(P689:BN689,$P$14:$BN$14)","v":0.84732856311449678},{"$f":"SUM(P689:BN689)","v":1},null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0.2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0.32},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0.192},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0.1152},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0.1152},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H689,lookups!$C$56:$C$73,0),1)*($F245>=4)","v":0}]
[null,null,{"$f":"C689+1","v":2},{"$f":"INDEX(D$66:D$90,$C690,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!J17","v":20},null,{"$f":"P603/SUM($P$603:$P$609)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(P690:BN690,$P$14:$BN$14)","v":0.53450102743005279},{"$f":"SUM(P690:BN690)","v":1.0000000000000002},null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H690,lookups!$C$56:$C$73,0),1)*($F246>=4)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!J18","v":15},null,{"$error":"#DIV/0!"},0.61034938430284813,1.0000000000000004,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0.05},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H691,lookups!$C$56:$C$73,0),1)*($F247>=4)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!J19","v":5},null,{"$error":"#DIV/0!"},0.84732856311449678,1,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0.2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0.32},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0.192},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0.1152},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0.1152},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H692,lookups!$C$56:$C$73,0),1)*($F248>=4)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!J20","v":0},null,{"$error":"#DIV/0!"},0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!J21","v":20},null,{"$error":"#DIV/0!"},0.53450102743005279,1.0000000000000002,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H694,lookups!$C$56:$C$73,0),1)*($F250>=4)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!J22","v":"99 SL"},null,{"$error":"#DIV/0!"},0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H695,lookups!$C$56:$C$73,0),1)*($F251>=4)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!J23","v":"99 SL"},null,{"$error":"#DIV/0!"},0.13209738942729268,0.51515151515151536,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H696,lookups!$C$56:$C$73,0),1)*($F252>=4)","v":1.0101010101010102E-2}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!J24","v":15},null,null,0.61034938430284813,1.0000000000000004,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0.05},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H697,lookups!$C$56:$C$73,0),1)*($F253>=4)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!J25","v":1},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H698,lookups!$C$56:$C$73,0),1)*($F254>=4)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!J26","v":20},null,null,0.53450102743005279,1.0000000000000002,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":3.7499999999999999E-2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":7.2190000000000004E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":6.6769999999999996E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":6.1769999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":5.713E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":5.2850000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.888E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.5220000000000003E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.462E-2},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":4.4609999999999997E-2},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":2.231E-2},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H699,lookups!$C$56:$C$73,0),1)*($F255>=4)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!J27","v":15},null,null,0.61034938430284813,1.0000000000000004,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0.05},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":9.5000000000000001E-2},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":8.5500000000000007E-2},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":7.6999999999999999E-2},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":6.93E-2},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":6.2300000000000001E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.91E-2},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.91E-2},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.91E-2},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.9000000000000004E-2},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":5.91E-2},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":2.9499999999999998E-2},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H700,lookups!$C$56:$C$73,0),1)*($F256>=4)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!J28","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H701,lookups!$C$56:$C$73,0),1)*($F257>=4)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!J29","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H702,lookups!$C$56:$C$73,0),1)*($F258>=4)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!J30","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H703,lookups!$C$56:$C$73,0),1)*($F259>=4)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!J31","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H704,lookups!$C$56:$C$73,0),1)*($F260>=4)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!J32","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H705,lookups!$C$56:$C$73,0),1)*($F261>=4)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!J33","v":1},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H706,lookups!$C$56:$C$73,0),1)*($F262>=4)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!J34","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H707,lookups!$C$56:$C$73,0),1)*($F263>=4)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!J35","v":5},null,null,0.84732856311449678,1,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0.2},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0.32},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0.192},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0.1152},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0.1152},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":5.7600000000000096E-2},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H708,lookups!$C$56:$C$73,0),1)*($F264>=4)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!J36","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H709,lookups!$C$56:$C$73,0),1)*($F265>=4)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!J37","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H710,lookups!$C$56:$C$73,0),1)*($F266>=4)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!J38","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H711,lookups!$C$56:$C$73,0),1)*($F267>=4)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!J39","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H712,lookups!$C$56:$C$73,0),1)*($F268>=4)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!J40","v":5},null,null,0,0,null,null,null,{"$f":"INDEX(lookups!F$56:F$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!G$56:G$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!H$56:H$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!I$56:I$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!J$56:J$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!K$56:K$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!L$56:L$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!M$56:M$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!N$56:N$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!O$56:O$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!P$56:P$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!Q$56:Q$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!R$56:R$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!S$56:S$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!T$56:T$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!U$56:U$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!V$56:V$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!W$56:W$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!X$56:X$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!Y$56:Y$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!Z$56:Z$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AA$56:AA$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AB$56:AB$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AC$56:AC$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AD$56:AD$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AE$56:AE$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AF$56:AF$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AG$56:AG$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AH$56:AH$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AI$56:AI$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AJ$56:AJ$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AK$56:AK$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AL$56:AL$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AM$56:AM$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AN$56:AN$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AO$56:AO$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AP$56:AP$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AQ$56:AQ$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AR$56:AR$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AS$56:AS$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AT$56:AT$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AU$56:AU$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AV$56:AV$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AW$56:AW$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AX$56:AX$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AY$56:AY$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!AZ$56:AZ$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!BA$56:BA$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!BB$56:BB$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!BC$56:BC$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0},{"$f":"INDEX(lookups!BD$56:BD$73,MATCH($H713,lookups!$C$56:$C$73,0),1)*($F269>=4)","v":0}]
[null,null,null,{"$f":"D688","v":"Tax Depreciation Rates"}]
[]
[]
[null,null,null,"Tax Depreciation"]
[null,null,{"$f":"C717+1","v":1},{"$f":"INDEX(D$66:D$90,$C718,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C718,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P718:BN718,$P$14:$BN$14)","v":3145.1539019763331},{"$f":"SUM(P718:BN718)","v":4000.0000000000009},null,null,null,{"$f":"SUMPRODUCT($P631:P631,N(1-$P660:P660),N(OFFSET($P689:P689,0,MAX(COLUMN($P689:P689))-COLUMN($P689:P689),1,1)))+P660*P631","v":0},{"$f":"SUMPRODUCT($P631:Q631,N(1-$P660:Q660),N(OFFSET($P689:Q689,0,MAX(COLUMN($P689:Q689))-COLUMN($P689:Q689),1,1)))+Q660*Q631","v":800},{"$f":"SUMPRODUCT($P631:R631,N(1-$P660:R660),N(OFFSET($P689:R689,0,MAX(COLUMN($P689:R689))-COLUMN($P689:R689),1,1)))+R660*R631","v":1280},{"$f":"SUMPRODUCT($P631:S631,N(1-$P660:S660),N(OFFSET($P689:S689,0,MAX(COLUMN($P689:S689))-COLUMN($P689:S689),1,1)))+S660*S631","v":768},{"$f":"SUMPRODUCT($P631:T631,N(1-$P660:T660),N(OFFSET($P689:T689,0,MAX(COLUMN($P689:T689))-COLUMN($P689:T689),1,1)))+T660*T631","v":460.8},{"$f":"SUMPRODUCT($P631:U631,N(1-$P660:U660),N(OFFSET($P689:U689,0,MAX(COLUMN($P689:U689))-COLUMN($P689:U689),1,1)))+U660*U631","v":460.8},{"$f":"SUMPRODUCT($P631:V631,N(1-$P660:V660),N(OFFSET($P689:V689,0,MAX(COLUMN($P689:V689))-COLUMN($P689:V689),1,1)))+V660*V631","v":230.40000000000038},{"$f":"SUMPRODUCT($P631:W631,N(1-$P660:W660),N(OFFSET($P689:W689,0,MAX(COLUMN($P689:W689))-COLUMN($P689:W689),1,1)))+W660*W631","v":0},{"$f":"SUMPRODUCT($P631:X631,N(1-$P660:X660),N(OFFSET($P689:X689,0,MAX(COLUMN($P689:X689))-COLUMN($P689:X689),1,1)))+X660*X631","v":0},{"$f":"SUMPRODUCT($P631:Y631,N(1-$P660:Y660),N(OFFSET($P689:Y689,0,MAX(COLUMN($P689:Y689))-COLUMN($P689:Y689),1,1)))+Y660*Y631","v":0},{"$f":"SUMPRODUCT($P631:Z631,N(1-$P660:Z660),N(OFFSET($P689:Z689,0,MAX(COLUMN($P689:Z689))-COLUMN($P689:Z689),1,1)))+Z660*Z631","v":0},{"$f":"SUMPRODUCT($P631:AA631,N(1-$P660:AA660),N(OFFSET($P689:AA689,0,MAX(COLUMN($P689:AA689))-COLUMN($P689:AA689),1,1)))+AA660*AA631","v":0},{"$f":"SUMPRODUCT($P631:AB631,N(1-$P660:AB660),N(OFFSET($P689:AB689,0,MAX(COLUMN($P689:AB689))-COLUMN($P689:AB689),1,1)))+AB660*AB631","v":0},{"$f":"SUMPRODUCT($P631:AC631,N(1-$P660:AC660),N(OFFSET($P689:AC689,0,MAX(COLUMN($P689:AC689))-COLUMN($P689:AC689),1,1)))+AC660*AC631","v":0},{"$f":"SUMPRODUCT($P631:AD631,N(1-$P660:AD660),N(OFFSET($P689:AD689,0,MAX(COLUMN($P689:AD689))-COLUMN($P689:AD689),1,1)))+AD660*AD631","v":0},{"$f":"SUMPRODUCT($P631:AE631,N(1-$P660:AE660),N(OFFSET($P689:AE689,0,MAX(COLUMN($P689:AE689))-COLUMN($P689:AE689),1,1)))+AE660*AE631","v":0},{"$f":"SUMPRODUCT($P631:AF631,N(1-$P660:AF660),N(OFFSET($P689:AF689,0,MAX(COLUMN($P689:AF689))-COLUMN($P689:AF689),1,1)))+AF660*AF631","v":0},{"$f":"SUMPRODUCT($P631:AG631,N(1-$P660:AG660),N(OFFSET($P689:AG689,0,MAX(COLUMN($P689:AG689))-COLUMN($P689:AG689),1,1)))+AG660*AG631","v":0},{"$f":"SUMPRODUCT($P631:AH631,N(1-$P660:AH660),N(OFFSET($P689:AH689,0,MAX(COLUMN($P689:AH689))-COLUMN($P689:AH689),1,1)))+AH660*AH631","v":0},{"$f":"SUMPRODUCT($P631:AI631,N(1-$P660:AI660),N(OFFSET($P689:AI689,0,MAX(COLUMN($P689:AI689))-COLUMN($P689:AI689),1,1)))+AI660*AI631","v":0},{"$f":"SUMPRODUCT($P631:AJ631,N(1-$P660:AJ660),N(OFFSET($P689:AJ689,0,MAX(COLUMN($P689:AJ689))-COLUMN($P689:AJ689),1,1)))+AJ660*AJ631","v":0},{"$f":"SUMPRODUCT($P631:AK631,N(1-$P660:AK660),N(OFFSET($P689:AK689,0,MAX(COLUMN($P689:AK689))-COLUMN($P689:AK689),1,1)))+AK660*AK631","v":0},{"$f":"SUMPRODUCT($P631:AL631,N(1-$P660:AL660),N(OFFSET($P689:AL689,0,MAX(COLUMN($P689:AL689))-COLUMN($P689:AL689),1,1)))+AL660*AL631","v":0},{"$f":"SUMPRODUCT($P631:AM631,N(1-$P660:AM660),N(OFFSET($P689:AM689,0,MAX(COLUMN($P689:AM689))-COLUMN($P689:AM689),1,1)))+AM660*AM631","v":0},{"$f":"SUMPRODUCT($P631:AN631,N(1-$P660:AN660),N(OFFSET($P689:AN689,0,MAX(COLUMN($P689:AN689))-COLUMN($P689:AN689),1,1)))+AN660*AN631","v":0},{"$f":"SUMPRODUCT($P631:AO631,N(1-$P660:AO660),N(OFFSET($P689:AO689,0,MAX(COLUMN($P689:AO689))-COLUMN($P689:AO689),1,1)))+AO660*AO631","v":0},{"$f":"SUMPRODUCT($P631:AP631,N(1-$P660:AP660),N(OFFSET($P689:AP689,0,MAX(COLUMN($P689:AP689))-COLUMN($P689:AP689),1,1)))+AP660*AP631","v":0},{"$f":"SUMPRODUCT($P631:AQ631,N(1-$P660:AQ660),N(OFFSET($P689:AQ689,0,MAX(COLUMN($P689:AQ689))-COLUMN($P689:AQ689),1,1)))+AQ660*AQ631","v":0},{"$f":"SUMPRODUCT($P631:AR631,N(1-$P660:AR660),N(OFFSET($P689:AR689,0,MAX(COLUMN($P689:AR689))-COLUMN($P689:AR689),1,1)))+AR660*AR631","v":0},{"$f":"SUMPRODUCT($P631:AS631,N(1-$P660:AS660),N(OFFSET($P689:AS689,0,MAX(COLUMN($P689:AS689))-COLUMN($P689:AS689),1,1)))+AS660*AS631","v":0},{"$f":"SUMPRODUCT($P631:AT631,N(1-$P660:AT660),N(OFFSET($P689:AT689,0,MAX(COLUMN($P689:AT689))-COLUMN($P689:AT689),1,1)))+AT660*AT631","v":0},{"$f":"SUMPRODUCT($P631:AU631,N(1-$P660:AU660),N(OFFSET($P689:AU689,0,MAX(COLUMN($P689:AU689))-COLUMN($P689:AU689),1,1)))+AU660*AU631","v":0},{"$f":"SUMPRODUCT($P631:AV631,N(1-$P660:AV660),N(OFFSET($P689:AV689,0,MAX(COLUMN($P689:AV689))-COLUMN($P689:AV689),1,1)))+AV660*AV631","v":0},{"$f":"SUMPRODUCT($P631:AW631,N(1-$P660:AW660),N(OFFSET($P689:AW689,0,MAX(COLUMN($P689:AW689))-COLUMN($P689:AW689),1,1)))+AW660*AW631","v":0},{"$f":"SUMPRODUCT($P631:AX631,N(1-$P660:AX660),N(OFFSET($P689:AX689,0,MAX(COLUMN($P689:AX689))-COLUMN($P689:AX689),1,1)))+AX660*AX631","v":0},{"$f":"SUMPRODUCT($P631:AY631,N(1-$P660:AY660),N(OFFSET($P689:AY689,0,MAX(COLUMN($P689:AY689))-COLUMN($P689:AY689),1,1)))+AY660*AY631","v":0},{"$f":"SUMPRODUCT($P631:AZ631,N(1-$P660:AZ660),N(OFFSET($P689:AZ689,0,MAX(COLUMN($P689:AZ689))-COLUMN($P689:AZ689),1,1)))+AZ660*AZ631","v":0},{"$f":"SUMPRODUCT($P631:BA631,N(1-$P660:BA660),N(OFFSET($P689:BA689,0,MAX(COLUMN($P689:BA689))-COLUMN($P689:BA689),1,1)))+BA660*BA631","v":0},{"$f":"SUMPRODUCT($P631:BB631,N(1-$P660:BB660),N(OFFSET($P689:BB689,0,MAX(COLUMN($P689:BB689))-COLUMN($P689:BB689),1,1)))+BB660*BB631","v":0},{"$f":"SUMPRODUCT($P631:BC631,N(1-$P660:BC660),N(OFFSET($P689:BC689,0,MAX(COLUMN($P689:BC689))-COLUMN($P689:BC689),1,1)))+BC660*BC631","v":0},{"$f":"SUMPRODUCT($P631:BD631,N(1-$P660:BD660),N(OFFSET($P689:BD689,0,MAX(COLUMN($P689:BD689))-COLUMN($P689:BD689),1,1)))+BD660*BD631","v":0},{"$f":"SUMPRODUCT($P631:BE631,N(1-$P660:BE660),N(OFFSET($P689:BE689,0,MAX(COLUMN($P689:BE689))-COLUMN($P689:BE689),1,1)))+BE660*BE631","v":0},{"$f":"SUMPRODUCT($P631:BF631,N(1-$P660:BF660),N(OFFSET($P689:BF689,0,MAX(COLUMN($P689:BF689))-COLUMN($P689:BF689),1,1)))+BF660*BF631","v":0},{"$f":"SUMPRODUCT($P631:BG631,N(1-$P660:BG660),N(OFFSET($P689:BG689,0,MAX(COLUMN($P689:BG689))-COLUMN($P689:BG689),1,1)))+BG660*BG631","v":0},{"$f":"SUMPRODUCT($P631:BH631,N(1-$P660:BH660),N(OFFSET($P689:BH689,0,MAX(COLUMN($P689:BH689))-COLUMN($P689:BH689),1,1)))+BH660*BH631","v":0},{"$f":"SUMPRODUCT($P631:BI631,N(1-$P660:BI660),N(OFFSET($P689:BI689,0,MAX(COLUMN($P689:BI689))-COLUMN($P689:BI689),1,1)))+BI660*BI631","v":0},{"$f":"SUMPRODUCT($P631:BJ631,N(1-$P660:BJ660),N(OFFSET($P689:BJ689,0,MAX(COLUMN($P689:BJ689))-COLUMN($P689:BJ689),1,1)))+BJ660*BJ631","v":0},{"$f":"SUMPRODUCT($P631:BK631,N(1-$P660:BK660),N(OFFSET($P689:BK689,0,MAX(COLUMN($P689:BK689))-COLUMN($P689:BK689),1,1)))+BK660*BK631","v":0},{"$f":"SUMPRODUCT($P631:BL631,N(1-$P660:BL660),N(OFFSET($P689:BL689,0,MAX(COLUMN($P689:BL689))-COLUMN($P689:BL689),1,1)))+BL660*BL631","v":0},{"$f":"SUMPRODUCT($P631:BM631,N(1-$P660:BM660),N(OFFSET($P689:BM689,0,MAX(COLUMN($P689:BM689))-COLUMN($P689:BM689),1,1)))+BM660*BM631","v":0},{"$f":"SUMPRODUCT($P631:BN631,N(1-$P660:BN660),N(OFFSET($P689:BN689,0,MAX(COLUMN($P689:BN689))-COLUMN($P689:BN689),1,1)))+BN660*BN631","v":0}]
[null,null,{"$f":"C718+1","v":2},{"$f":"INDEX(D$66:D$90,$C719,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P719:BN719,$P$14:$BN$14)","v":25985.848552055901},{"$f":"SUM(P719:BN719)","v":52391.809552991872},null,null,null,{"$f":"SUMPRODUCT($P632:P632,N(1-$P661:P661),N(OFFSET($P690:P690,0,MAX(COLUMN($P690:P690))-COLUMN($P690:P690),1,1)))+P661*P632","v":0},{"$f":"SUMPRODUCT($P632:Q632,N(1-$P661:Q661),N(OFFSET($P690:Q690,0,MAX(COLUMN($P690:Q690))-COLUMN($P690:Q690),1,1)))+Q661*Q632","v":1964.6928582371952},{"$f":"SUMPRODUCT($P632:R632,N(1-$P661:R661),N(OFFSET($P690:R690,0,MAX(COLUMN($P690:R690))-COLUMN($P690:R690),1,1)))+R661*R632","v":3782.1647316304834},{"$f":"SUMPRODUCT($P632:S632,N(1-$P661:S661),N(OFFSET($P690:S690,0,MAX(COLUMN($P690:S690))-COLUMN($P690:S690),1,1)))+S661*S632","v":3498.2011238532673},{"$f":"SUMPRODUCT($P632:T632,N(1-$P661:T661),N(OFFSET($P690:T690,0,MAX(COLUMN($P690:T690))-COLUMN($P690:T690),1,1)))+T661*T632","v":3236.2420760883078},{"$f":"SUMPRODUCT($P632:U632,N(1-$P661:U661),N(OFFSET($P690:U690,0,MAX(COLUMN($P690:U690))-COLUMN($P690:U690),1,1)))+U661*U632","v":2993.1440797624255},{"$f":"SUMPRODUCT($P632:V632,N(1-$P661:V661),N(OFFSET($P690:V690,0,MAX(COLUMN($P690:V690))-COLUMN($P690:V690),1,1)))+V661*V632","v":2768.9071348756206},{"$f":"SUMPRODUCT($P632:W632,N(1-$P661:W661),N(OFFSET($P690:W690,0,MAX(COLUMN($P690:W690))-COLUMN($P690:W690),1,1)))+W661*W632","v":2560.9116509502428},{"$f":"SUMPRODUCT($P632:X632,N(1-$P661:X661),N(OFFSET($P690:X690,0,MAX(COLUMN($P690:X690))-COLUMN($P690:X690),1,1)))+X661*X632","v":2369.1576279862925},{"$f":"SUMPRODUCT($P632:Y632,N(1-$P661:Y661),N(OFFSET($P690:Y690,0,MAX(COLUMN($P690:Y690))-COLUMN($P690:Y690),1,1)))+Y661*Y632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:Z632,N(1-$P661:Z661),N(OFFSET($P690:Z690,0,MAX(COLUMN($P690:Z690))-COLUMN($P690:Z690),1,1)))+Z661*Z632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AA632,N(1-$P661:AA661),N(OFFSET($P690:AA690,0,MAX(COLUMN($P690:AA690))-COLUMN($P690:AA690),1,1)))+AA661*AA632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:AB632,N(1-$P661:AB661),N(OFFSET($P690:AB690,0,MAX(COLUMN($P690:AB690))-COLUMN($P690:AB690),1,1)))+AB661*AB632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AC632,N(1-$P661:AC661),N(OFFSET($P690:AC690,0,MAX(COLUMN($P690:AC690))-COLUMN($P690:AC690),1,1)))+AC661*AC632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:AD632,N(1-$P661:AD661),N(OFFSET($P690:AD690,0,MAX(COLUMN($P690:AD690))-COLUMN($P690:AD690),1,1)))+AD661*AD632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AE632,N(1-$P661:AE661),N(OFFSET($P690:AE690,0,MAX(COLUMN($P690:AE690))-COLUMN($P690:AE690),1,1)))+AE661*AE632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:AF632,N(1-$P661:AF661),N(OFFSET($P690:AF690,0,MAX(COLUMN($P690:AF690))-COLUMN($P690:AF690),1,1)))+AF661*AF632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AG632,N(1-$P661:AG661),N(OFFSET($P690:AG690,0,MAX(COLUMN($P690:AG690))-COLUMN($P690:AG690),1,1)))+AG661*AG632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:AH632,N(1-$P661:AH661),N(OFFSET($P690:AH690,0,MAX(COLUMN($P690:AH690))-COLUMN($P690:AH690),1,1)))+AH661*AH632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AI632,N(1-$P661:AI661),N(OFFSET($P690:AI690,0,MAX(COLUMN($P690:AI690))-COLUMN($P690:AI690),1,1)))+AI661*AI632","v":2337.7225422544975},{"$f":"SUMPRODUCT($P632:AJ632,N(1-$P661:AJ661),N(OFFSET($P690:AJ690,0,MAX(COLUMN($P690:AJ690))-COLUMN($P690:AJ690),1,1)))+AJ661*AJ632","v":2337.198624158967},{"$f":"SUMPRODUCT($P632:AK632,N(1-$P661:AK661),N(OFFSET($P690:AK690,0,MAX(COLUMN($P690:AK690))-COLUMN($P690:AK690),1,1)))+AK661*AK632","v":1168.8612711272488},{"$f":"SUMPRODUCT($P632:AL632,N(1-$P661:AL661),N(OFFSET($P690:AL690,0,MAX(COLUMN($P690:AL690))-COLUMN($P690:AL690),1,1)))+AL661*AL632","v":0},{"$f":"SUMPRODUCT($P632:AM632,N(1-$P661:AM661),N(OFFSET($P690:AM690,0,MAX(COLUMN($P690:AM690))-COLUMN($P690:AM690),1,1)))+AM661*AM632","v":0},{"$f":"SUMPRODUCT($P632:AN632,N(1-$P661:AN661),N(OFFSET($P690:AN690,0,MAX(COLUMN($P690:AN690))-COLUMN($P690:AN690),1,1)))+AN661*AN632","v":0},{"$f":"SUMPRODUCT($P632:AO632,N(1-$P661:AO661),N(OFFSET($P690:AO690,0,MAX(COLUMN($P690:AO690))-COLUMN($P690:AO690),1,1)))+AO661*AO632","v":0},{"$f":"SUMPRODUCT($P632:AP632,N(1-$P661:AP661),N(OFFSET($P690:AP690,0,MAX(COLUMN($P690:AP690))-COLUMN($P690:AP690),1,1)))+AP661*AP632","v":0},{"$f":"SUMPRODUCT($P632:AQ632,N(1-$P661:AQ661),N(OFFSET($P690:AQ690,0,MAX(COLUMN($P690:AQ690))-COLUMN($P690:AQ690),1,1)))+AQ661*AQ632","v":0},{"$f":"SUMPRODUCT($P632:AR632,N(1-$P661:AR661),N(OFFSET($P690:AR690,0,MAX(COLUMN($P690:AR690))-COLUMN($P690:AR690),1,1)))+AR661*AR632","v":0},{"$f":"SUMPRODUCT($P632:AS632,N(1-$P661:AS661),N(OFFSET($P690:AS690,0,MAX(COLUMN($P690:AS690))-COLUMN($P690:AS690),1,1)))+AS661*AS632","v":0},{"$f":"SUMPRODUCT($P632:AT632,N(1-$P661:AT661),N(OFFSET($P690:AT690,0,MAX(COLUMN($P690:AT690))-COLUMN($P690:AT690),1,1)))+AT661*AT632","v":0},{"$f":"SUMPRODUCT($P632:AU632,N(1-$P661:AU661),N(OFFSET($P690:AU690,0,MAX(COLUMN($P690:AU690))-COLUMN($P690:AU690),1,1)))+AU661*AU632","v":0},{"$f":"SUMPRODUCT($P632:AV632,N(1-$P661:AV661),N(OFFSET($P690:AV690,0,MAX(COLUMN($P690:AV690))-COLUMN($P690:AV690),1,1)))+AV661*AV632","v":0},{"$f":"SUMPRODUCT($P632:AW632,N(1-$P661:AW661),N(OFFSET($P690:AW690,0,MAX(COLUMN($P690:AW690))-COLUMN($P690:AW690),1,1)))+AW661*AW632","v":0},{"$f":"SUMPRODUCT($P632:AX632,N(1-$P661:AX661),N(OFFSET($P690:AX690,0,MAX(COLUMN($P690:AX690))-COLUMN($P690:AX690),1,1)))+AX661*AX632","v":0},{"$f":"SUMPRODUCT($P632:AY632,N(1-$P661:AY661),N(OFFSET($P690:AY690,0,MAX(COLUMN($P690:AY690))-COLUMN($P690:AY690),1,1)))+AY661*AY632","v":0},{"$f":"SUMPRODUCT($P632:AZ632,N(1-$P661:AZ661),N(OFFSET($P690:AZ690,0,MAX(COLUMN($P690:AZ690))-COLUMN($P690:AZ690),1,1)))+AZ661*AZ632","v":0},{"$f":"SUMPRODUCT($P632:BA632,N(1-$P661:BA661),N(OFFSET($P690:BA690,0,MAX(COLUMN($P690:BA690))-COLUMN($P690:BA690),1,1)))+BA661*BA632","v":0},{"$f":"SUMPRODUCT($P632:BB632,N(1-$P661:BB661),N(OFFSET($P690:BB690,0,MAX(COLUMN($P690:BB690))-COLUMN($P690:BB690),1,1)))+BB661*BB632","v":0},{"$f":"SUMPRODUCT($P632:BC632,N(1-$P661:BC661),N(OFFSET($P690:BC690,0,MAX(COLUMN($P690:BC690))-COLUMN($P690:BC690),1,1)))+BC661*BC632","v":0},{"$f":"SUMPRODUCT($P632:BD632,N(1-$P661:BD661),N(OFFSET($P690:BD690,0,MAX(COLUMN($P690:BD690))-COLUMN($P690:BD690),1,1)))+BD661*BD632","v":0},{"$f":"SUMPRODUCT($P632:BE632,N(1-$P661:BE661),N(OFFSET($P690:BE690,0,MAX(COLUMN($P690:BE690))-COLUMN($P690:BE690),1,1)))+BE661*BE632","v":0},{"$f":"SUMPRODUCT($P632:BF632,N(1-$P661:BF661),N(OFFSET($P690:BF690,0,MAX(COLUMN($P690:BF690))-COLUMN($P690:BF690),1,1)))+BF661*BF632","v":0},{"$f":"SUMPRODUCT($P632:BG632,N(1-$P661:BG661),N(OFFSET($P690:BG690,0,MAX(COLUMN($P690:BG690))-COLUMN($P690:BG690),1,1)))+BG661*BG632","v":0},{"$f":"SUMPRODUCT($P632:BH632,N(1-$P661:BH661),N(OFFSET($P690:BH690,0,MAX(COLUMN($P690:BH690))-COLUMN($P690:BH690),1,1)))+BH661*BH632","v":0},{"$f":"SUMPRODUCT($P632:BI632,N(1-$P661:BI661),N(OFFSET($P690:BI690,0,MAX(COLUMN($P690:BI690))-COLUMN($P690:BI690),1,1)))+BI661*BI632","v":0},{"$f":"SUMPRODUCT($P632:BJ632,N(1-$P661:BJ661),N(OFFSET($P690:BJ690,0,MAX(COLUMN($P690:BJ690))-COLUMN($P690:BJ690),1,1)))+BJ661*BJ632","v":0},{"$f":"SUMPRODUCT($P632:BK632,N(1-$P661:BK661),N(OFFSET($P690:BK690,0,MAX(COLUMN($P690:BK690))-COLUMN($P690:BK690),1,1)))+BK661*BK632","v":0},{"$f":"SUMPRODUCT($P632:BL632,N(1-$P661:BL661),N(OFFSET($P690:BL690,0,MAX(COLUMN($P690:BL690))-COLUMN($P690:BL690),1,1)))+BL661*BL632","v":0},{"$f":"SUMPRODUCT($P632:BM632,N(1-$P661:BM661),N(OFFSET($P690:BM690,0,MAX(COLUMN($P690:BM690))-COLUMN($P690:BM690),1,1)))+BM661*BM632","v":0},{"$f":"SUMPRODUCT($P632:BN632,N(1-$P661:BN661),N(OFFSET($P690:BN690,0,MAX(COLUMN($P690:BN690))-COLUMN($P690:BN690),1,1)))+BN661*BN632","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,3601.6941421016268,6359.2101323910583,null,null,null,{"$f":"SUMPRODUCT($P633:P633,N(1-$P662:P662),N(OFFSET($P691:P691,0,MAX(COLUMN($P691:P691))-COLUMN($P691:P691),1,1)))+P662*P633","v":0},{"$f":"SUMPRODUCT($P633:Q633,N(1-$P662:Q662),N(OFFSET($P691:Q691,0,MAX(COLUMN($P691:Q691))-COLUMN($P691:Q691),1,1)))+Q662*Q633","v":317.96050661955292},{"$f":"SUMPRODUCT($P633:R633,N(1-$P662:R662),N(OFFSET($P691:R691,0,MAX(COLUMN($P691:R691))-COLUMN($P691:R691),1,1)))+R662*R633","v":604.12496257715043},{"$f":"SUMPRODUCT($P633:S633,N(1-$P662:S662),N(OFFSET($P691:S691,0,MAX(COLUMN($P691:S691))-COLUMN($P691:S691),1,1)))+S662*S633","v":543.71246631943541},{"$f":"SUMPRODUCT($P633:T633,N(1-$P662:T662),N(OFFSET($P691:T691,0,MAX(COLUMN($P691:T691))-COLUMN($P691:T691),1,1)))+T662*T633","v":489.6591801941114},{"$f":"SUMPRODUCT($P633:U633,N(1-$P662:U662),N(OFFSET($P691:U691,0,MAX(COLUMN($P691:U691))-COLUMN($P691:U691),1,1)))+U662*U633","v":440.69326217470029},{"$f":"SUMPRODUCT($P633:V633,N(1-$P662:V662),N(OFFSET($P691:V691,0,MAX(COLUMN($P691:V691))-COLUMN($P691:V691),1,1)))+V662*V633","v":396.17879124796286},{"$f":"SUMPRODUCT($P633:W633,N(1-$P662:W662),N(OFFSET($P691:W691,0,MAX(COLUMN($P691:W691))-COLUMN($P691:W691),1,1)))+W662*W633","v":375.19339781107243},{"$f":"SUMPRODUCT($P633:X633,N(1-$P662:X662),N(OFFSET($P691:X691,0,MAX(COLUMN($P691:X691))-COLUMN($P691:X691),1,1)))+X662*X633","v":375.19339781107243},{"$f":"SUMPRODUCT($P633:Y633,N(1-$P662:Y662),N(OFFSET($P691:Y691,0,MAX(COLUMN($P691:Y691))-COLUMN($P691:Y691),1,1)))+Y662*Y633","v":375.82931882431149},{"$f":"SUMPRODUCT($P633:Z633,N(1-$P662:Z662),N(OFFSET($P691:Z691,0,MAX(COLUMN($P691:Z691))-COLUMN($P691:Z691),1,1)))+Z662*Z633","v":375.19339781107243},{"$f":"SUMPRODUCT($P633:AA633,N(1-$P662:AA662),N(OFFSET($P691:AA691,0,MAX(COLUMN($P691:AA691))-COLUMN($P691:AA691),1,1)))+AA662*AA633","v":375.82931882431149},{"$f":"SUMPRODUCT($P633:AB633,N(1-$P662:AB662),N(OFFSET($P691:AB691,0,MAX(COLUMN($P691:AB691))-COLUMN($P691:AB691),1,1)))+AB662*AB633","v":375.19339781107243},{"$f":"SUMPRODUCT($P633:AC633,N(1-$P662:AC662),N(OFFSET($P691:AC691,0,MAX(COLUMN($P691:AC691))-COLUMN($P691:AC691),1,1)))+AC662*AC633","v":375.82931882431149},{"$f":"SUMPRODUCT($P633:AD633,N(1-$P662:AD662),N(OFFSET($P691:AD691,0,MAX(COLUMN($P691:AD691))-COLUMN($P691:AD691),1,1)))+AD662*AD633","v":375.19339781107243},{"$f":"SUMPRODUCT($P633:AE633,N(1-$P662:AE662),N(OFFSET($P691:AE691,0,MAX(COLUMN($P691:AE691))-COLUMN($P691:AE691),1,1)))+AE662*AE633","v":375.82931882431149},{"$f":"SUMPRODUCT($P633:AF633,N(1-$P662:AF662),N(OFFSET($P691:AF691,0,MAX(COLUMN($P691:AF691))-COLUMN($P691:AF691),1,1)))+AF662*AF633","v":187.59669890553619},{"$f":"SUMPRODUCT($P633:AG633,N(1-$P662:AG662),N(OFFSET($P691:AG691,0,MAX(COLUMN($P691:AG691))-COLUMN($P691:AG691),1,1)))+AG662*AG633","v":0},{"$f":"SUMPRODUCT($P633:AH633,N(1-$P662:AH662),N(OFFSET($P691:AH691,0,MAX(COLUMN($P691:AH691))-COLUMN($P691:AH691),1,1)))+AH662*AH633","v":0},{"$f":"SUMPRODUCT($P633:AI633,N(1-$P662:AI662),N(OFFSET($P691:AI691,0,MAX(COLUMN($P691:AI691))-COLUMN($P691:AI691),1,1)))+AI662*AI633","v":0},{"$f":"SUMPRODUCT($P633:AJ633,N(1-$P662:AJ662),N(OFFSET($P691:AJ691,0,MAX(COLUMN($P691:AJ691))-COLUMN($P691:AJ691),1,1)))+AJ662*AJ633","v":0},{"$f":"SUMPRODUCT($P633:AK633,N(1-$P662:AK662),N(OFFSET($P691:AK691,0,MAX(COLUMN($P691:AK691))-COLUMN($P691:AK691),1,1)))+AK662*AK633","v":0},{"$f":"SUMPRODUCT($P633:AL633,N(1-$P662:AL662),N(OFFSET($P691:AL691,0,MAX(COLUMN($P691:AL691))-COLUMN($P691:AL691),1,1)))+AL662*AL633","v":0},{"$f":"SUMPRODUCT($P633:AM633,N(1-$P662:AM662),N(OFFSET($P691:AM691,0,MAX(COLUMN($P691:AM691))-COLUMN($P691:AM691),1,1)))+AM662*AM633","v":0},{"$f":"SUMPRODUCT($P633:AN633,N(1-$P662:AN662),N(OFFSET($P691:AN691,0,MAX(COLUMN($P691:AN691))-COLUMN($P691:AN691),1,1)))+AN662*AN633","v":0},{"$f":"SUMPRODUCT($P633:AO633,N(1-$P662:AO662),N(OFFSET($P691:AO691,0,MAX(COLUMN($P691:AO691))-COLUMN($P691:AO691),1,1)))+AO662*AO633","v":0},{"$f":"SUMPRODUCT($P633:AP633,N(1-$P662:AP662),N(OFFSET($P691:AP691,0,MAX(COLUMN($P691:AP691))-COLUMN($P691:AP691),1,1)))+AP662*AP633","v":0},{"$f":"SUMPRODUCT($P633:AQ633,N(1-$P662:AQ662),N(OFFSET($P691:AQ691,0,MAX(COLUMN($P691:AQ691))-COLUMN($P691:AQ691),1,1)))+AQ662*AQ633","v":0},{"$f":"SUMPRODUCT($P633:AR633,N(1-$P662:AR662),N(OFFSET($P691:AR691,0,MAX(COLUMN($P691:AR691))-COLUMN($P691:AR691),1,1)))+AR662*AR633","v":0},{"$f":"SUMPRODUCT($P633:AS633,N(1-$P662:AS662),N(OFFSET($P691:AS691,0,MAX(COLUMN($P691:AS691))-COLUMN($P691:AS691),1,1)))+AS662*AS633","v":0},{"$f":"SUMPRODUCT($P633:AT633,N(1-$P662:AT662),N(OFFSET($P691:AT691,0,MAX(COLUMN($P691:AT691))-COLUMN($P691:AT691),1,1)))+AT662*AT633","v":0},{"$f":"SUMPRODUCT($P633:AU633,N(1-$P662:AU662),N(OFFSET($P691:AU691,0,MAX(COLUMN($P691:AU691))-COLUMN($P691:AU691),1,1)))+AU662*AU633","v":0},{"$f":"SUMPRODUCT($P633:AV633,N(1-$P662:AV662),N(OFFSET($P691:AV691,0,MAX(COLUMN($P691:AV691))-COLUMN($P691:AV691),1,1)))+AV662*AV633","v":0},{"$f":"SUMPRODUCT($P633:AW633,N(1-$P662:AW662),N(OFFSET($P691:AW691,0,MAX(COLUMN($P691:AW691))-COLUMN($P691:AW691),1,1)))+AW662*AW633","v":0},{"$f":"SUMPRODUCT($P633:AX633,N(1-$P662:AX662),N(OFFSET($P691:AX691,0,MAX(COLUMN($P691:AX691))-COLUMN($P691:AX691),1,1)))+AX662*AX633","v":0},{"$f":"SUMPRODUCT($P633:AY633,N(1-$P662:AY662),N(OFFSET($P691:AY691,0,MAX(COLUMN($P691:AY691))-COLUMN($P691:AY691),1,1)))+AY662*AY633","v":0},{"$f":"SUMPRODUCT($P633:AZ633,N(1-$P662:AZ662),N(OFFSET($P691:AZ691,0,MAX(COLUMN($P691:AZ691))-COLUMN($P691:AZ691),1,1)))+AZ662*AZ633","v":0},{"$f":"SUMPRODUCT($P633:BA633,N(1-$P662:BA662),N(OFFSET($P691:BA691,0,MAX(COLUMN($P691:BA691))-COLUMN($P691:BA691),1,1)))+BA662*BA633","v":0},{"$f":"SUMPRODUCT($P633:BB633,N(1-$P662:BB662),N(OFFSET($P691:BB691,0,MAX(COLUMN($P691:BB691))-COLUMN($P691:BB691),1,1)))+BB662*BB633","v":0},{"$f":"SUMPRODUCT($P633:BC633,N(1-$P662:BC662),N(OFFSET($P691:BC691,0,MAX(COLUMN($P691:BC691))-COLUMN($P691:BC691),1,1)))+BC662*BC633","v":0},{"$f":"SUMPRODUCT($P633:BD633,N(1-$P662:BD662),N(OFFSET($P691:BD691,0,MAX(COLUMN($P691:BD691))-COLUMN($P691:BD691),1,1)))+BD662*BD633","v":0},{"$f":"SUMPRODUCT($P633:BE633,N(1-$P662:BE662),N(OFFSET($P691:BE691,0,MAX(COLUMN($P691:BE691))-COLUMN($P691:BE691),1,1)))+BE662*BE633","v":0},{"$f":"SUMPRODUCT($P633:BF633,N(1-$P662:BF662),N(OFFSET($P691:BF691,0,MAX(COLUMN($P691:BF691))-COLUMN($P691:BF691),1,1)))+BF662*BF633","v":0},{"$f":"SUMPRODUCT($P633:BG633,N(1-$P662:BG662),N(OFFSET($P691:BG691,0,MAX(COLUMN($P691:BG691))-COLUMN($P691:BG691),1,1)))+BG662*BG633","v":0},{"$f":"SUMPRODUCT($P633:BH633,N(1-$P662:BH662),N(OFFSET($P691:BH691,0,MAX(COLUMN($P691:BH691))-COLUMN($P691:BH691),1,1)))+BH662*BH633","v":0},{"$f":"SUMPRODUCT($P633:BI633,N(1-$P662:BI662),N(OFFSET($P691:BI691,0,MAX(COLUMN($P691:BI691))-COLUMN($P691:BI691),1,1)))+BI662*BI633","v":0},{"$f":"SUMPRODUCT($P633:BJ633,N(1-$P662:BJ662),N(OFFSET($P691:BJ691,0,MAX(COLUMN($P691:BJ691))-COLUMN($P691:BJ691),1,1)))+BJ662*BJ633","v":0},{"$f":"SUMPRODUCT($P633:BK633,N(1-$P662:BK662),N(OFFSET($P691:BK691,0,MAX(COLUMN($P691:BK691))-COLUMN($P691:BK691),1,1)))+BK662*BK633","v":0},{"$f":"SUMPRODUCT($P633:BL633,N(1-$P662:BL662),N(OFFSET($P691:BL691,0,MAX(COLUMN($P691:BL691))-COLUMN($P691:BL691),1,1)))+BL662*BL633","v":0},{"$f":"SUMPRODUCT($P633:BM633,N(1-$P662:BM662),N(OFFSET($P691:BM691,0,MAX(COLUMN($P691:BM691))-COLUMN($P691:BM691),1,1)))+BM662*BM633","v":0},{"$f":"SUMPRODUCT($P633:BN633,N(1-$P662:BN662),N(OFFSET($P691:BN691,0,MAX(COLUMN($P691:BN691))-COLUMN($P691:BN691),1,1)))+BN662*BN633","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,699.83069398212433,890.0431785450869,null,null,null,{"$f":"SUMPRODUCT($P634:P634,N(1-$P663:P663),N(OFFSET($P692:P692,0,MAX(COLUMN($P692:P692))-COLUMN($P692:P692),1,1)))+P663*P634","v":0},{"$f":"SUMPRODUCT($P634:Q634,N(1-$P663:Q663),N(OFFSET($P692:Q692,0,MAX(COLUMN($P692:Q692))-COLUMN($P692:Q692),1,1)))+Q663*Q634","v":178.00863570901737},{"$f":"SUMPRODUCT($P634:R634,N(1-$P663:R663),N(OFFSET($P692:R692,0,MAX(COLUMN($P692:R692))-COLUMN($P692:R692),1,1)))+R663*R634","v":284.81381713442778},{"$f":"SUMPRODUCT($P634:S634,N(1-$P663:S663),N(OFFSET($P692:S692,0,MAX(COLUMN($P692:S692))-COLUMN($P692:S692),1,1)))+S663*S634","v":170.88829028065666},{"$f":"SUMPRODUCT($P634:T634,N(1-$P663:T663),N(OFFSET($P692:T692,0,MAX(COLUMN($P692:T692))-COLUMN($P692:T692),1,1)))+T663*T634","v":102.53297416839399},{"$f":"SUMPRODUCT($P634:U634,N(1-$P663:U663),N(OFFSET($P692:U692,0,MAX(COLUMN($P692:U692))-COLUMN($P692:U692),1,1)))+U663*U634","v":102.53297416839399},{"$f":"SUMPRODUCT($P634:V634,N(1-$P663:V663),N(OFFSET($P692:V692,0,MAX(COLUMN($P692:V692))-COLUMN($P692:V692),1,1)))+V663*V634","v":51.266487084197081},{"$f":"SUMPRODUCT($P634:W634,N(1-$P663:W663),N(OFFSET($P692:W692,0,MAX(COLUMN($P692:W692))-COLUMN($P692:W692),1,1)))+W663*W634","v":0},{"$f":"SUMPRODUCT($P634:X634,N(1-$P663:X663),N(OFFSET($P692:X692,0,MAX(COLUMN($P692:X692))-COLUMN($P692:X692),1,1)))+X663*X634","v":0},{"$f":"SUMPRODUCT($P634:Y634,N(1-$P663:Y663),N(OFFSET($P692:Y692,0,MAX(COLUMN($P692:Y692))-COLUMN($P692:Y692),1,1)))+Y663*Y634","v":0},{"$f":"SUMPRODUCT($P634:Z634,N(1-$P663:Z663),N(OFFSET($P692:Z692,0,MAX(COLUMN($P692:Z692))-COLUMN($P692:Z692),1,1)))+Z663*Z634","v":0},{"$f":"SUMPRODUCT($P634:AA634,N(1-$P663:AA663),N(OFFSET($P692:AA692,0,MAX(COLUMN($P692:AA692))-COLUMN($P692:AA692),1,1)))+AA663*AA634","v":0},{"$f":"SUMPRODUCT($P634:AB634,N(1-$P663:AB663),N(OFFSET($P692:AB692,0,MAX(COLUMN($P692:AB692))-COLUMN($P692:AB692),1,1)))+AB663*AB634","v":0},{"$f":"SUMPRODUCT($P634:AC634,N(1-$P663:AC663),N(OFFSET($P692:AC692,0,MAX(COLUMN($P692:AC692))-COLUMN($P692:AC692),1,1)))+AC663*AC634","v":0},{"$f":"SUMPRODUCT($P634:AD634,N(1-$P663:AD663),N(OFFSET($P692:AD692,0,MAX(COLUMN($P692:AD692))-COLUMN($P692:AD692),1,1)))+AD663*AD634","v":0},{"$f":"SUMPRODUCT($P634:AE634,N(1-$P663:AE663),N(OFFSET($P692:AE692,0,MAX(COLUMN($P692:AE692))-COLUMN($P692:AE692),1,1)))+AE663*AE634","v":0},{"$f":"SUMPRODUCT($P634:AF634,N(1-$P663:AF663),N(OFFSET($P692:AF692,0,MAX(COLUMN($P692:AF692))-COLUMN($P692:AF692),1,1)))+AF663*AF634","v":0},{"$f":"SUMPRODUCT($P634:AG634,N(1-$P663:AG663),N(OFFSET($P692:AG692,0,MAX(COLUMN($P692:AG692))-COLUMN($P692:AG692),1,1)))+AG663*AG634","v":0},{"$f":"SUMPRODUCT($P634:AH634,N(1-$P663:AH663),N(OFFSET($P692:AH692,0,MAX(COLUMN($P692:AH692))-COLUMN($P692:AH692),1,1)))+AH663*AH634","v":0},{"$f":"SUMPRODUCT($P634:AI634,N(1-$P663:AI663),N(OFFSET($P692:AI692,0,MAX(COLUMN($P692:AI692))-COLUMN($P692:AI692),1,1)))+AI663*AI634","v":0},{"$f":"SUMPRODUCT($P634:AJ634,N(1-$P663:AJ663),N(OFFSET($P692:AJ692,0,MAX(COLUMN($P692:AJ692))-COLUMN($P692:AJ692),1,1)))+AJ663*AJ634","v":0},{"$f":"SUMPRODUCT($P634:AK634,N(1-$P663:AK663),N(OFFSET($P692:AK692,0,MAX(COLUMN($P692:AK692))-COLUMN($P692:AK692),1,1)))+AK663*AK634","v":0},{"$f":"SUMPRODUCT($P634:AL634,N(1-$P663:AL663),N(OFFSET($P692:AL692,0,MAX(COLUMN($P692:AL692))-COLUMN($P692:AL692),1,1)))+AL663*AL634","v":0},{"$f":"SUMPRODUCT($P634:AM634,N(1-$P663:AM663),N(OFFSET($P692:AM692,0,MAX(COLUMN($P692:AM692))-COLUMN($P692:AM692),1,1)))+AM663*AM634","v":0},{"$f":"SUMPRODUCT($P634:AN634,N(1-$P663:AN663),N(OFFSET($P692:AN692,0,MAX(COLUMN($P692:AN692))-COLUMN($P692:AN692),1,1)))+AN663*AN634","v":0},{"$f":"SUMPRODUCT($P634:AO634,N(1-$P663:AO663),N(OFFSET($P692:AO692,0,MAX(COLUMN($P692:AO692))-COLUMN($P692:AO692),1,1)))+AO663*AO634","v":0},{"$f":"SUMPRODUCT($P634:AP634,N(1-$P663:AP663),N(OFFSET($P692:AP692,0,MAX(COLUMN($P692:AP692))-COLUMN($P692:AP692),1,1)))+AP663*AP634","v":0},{"$f":"SUMPRODUCT($P634:AQ634,N(1-$P663:AQ663),N(OFFSET($P692:AQ692,0,MAX(COLUMN($P692:AQ692))-COLUMN($P692:AQ692),1,1)))+AQ663*AQ634","v":0},{"$f":"SUMPRODUCT($P634:AR634,N(1-$P663:AR663),N(OFFSET($P692:AR692,0,MAX(COLUMN($P692:AR692))-COLUMN($P692:AR692),1,1)))+AR663*AR634","v":0},{"$f":"SUMPRODUCT($P634:AS634,N(1-$P663:AS663),N(OFFSET($P692:AS692,0,MAX(COLUMN($P692:AS692))-COLUMN($P692:AS692),1,1)))+AS663*AS634","v":0},{"$f":"SUMPRODUCT($P634:AT634,N(1-$P663:AT663),N(OFFSET($P692:AT692,0,MAX(COLUMN($P692:AT692))-COLUMN($P692:AT692),1,1)))+AT663*AT634","v":0},{"$f":"SUMPRODUCT($P634:AU634,N(1-$P663:AU663),N(OFFSET($P692:AU692,0,MAX(COLUMN($P692:AU692))-COLUMN($P692:AU692),1,1)))+AU663*AU634","v":0},{"$f":"SUMPRODUCT($P634:AV634,N(1-$P663:AV663),N(OFFSET($P692:AV692,0,MAX(COLUMN($P692:AV692))-COLUMN($P692:AV692),1,1)))+AV663*AV634","v":0},{"$f":"SUMPRODUCT($P634:AW634,N(1-$P663:AW663),N(OFFSET($P692:AW692,0,MAX(COLUMN($P692:AW692))-COLUMN($P692:AW692),1,1)))+AW663*AW634","v":0},{"$f":"SUMPRODUCT($P634:AX634,N(1-$P663:AX663),N(OFFSET($P692:AX692,0,MAX(COLUMN($P692:AX692))-COLUMN($P692:AX692),1,1)))+AX663*AX634","v":0},{"$f":"SUMPRODUCT($P634:AY634,N(1-$P663:AY663),N(OFFSET($P692:AY692,0,MAX(COLUMN($P692:AY692))-COLUMN($P692:AY692),1,1)))+AY663*AY634","v":0},{"$f":"SUMPRODUCT($P634:AZ634,N(1-$P663:AZ663),N(OFFSET($P692:AZ692,0,MAX(COLUMN($P692:AZ692))-COLUMN($P692:AZ692),1,1)))+AZ663*AZ634","v":0},{"$f":"SUMPRODUCT($P634:BA634,N(1-$P663:BA663),N(OFFSET($P692:BA692,0,MAX(COLUMN($P692:BA692))-COLUMN($P692:BA692),1,1)))+BA663*BA634","v":0},{"$f":"SUMPRODUCT($P634:BB634,N(1-$P663:BB663),N(OFFSET($P692:BB692,0,MAX(COLUMN($P692:BB692))-COLUMN($P692:BB692),1,1)))+BB663*BB634","v":0},{"$f":"SUMPRODUCT($P634:BC634,N(1-$P663:BC663),N(OFFSET($P692:BC692,0,MAX(COLUMN($P692:BC692))-COLUMN($P692:BC692),1,1)))+BC663*BC634","v":0},{"$f":"SUMPRODUCT($P634:BD634,N(1-$P663:BD663),N(OFFSET($P692:BD692,0,MAX(COLUMN($P692:BD692))-COLUMN($P692:BD692),1,1)))+BD663*BD634","v":0},{"$f":"SUMPRODUCT($P634:BE634,N(1-$P663:BE663),N(OFFSET($P692:BE692,0,MAX(COLUMN($P692:BE692))-COLUMN($P692:BE692),1,1)))+BE663*BE634","v":0},{"$f":"SUMPRODUCT($P634:BF634,N(1-$P663:BF663),N(OFFSET($P692:BF692,0,MAX(COLUMN($P692:BF692))-COLUMN($P692:BF692),1,1)))+BF663*BF634","v":0},{"$f":"SUMPRODUCT($P634:BG634,N(1-$P663:BG663),N(OFFSET($P692:BG692,0,MAX(COLUMN($P692:BG692))-COLUMN($P692:BG692),1,1)))+BG663*BG634","v":0},{"$f":"SUMPRODUCT($P634:BH634,N(1-$P663:BH663),N(OFFSET($P692:BH692,0,MAX(COLUMN($P692:BH692))-COLUMN($P692:BH692),1,1)))+BH663*BH634","v":0},{"$f":"SUMPRODUCT($P634:BI634,N(1-$P663:BI663),N(OFFSET($P692:BI692,0,MAX(COLUMN($P692:BI692))-COLUMN($P692:BI692),1,1)))+BI663*BI634","v":0},{"$f":"SUMPRODUCT($P634:BJ634,N(1-$P663:BJ663),N(OFFSET($P692:BJ692,0,MAX(COLUMN($P692:BJ692))-COLUMN($P692:BJ692),1,1)))+BJ663*BJ634","v":0},{"$f":"SUMPRODUCT($P634:BK634,N(1-$P663:BK663),N(OFFSET($P692:BK692,0,MAX(COLUMN($P692:BK692))-COLUMN($P692:BK692),1,1)))+BK663*BK634","v":0},{"$f":"SUMPRODUCT($P634:BL634,N(1-$P663:BL663),N(OFFSET($P692:BL692,0,MAX(COLUMN($P692:BL692))-COLUMN($P692:BL692),1,1)))+BL663*BL634","v":0},{"$f":"SUMPRODUCT($P634:BM634,N(1-$P663:BM663),N(OFFSET($P692:BM692,0,MAX(COLUMN($P692:BM692))-COLUMN($P692:BM692),1,1)))+BM663*BM634","v":0},{"$f":"SUMPRODUCT($P634:BN634,N(1-$P663:BN663),N(OFFSET($P692:BN692,0,MAX(COLUMN($P692:BN692))-COLUMN($P692:BN692),1,1)))+BN663*BN634","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P635:P635,N(1-$P664:P664),N(OFFSET($P693:P693,0,MAX(COLUMN($P693:P693))-COLUMN($P693:P693),1,1)))+P664*P635","v":0},{"$f":"SUMPRODUCT($P635:Q635,N(1-$P664:Q664),N(OFFSET($P693:Q693,0,MAX(COLUMN($P693:Q693))-COLUMN($P693:Q693),1,1)))+Q664*Q635","v":0},{"$f":"SUMPRODUCT($P635:R635,N(1-$P664:R664),N(OFFSET($P693:R693,0,MAX(COLUMN($P693:R693))-COLUMN($P693:R693),1,1)))+R664*R635","v":0},{"$f":"SUMPRODUCT($P635:S635,N(1-$P664:S664),N(OFFSET($P693:S693,0,MAX(COLUMN($P693:S693))-COLUMN($P693:S693),1,1)))+S664*S635","v":0},{"$f":"SUMPRODUCT($P635:T635,N(1-$P664:T664),N(OFFSET($P693:T693,0,MAX(COLUMN($P693:T693))-COLUMN($P693:T693),1,1)))+T664*T635","v":0},{"$f":"SUMPRODUCT($P635:U635,N(1-$P664:U664),N(OFFSET($P693:U693,0,MAX(COLUMN($P693:U693))-COLUMN($P693:U693),1,1)))+U664*U635","v":0},{"$f":"SUMPRODUCT($P635:V635,N(1-$P664:V664),N(OFFSET($P693:V693,0,MAX(COLUMN($P693:V693))-COLUMN($P693:V693),1,1)))+V664*V635","v":0},{"$f":"SUMPRODUCT($P635:W635,N(1-$P664:W664),N(OFFSET($P693:W693,0,MAX(COLUMN($P693:W693))-COLUMN($P693:W693),1,1)))+W664*W635","v":0},{"$f":"SUMPRODUCT($P635:X635,N(1-$P664:X664),N(OFFSET($P693:X693,0,MAX(COLUMN($P693:X693))-COLUMN($P693:X693),1,1)))+X664*X635","v":0},{"$f":"SUMPRODUCT($P635:Y635,N(1-$P664:Y664),N(OFFSET($P693:Y693,0,MAX(COLUMN($P693:Y693))-COLUMN($P693:Y693),1,1)))+Y664*Y635","v":0},{"$f":"SUMPRODUCT($P635:Z635,N(1-$P664:Z664),N(OFFSET($P693:Z693,0,MAX(COLUMN($P693:Z693))-COLUMN($P693:Z693),1,1)))+Z664*Z635","v":0},{"$f":"SUMPRODUCT($P635:AA635,N(1-$P664:AA664),N(OFFSET($P693:AA693,0,MAX(COLUMN($P693:AA693))-COLUMN($P693:AA693),1,1)))+AA664*AA635","v":0},{"$f":"SUMPRODUCT($P635:AB635,N(1-$P664:AB664),N(OFFSET($P693:AB693,0,MAX(COLUMN($P693:AB693))-COLUMN($P693:AB693),1,1)))+AB664*AB635","v":0},{"$f":"SUMPRODUCT($P635:AC635,N(1-$P664:AC664),N(OFFSET($P693:AC693,0,MAX(COLUMN($P693:AC693))-COLUMN($P693:AC693),1,1)))+AC664*AC635","v":0},{"$f":"SUMPRODUCT($P635:AD635,N(1-$P664:AD664),N(OFFSET($P693:AD693,0,MAX(COLUMN($P693:AD693))-COLUMN($P693:AD693),1,1)))+AD664*AD635","v":0},{"$f":"SUMPRODUCT($P635:AE635,N(1-$P664:AE664),N(OFFSET($P693:AE693,0,MAX(COLUMN($P693:AE693))-COLUMN($P693:AE693),1,1)))+AE664*AE635","v":0},{"$f":"SUMPRODUCT($P635:AF635,N(1-$P664:AF664),N(OFFSET($P693:AF693,0,MAX(COLUMN($P693:AF693))-COLUMN($P693:AF693),1,1)))+AF664*AF635","v":0},{"$f":"SUMPRODUCT($P635:AG635,N(1-$P664:AG664),N(OFFSET($P693:AG693,0,MAX(COLUMN($P693:AG693))-COLUMN($P693:AG693),1,1)))+AG664*AG635","v":0},{"$f":"SUMPRODUCT($P635:AH635,N(1-$P664:AH664),N(OFFSET($P693:AH693,0,MAX(COLUMN($P693:AH693))-COLUMN($P693:AH693),1,1)))+AH664*AH635","v":0},{"$f":"SUMPRODUCT($P635:AI635,N(1-$P664:AI664),N(OFFSET($P693:AI693,0,MAX(COLUMN($P693:AI693))-COLUMN($P693:AI693),1,1)))+AI664*AI635","v":0},{"$f":"SUMPRODUCT($P635:AJ635,N(1-$P664:AJ664),N(OFFSET($P693:AJ693,0,MAX(COLUMN($P693:AJ693))-COLUMN($P693:AJ693),1,1)))+AJ664*AJ635","v":0},{"$f":"SUMPRODUCT($P635:AK635,N(1-$P664:AK664),N(OFFSET($P693:AK693,0,MAX(COLUMN($P693:AK693))-COLUMN($P693:AK693),1,1)))+AK664*AK635","v":0},{"$f":"SUMPRODUCT($P635:AL635,N(1-$P664:AL664),N(OFFSET($P693:AL693,0,MAX(COLUMN($P693:AL693))-COLUMN($P693:AL693),1,1)))+AL664*AL635","v":0},{"$f":"SUMPRODUCT($P635:AM635,N(1-$P664:AM664),N(OFFSET($P693:AM693,0,MAX(COLUMN($P693:AM693))-COLUMN($P693:AM693),1,1)))+AM664*AM635","v":0},{"$f":"SUMPRODUCT($P635:AN635,N(1-$P664:AN664),N(OFFSET($P693:AN693,0,MAX(COLUMN($P693:AN693))-COLUMN($P693:AN693),1,1)))+AN664*AN635","v":0},{"$f":"SUMPRODUCT($P635:AO635,N(1-$P664:AO664),N(OFFSET($P693:AO693,0,MAX(COLUMN($P693:AO693))-COLUMN($P693:AO693),1,1)))+AO664*AO635","v":0},{"$f":"SUMPRODUCT($P635:AP635,N(1-$P664:AP664),N(OFFSET($P693:AP693,0,MAX(COLUMN($P693:AP693))-COLUMN($P693:AP693),1,1)))+AP664*AP635","v":0},{"$f":"SUMPRODUCT($P635:AQ635,N(1-$P664:AQ664),N(OFFSET($P693:AQ693,0,MAX(COLUMN($P693:AQ693))-COLUMN($P693:AQ693),1,1)))+AQ664*AQ635","v":0},{"$f":"SUMPRODUCT($P635:AR635,N(1-$P664:AR664),N(OFFSET($P693:AR693,0,MAX(COLUMN($P693:AR693))-COLUMN($P693:AR693),1,1)))+AR664*AR635","v":0},{"$f":"SUMPRODUCT($P635:AS635,N(1-$P664:AS664),N(OFFSET($P693:AS693,0,MAX(COLUMN($P693:AS693))-COLUMN($P693:AS693),1,1)))+AS664*AS635","v":0},{"$f":"SUMPRODUCT($P635:AT635,N(1-$P664:AT664),N(OFFSET($P693:AT693,0,MAX(COLUMN($P693:AT693))-COLUMN($P693:AT693),1,1)))+AT664*AT635","v":0},{"$f":"SUMPRODUCT($P635:AU635,N(1-$P664:AU664),N(OFFSET($P693:AU693,0,MAX(COLUMN($P693:AU693))-COLUMN($P693:AU693),1,1)))+AU664*AU635","v":0},{"$f":"SUMPRODUCT($P635:AV635,N(1-$P664:AV664),N(OFFSET($P693:AV693,0,MAX(COLUMN($P693:AV693))-COLUMN($P693:AV693),1,1)))+AV664*AV635","v":0},{"$f":"SUMPRODUCT($P635:AW635,N(1-$P664:AW664),N(OFFSET($P693:AW693,0,MAX(COLUMN($P693:AW693))-COLUMN($P693:AW693),1,1)))+AW664*AW635","v":0},{"$f":"SUMPRODUCT($P635:AX635,N(1-$P664:AX664),N(OFFSET($P693:AX693,0,MAX(COLUMN($P693:AX693))-COLUMN($P693:AX693),1,1)))+AX664*AX635","v":0},{"$f":"SUMPRODUCT($P635:AY635,N(1-$P664:AY664),N(OFFSET($P693:AY693,0,MAX(COLUMN($P693:AY693))-COLUMN($P693:AY693),1,1)))+AY664*AY635","v":0},{"$f":"SUMPRODUCT($P635:AZ635,N(1-$P664:AZ664),N(OFFSET($P693:AZ693,0,MAX(COLUMN($P693:AZ693))-COLUMN($P693:AZ693),1,1)))+AZ664*AZ635","v":0},{"$f":"SUMPRODUCT($P635:BA635,N(1-$P664:BA664),N(OFFSET($P693:BA693,0,MAX(COLUMN($P693:BA693))-COLUMN($P693:BA693),1,1)))+BA664*BA635","v":0},{"$f":"SUMPRODUCT($P635:BB635,N(1-$P664:BB664),N(OFFSET($P693:BB693,0,MAX(COLUMN($P693:BB693))-COLUMN($P693:BB693),1,1)))+BB664*BB635","v":0},{"$f":"SUMPRODUCT($P635:BC635,N(1-$P664:BC664),N(OFFSET($P693:BC693,0,MAX(COLUMN($P693:BC693))-COLUMN($P693:BC693),1,1)))+BC664*BC635","v":0},{"$f":"SUMPRODUCT($P635:BD635,N(1-$P664:BD664),N(OFFSET($P693:BD693,0,MAX(COLUMN($P693:BD693))-COLUMN($P693:BD693),1,1)))+BD664*BD635","v":0},{"$f":"SUMPRODUCT($P635:BE635,N(1-$P664:BE664),N(OFFSET($P693:BE693,0,MAX(COLUMN($P693:BE693))-COLUMN($P693:BE693),1,1)))+BE664*BE635","v":0},{"$f":"SUMPRODUCT($P635:BF635,N(1-$P664:BF664),N(OFFSET($P693:BF693,0,MAX(COLUMN($P693:BF693))-COLUMN($P693:BF693),1,1)))+BF664*BF635","v":0},{"$f":"SUMPRODUCT($P635:BG635,N(1-$P664:BG664),N(OFFSET($P693:BG693,0,MAX(COLUMN($P693:BG693))-COLUMN($P693:BG693),1,1)))+BG664*BG635","v":0},{"$f":"SUMPRODUCT($P635:BH635,N(1-$P664:BH664),N(OFFSET($P693:BH693,0,MAX(COLUMN($P693:BH693))-COLUMN($P693:BH693),1,1)))+BH664*BH635","v":0},{"$f":"SUMPRODUCT($P635:BI635,N(1-$P664:BI664),N(OFFSET($P693:BI693,0,MAX(COLUMN($P693:BI693))-COLUMN($P693:BI693),1,1)))+BI664*BI635","v":0},{"$f":"SUMPRODUCT($P635:BJ635,N(1-$P664:BJ664),N(OFFSET($P693:BJ693,0,MAX(COLUMN($P693:BJ693))-COLUMN($P693:BJ693),1,1)))+BJ664*BJ635","v":0},{"$f":"SUMPRODUCT($P635:BK635,N(1-$P664:BK664),N(OFFSET($P693:BK693,0,MAX(COLUMN($P693:BK693))-COLUMN($P693:BK693),1,1)))+BK664*BK635","v":0},{"$f":"SUMPRODUCT($P635:BL635,N(1-$P664:BL664),N(OFFSET($P693:BL693,0,MAX(COLUMN($P693:BL693))-COLUMN($P693:BL693),1,1)))+BL664*BL635","v":0},{"$f":"SUMPRODUCT($P635:BM635,N(1-$P664:BM664),N(OFFSET($P693:BM693,0,MAX(COLUMN($P693:BM693))-COLUMN($P693:BM693),1,1)))+BM664*BM635","v":0},{"$f":"SUMPRODUCT($P635:BN635,N(1-$P664:BN664),N(OFFSET($P693:BN693,0,MAX(COLUMN($P693:BN693))-COLUMN($P693:BN693),1,1)))+BN664*BN635","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,56673.92989457825,114264.10554607195,null,null,null,{"$f":"SUMPRODUCT($P636:P636,N(1-$P665:P665),N(OFFSET($P694:P694,0,MAX(COLUMN($P694:P694))-COLUMN($P694:P694),1,1)))+P665*P636","v":0},{"$f":"SUMPRODUCT($P636:Q636,N(1-$P665:Q665),N(OFFSET($P694:Q694,0,MAX(COLUMN($P694:Q694))-COLUMN($P694:Q694),1,1)))+Q665*Q636","v":4284.9039579776991},{"$f":"SUMPRODUCT($P636:R636,N(1-$P665:R665),N(OFFSET($P694:R694,0,MAX(COLUMN($P694:R694))-COLUMN($P694:R694),1,1)))+R665*R636","v":8248.7257793709359},{"$f":"SUMPRODUCT($P636:S636,N(1-$P665:S665),N(OFFSET($P694:S694,0,MAX(COLUMN($P694:S694))-COLUMN($P694:S694),1,1)))+S665*S636","v":7629.4143273112259},{"$f":"SUMPRODUCT($P636:T636,N(1-$P665:T665),N(OFFSET($P694:T694,0,MAX(COLUMN($P694:T694))-COLUMN($P694:T694),1,1)))+T665*T636","v":7058.0937995808663},{"$f":"SUMPRODUCT($P636:U636,N(1-$P665:U665),N(OFFSET($P694:U694,0,MAX(COLUMN($P694:U694))-COLUMN($P694:U694),1,1)))+U665*U636","v":6527.9083498470918},{"$f":"SUMPRODUCT($P636:V636,N(1-$P665:V665),N(OFFSET($P694:V694,0,MAX(COLUMN($P694:V694))-COLUMN($P694:V694),1,1)))+V665*V636","v":6038.8579781099043},{"$f":"SUMPRODUCT($P636:W636,N(1-$P665:W665),N(OFFSET($P694:W694,0,MAX(COLUMN($P694:W694))-COLUMN($P694:W694),1,1)))+W665*W636","v":5585.2294790919987},{"$f":"SUMPRODUCT($P636:X636,N(1-$P665:X665),N(OFFSET($P694:X694,0,MAX(COLUMN($P694:X694))-COLUMN($P694:X694),1,1)))+X665*X636","v":5167.022852793375},{"$f":"SUMPRODUCT($P636:Y636,N(1-$P665:Y665),N(OFFSET($P694:Y694,0,MAX(COLUMN($P694:Y694))-COLUMN($P694:Y694),1,1)))+Y665*Y636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:Z636,N(1-$P665:Z665),N(OFFSET($P694:Z694,0,MAX(COLUMN($P694:Z694))-COLUMN($P694:Z694),1,1)))+Z665*Z636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AA636,N(1-$P665:AA665),N(OFFSET($P694:AA694,0,MAX(COLUMN($P694:AA694))-COLUMN($P694:AA694),1,1)))+AA665*AA636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:AB636,N(1-$P665:AB665),N(OFFSET($P694:AB694,0,MAX(COLUMN($P694:AB694))-COLUMN($P694:AB694),1,1)))+AB665*AB636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AC636,N(1-$P665:AC665),N(OFFSET($P694:AC694,0,MAX(COLUMN($P694:AC694))-COLUMN($P694:AC694),1,1)))+AC665*AC636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:AD636,N(1-$P665:AD665),N(OFFSET($P694:AD694,0,MAX(COLUMN($P694:AD694))-COLUMN($P694:AD694),1,1)))+AD665*AD636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AE636,N(1-$P665:AE665),N(OFFSET($P694:AE694,0,MAX(COLUMN($P694:AE694))-COLUMN($P694:AE694),1,1)))+AE665*AE636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:AF636,N(1-$P665:AF665),N(OFFSET($P694:AF694,0,MAX(COLUMN($P694:AF694))-COLUMN($P694:AF694),1,1)))+AF665*AF636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AG636,N(1-$P665:AG665),N(OFFSET($P694:AG694,0,MAX(COLUMN($P694:AG694))-COLUMN($P694:AG694),1,1)))+AG665*AG636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:AH636,N(1-$P665:AH665),N(OFFSET($P694:AH694,0,MAX(COLUMN($P694:AH694))-COLUMN($P694:AH694),1,1)))+AH665*AH636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AI636,N(1-$P665:AI665),N(OFFSET($P694:AI694,0,MAX(COLUMN($P694:AI694))-COLUMN($P694:AI694),1,1)))+AI665*AI636","v":5098.464389465732},{"$f":"SUMPRODUCT($P636:AJ636,N(1-$P665:AJ665),N(OFFSET($P694:AJ694,0,MAX(COLUMN($P694:AJ694))-COLUMN($P694:AJ694),1,1)))+AJ665*AJ636","v":5097.3217484102706},{"$f":"SUMPRODUCT($P636:AK636,N(1-$P665:AK665),N(OFFSET($P694:AK694,0,MAX(COLUMN($P694:AK694))-COLUMN($P694:AK694),1,1)))+AK665*AK636","v":2549.232194732866},{"$f":"SUMPRODUCT($P636:AL636,N(1-$P665:AL665),N(OFFSET($P694:AL694,0,MAX(COLUMN($P694:AL694))-COLUMN($P694:AL694),1,1)))+AL665*AL636","v":0},{"$f":"SUMPRODUCT($P636:AM636,N(1-$P665:AM665),N(OFFSET($P694:AM694,0,MAX(COLUMN($P694:AM694))-COLUMN($P694:AM694),1,1)))+AM665*AM636","v":0},{"$f":"SUMPRODUCT($P636:AN636,N(1-$P665:AN665),N(OFFSET($P694:AN694,0,MAX(COLUMN($P694:AN694))-COLUMN($P694:AN694),1,1)))+AN665*AN636","v":0},{"$f":"SUMPRODUCT($P636:AO636,N(1-$P665:AO665),N(OFFSET($P694:AO694,0,MAX(COLUMN($P694:AO694))-COLUMN($P694:AO694),1,1)))+AO665*AO636","v":0},{"$f":"SUMPRODUCT($P636:AP636,N(1-$P665:AP665),N(OFFSET($P694:AP694,0,MAX(COLUMN($P694:AP694))-COLUMN($P694:AP694),1,1)))+AP665*AP636","v":0},{"$f":"SUMPRODUCT($P636:AQ636,N(1-$P665:AQ665),N(OFFSET($P694:AQ694,0,MAX(COLUMN($P694:AQ694))-COLUMN($P694:AQ694),1,1)))+AQ665*AQ636","v":0},{"$f":"SUMPRODUCT($P636:AR636,N(1-$P665:AR665),N(OFFSET($P694:AR694,0,MAX(COLUMN($P694:AR694))-COLUMN($P694:AR694),1,1)))+AR665*AR636","v":0},{"$f":"SUMPRODUCT($P636:AS636,N(1-$P665:AS665),N(OFFSET($P694:AS694,0,MAX(COLUMN($P694:AS694))-COLUMN($P694:AS694),1,1)))+AS665*AS636","v":0},{"$f":"SUMPRODUCT($P636:AT636,N(1-$P665:AT665),N(OFFSET($P694:AT694,0,MAX(COLUMN($P694:AT694))-COLUMN($P694:AT694),1,1)))+AT665*AT636","v":0},{"$f":"SUMPRODUCT($P636:AU636,N(1-$P665:AU665),N(OFFSET($P694:AU694,0,MAX(COLUMN($P694:AU694))-COLUMN($P694:AU694),1,1)))+AU665*AU636","v":0},{"$f":"SUMPRODUCT($P636:AV636,N(1-$P665:AV665),N(OFFSET($P694:AV694,0,MAX(COLUMN($P694:AV694))-COLUMN($P694:AV694),1,1)))+AV665*AV636","v":0},{"$f":"SUMPRODUCT($P636:AW636,N(1-$P665:AW665),N(OFFSET($P694:AW694,0,MAX(COLUMN($P694:AW694))-COLUMN($P694:AW694),1,1)))+AW665*AW636","v":0},{"$f":"SUMPRODUCT($P636:AX636,N(1-$P665:AX665),N(OFFSET($P694:AX694,0,MAX(COLUMN($P694:AX694))-COLUMN($P694:AX694),1,1)))+AX665*AX636","v":0},{"$f":"SUMPRODUCT($P636:AY636,N(1-$P665:AY665),N(OFFSET($P694:AY694,0,MAX(COLUMN($P694:AY694))-COLUMN($P694:AY694),1,1)))+AY665*AY636","v":0},{"$f":"SUMPRODUCT($P636:AZ636,N(1-$P665:AZ665),N(OFFSET($P694:AZ694,0,MAX(COLUMN($P694:AZ694))-COLUMN($P694:AZ694),1,1)))+AZ665*AZ636","v":0},{"$f":"SUMPRODUCT($P636:BA636,N(1-$P665:BA665),N(OFFSET($P694:BA694,0,MAX(COLUMN($P694:BA694))-COLUMN($P694:BA694),1,1)))+BA665*BA636","v":0},{"$f":"SUMPRODUCT($P636:BB636,N(1-$P665:BB665),N(OFFSET($P694:BB694,0,MAX(COLUMN($P694:BB694))-COLUMN($P694:BB694),1,1)))+BB665*BB636","v":0},{"$f":"SUMPRODUCT($P636:BC636,N(1-$P665:BC665),N(OFFSET($P694:BC694,0,MAX(COLUMN($P694:BC694))-COLUMN($P694:BC694),1,1)))+BC665*BC636","v":0},{"$f":"SUMPRODUCT($P636:BD636,N(1-$P665:BD665),N(OFFSET($P694:BD694,0,MAX(COLUMN($P694:BD694))-COLUMN($P694:BD694),1,1)))+BD665*BD636","v":0},{"$f":"SUMPRODUCT($P636:BE636,N(1-$P665:BE665),N(OFFSET($P694:BE694,0,MAX(COLUMN($P694:BE694))-COLUMN($P694:BE694),1,1)))+BE665*BE636","v":0},{"$f":"SUMPRODUCT($P636:BF636,N(1-$P665:BF665),N(OFFSET($P694:BF694,0,MAX(COLUMN($P694:BF694))-COLUMN($P694:BF694),1,1)))+BF665*BF636","v":0},{"$f":"SUMPRODUCT($P636:BG636,N(1-$P665:BG665),N(OFFSET($P694:BG694,0,MAX(COLUMN($P694:BG694))-COLUMN($P694:BG694),1,1)))+BG665*BG636","v":0},{"$f":"SUMPRODUCT($P636:BH636,N(1-$P665:BH665),N(OFFSET($P694:BH694,0,MAX(COLUMN($P694:BH694))-COLUMN($P694:BH694),1,1)))+BH665*BH636","v":0},{"$f":"SUMPRODUCT($P636:BI636,N(1-$P665:BI665),N(OFFSET($P694:BI694,0,MAX(COLUMN($P694:BI694))-COLUMN($P694:BI694),1,1)))+BI665*BI636","v":0},{"$f":"SUMPRODUCT($P636:BJ636,N(1-$P665:BJ665),N(OFFSET($P694:BJ694,0,MAX(COLUMN($P694:BJ694))-COLUMN($P694:BJ694),1,1)))+BJ665*BJ636","v":0},{"$f":"SUMPRODUCT($P636:BK636,N(1-$P665:BK665),N(OFFSET($P694:BK694,0,MAX(COLUMN($P694:BK694))-COLUMN($P694:BK694),1,1)))+BK665*BK636","v":0},{"$f":"SUMPRODUCT($P636:BL636,N(1-$P665:BL665),N(OFFSET($P694:BL694,0,MAX(COLUMN($P694:BL694))-COLUMN($P694:BL694),1,1)))+BL665*BL636","v":0},{"$f":"SUMPRODUCT($P636:BM636,N(1-$P665:BM665),N(OFFSET($P694:BM694,0,MAX(COLUMN($P694:BM694))-COLUMN($P694:BM694),1,1)))+BM665*BM636","v":0},{"$f":"SUMPRODUCT($P636:BN636,N(1-$P665:BN665),N(OFFSET($P694:BN694,0,MAX(COLUMN($P694:BN694))-COLUMN($P694:BN694),1,1)))+BN665*BN636","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P637:P637,N(1-$P666:P666),N(OFFSET($P695:P695,0,MAX(COLUMN($P695:P695))-COLUMN($P695:P695),1,1)))+P666*P637","v":0},{"$f":"SUMPRODUCT($P637:Q637,N(1-$P666:Q666),N(OFFSET($P695:Q695,0,MAX(COLUMN($P695:Q695))-COLUMN($P695:Q695),1,1)))+Q666*Q637","v":0},{"$f":"SUMPRODUCT($P637:R637,N(1-$P666:R666),N(OFFSET($P695:R695,0,MAX(COLUMN($P695:R695))-COLUMN($P695:R695),1,1)))+R666*R637","v":0},{"$f":"SUMPRODUCT($P637:S637,N(1-$P666:S666),N(OFFSET($P695:S695,0,MAX(COLUMN($P695:S695))-COLUMN($P695:S695),1,1)))+S666*S637","v":0},{"$f":"SUMPRODUCT($P637:T637,N(1-$P666:T666),N(OFFSET($P695:T695,0,MAX(COLUMN($P695:T695))-COLUMN($P695:T695),1,1)))+T666*T637","v":0},{"$f":"SUMPRODUCT($P637:U637,N(1-$P666:U666),N(OFFSET($P695:U695,0,MAX(COLUMN($P695:U695))-COLUMN($P695:U695),1,1)))+U666*U637","v":0},{"$f":"SUMPRODUCT($P637:V637,N(1-$P666:V666),N(OFFSET($P695:V695,0,MAX(COLUMN($P695:V695))-COLUMN($P695:V695),1,1)))+V666*V637","v":0},{"$f":"SUMPRODUCT($P637:W637,N(1-$P666:W666),N(OFFSET($P695:W695,0,MAX(COLUMN($P695:W695))-COLUMN($P695:W695),1,1)))+W666*W637","v":0},{"$f":"SUMPRODUCT($P637:X637,N(1-$P666:X666),N(OFFSET($P695:X695,0,MAX(COLUMN($P695:X695))-COLUMN($P695:X695),1,1)))+X666*X637","v":0},{"$f":"SUMPRODUCT($P637:Y637,N(1-$P666:Y666),N(OFFSET($P695:Y695,0,MAX(COLUMN($P695:Y695))-COLUMN($P695:Y695),1,1)))+Y666*Y637","v":0},{"$f":"SUMPRODUCT($P637:Z637,N(1-$P666:Z666),N(OFFSET($P695:Z695,0,MAX(COLUMN($P695:Z695))-COLUMN($P695:Z695),1,1)))+Z666*Z637","v":0},{"$f":"SUMPRODUCT($P637:AA637,N(1-$P666:AA666),N(OFFSET($P695:AA695,0,MAX(COLUMN($P695:AA695))-COLUMN($P695:AA695),1,1)))+AA666*AA637","v":0},{"$f":"SUMPRODUCT($P637:AB637,N(1-$P666:AB666),N(OFFSET($P695:AB695,0,MAX(COLUMN($P695:AB695))-COLUMN($P695:AB695),1,1)))+AB666*AB637","v":0},{"$f":"SUMPRODUCT($P637:AC637,N(1-$P666:AC666),N(OFFSET($P695:AC695,0,MAX(COLUMN($P695:AC695))-COLUMN($P695:AC695),1,1)))+AC666*AC637","v":0},{"$f":"SUMPRODUCT($P637:AD637,N(1-$P666:AD666),N(OFFSET($P695:AD695,0,MAX(COLUMN($P695:AD695))-COLUMN($P695:AD695),1,1)))+AD666*AD637","v":0},{"$f":"SUMPRODUCT($P637:AE637,N(1-$P666:AE666),N(OFFSET($P695:AE695,0,MAX(COLUMN($P695:AE695))-COLUMN($P695:AE695),1,1)))+AE666*AE637","v":0},{"$f":"SUMPRODUCT($P637:AF637,N(1-$P666:AF666),N(OFFSET($P695:AF695,0,MAX(COLUMN($P695:AF695))-COLUMN($P695:AF695),1,1)))+AF666*AF637","v":0},{"$f":"SUMPRODUCT($P637:AG637,N(1-$P666:AG666),N(OFFSET($P695:AG695,0,MAX(COLUMN($P695:AG695))-COLUMN($P695:AG695),1,1)))+AG666*AG637","v":0},{"$f":"SUMPRODUCT($P637:AH637,N(1-$P666:AH666),N(OFFSET($P695:AH695,0,MAX(COLUMN($P695:AH695))-COLUMN($P695:AH695),1,1)))+AH666*AH637","v":0},{"$f":"SUMPRODUCT($P637:AI637,N(1-$P666:AI666),N(OFFSET($P695:AI695,0,MAX(COLUMN($P695:AI695))-COLUMN($P695:AI695),1,1)))+AI666*AI637","v":0},{"$f":"SUMPRODUCT($P637:AJ637,N(1-$P666:AJ666),N(OFFSET($P695:AJ695,0,MAX(COLUMN($P695:AJ695))-COLUMN($P695:AJ695),1,1)))+AJ666*AJ637","v":0},{"$f":"SUMPRODUCT($P637:AK637,N(1-$P666:AK666),N(OFFSET($P695:AK695,0,MAX(COLUMN($P695:AK695))-COLUMN($P695:AK695),1,1)))+AK666*AK637","v":0},{"$f":"SUMPRODUCT($P637:AL637,N(1-$P666:AL666),N(OFFSET($P695:AL695,0,MAX(COLUMN($P695:AL695))-COLUMN($P695:AL695),1,1)))+AL666*AL637","v":0},{"$f":"SUMPRODUCT($P637:AM637,N(1-$P666:AM666),N(OFFSET($P695:AM695,0,MAX(COLUMN($P695:AM695))-COLUMN($P695:AM695),1,1)))+AM666*AM637","v":0},{"$f":"SUMPRODUCT($P637:AN637,N(1-$P666:AN666),N(OFFSET($P695:AN695,0,MAX(COLUMN($P695:AN695))-COLUMN($P695:AN695),1,1)))+AN666*AN637","v":0},{"$f":"SUMPRODUCT($P637:AO637,N(1-$P666:AO666),N(OFFSET($P695:AO695,0,MAX(COLUMN($P695:AO695))-COLUMN($P695:AO695),1,1)))+AO666*AO637","v":0},{"$f":"SUMPRODUCT($P637:AP637,N(1-$P666:AP666),N(OFFSET($P695:AP695,0,MAX(COLUMN($P695:AP695))-COLUMN($P695:AP695),1,1)))+AP666*AP637","v":0},{"$f":"SUMPRODUCT($P637:AQ637,N(1-$P666:AQ666),N(OFFSET($P695:AQ695,0,MAX(COLUMN($P695:AQ695))-COLUMN($P695:AQ695),1,1)))+AQ666*AQ637","v":0},{"$f":"SUMPRODUCT($P637:AR637,N(1-$P666:AR666),N(OFFSET($P695:AR695,0,MAX(COLUMN($P695:AR695))-COLUMN($P695:AR695),1,1)))+AR666*AR637","v":0},{"$f":"SUMPRODUCT($P637:AS637,N(1-$P666:AS666),N(OFFSET($P695:AS695,0,MAX(COLUMN($P695:AS695))-COLUMN($P695:AS695),1,1)))+AS666*AS637","v":0},{"$f":"SUMPRODUCT($P637:AT637,N(1-$P666:AT666),N(OFFSET($P695:AT695,0,MAX(COLUMN($P695:AT695))-COLUMN($P695:AT695),1,1)))+AT666*AT637","v":0},{"$f":"SUMPRODUCT($P637:AU637,N(1-$P666:AU666),N(OFFSET($P695:AU695,0,MAX(COLUMN($P695:AU695))-COLUMN($P695:AU695),1,1)))+AU666*AU637","v":0},{"$f":"SUMPRODUCT($P637:AV637,N(1-$P666:AV666),N(OFFSET($P695:AV695,0,MAX(COLUMN($P695:AV695))-COLUMN($P695:AV695),1,1)))+AV666*AV637","v":0},{"$f":"SUMPRODUCT($P637:AW637,N(1-$P666:AW666),N(OFFSET($P695:AW695,0,MAX(COLUMN($P695:AW695))-COLUMN($P695:AW695),1,1)))+AW666*AW637","v":0},{"$f":"SUMPRODUCT($P637:AX637,N(1-$P666:AX666),N(OFFSET($P695:AX695,0,MAX(COLUMN($P695:AX695))-COLUMN($P695:AX695),1,1)))+AX666*AX637","v":0},{"$f":"SUMPRODUCT($P637:AY637,N(1-$P666:AY666),N(OFFSET($P695:AY695,0,MAX(COLUMN($P695:AY695))-COLUMN($P695:AY695),1,1)))+AY666*AY637","v":0},{"$f":"SUMPRODUCT($P637:AZ637,N(1-$P666:AZ666),N(OFFSET($P695:AZ695,0,MAX(COLUMN($P695:AZ695))-COLUMN($P695:AZ695),1,1)))+AZ666*AZ637","v":0},{"$f":"SUMPRODUCT($P637:BA637,N(1-$P666:BA666),N(OFFSET($P695:BA695,0,MAX(COLUMN($P695:BA695))-COLUMN($P695:BA695),1,1)))+BA666*BA637","v":0},{"$f":"SUMPRODUCT($P637:BB637,N(1-$P666:BB666),N(OFFSET($P695:BB695,0,MAX(COLUMN($P695:BB695))-COLUMN($P695:BB695),1,1)))+BB666*BB637","v":0},{"$f":"SUMPRODUCT($P637:BC637,N(1-$P666:BC666),N(OFFSET($P695:BC695,0,MAX(COLUMN($P695:BC695))-COLUMN($P695:BC695),1,1)))+BC666*BC637","v":0},{"$f":"SUMPRODUCT($P637:BD637,N(1-$P666:BD666),N(OFFSET($P695:BD695,0,MAX(COLUMN($P695:BD695))-COLUMN($P695:BD695),1,1)))+BD666*BD637","v":0},{"$f":"SUMPRODUCT($P637:BE637,N(1-$P666:BE666),N(OFFSET($P695:BE695,0,MAX(COLUMN($P695:BE695))-COLUMN($P695:BE695),1,1)))+BE666*BE637","v":0},{"$f":"SUMPRODUCT($P637:BF637,N(1-$P666:BF666),N(OFFSET($P695:BF695,0,MAX(COLUMN($P695:BF695))-COLUMN($P695:BF695),1,1)))+BF666*BF637","v":0},{"$f":"SUMPRODUCT($P637:BG637,N(1-$P666:BG666),N(OFFSET($P695:BG695,0,MAX(COLUMN($P695:BG695))-COLUMN($P695:BG695),1,1)))+BG666*BG637","v":0},{"$f":"SUMPRODUCT($P637:BH637,N(1-$P666:BH666),N(OFFSET($P695:BH695,0,MAX(COLUMN($P695:BH695))-COLUMN($P695:BH695),1,1)))+BH666*BH637","v":0},{"$f":"SUMPRODUCT($P637:BI637,N(1-$P666:BI666),N(OFFSET($P695:BI695,0,MAX(COLUMN($P695:BI695))-COLUMN($P695:BI695),1,1)))+BI666*BI637","v":0},{"$f":"SUMPRODUCT($P637:BJ637,N(1-$P666:BJ666),N(OFFSET($P695:BJ695,0,MAX(COLUMN($P695:BJ695))-COLUMN($P695:BJ695),1,1)))+BJ666*BJ637","v":0},{"$f":"SUMPRODUCT($P637:BK637,N(1-$P666:BK666),N(OFFSET($P695:BK695,0,MAX(COLUMN($P695:BK695))-COLUMN($P695:BK695),1,1)))+BK666*BK637","v":0},{"$f":"SUMPRODUCT($P637:BL637,N(1-$P666:BL666),N(OFFSET($P695:BL695,0,MAX(COLUMN($P695:BL695))-COLUMN($P695:BL695),1,1)))+BL666*BL637","v":0},{"$f":"SUMPRODUCT($P637:BM637,N(1-$P666:BM666),N(OFFSET($P695:BM695,0,MAX(COLUMN($P695:BM695))-COLUMN($P695:BM695),1,1)))+BM666*BM637","v":0},{"$f":"SUMPRODUCT($P637:BN637,N(1-$P666:BN666),N(OFFSET($P695:BN695,0,MAX(COLUMN($P695:BN695))-COLUMN($P695:BN695),1,1)))+BN666*BN637","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,244.73171537549263,1010.1010101010103,null,null,null,{"$f":"SUMPRODUCT($P638:P638,N(1-$P667:P667),N(OFFSET($P696:P696,0,MAX(COLUMN($P696:P696))-COLUMN($P696:P696),1,1)))+P667*P638","v":0},{"$f":"SUMPRODUCT($P638:Q638,N(1-$P667:Q667),N(OFFSET($P696:Q696,0,MAX(COLUMN($P696:Q696))-COLUMN($P696:Q696),1,1)))+Q667*Q638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:R638,N(1-$P667:R667),N(OFFSET($P696:R696,0,MAX(COLUMN($P696:R696))-COLUMN($P696:R696),1,1)))+R667*R638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:S638,N(1-$P667:S667),N(OFFSET($P696:S696,0,MAX(COLUMN($P696:S696))-COLUMN($P696:S696),1,1)))+S667*S638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:T638,N(1-$P667:T667),N(OFFSET($P696:T696,0,MAX(COLUMN($P696:T696))-COLUMN($P696:T696),1,1)))+T667*T638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:U638,N(1-$P667:U667),N(OFFSET($P696:U696,0,MAX(COLUMN($P696:U696))-COLUMN($P696:U696),1,1)))+U667*U638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:V638,N(1-$P667:V667),N(OFFSET($P696:V696,0,MAX(COLUMN($P696:V696))-COLUMN($P696:V696),1,1)))+V667*V638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:W638,N(1-$P667:W667),N(OFFSET($P696:W696,0,MAX(COLUMN($P696:W696))-COLUMN($P696:W696),1,1)))+W667*W638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:X638,N(1-$P667:X667),N(OFFSET($P696:X696,0,MAX(COLUMN($P696:X696))-COLUMN($P696:X696),1,1)))+X667*X638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:Y638,N(1-$P667:Y667),N(OFFSET($P696:Y696,0,MAX(COLUMN($P696:Y696))-COLUMN($P696:Y696),1,1)))+Y667*Y638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:Z638,N(1-$P667:Z667),N(OFFSET($P696:Z696,0,MAX(COLUMN($P696:Z696))-COLUMN($P696:Z696),1,1)))+Z667*Z638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AA638,N(1-$P667:AA667),N(OFFSET($P696:AA696,0,MAX(COLUMN($P696:AA696))-COLUMN($P696:AA696),1,1)))+AA667*AA638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AB638,N(1-$P667:AB667),N(OFFSET($P696:AB696,0,MAX(COLUMN($P696:AB696))-COLUMN($P696:AB696),1,1)))+AB667*AB638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AC638,N(1-$P667:AC667),N(OFFSET($P696:AC696,0,MAX(COLUMN($P696:AC696))-COLUMN($P696:AC696),1,1)))+AC667*AC638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AD638,N(1-$P667:AD667),N(OFFSET($P696:AD696,0,MAX(COLUMN($P696:AD696))-COLUMN($P696:AD696),1,1)))+AD667*AD638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AE638,N(1-$P667:AE667),N(OFFSET($P696:AE696,0,MAX(COLUMN($P696:AE696))-COLUMN($P696:AE696),1,1)))+AE667*AE638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AF638,N(1-$P667:AF667),N(OFFSET($P696:AF696,0,MAX(COLUMN($P696:AF696))-COLUMN($P696:AF696),1,1)))+AF667*AF638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AG638,N(1-$P667:AG667),N(OFFSET($P696:AG696,0,MAX(COLUMN($P696:AG696))-COLUMN($P696:AG696),1,1)))+AG667*AG638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AH638,N(1-$P667:AH667),N(OFFSET($P696:AH696,0,MAX(COLUMN($P696:AH696))-COLUMN($P696:AH696),1,1)))+AH667*AH638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AI638,N(1-$P667:AI667),N(OFFSET($P696:AI696,0,MAX(COLUMN($P696:AI696))-COLUMN($P696:AI696),1,1)))+AI667*AI638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AJ638,N(1-$P667:AJ667),N(OFFSET($P696:AJ696,0,MAX(COLUMN($P696:AJ696))-COLUMN($P696:AJ696),1,1)))+AJ667*AJ638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AK638,N(1-$P667:AK667),N(OFFSET($P696:AK696,0,MAX(COLUMN($P696:AK696))-COLUMN($P696:AK696),1,1)))+AK667*AK638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AL638,N(1-$P667:AL667),N(OFFSET($P696:AL696,0,MAX(COLUMN($P696:AL696))-COLUMN($P696:AL696),1,1)))+AL667*AL638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AM638,N(1-$P667:AM667),N(OFFSET($P696:AM696,0,MAX(COLUMN($P696:AM696))-COLUMN($P696:AM696),1,1)))+AM667*AM638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AN638,N(1-$P667:AN667),N(OFFSET($P696:AN696,0,MAX(COLUMN($P696:AN696))-COLUMN($P696:AN696),1,1)))+AN667*AN638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AO638,N(1-$P667:AO667),N(OFFSET($P696:AO696,0,MAX(COLUMN($P696:AO696))-COLUMN($P696:AO696),1,1)))+AO667*AO638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AP638,N(1-$P667:AP667),N(OFFSET($P696:AP696,0,MAX(COLUMN($P696:AP696))-COLUMN($P696:AP696),1,1)))+AP667*AP638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AQ638,N(1-$P667:AQ667),N(OFFSET($P696:AQ696,0,MAX(COLUMN($P696:AQ696))-COLUMN($P696:AQ696),1,1)))+AQ667*AQ638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AR638,N(1-$P667:AR667),N(OFFSET($P696:AR696,0,MAX(COLUMN($P696:AR696))-COLUMN($P696:AR696),1,1)))+AR667*AR638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AS638,N(1-$P667:AS667),N(OFFSET($P696:AS696,0,MAX(COLUMN($P696:AS696))-COLUMN($P696:AS696),1,1)))+AS667*AS638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AT638,N(1-$P667:AT667),N(OFFSET($P696:AT696,0,MAX(COLUMN($P696:AT696))-COLUMN($P696:AT696),1,1)))+AT667*AT638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AU638,N(1-$P667:AU667),N(OFFSET($P696:AU696,0,MAX(COLUMN($P696:AU696))-COLUMN($P696:AU696),1,1)))+AU667*AU638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AV638,N(1-$P667:AV667),N(OFFSET($P696:AV696,0,MAX(COLUMN($P696:AV696))-COLUMN($P696:AV696),1,1)))+AV667*AV638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AW638,N(1-$P667:AW667),N(OFFSET($P696:AW696,0,MAX(COLUMN($P696:AW696))-COLUMN($P696:AW696),1,1)))+AW667*AW638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AX638,N(1-$P667:AX667),N(OFFSET($P696:AX696,0,MAX(COLUMN($P696:AX696))-COLUMN($P696:AX696),1,1)))+AX667*AX638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AY638,N(1-$P667:AY667),N(OFFSET($P696:AY696,0,MAX(COLUMN($P696:AY696))-COLUMN($P696:AY696),1,1)))+AY667*AY638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:AZ638,N(1-$P667:AZ667),N(OFFSET($P696:AZ696,0,MAX(COLUMN($P696:AZ696))-COLUMN($P696:AZ696),1,1)))+AZ667*AZ638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BA638,N(1-$P667:BA667),N(OFFSET($P696:BA696,0,MAX(COLUMN($P696:BA696))-COLUMN($P696:BA696),1,1)))+BA667*BA638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BB638,N(1-$P667:BB667),N(OFFSET($P696:BB696,0,MAX(COLUMN($P696:BB696))-COLUMN($P696:BB696),1,1)))+BB667*BB638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BC638,N(1-$P667:BC667),N(OFFSET($P696:BC696,0,MAX(COLUMN($P696:BC696))-COLUMN($P696:BC696),1,1)))+BC667*BC638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BD638,N(1-$P667:BD667),N(OFFSET($P696:BD696,0,MAX(COLUMN($P696:BD696))-COLUMN($P696:BD696),1,1)))+BD667*BD638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BE638,N(1-$P667:BE667),N(OFFSET($P696:BE696,0,MAX(COLUMN($P696:BE696))-COLUMN($P696:BE696),1,1)))+BE667*BE638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BF638,N(1-$P667:BF667),N(OFFSET($P696:BF696,0,MAX(COLUMN($P696:BF696))-COLUMN($P696:BF696),1,1)))+BF667*BF638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BG638,N(1-$P667:BG667),N(OFFSET($P696:BG696,0,MAX(COLUMN($P696:BG696))-COLUMN($P696:BG696),1,1)))+BG667*BG638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BH638,N(1-$P667:BH667),N(OFFSET($P696:BH696,0,MAX(COLUMN($P696:BH696))-COLUMN($P696:BH696),1,1)))+BH667*BH638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BI638,N(1-$P667:BI667),N(OFFSET($P696:BI696,0,MAX(COLUMN($P696:BI696))-COLUMN($P696:BI696),1,1)))+BI667*BI638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BJ638,N(1-$P667:BJ667),N(OFFSET($P696:BJ696,0,MAX(COLUMN($P696:BJ696))-COLUMN($P696:BJ696),1,1)))+BJ667*BJ638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BK638,N(1-$P667:BK667),N(OFFSET($P696:BK696,0,MAX(COLUMN($P696:BK696))-COLUMN($P696:BK696),1,1)))+BK667*BK638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BL638,N(1-$P667:BL667),N(OFFSET($P696:BL696,0,MAX(COLUMN($P696:BL696))-COLUMN($P696:BL696),1,1)))+BL667*BL638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BM638,N(1-$P667:BM667),N(OFFSET($P696:BM696,0,MAX(COLUMN($P696:BM696))-COLUMN($P696:BM696),1,1)))+BM667*BM638","v":20.202020202020204},{"$f":"SUMPRODUCT($P638:BN638,N(1-$P667:BN667),N(OFFSET($P696:BN696,0,MAX(COLUMN($P696:BN696))-COLUMN($P696:BN696),1,1)))+BN667*BN638","v":20.202020202020204}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,7398.0653517029641,12904.019999999999,null,null,null,{"$f":"$P$639*P697/SUM($P$697:$BN$697)","v":0},{"$f":"$P$639*Q697/SUM($P$697:$BN$697)+$Q$639*Q697/SUM($Q$697:$BN$697)","v":581.90999999999985},{"$f":"$P$639*R697/SUM($P$697:$BN$697)+$Q$639*R697/SUM($Q$697:$BN$697)+$R$639*R697/SUM($R$697:$BN$697)","v":1232.2109999999998},{"$f":"$P$639*S697/SUM($P$697:$BN$697)+$Q$639*S697/SUM($Q$697:$BN$697)+$R$639*S697/SUM($R$697:$BN$697)","v":1109.7104912280699},998.73944210526292,897.85667017543847,850.29764912280689,850.29764912280689,851.73883157894716,850.29764912280689,851.73883157894716,850.29764912280689,851.73883157894716,850.29764912280689,851.73883157894716,425.14882456140339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P640:P640,N(1-$P669:P669),N(OFFSET($P698:P698,0,MAX(COLUMN($P698:P698))-COLUMN($P698:P698),1,1)))+P669*P640","v":0},{"$f":"SUMPRODUCT($P640:Q640,N(1-$P669:Q669),N(OFFSET($P698:Q698,0,MAX(COLUMN($P698:Q698))-COLUMN($P698:Q698),1,1)))+Q669*Q640","v":0},{"$f":"SUMPRODUCT($P640:R640,N(1-$P669:R669),N(OFFSET($P698:R698,0,MAX(COLUMN($P698:R698))-COLUMN($P698:R698),1,1)))+R669*R640","v":0},{"$f":"SUMPRODUCT($P640:S640,N(1-$P669:S669),N(OFFSET($P698:S698,0,MAX(COLUMN($P698:S698))-COLUMN($P698:S698),1,1)))+S669*S640","v":0},{"$f":"SUMPRODUCT($P640:T640,N(1-$P669:T669),N(OFFSET($P698:T698,0,MAX(COLUMN($P698:T698))-COLUMN($P698:T698),1,1)))+T669*T640","v":0},{"$f":"SUMPRODUCT($P640:U640,N(1-$P669:U669),N(OFFSET($P698:U698,0,MAX(COLUMN($P698:U698))-COLUMN($P698:U698),1,1)))+U669*U640","v":0},{"$f":"SUMPRODUCT($P640:V640,N(1-$P669:V669),N(OFFSET($P698:V698,0,MAX(COLUMN($P698:V698))-COLUMN($P698:V698),1,1)))+V669*V640","v":0},{"$f":"SUMPRODUCT($P640:W640,N(1-$P669:W669),N(OFFSET($P698:W698,0,MAX(COLUMN($P698:W698))-COLUMN($P698:W698),1,1)))+W669*W640","v":0},{"$f":"SUMPRODUCT($P640:X640,N(1-$P669:X669),N(OFFSET($P698:X698,0,MAX(COLUMN($P698:X698))-COLUMN($P698:X698),1,1)))+X669*X640","v":0},{"$f":"SUMPRODUCT($P640:Y640,N(1-$P669:Y669),N(OFFSET($P698:Y698,0,MAX(COLUMN($P698:Y698))-COLUMN($P698:Y698),1,1)))+Y669*Y640","v":0},{"$f":"SUMPRODUCT($P640:Z640,N(1-$P669:Z669),N(OFFSET($P698:Z698,0,MAX(COLUMN($P698:Z698))-COLUMN($P698:Z698),1,1)))+Z669*Z640","v":0},{"$f":"SUMPRODUCT($P640:AA640,N(1-$P669:AA669),N(OFFSET($P698:AA698,0,MAX(COLUMN($P698:AA698))-COLUMN($P698:AA698),1,1)))+AA669*AA640","v":0},{"$f":"SUMPRODUCT($P640:AB640,N(1-$P669:AB669),N(OFFSET($P698:AB698,0,MAX(COLUMN($P698:AB698))-COLUMN($P698:AB698),1,1)))+AB669*AB640","v":0},{"$f":"SUMPRODUCT($P640:AC640,N(1-$P669:AC669),N(OFFSET($P698:AC698,0,MAX(COLUMN($P698:AC698))-COLUMN($P698:AC698),1,1)))+AC669*AC640","v":0},{"$f":"SUMPRODUCT($P640:AD640,N(1-$P669:AD669),N(OFFSET($P698:AD698,0,MAX(COLUMN($P698:AD698))-COLUMN($P698:AD698),1,1)))+AD669*AD640","v":0},{"$f":"SUMPRODUCT($P640:AE640,N(1-$P669:AE669),N(OFFSET($P698:AE698,0,MAX(COLUMN($P698:AE698))-COLUMN($P698:AE698),1,1)))+AE669*AE640","v":0},{"$f":"SUMPRODUCT($P640:AF640,N(1-$P669:AF669),N(OFFSET($P698:AF698,0,MAX(COLUMN($P698:AF698))-COLUMN($P698:AF698),1,1)))+AF669*AF640","v":0},{"$f":"SUMPRODUCT($P640:AG640,N(1-$P669:AG669),N(OFFSET($P698:AG698,0,MAX(COLUMN($P698:AG698))-COLUMN($P698:AG698),1,1)))+AG669*AG640","v":0},{"$f":"SUMPRODUCT($P640:AH640,N(1-$P669:AH669),N(OFFSET($P698:AH698,0,MAX(COLUMN($P698:AH698))-COLUMN($P698:AH698),1,1)))+AH669*AH640","v":0},{"$f":"SUMPRODUCT($P640:AI640,N(1-$P669:AI669),N(OFFSET($P698:AI698,0,MAX(COLUMN($P698:AI698))-COLUMN($P698:AI698),1,1)))+AI669*AI640","v":0},{"$f":"SUMPRODUCT($P640:AJ640,N(1-$P669:AJ669),N(OFFSET($P698:AJ698,0,MAX(COLUMN($P698:AJ698))-COLUMN($P698:AJ698),1,1)))+AJ669*AJ640","v":0},{"$f":"SUMPRODUCT($P640:AK640,N(1-$P669:AK669),N(OFFSET($P698:AK698,0,MAX(COLUMN($P698:AK698))-COLUMN($P698:AK698),1,1)))+AK669*AK640","v":0},{"$f":"SUMPRODUCT($P640:AL640,N(1-$P669:AL669),N(OFFSET($P698:AL698,0,MAX(COLUMN($P698:AL698))-COLUMN($P698:AL698),1,1)))+AL669*AL640","v":0},{"$f":"SUMPRODUCT($P640:AM640,N(1-$P669:AM669),N(OFFSET($P698:AM698,0,MAX(COLUMN($P698:AM698))-COLUMN($P698:AM698),1,1)))+AM669*AM640","v":0},{"$f":"SUMPRODUCT($P640:AN640,N(1-$P669:AN669),N(OFFSET($P698:AN698,0,MAX(COLUMN($P698:AN698))-COLUMN($P698:AN698),1,1)))+AN669*AN640","v":0},{"$f":"SUMPRODUCT($P640:AO640,N(1-$P669:AO669),N(OFFSET($P698:AO698,0,MAX(COLUMN($P698:AO698))-COLUMN($P698:AO698),1,1)))+AO669*AO640","v":0},{"$f":"SUMPRODUCT($P640:AP640,N(1-$P669:AP669),N(OFFSET($P698:AP698,0,MAX(COLUMN($P698:AP698))-COLUMN($P698:AP698),1,1)))+AP669*AP640","v":0},{"$f":"SUMPRODUCT($P640:AQ640,N(1-$P669:AQ669),N(OFFSET($P698:AQ698,0,MAX(COLUMN($P698:AQ698))-COLUMN($P698:AQ698),1,1)))+AQ669*AQ640","v":0},{"$f":"SUMPRODUCT($P640:AR640,N(1-$P669:AR669),N(OFFSET($P698:AR698,0,MAX(COLUMN($P698:AR698))-COLUMN($P698:AR698),1,1)))+AR669*AR640","v":0},{"$f":"SUMPRODUCT($P640:AS640,N(1-$P669:AS669),N(OFFSET($P698:AS698,0,MAX(COLUMN($P698:AS698))-COLUMN($P698:AS698),1,1)))+AS669*AS640","v":0},{"$f":"SUMPRODUCT($P640:AT640,N(1-$P669:AT669),N(OFFSET($P698:AT698,0,MAX(COLUMN($P698:AT698))-COLUMN($P698:AT698),1,1)))+AT669*AT640","v":0},{"$f":"SUMPRODUCT($P640:AU640,N(1-$P669:AU669),N(OFFSET($P698:AU698,0,MAX(COLUMN($P698:AU698))-COLUMN($P698:AU698),1,1)))+AU669*AU640","v":0},{"$f":"SUMPRODUCT($P640:AV640,N(1-$P669:AV669),N(OFFSET($P698:AV698,0,MAX(COLUMN($P698:AV698))-COLUMN($P698:AV698),1,1)))+AV669*AV640","v":0},{"$f":"SUMPRODUCT($P640:AW640,N(1-$P669:AW669),N(OFFSET($P698:AW698,0,MAX(COLUMN($P698:AW698))-COLUMN($P698:AW698),1,1)))+AW669*AW640","v":0},{"$f":"SUMPRODUCT($P640:AX640,N(1-$P669:AX669),N(OFFSET($P698:AX698,0,MAX(COLUMN($P698:AX698))-COLUMN($P698:AX698),1,1)))+AX669*AX640","v":0},{"$f":"SUMPRODUCT($P640:AY640,N(1-$P669:AY669),N(OFFSET($P698:AY698,0,MAX(COLUMN($P698:AY698))-COLUMN($P698:AY698),1,1)))+AY669*AY640","v":0},{"$f":"SUMPRODUCT($P640:AZ640,N(1-$P669:AZ669),N(OFFSET($P698:AZ698,0,MAX(COLUMN($P698:AZ698))-COLUMN($P698:AZ698),1,1)))+AZ669*AZ640","v":0},{"$f":"SUMPRODUCT($P640:BA640,N(1-$P669:BA669),N(OFFSET($P698:BA698,0,MAX(COLUMN($P698:BA698))-COLUMN($P698:BA698),1,1)))+BA669*BA640","v":0},{"$f":"SUMPRODUCT($P640:BB640,N(1-$P669:BB669),N(OFFSET($P698:BB698,0,MAX(COLUMN($P698:BB698))-COLUMN($P698:BB698),1,1)))+BB669*BB640","v":0},{"$f":"SUMPRODUCT($P640:BC640,N(1-$P669:BC669),N(OFFSET($P698:BC698,0,MAX(COLUMN($P698:BC698))-COLUMN($P698:BC698),1,1)))+BC669*BC640","v":0},{"$f":"SUMPRODUCT($P640:BD640,N(1-$P669:BD669),N(OFFSET($P698:BD698,0,MAX(COLUMN($P698:BD698))-COLUMN($P698:BD698),1,1)))+BD669*BD640","v":0},{"$f":"SUMPRODUCT($P640:BE640,N(1-$P669:BE669),N(OFFSET($P698:BE698,0,MAX(COLUMN($P698:BE698))-COLUMN($P698:BE698),1,1)))+BE669*BE640","v":0},{"$f":"SUMPRODUCT($P640:BF640,N(1-$P669:BF669),N(OFFSET($P698:BF698,0,MAX(COLUMN($P698:BF698))-COLUMN($P698:BF698),1,1)))+BF669*BF640","v":0},{"$f":"SUMPRODUCT($P640:BG640,N(1-$P669:BG669),N(OFFSET($P698:BG698,0,MAX(COLUMN($P698:BG698))-COLUMN($P698:BG698),1,1)))+BG669*BG640","v":0},{"$f":"SUMPRODUCT($P640:BH640,N(1-$P669:BH669),N(OFFSET($P698:BH698,0,MAX(COLUMN($P698:BH698))-COLUMN($P698:BH698),1,1)))+BH669*BH640","v":0},{"$f":"SUMPRODUCT($P640:BI640,N(1-$P669:BI669),N(OFFSET($P698:BI698,0,MAX(COLUMN($P698:BI698))-COLUMN($P698:BI698),1,1)))+BI669*BI640","v":0},{"$f":"SUMPRODUCT($P640:BJ640,N(1-$P669:BJ669),N(OFFSET($P698:BJ698,0,MAX(COLUMN($P698:BJ698))-COLUMN($P698:BJ698),1,1)))+BJ669*BJ640","v":0},{"$f":"SUMPRODUCT($P640:BK640,N(1-$P669:BK669),N(OFFSET($P698:BK698,0,MAX(COLUMN($P698:BK698))-COLUMN($P698:BK698),1,1)))+BK669*BK640","v":0},{"$f":"SUMPRODUCT($P640:BL640,N(1-$P669:BL669),N(OFFSET($P698:BL698,0,MAX(COLUMN($P698:BL698))-COLUMN($P698:BL698),1,1)))+BL669*BL640","v":0},{"$f":"SUMPRODUCT($P640:BM640,N(1-$P669:BM669),N(OFFSET($P698:BM698,0,MAX(COLUMN($P698:BM698))-COLUMN($P698:BM698),1,1)))+BM669*BM640","v":0},{"$f":"SUMPRODUCT($P640:BN640,N(1-$P669:BN669),N(OFFSET($P698:BN698,0,MAX(COLUMN($P698:BN698))-COLUMN($P698:BN698),1,1)))+BN669*BN640","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,56617.291294729803,290925.53059266508,null,null,null,{"$f":"SUMPRODUCT($P641:P641,N(1-$P670:P670),N(OFFSET($P699:P699,0,MAX(COLUMN($P699:P699))-COLUMN($P699:P699),1,1)))+P670*P641","v":100.17483888600002},{"$f":"SUMPRODUCT($P641:Q641,N(1-$P670:Q670),N(OFFSET($P699:Q699,0,MAX(COLUMN($P699:Q699))-COLUMN($P699:Q699),1,1)))+Q670*Q641","v":225.09910016135592},{"$f":"SUMPRODUCT($P641:R641,N(1-$P670:R670),N(OFFSET($P699:R699,0,MAX(COLUMN($P699:R699))-COLUMN($P699:R699),1,1)))+R670*R641","v":407.51843251214609},{"$f":"SUMPRODUCT($P641:S641,N(1-$P670:S670),N(OFFSET($P699:S699,0,MAX(COLUMN($P699:S699))-COLUMN($P699:S699),1,1)))+S670*S641","v":892.21148252521471},{"$f":"SUMPRODUCT($P641:T641,N(1-$P670:T670),N(OFFSET($P699:T699,0,MAX(COLUMN($P699:T699))-COLUMN($P699:T699),1,1)))+T670*T641","v":1527.6762769696645},{"$f":"SUMPRODUCT($P641:U641,N(1-$P670:U670),N(OFFSET($P699:U699,0,MAX(COLUMN($P699:U699))-COLUMN($P699:U699),1,1)))+U670*U641","v":2270.0513997668168},{"$f":"SUMPRODUCT($P641:V641,N(1-$P670:V670),N(OFFSET($P699:V699,0,MAX(COLUMN($P699:V699))-COLUMN($P699:V699),1,1)))+V670*V641","v":2925.9389103229132},{"$f":"SUMPRODUCT($P641:W641,N(1-$P670:W670),N(OFFSET($P699:W699,0,MAX(COLUMN($P699:W699))-COLUMN($P699:W699),1,1)))+W670*W641","v":3363.344057234327},{"$f":"SUMPRODUCT($P641:X641,N(1-$P670:X670),N(OFFSET($P699:X699,0,MAX(COLUMN($P699:X699))-COLUMN($P699:X699),1,1)))+X670*X641","v":3795.8184735098102},{"$f":"SUMPRODUCT($P641:Y641,N(1-$P670:Y670),N(OFFSET($P699:Y699,0,MAX(COLUMN($P699:Y699))-COLUMN($P699:Y699),1,1)))+Y670*Y641","v":4217.7142376691354},{"$f":"SUMPRODUCT($P641:Z641,N(1-$P670:Z670),N(OFFSET($P699:Z699,0,MAX(COLUMN($P699:Z699))-COLUMN($P699:Z699),1,1)))+Z670*Z641","v":4636.6289610747126},{"$f":"SUMPRODUCT($P641:AA641,N(1-$P670:AA670),N(OFFSET($P699:AA699,0,MAX(COLUMN($P699:AA699))-COLUMN($P699:AA699),1,1)))+AA670*AA641","v":5071.4470428941895},{"$f":"SUMPRODUCT($P641:AB641,N(1-$P670:AB670),N(OFFSET($P699:AB699,0,MAX(COLUMN($P699:AB699))-COLUMN($P699:AB699),1,1)))+AB670*AB641","v":5527.94278617702},{"$f":"SUMPRODUCT($P641:AC641,N(1-$P670:AC670),N(OFFSET($P699:AC699,0,MAX(COLUMN($P699:AC699))-COLUMN($P699:AC699),1,1)))+AC670*AC641","v":6016.1995800576078},{"$f":"SUMPRODUCT($P641:AD641,N(1-$P670:AD670),N(OFFSET($P699:AD699,0,MAX(COLUMN($P699:AD699))-COLUMN($P699:AD699),1,1)))+AD670*AD641","v":6523.4796659397152},{"$f":"SUMPRODUCT($P641:AE641,N(1-$P670:AE670),N(OFFSET($P699:AE699,0,MAX(COLUMN($P699:AE699))-COLUMN($P699:AE699),1,1)))+AE670*AE641","v":7047.2678029707067},{"$f":"SUMPRODUCT($P641:AF641,N(1-$P670:AF670),N(OFFSET($P699:AF699,0,MAX(COLUMN($P699:AF699))-COLUMN($P699:AF699),1,1)))+AF670*AF641","v":7587.9233398909573},{"$f":"SUMPRODUCT($P641:AG641,N(1-$P670:AG670),N(OFFSET($P699:AG699,0,MAX(COLUMN($P699:AG699))-COLUMN($P699:AG699),1,1)))+AG670*AG641","v":8145.8238877477952},{"$f":"SUMPRODUCT($P641:AH641,N(1-$P670:AH670),N(OFFSET($P699:AH699,0,MAX(COLUMN($P699:AH699))-COLUMN($P699:AH699),1,1)))+AH670*AH641","v":8721.1091753526562},{"$f":"SUMPRODUCT($P641:AI641,N(1-$P670:AI670),N(OFFSET($P699:AI699,0,MAX(COLUMN($P699:AI699))-COLUMN($P699:AI699),1,1)))+AI670*AI641","v":9314.3897573861777},{"$f":"SUMPRODUCT($P641:AJ641,N(1-$P670:AJ670),N(OFFSET($P699:AJ699,0,MAX(COLUMN($P699:AJ699))-COLUMN($P699:AJ699),1,1)))+AJ670*AJ641","v":9866.5254916151698},{"$f":"SUMPRODUCT($P641:AK641,N(1-$P670:AK670),N(OFFSET($P699:AK699,0,MAX(COLUMN($P699:AK699))-COLUMN($P699:AK699),1,1)))+AK670*AK641","v":10418.644297159775},{"$f":"SUMPRODUCT($P641:AL641,N(1-$P670:AL670),N(OFFSET($P699:AL699,0,MAX(COLUMN($P699:AL699))-COLUMN($P699:AL699),1,1)))+AL670*AL641","v":10716.072240730742},{"$f":"SUMPRODUCT($P641:AM641,N(1-$P670:AM670),N(OFFSET($P699:AM699,0,MAX(COLUMN($P699:AM699))-COLUMN($P699:AM699),1,1)))+AM670*AM641","v":10622.046744630219},{"$f":"SUMPRODUCT($P641:AN641,N(1-$P670:AN670),N(OFFSET($P699:AN699,0,MAX(COLUMN($P699:AN699))-COLUMN($P699:AN699),1,1)))+AN670*AN641","v":10457.681891950437},{"$f":"SUMPRODUCT($P641:AO641,N(1-$P670:AO670),N(OFFSET($P699:AO699,0,MAX(COLUMN($P699:AO699))-COLUMN($P699:AO699),1,1)))+AO670*AO641","v":10241.202261817427},{"$f":"SUMPRODUCT($P641:AP641,N(1-$P670:AP670),N(OFFSET($P699:AP699,0,MAX(COLUMN($P699:AP699))-COLUMN($P699:AP699),1,1)))+AP670*AP641","v":10081.716506479883},{"$f":"SUMPRODUCT($P641:AQ641,N(1-$P670:AQ670),N(OFFSET($P699:AQ699,0,MAX(COLUMN($P699:AQ699))-COLUMN($P699:AQ699),1,1)))+AQ670*AQ641","v":10060.598194296294},{"$f":"SUMPRODUCT($P641:AR641,N(1-$P670:AR670),N(OFFSET($P699:AR699,0,MAX(COLUMN($P699:AR699))-COLUMN($P699:AR699),1,1)))+AR670*AR641","v":10064.255683313517},{"$f":"SUMPRODUCT($P641:AS641,N(1-$P670:AS670),N(OFFSET($P699:AS699,0,MAX(COLUMN($P699:AS699))-COLUMN($P699:AS699),1,1)))+AS670*AS641","v":10093.263173771815},{"$f":"SUMPRODUCT($P641:AT641,N(1-$P670:AT670),N(OFFSET($P699:AT699,0,MAX(COLUMN($P699:AT699))-COLUMN($P699:AT699),1,1)))+AT670*AT641","v":10131.068185049397},{"$f":"SUMPRODUCT($P641:AU641,N(1-$P670:AU670),N(OFFSET($P699:AU699,0,MAX(COLUMN($P699:AU699))-COLUMN($P699:AU699),1,1)))+AU670*AU641","v":9793.4606175979079},{"$f":"SUMPRODUCT($P641:AV641,N(1-$P670:AV670),N(OFFSET($P699:AV699,0,MAX(COLUMN($P699:AV699))-COLUMN($P699:AV699),1,1)))+AV670*AV641","v":9094.7795612342834},{"$f":"SUMPRODUCT($P641:AW641,N(1-$P670:AW670),N(OFFSET($P699:AW699,0,MAX(COLUMN($P699:AW699))-COLUMN($P699:AW699),1,1)))+AW670*AW641","v":8428.9172420908999},{"$f":"SUMPRODUCT($P641:AX641,N(1-$P670:AX670),N(OFFSET($P699:AX699,0,MAX(COLUMN($P699:AX699))-COLUMN($P699:AX699),1,1)))+AX670*AX641","v":7792.5738999390178},{"$f":"SUMPRODUCT($P641:AY641,N(1-$P670:AY670),N(OFFSET($P699:AY699,0,MAX(COLUMN($P699:AY699))-COLUMN($P699:AY699),1,1)))+AY670*AY641","v":7183.2008410087283},{"$f":"SUMPRODUCT($P641:AZ641,N(1-$P670:AZ670),N(OFFSET($P699:AZ699,0,MAX(COLUMN($P699:AZ699))-COLUMN($P699:AZ699),1,1)))+AZ670*AZ641","v":6597.9173881892648},{"$f":"SUMPRODUCT($P641:BA641,N(1-$P670:BA670),N(OFFSET($P699:BA699,0,MAX(COLUMN($P699:BA699))-COLUMN($P699:BA699),1,1)))+BA670*BA641","v":6034.5063710599579},{"$f":"SUMPRODUCT($P641:BB641,N(1-$P670:BB670),N(OFFSET($P699:BB699,0,MAX(COLUMN($P699:BB699))-COLUMN($P699:BB699),1,1)))+BB670*BB641","v":5490.4293309859613},{"$f":"SUMPRODUCT($P641:BC641,N(1-$P670:BC670),N(OFFSET($P699:BC699,0,MAX(COLUMN($P699:BC699))-COLUMN($P699:BC699),1,1)))+BC670*BC641","v":4935.5189608309056},{"$f":"SUMPRODUCT($P641:BD641,N(1-$P670:BD670),N(OFFSET($P699:BD699,0,MAX(COLUMN($P699:BD699))-COLUMN($P699:BD699),1,1)))+BD670*BD641","v":4363.349085416492},{"$f":"SUMPRODUCT($P641:BE641,N(1-$P670:BE670),N(OFFSET($P699:BE699,0,MAX(COLUMN($P699:BE699))-COLUMN($P699:BE699),1,1)))+BE670*BE641","v":3773.2979514397662},{"$f":"SUMPRODUCT($P641:BF641,N(1-$P670:BF670),N(OFFSET($P699:BF699,0,MAX(COLUMN($P699:BF699))-COLUMN($P699:BF699),1,1)))+BF670*BF641","v":3304.3865919828368},{"$f":"SUMPRODUCT($P641:BG641,N(1-$P670:BG670),N(OFFSET($P699:BG699,0,MAX(COLUMN($P699:BG699))-COLUMN($P699:BG699),1,1)))+BG670*BG641","v":2960.0805469474763},{"$f":"SUMPRODUCT($P641:BH641,N(1-$P670:BH670),N(OFFSET($P699:BH699,0,MAX(COLUMN($P699:BH699))-COLUMN($P699:BH699),1,1)))+BH670*BH641","v":2604.7807523843276},{"$f":"SUMPRODUCT($P641:BI641,N(1-$P670:BI670),N(OFFSET($P699:BI699,0,MAX(COLUMN($P699:BI699))-COLUMN($P699:BI699),1,1)))+BI670*BI641","v":2237.9238926327766},{"$f":"SUMPRODUCT($P641:BJ641,N(1-$P670:BJ670),N(OFFSET($P699:BJ699,0,MAX(COLUMN($P699:BJ699))-COLUMN($P699:BJ699),1,1)))+BJ670*BJ641","v":1859.332389580115},{"$f":"SUMPRODUCT($P641:BK641,N(1-$P670:BK670),N(OFFSET($P699:BK699,0,MAX(COLUMN($P699:BK699))-COLUMN($P699:BK699),1,1)))+BK670*BK641","v":1468.4182059022048},{"$f":"SUMPRODUCT($P641:BL641,N(1-$P670:BL670),N(OFFSET($P699:BL699,0,MAX(COLUMN($P699:BL699))-COLUMN($P699:BL699),1,1)))+BL670*BL641","v":1064.9782068050563},{"$f":"SUMPRODUCT($P641:BM641,N(1-$P670:BM670),N(OFFSET($P699:BM699,0,MAX(COLUMN($P699:BM699))-COLUMN($P699:BM699),1,1)))+BM670*BM641","v":648.39793479587775},{"$f":"SUMPRODUCT($P641:BN641,N(1-$P670:BN670),N(OFFSET($P699:BN699,0,MAX(COLUMN($P699:BN699))-COLUMN($P699:BN699),1,1)))+BN670*BN641","v":218.44694197751338}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,21246.032669677981,87881.668521016443,null,null,null,{"$f":"SUMPRODUCT($P642:P642,N(1-$P671:P671),N(OFFSET($P700:P700,0,MAX(COLUMN($P700:P700))-COLUMN($P700:P700),1,1)))+P671*P642","v":1.1730769230769231},{"$f":"SUMPRODUCT($P642:Q642,N(1-$P671:Q671),N(OFFSET($P700:Q700,0,MAX(COLUMN($P700:Q700))-COLUMN($P700:Q700),1,1)))+Q671*Q642","v":67.400168213414233},{"$f":"SUMPRODUCT($P642:R642,N(1-$P671:R671),N(OFFSET($P700:R700,0,MAX(COLUMN($P700:R700))-COLUMN($P700:R700),1,1)))+R671*R642","v":672.5357260868609},{"$f":"SUMPRODUCT($P642:S642,N(1-$P671:S671),N(OFFSET($P700:S700,0,MAX(COLUMN($P700:S700))-COLUMN($P700:S700),1,1)))+S671*S642","v":1297.3333976549332},{"$f":"SUMPRODUCT($P642:T642,N(1-$P671:T671),N(OFFSET($P700:T700,0,MAX(COLUMN($P700:T700))-COLUMN($P700:T700),1,1)))+T671*T642","v":1415.0767991946686},{"$f":"SUMPRODUCT($P642:U642,N(1-$P671:U671),N(OFFSET($P700:U700,0,MAX(COLUMN($P700:U700))-COLUMN($P700:U700),1,1)))+U671*U642","v":1480.2424458028088},{"$f":"SUMPRODUCT($P642:V642,N(1-$P671:V671),N(OFFSET($P700:V700,0,MAX(COLUMN($P700:V700))-COLUMN($P700:V700),1,1)))+V671*V642","v":1520.0778565179457},{"$f":"SUMPRODUCT($P642:W642,N(1-$P671:W671),N(OFFSET($P700:W700,0,MAX(COLUMN($P700:W700))-COLUMN($P700:W700),1,1)))+W671*W642","v":1545.8916096714754},{"$f":"SUMPRODUCT($P642:X642,N(1-$P671:X671),N(OFFSET($P700:X700,0,MAX(COLUMN($P700:X700))-COLUMN($P700:X700),1,1)))+X671*X642","v":1658.780845119853},{"$f":"SUMPRODUCT($P642:Y642,N(1-$P671:Y671),N(OFFSET($P700:Y700,0,MAX(COLUMN($P700:Y700))-COLUMN($P700:Y700),1,1)))+Y671*Y642","v":1850.5565252901911},{"$f":"SUMPRODUCT($P642:Z642,N(1-$P671:Z671),N(OFFSET($P700:Z700,0,MAX(COLUMN($P700:Z700))-COLUMN($P700:Z700),1,1)))+Z671*Z642","v":2011.330870594247},{"$f":"SUMPRODUCT($P642:AA642,N(1-$P671:AA671),N(OFFSET($P700:AA700,0,MAX(COLUMN($P700:AA700))-COLUMN($P700:AA700),1,1)))+AA671*AA642","v":2139.1516205880403},{"$f":"SUMPRODUCT($P642:AB642,N(1-$P671:AB671),N(OFFSET($P700:AB700,0,MAX(COLUMN($P700:AB700))-COLUMN($P700:AB700),1,1)))+AB671*AB642","v":2272.3006588894873},{"$f":"SUMPRODUCT($P642:AC642,N(1-$P671:AC671),N(OFFSET($P700:AC700,0,MAX(COLUMN($P700:AC700))-COLUMN($P700:AC700),1,1)))+AC671*AC642","v":2406.5579717399251},{"$f":"SUMPRODUCT($P642:AD642,N(1-$P671:AD671),N(OFFSET($P700:AD700,0,MAX(COLUMN($P700:AD700))-COLUMN($P700:AD700),1,1)))+AD671*AD642","v":2548.0737615196635},{"$f":"SUMPRODUCT($P642:AE642,N(1-$P671:AE671),N(OFFSET($P700:AE700,0,MAX(COLUMN($P700:AE700))-COLUMN($P700:AE700),1,1)))+AE671*AE642","v":2695.6793481331742},{"$f":"SUMPRODUCT($P642:AF642,N(1-$P671:AF671),N(OFFSET($P700:AF700,0,MAX(COLUMN($P700:AF700))-COLUMN($P700:AF700),1,1)))+AF671*AF642","v":2812.3728604127118},{"$f":"SUMPRODUCT($P642:AG642,N(1-$P671:AG671),N(OFFSET($P700:AG700,0,MAX(COLUMN($P700:AG700))-COLUMN($P700:AG700),1,1)))+AG671*AG642","v":2609.3696288060282},{"$f":"SUMPRODUCT($P642:AH642,N(1-$P671:AH671),N(OFFSET($P700:AH700,0,MAX(COLUMN($P700:AH700))-COLUMN($P700:AH700),1,1)))+AH671*AH642","v":2363.7153813591472},{"$f":"SUMPRODUCT($P642:AI642,N(1-$P671:AI671),N(OFFSET($P700:AI700,0,MAX(COLUMN($P700:AI700))-COLUMN($P700:AI700),1,1)))+AI671*AI642","v":2384.592430912423},{"$f":"SUMPRODUCT($P642:AJ642,N(1-$P671:AJ671),N(OFFSET($P700:AJ700,0,MAX(COLUMN($P700:AJ700))-COLUMN($P700:AJ700),1,1)))+AJ671*AJ642","v":2433.9635059941229},{"$f":"SUMPRODUCT($P642:AK642,N(1-$P671:AK671),N(OFFSET($P700:AK700,0,MAX(COLUMN($P700:AK700))-COLUMN($P700:AK700),1,1)))+AK671*AK642","v":2498.4956911357881},{"$f":"SUMPRODUCT($P642:AL642,N(1-$P671:AL671),N(OFFSET($P700:AL700,0,MAX(COLUMN($P700:AL700))-COLUMN($P700:AL700),1,1)))+AL671*AL642","v":2575.214349286704},{"$f":"SUMPRODUCT($P642:AM642,N(1-$P671:AM671),N(OFFSET($P700:AM700,0,MAX(COLUMN($P700:AM700))-COLUMN($P700:AM700),1,1)))+AM671*AM642","v":2625.0268662215235},{"$f":"SUMPRODUCT($P642:AN642,N(1-$P671:AN671),N(OFFSET($P700:AN700,0,MAX(COLUMN($P700:AN700))-COLUMN($P700:AN700),1,1)))+AN671*AN642","v":2650.4561340243267},{"$f":"SUMPRODUCT($P642:AO642,N(1-$P671:AO671),N(OFFSET($P700:AO700,0,MAX(COLUMN($P700:AO700))-COLUMN($P700:AO700),1,1)))+AO671*AO642","v":2696.773321691338},{"$f":"SUMPRODUCT($P642:AP642,N(1-$P671:AP671),N(OFFSET($P700:AP700,0,MAX(COLUMN($P700:AP700))-COLUMN($P700:AP700),1,1)))+AP671*AP642","v":2764.1926547336202},{"$f":"SUMPRODUCT($P642:AQ642,N(1-$P671:AQ671),N(OFFSET($P700:AQ700,0,MAX(COLUMN($P700:AQ700))-COLUMN($P700:AQ700),1,1)))+AQ671*AQ642","v":2833.2974711019606},{"$f":"SUMPRODUCT($P642:AR642,N(1-$P671:AR671),N(OFFSET($P700:AR700,0,MAX(COLUMN($P700:AR700))-COLUMN($P700:AR700),1,1)))+AR671*AR642","v":2904.1299078795091},{"$f":"SUMPRODUCT($P642:AS642,N(1-$P671:AS671),N(OFFSET($P700:AS700,0,MAX(COLUMN($P700:AS700))-COLUMN($P700:AS700),1,1)))+AS671*AS642","v":2976.7331555764963},{"$f":"SUMPRODUCT($P642:AT642,N(1-$P671:AT671),N(OFFSET($P700:AT700,0,MAX(COLUMN($P700:AT700))-COLUMN($P700:AT700),1,1)))+AT671*AT642","v":3051.1514844659087},{"$f":"SUMPRODUCT($P642:AU642,N(1-$P671:AU671),N(OFFSET($P700:AU700,0,MAX(COLUMN($P700:AU700))-COLUMN($P700:AU700),1,1)))+AU671*AU642","v":2943.4087317543349},{"$f":"SUMPRODUCT($P642:AV642,N(1-$P671:AV671),N(OFFSET($P700:AV700,0,MAX(COLUMN($P700:AV700))-COLUMN($P700:AV700),1,1)))+AV671*AV642","v":2667.3530243840723},{"$f":"SUMPRODUCT($P642:AW642,N(1-$P671:AW671),N(OFFSET($P700:AW700,0,MAX(COLUMN($P700:AW700))-COLUMN($P700:AW700),1,1)))+AW671*AW642","v":2419.3600168959651},{"$f":"SUMPRODUCT($P642:AX642,N(1-$P671:AX671),N(OFFSET($P700:AX700,0,MAX(COLUMN($P700:AX700))-COLUMN($P700:AX700),1,1)))+AX671*AX642","v":2196.4508459906024},{"$f":"SUMPRODUCT($P642:AY642,N(1-$P671:AY671),N(OFFSET($P700:AY700,0,MAX(COLUMN($P700:AY700))-COLUMN($P700:AY700),1,1)))+AY671*AY642","v":1996.308262945382},{"$f":"SUMPRODUCT($P642:AZ642,N(1-$P671:AZ671),N(OFFSET($P700:AZ700,0,MAX(COLUMN($P700:AZ700))-COLUMN($P700:AZ700),1,1)))+AZ671*AZ642","v":1816.9251308992823},{"$f":"SUMPRODUCT($P642:BA642,N(1-$P671:BA671),N(OFFSET($P700:BA700,0,MAX(COLUMN($P700:BA700))-COLUMN($P700:BA700),1,1)))+BA671*BA642","v":1645.2028421803627},{"$f":"SUMPRODUCT($P642:BB642,N(1-$P671:BB671),N(OFFSET($P700:BB700,0,MAX(COLUMN($P700:BB700))-COLUMN($P700:BB700),1,1)))+BB671*BB642","v":1469.1874962434704},{"$f":"SUMPRODUCT($P642:BC642,N(1-$P671:BC671),N(OFFSET($P700:BC700,0,MAX(COLUMN($P700:BC700))-COLUMN($P700:BC700),1,1)))+BC671*BC642","v":1288.4037235785092},{"$f":"SUMPRODUCT($P642:BD642,N(1-$P671:BD671),N(OFFSET($P700:BD700,0,MAX(COLUMN($P700:BD700))-COLUMN($P700:BD700),1,1)))+BD671*BD642","v":1103.4683996765705},{"$f":"SUMPRODUCT($P642:BE642,N(1-$P671:BE671),N(OFFSET($P700:BE700,0,MAX(COLUMN($P700:BE700))-COLUMN($P700:BE700),1,1)))+BE671*BE642","v":913.54164959743684},{"$f":"SUMPRODUCT($P642:BF642,N(1-$P671:BF671),N(OFFSET($P700:BF700,0,MAX(COLUMN($P700:BF700))-COLUMN($P700:BF700),1,1)))+BF671*BF642","v":719.2347738459714},{"$f":"SUMPRODUCT($P642:BG642,N(1-$P671:BG671),N(OFFSET($P700:BG700,0,MAX(COLUMN($P700:BG700))-COLUMN($P700:BG700),1,1)))+BG671*BG642","v":519.70218312107272},{"$f":"SUMPRODUCT($P642:BH642,N(1-$P671:BH671),N(OFFSET($P700:BH700,0,MAX(COLUMN($P700:BH700))-COLUMN($P700:BH700),1,1)))+BH671*BH642","v":315.54932070769809},{"$f":"SUMPRODUCT($P642:BI642,N(1-$P671:BI671),N(OFFSET($P700:BI700,0,MAX(COLUMN($P700:BI700))-COLUMN($P700:BI700),1,1)))+BI671*BI642","v":105.92459365434235},{"$f":"SUMPRODUCT($P642:BJ642,N(1-$P671:BJ671),N(OFFSET($P700:BJ700,0,MAX(COLUMN($P700:BJ700))-COLUMN($P700:BJ700),1,1)))+BJ671*BJ642","v":0},{"$f":"SUMPRODUCT($P642:BK642,N(1-$P671:BK671),N(OFFSET($P700:BK700,0,MAX(COLUMN($P700:BK700))-COLUMN($P700:BK700),1,1)))+BK671*BK642","v":0},{"$f":"SUMPRODUCT($P642:BL642,N(1-$P671:BL671),N(OFFSET($P700:BL700,0,MAX(COLUMN($P700:BL700))-COLUMN($P700:BL700),1,1)))+BL671*BL642","v":0},{"$f":"SUMPRODUCT($P642:BM642,N(1-$P671:BM671),N(OFFSET($P700:BM700,0,MAX(COLUMN($P700:BM700))-COLUMN($P700:BM700),1,1)))+BM671*BM642","v":0},{"$f":"SUMPRODUCT($P642:BN642,N(1-$P671:BN671),N(OFFSET($P700:BN700,0,MAX(COLUMN($P700:BN700))-COLUMN($P700:BN700),1,1)))+BN671*BN642","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P643:P643,N(1-$P672:P672),N(OFFSET($P701:P701,0,MAX(COLUMN($P701:P701))-COLUMN($P701:P701),1,1)))+P672*P643","v":0},{"$f":"SUMPRODUCT($P643:Q643,N(1-$P672:Q672),N(OFFSET($P701:Q701,0,MAX(COLUMN($P701:Q701))-COLUMN($P701:Q701),1,1)))+Q672*Q643","v":0},{"$f":"SUMPRODUCT($P643:R643,N(1-$P672:R672),N(OFFSET($P701:R701,0,MAX(COLUMN($P701:R701))-COLUMN($P701:R701),1,1)))+R672*R643","v":0},{"$f":"SUMPRODUCT($P643:S643,N(1-$P672:S672),N(OFFSET($P701:S701,0,MAX(COLUMN($P701:S701))-COLUMN($P701:S701),1,1)))+S672*S643","v":0},{"$f":"SUMPRODUCT($P643:T643,N(1-$P672:T672),N(OFFSET($P701:T701,0,MAX(COLUMN($P701:T701))-COLUMN($P701:T701),1,1)))+T672*T643","v":0},{"$f":"SUMPRODUCT($P643:U643,N(1-$P672:U672),N(OFFSET($P701:U701,0,MAX(COLUMN($P701:U701))-COLUMN($P701:U701),1,1)))+U672*U643","v":0},{"$f":"SUMPRODUCT($P643:V643,N(1-$P672:V672),N(OFFSET($P701:V701,0,MAX(COLUMN($P701:V701))-COLUMN($P701:V701),1,1)))+V672*V643","v":0},{"$f":"SUMPRODUCT($P643:W643,N(1-$P672:W672),N(OFFSET($P701:W701,0,MAX(COLUMN($P701:W701))-COLUMN($P701:W701),1,1)))+W672*W643","v":0},{"$f":"SUMPRODUCT($P643:X643,N(1-$P672:X672),N(OFFSET($P701:X701,0,MAX(COLUMN($P701:X701))-COLUMN($P701:X701),1,1)))+X672*X643","v":0},{"$f":"SUMPRODUCT($P643:Y643,N(1-$P672:Y672),N(OFFSET($P701:Y701,0,MAX(COLUMN($P701:Y701))-COLUMN($P701:Y701),1,1)))+Y672*Y643","v":0},{"$f":"SUMPRODUCT($P643:Z643,N(1-$P672:Z672),N(OFFSET($P701:Z701,0,MAX(COLUMN($P701:Z701))-COLUMN($P701:Z701),1,1)))+Z672*Z643","v":0},{"$f":"SUMPRODUCT($P643:AA643,N(1-$P672:AA672),N(OFFSET($P701:AA701,0,MAX(COLUMN($P701:AA701))-COLUMN($P701:AA701),1,1)))+AA672*AA643","v":0},{"$f":"SUMPRODUCT($P643:AB643,N(1-$P672:AB672),N(OFFSET($P701:AB701,0,MAX(COLUMN($P701:AB701))-COLUMN($P701:AB701),1,1)))+AB672*AB643","v":0},{"$f":"SUMPRODUCT($P643:AC643,N(1-$P672:AC672),N(OFFSET($P701:AC701,0,MAX(COLUMN($P701:AC701))-COLUMN($P701:AC701),1,1)))+AC672*AC643","v":0},{"$f":"SUMPRODUCT($P643:AD643,N(1-$P672:AD672),N(OFFSET($P701:AD701,0,MAX(COLUMN($P701:AD701))-COLUMN($P701:AD701),1,1)))+AD672*AD643","v":0},{"$f":"SUMPRODUCT($P643:AE643,N(1-$P672:AE672),N(OFFSET($P701:AE701,0,MAX(COLUMN($P701:AE701))-COLUMN($P701:AE701),1,1)))+AE672*AE643","v":0},{"$f":"SUMPRODUCT($P643:AF643,N(1-$P672:AF672),N(OFFSET($P701:AF701,0,MAX(COLUMN($P701:AF701))-COLUMN($P701:AF701),1,1)))+AF672*AF643","v":0},{"$f":"SUMPRODUCT($P643:AG643,N(1-$P672:AG672),N(OFFSET($P701:AG701,0,MAX(COLUMN($P701:AG701))-COLUMN($P701:AG701),1,1)))+AG672*AG643","v":0},{"$f":"SUMPRODUCT($P643:AH643,N(1-$P672:AH672),N(OFFSET($P701:AH701,0,MAX(COLUMN($P701:AH701))-COLUMN($P701:AH701),1,1)))+AH672*AH643","v":0},{"$f":"SUMPRODUCT($P643:AI643,N(1-$P672:AI672),N(OFFSET($P701:AI701,0,MAX(COLUMN($P701:AI701))-COLUMN($P701:AI701),1,1)))+AI672*AI643","v":0},{"$f":"SUMPRODUCT($P643:AJ643,N(1-$P672:AJ672),N(OFFSET($P701:AJ701,0,MAX(COLUMN($P701:AJ701))-COLUMN($P701:AJ701),1,1)))+AJ672*AJ643","v":0},{"$f":"SUMPRODUCT($P643:AK643,N(1-$P672:AK672),N(OFFSET($P701:AK701,0,MAX(COLUMN($P701:AK701))-COLUMN($P701:AK701),1,1)))+AK672*AK643","v":0},{"$f":"SUMPRODUCT($P643:AL643,N(1-$P672:AL672),N(OFFSET($P701:AL701,0,MAX(COLUMN($P701:AL701))-COLUMN($P701:AL701),1,1)))+AL672*AL643","v":0},{"$f":"SUMPRODUCT($P643:AM643,N(1-$P672:AM672),N(OFFSET($P701:AM701,0,MAX(COLUMN($P701:AM701))-COLUMN($P701:AM701),1,1)))+AM672*AM643","v":0},{"$f":"SUMPRODUCT($P643:AN643,N(1-$P672:AN672),N(OFFSET($P701:AN701,0,MAX(COLUMN($P701:AN701))-COLUMN($P701:AN701),1,1)))+AN672*AN643","v":0},{"$f":"SUMPRODUCT($P643:AO643,N(1-$P672:AO672),N(OFFSET($P701:AO701,0,MAX(COLUMN($P701:AO701))-COLUMN($P701:AO701),1,1)))+AO672*AO643","v":0},{"$f":"SUMPRODUCT($P643:AP643,N(1-$P672:AP672),N(OFFSET($P701:AP701,0,MAX(COLUMN($P701:AP701))-COLUMN($P701:AP701),1,1)))+AP672*AP643","v":0},{"$f":"SUMPRODUCT($P643:AQ643,N(1-$P672:AQ672),N(OFFSET($P701:AQ701,0,MAX(COLUMN($P701:AQ701))-COLUMN($P701:AQ701),1,1)))+AQ672*AQ643","v":0},{"$f":"SUMPRODUCT($P643:AR643,N(1-$P672:AR672),N(OFFSET($P701:AR701,0,MAX(COLUMN($P701:AR701))-COLUMN($P701:AR701),1,1)))+AR672*AR643","v":0},{"$f":"SUMPRODUCT($P643:AS643,N(1-$P672:AS672),N(OFFSET($P701:AS701,0,MAX(COLUMN($P701:AS701))-COLUMN($P701:AS701),1,1)))+AS672*AS643","v":0},{"$f":"SUMPRODUCT($P643:AT643,N(1-$P672:AT672),N(OFFSET($P701:AT701,0,MAX(COLUMN($P701:AT701))-COLUMN($P701:AT701),1,1)))+AT672*AT643","v":0},{"$f":"SUMPRODUCT($P643:AU643,N(1-$P672:AU672),N(OFFSET($P701:AU701,0,MAX(COLUMN($P701:AU701))-COLUMN($P701:AU701),1,1)))+AU672*AU643","v":0},{"$f":"SUMPRODUCT($P643:AV643,N(1-$P672:AV672),N(OFFSET($P701:AV701,0,MAX(COLUMN($P701:AV701))-COLUMN($P701:AV701),1,1)))+AV672*AV643","v":0},{"$f":"SUMPRODUCT($P643:AW643,N(1-$P672:AW672),N(OFFSET($P701:AW701,0,MAX(COLUMN($P701:AW701))-COLUMN($P701:AW701),1,1)))+AW672*AW643","v":0},{"$f":"SUMPRODUCT($P643:AX643,N(1-$P672:AX672),N(OFFSET($P701:AX701,0,MAX(COLUMN($P701:AX701))-COLUMN($P701:AX701),1,1)))+AX672*AX643","v":0},{"$f":"SUMPRODUCT($P643:AY643,N(1-$P672:AY672),N(OFFSET($P701:AY701,0,MAX(COLUMN($P701:AY701))-COLUMN($P701:AY701),1,1)))+AY672*AY643","v":0},{"$f":"SUMPRODUCT($P643:AZ643,N(1-$P672:AZ672),N(OFFSET($P701:AZ701,0,MAX(COLUMN($P701:AZ701))-COLUMN($P701:AZ701),1,1)))+AZ672*AZ643","v":0},{"$f":"SUMPRODUCT($P643:BA643,N(1-$P672:BA672),N(OFFSET($P701:BA701,0,MAX(COLUMN($P701:BA701))-COLUMN($P701:BA701),1,1)))+BA672*BA643","v":0},{"$f":"SUMPRODUCT($P643:BB643,N(1-$P672:BB672),N(OFFSET($P701:BB701,0,MAX(COLUMN($P701:BB701))-COLUMN($P701:BB701),1,1)))+BB672*BB643","v":0},{"$f":"SUMPRODUCT($P643:BC643,N(1-$P672:BC672),N(OFFSET($P701:BC701,0,MAX(COLUMN($P701:BC701))-COLUMN($P701:BC701),1,1)))+BC672*BC643","v":0},{"$f":"SUMPRODUCT($P643:BD643,N(1-$P672:BD672),N(OFFSET($P701:BD701,0,MAX(COLUMN($P701:BD701))-COLUMN($P701:BD701),1,1)))+BD672*BD643","v":0},{"$f":"SUMPRODUCT($P643:BE643,N(1-$P672:BE672),N(OFFSET($P701:BE701,0,MAX(COLUMN($P701:BE701))-COLUMN($P701:BE701),1,1)))+BE672*BE643","v":0},{"$f":"SUMPRODUCT($P643:BF643,N(1-$P672:BF672),N(OFFSET($P701:BF701,0,MAX(COLUMN($P701:BF701))-COLUMN($P701:BF701),1,1)))+BF672*BF643","v":0},{"$f":"SUMPRODUCT($P643:BG643,N(1-$P672:BG672),N(OFFSET($P701:BG701,0,MAX(COLUMN($P701:BG701))-COLUMN($P701:BG701),1,1)))+BG672*BG643","v":0},{"$f":"SUMPRODUCT($P643:BH643,N(1-$P672:BH672),N(OFFSET($P701:BH701,0,MAX(COLUMN($P701:BH701))-COLUMN($P701:BH701),1,1)))+BH672*BH643","v":0},{"$f":"SUMPRODUCT($P643:BI643,N(1-$P672:BI672),N(OFFSET($P701:BI701,0,MAX(COLUMN($P701:BI701))-COLUMN($P701:BI701),1,1)))+BI672*BI643","v":0},{"$f":"SUMPRODUCT($P643:BJ643,N(1-$P672:BJ672),N(OFFSET($P701:BJ701,0,MAX(COLUMN($P701:BJ701))-COLUMN($P701:BJ701),1,1)))+BJ672*BJ643","v":0},{"$f":"SUMPRODUCT($P643:BK643,N(1-$P672:BK672),N(OFFSET($P701:BK701,0,MAX(COLUMN($P701:BK701))-COLUMN($P701:BK701),1,1)))+BK672*BK643","v":0},{"$f":"SUMPRODUCT($P643:BL643,N(1-$P672:BL672),N(OFFSET($P701:BL701,0,MAX(COLUMN($P701:BL701))-COLUMN($P701:BL701),1,1)))+BL672*BL643","v":0},{"$f":"SUMPRODUCT($P643:BM643,N(1-$P672:BM672),N(OFFSET($P701:BM701,0,MAX(COLUMN($P701:BM701))-COLUMN($P701:BM701),1,1)))+BM672*BM643","v":0},{"$f":"SUMPRODUCT($P643:BN643,N(1-$P672:BN672),N(OFFSET($P701:BN701,0,MAX(COLUMN($P701:BN701))-COLUMN($P701:BN701),1,1)))+BN672*BN643","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P644:P644,N(1-$P673:P673),N(OFFSET($P702:P702,0,MAX(COLUMN($P702:P702))-COLUMN($P702:P702),1,1)))+P673*P644","v":0},{"$f":"SUMPRODUCT($P644:Q644,N(1-$P673:Q673),N(OFFSET($P702:Q702,0,MAX(COLUMN($P702:Q702))-COLUMN($P702:Q702),1,1)))+Q673*Q644","v":0},{"$f":"SUMPRODUCT($P644:R644,N(1-$P673:R673),N(OFFSET($P702:R702,0,MAX(COLUMN($P702:R702))-COLUMN($P702:R702),1,1)))+R673*R644","v":0},{"$f":"SUMPRODUCT($P644:S644,N(1-$P673:S673),N(OFFSET($P702:S702,0,MAX(COLUMN($P702:S702))-COLUMN($P702:S702),1,1)))+S673*S644","v":0},{"$f":"SUMPRODUCT($P644:T644,N(1-$P673:T673),N(OFFSET($P702:T702,0,MAX(COLUMN($P702:T702))-COLUMN($P702:T702),1,1)))+T673*T644","v":0},{"$f":"SUMPRODUCT($P644:U644,N(1-$P673:U673),N(OFFSET($P702:U702,0,MAX(COLUMN($P702:U702))-COLUMN($P702:U702),1,1)))+U673*U644","v":0},{"$f":"SUMPRODUCT($P644:V644,N(1-$P673:V673),N(OFFSET($P702:V702,0,MAX(COLUMN($P702:V702))-COLUMN($P702:V702),1,1)))+V673*V644","v":0},{"$f":"SUMPRODUCT($P644:W644,N(1-$P673:W673),N(OFFSET($P702:W702,0,MAX(COLUMN($P702:W702))-COLUMN($P702:W702),1,1)))+W673*W644","v":0},{"$f":"SUMPRODUCT($P644:X644,N(1-$P673:X673),N(OFFSET($P702:X702,0,MAX(COLUMN($P702:X702))-COLUMN($P702:X702),1,1)))+X673*X644","v":0},{"$f":"SUMPRODUCT($P644:Y644,N(1-$P673:Y673),N(OFFSET($P702:Y702,0,MAX(COLUMN($P702:Y702))-COLUMN($P702:Y702),1,1)))+Y673*Y644","v":0},{"$f":"SUMPRODUCT($P644:Z644,N(1-$P673:Z673),N(OFFSET($P702:Z702,0,MAX(COLUMN($P702:Z702))-COLUMN($P702:Z702),1,1)))+Z673*Z644","v":0},{"$f":"SUMPRODUCT($P644:AA644,N(1-$P673:AA673),N(OFFSET($P702:AA702,0,MAX(COLUMN($P702:AA702))-COLUMN($P702:AA702),1,1)))+AA673*AA644","v":0},{"$f":"SUMPRODUCT($P644:AB644,N(1-$P673:AB673),N(OFFSET($P702:AB702,0,MAX(COLUMN($P702:AB702))-COLUMN($P702:AB702),1,1)))+AB673*AB644","v":0},{"$f":"SUMPRODUCT($P644:AC644,N(1-$P673:AC673),N(OFFSET($P702:AC702,0,MAX(COLUMN($P702:AC702))-COLUMN($P702:AC702),1,1)))+AC673*AC644","v":0},{"$f":"SUMPRODUCT($P644:AD644,N(1-$P673:AD673),N(OFFSET($P702:AD702,0,MAX(COLUMN($P702:AD702))-COLUMN($P702:AD702),1,1)))+AD673*AD644","v":0},{"$f":"SUMPRODUCT($P644:AE644,N(1-$P673:AE673),N(OFFSET($P702:AE702,0,MAX(COLUMN($P702:AE702))-COLUMN($P702:AE702),1,1)))+AE673*AE644","v":0},{"$f":"SUMPRODUCT($P644:AF644,N(1-$P673:AF673),N(OFFSET($P702:AF702,0,MAX(COLUMN($P702:AF702))-COLUMN($P702:AF702),1,1)))+AF673*AF644","v":0},{"$f":"SUMPRODUCT($P644:AG644,N(1-$P673:AG673),N(OFFSET($P702:AG702,0,MAX(COLUMN($P702:AG702))-COLUMN($P702:AG702),1,1)))+AG673*AG644","v":0},{"$f":"SUMPRODUCT($P644:AH644,N(1-$P673:AH673),N(OFFSET($P702:AH702,0,MAX(COLUMN($P702:AH702))-COLUMN($P702:AH702),1,1)))+AH673*AH644","v":0},{"$f":"SUMPRODUCT($P644:AI644,N(1-$P673:AI673),N(OFFSET($P702:AI702,0,MAX(COLUMN($P702:AI702))-COLUMN($P702:AI702),1,1)))+AI673*AI644","v":0},{"$f":"SUMPRODUCT($P644:AJ644,N(1-$P673:AJ673),N(OFFSET($P702:AJ702,0,MAX(COLUMN($P702:AJ702))-COLUMN($P702:AJ702),1,1)))+AJ673*AJ644","v":0},{"$f":"SUMPRODUCT($P644:AK644,N(1-$P673:AK673),N(OFFSET($P702:AK702,0,MAX(COLUMN($P702:AK702))-COLUMN($P702:AK702),1,1)))+AK673*AK644","v":0},{"$f":"SUMPRODUCT($P644:AL644,N(1-$P673:AL673),N(OFFSET($P702:AL702,0,MAX(COLUMN($P702:AL702))-COLUMN($P702:AL702),1,1)))+AL673*AL644","v":0},{"$f":"SUMPRODUCT($P644:AM644,N(1-$P673:AM673),N(OFFSET($P702:AM702,0,MAX(COLUMN($P702:AM702))-COLUMN($P702:AM702),1,1)))+AM673*AM644","v":0},{"$f":"SUMPRODUCT($P644:AN644,N(1-$P673:AN673),N(OFFSET($P702:AN702,0,MAX(COLUMN($P702:AN702))-COLUMN($P702:AN702),1,1)))+AN673*AN644","v":0},{"$f":"SUMPRODUCT($P644:AO644,N(1-$P673:AO673),N(OFFSET($P702:AO702,0,MAX(COLUMN($P702:AO702))-COLUMN($P702:AO702),1,1)))+AO673*AO644","v":0},{"$f":"SUMPRODUCT($P644:AP644,N(1-$P673:AP673),N(OFFSET($P702:AP702,0,MAX(COLUMN($P702:AP702))-COLUMN($P702:AP702),1,1)))+AP673*AP644","v":0},{"$f":"SUMPRODUCT($P644:AQ644,N(1-$P673:AQ673),N(OFFSET($P702:AQ702,0,MAX(COLUMN($P702:AQ702))-COLUMN($P702:AQ702),1,1)))+AQ673*AQ644","v":0},{"$f":"SUMPRODUCT($P644:AR644,N(1-$P673:AR673),N(OFFSET($P702:AR702,0,MAX(COLUMN($P702:AR702))-COLUMN($P702:AR702),1,1)))+AR673*AR644","v":0},{"$f":"SUMPRODUCT($P644:AS644,N(1-$P673:AS673),N(OFFSET($P702:AS702,0,MAX(COLUMN($P702:AS702))-COLUMN($P702:AS702),1,1)))+AS673*AS644","v":0},{"$f":"SUMPRODUCT($P644:AT644,N(1-$P673:AT673),N(OFFSET($P702:AT702,0,MAX(COLUMN($P702:AT702))-COLUMN($P702:AT702),1,1)))+AT673*AT644","v":0},{"$f":"SUMPRODUCT($P644:AU644,N(1-$P673:AU673),N(OFFSET($P702:AU702,0,MAX(COLUMN($P702:AU702))-COLUMN($P702:AU702),1,1)))+AU673*AU644","v":0},{"$f":"SUMPRODUCT($P644:AV644,N(1-$P673:AV673),N(OFFSET($P702:AV702,0,MAX(COLUMN($P702:AV702))-COLUMN($P702:AV702),1,1)))+AV673*AV644","v":0},{"$f":"SUMPRODUCT($P644:AW644,N(1-$P673:AW673),N(OFFSET($P702:AW702,0,MAX(COLUMN($P702:AW702))-COLUMN($P702:AW702),1,1)))+AW673*AW644","v":0},{"$f":"SUMPRODUCT($P644:AX644,N(1-$P673:AX673),N(OFFSET($P702:AX702,0,MAX(COLUMN($P702:AX702))-COLUMN($P702:AX702),1,1)))+AX673*AX644","v":0},{"$f":"SUMPRODUCT($P644:AY644,N(1-$P673:AY673),N(OFFSET($P702:AY702,0,MAX(COLUMN($P702:AY702))-COLUMN($P702:AY702),1,1)))+AY673*AY644","v":0},{"$f":"SUMPRODUCT($P644:AZ644,N(1-$P673:AZ673),N(OFFSET($P702:AZ702,0,MAX(COLUMN($P702:AZ702))-COLUMN($P702:AZ702),1,1)))+AZ673*AZ644","v":0},{"$f":"SUMPRODUCT($P644:BA644,N(1-$P673:BA673),N(OFFSET($P702:BA702,0,MAX(COLUMN($P702:BA702))-COLUMN($P702:BA702),1,1)))+BA673*BA644","v":0},{"$f":"SUMPRODUCT($P644:BB644,N(1-$P673:BB673),N(OFFSET($P702:BB702,0,MAX(COLUMN($P702:BB702))-COLUMN($P702:BB702),1,1)))+BB673*BB644","v":0},{"$f":"SUMPRODUCT($P644:BC644,N(1-$P673:BC673),N(OFFSET($P702:BC702,0,MAX(COLUMN($P702:BC702))-COLUMN($P702:BC702),1,1)))+BC673*BC644","v":0},{"$f":"SUMPRODUCT($P644:BD644,N(1-$P673:BD673),N(OFFSET($P702:BD702,0,MAX(COLUMN($P702:BD702))-COLUMN($P702:BD702),1,1)))+BD673*BD644","v":0},{"$f":"SUMPRODUCT($P644:BE644,N(1-$P673:BE673),N(OFFSET($P702:BE702,0,MAX(COLUMN($P702:BE702))-COLUMN($P702:BE702),1,1)))+BE673*BE644","v":0},{"$f":"SUMPRODUCT($P644:BF644,N(1-$P673:BF673),N(OFFSET($P702:BF702,0,MAX(COLUMN($P702:BF702))-COLUMN($P702:BF702),1,1)))+BF673*BF644","v":0},{"$f":"SUMPRODUCT($P644:BG644,N(1-$P673:BG673),N(OFFSET($P702:BG702,0,MAX(COLUMN($P702:BG702))-COLUMN($P702:BG702),1,1)))+BG673*BG644","v":0},{"$f":"SUMPRODUCT($P644:BH644,N(1-$P673:BH673),N(OFFSET($P702:BH702,0,MAX(COLUMN($P702:BH702))-COLUMN($P702:BH702),1,1)))+BH673*BH644","v":0},{"$f":"SUMPRODUCT($P644:BI644,N(1-$P673:BI673),N(OFFSET($P702:BI702,0,MAX(COLUMN($P702:BI702))-COLUMN($P702:BI702),1,1)))+BI673*BI644","v":0},{"$f":"SUMPRODUCT($P644:BJ644,N(1-$P673:BJ673),N(OFFSET($P702:BJ702,0,MAX(COLUMN($P702:BJ702))-COLUMN($P702:BJ702),1,1)))+BJ673*BJ644","v":0},{"$f":"SUMPRODUCT($P644:BK644,N(1-$P673:BK673),N(OFFSET($P702:BK702,0,MAX(COLUMN($P702:BK702))-COLUMN($P702:BK702),1,1)))+BK673*BK644","v":0},{"$f":"SUMPRODUCT($P644:BL644,N(1-$P673:BL673),N(OFFSET($P702:BL702,0,MAX(COLUMN($P702:BL702))-COLUMN($P702:BL702),1,1)))+BL673*BL644","v":0},{"$f":"SUMPRODUCT($P644:BM644,N(1-$P673:BM673),N(OFFSET($P702:BM702,0,MAX(COLUMN($P702:BM702))-COLUMN($P702:BM702),1,1)))+BM673*BM644","v":0},{"$f":"SUMPRODUCT($P644:BN644,N(1-$P673:BN673),N(OFFSET($P702:BN702,0,MAX(COLUMN($P702:BN702))-COLUMN($P702:BN702),1,1)))+BN673*BN644","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P645:P645,N(1-$P674:P674),N(OFFSET($P703:P703,0,MAX(COLUMN($P703:P703))-COLUMN($P703:P703),1,1)))+P674*P645","v":0},{"$f":"SUMPRODUCT($P645:Q645,N(1-$P674:Q674),N(OFFSET($P703:Q703,0,MAX(COLUMN($P703:Q703))-COLUMN($P703:Q703),1,1)))+Q674*Q645","v":0},{"$f":"SUMPRODUCT($P645:R645,N(1-$P674:R674),N(OFFSET($P703:R703,0,MAX(COLUMN($P703:R703))-COLUMN($P703:R703),1,1)))+R674*R645","v":0},{"$f":"SUMPRODUCT($P645:S645,N(1-$P674:S674),N(OFFSET($P703:S703,0,MAX(COLUMN($P703:S703))-COLUMN($P703:S703),1,1)))+S674*S645","v":0},{"$f":"SUMPRODUCT($P645:T645,N(1-$P674:T674),N(OFFSET($P703:T703,0,MAX(COLUMN($P703:T703))-COLUMN($P703:T703),1,1)))+T674*T645","v":0},{"$f":"SUMPRODUCT($P645:U645,N(1-$P674:U674),N(OFFSET($P703:U703,0,MAX(COLUMN($P703:U703))-COLUMN($P703:U703),1,1)))+U674*U645","v":0},{"$f":"SUMPRODUCT($P645:V645,N(1-$P674:V674),N(OFFSET($P703:V703,0,MAX(COLUMN($P703:V703))-COLUMN($P703:V703),1,1)))+V674*V645","v":0},{"$f":"SUMPRODUCT($P645:W645,N(1-$P674:W674),N(OFFSET($P703:W703,0,MAX(COLUMN($P703:W703))-COLUMN($P703:W703),1,1)))+W674*W645","v":0},{"$f":"SUMPRODUCT($P645:X645,N(1-$P674:X674),N(OFFSET($P703:X703,0,MAX(COLUMN($P703:X703))-COLUMN($P703:X703),1,1)))+X674*X645","v":0},{"$f":"SUMPRODUCT($P645:Y645,N(1-$P674:Y674),N(OFFSET($P703:Y703,0,MAX(COLUMN($P703:Y703))-COLUMN($P703:Y703),1,1)))+Y674*Y645","v":0},{"$f":"SUMPRODUCT($P645:Z645,N(1-$P674:Z674),N(OFFSET($P703:Z703,0,MAX(COLUMN($P703:Z703))-COLUMN($P703:Z703),1,1)))+Z674*Z645","v":0},{"$f":"SUMPRODUCT($P645:AA645,N(1-$P674:AA674),N(OFFSET($P703:AA703,0,MAX(COLUMN($P703:AA703))-COLUMN($P703:AA703),1,1)))+AA674*AA645","v":0},{"$f":"SUMPRODUCT($P645:AB645,N(1-$P674:AB674),N(OFFSET($P703:AB703,0,MAX(COLUMN($P703:AB703))-COLUMN($P703:AB703),1,1)))+AB674*AB645","v":0},{"$f":"SUMPRODUCT($P645:AC645,N(1-$P674:AC674),N(OFFSET($P703:AC703,0,MAX(COLUMN($P703:AC703))-COLUMN($P703:AC703),1,1)))+AC674*AC645","v":0},{"$f":"SUMPRODUCT($P645:AD645,N(1-$P674:AD674),N(OFFSET($P703:AD703,0,MAX(COLUMN($P703:AD703))-COLUMN($P703:AD703),1,1)))+AD674*AD645","v":0},{"$f":"SUMPRODUCT($P645:AE645,N(1-$P674:AE674),N(OFFSET($P703:AE703,0,MAX(COLUMN($P703:AE703))-COLUMN($P703:AE703),1,1)))+AE674*AE645","v":0},{"$f":"SUMPRODUCT($P645:AF645,N(1-$P674:AF674),N(OFFSET($P703:AF703,0,MAX(COLUMN($P703:AF703))-COLUMN($P703:AF703),1,1)))+AF674*AF645","v":0},{"$f":"SUMPRODUCT($P645:AG645,N(1-$P674:AG674),N(OFFSET($P703:AG703,0,MAX(COLUMN($P703:AG703))-COLUMN($P703:AG703),1,1)))+AG674*AG645","v":0},{"$f":"SUMPRODUCT($P645:AH645,N(1-$P674:AH674),N(OFFSET($P703:AH703,0,MAX(COLUMN($P703:AH703))-COLUMN($P703:AH703),1,1)))+AH674*AH645","v":0},{"$f":"SUMPRODUCT($P645:AI645,N(1-$P674:AI674),N(OFFSET($P703:AI703,0,MAX(COLUMN($P703:AI703))-COLUMN($P703:AI703),1,1)))+AI674*AI645","v":0},{"$f":"SUMPRODUCT($P645:AJ645,N(1-$P674:AJ674),N(OFFSET($P703:AJ703,0,MAX(COLUMN($P703:AJ703))-COLUMN($P703:AJ703),1,1)))+AJ674*AJ645","v":0},{"$f":"SUMPRODUCT($P645:AK645,N(1-$P674:AK674),N(OFFSET($P703:AK703,0,MAX(COLUMN($P703:AK703))-COLUMN($P703:AK703),1,1)))+AK674*AK645","v":0},{"$f":"SUMPRODUCT($P645:AL645,N(1-$P674:AL674),N(OFFSET($P703:AL703,0,MAX(COLUMN($P703:AL703))-COLUMN($P703:AL703),1,1)))+AL674*AL645","v":0},{"$f":"SUMPRODUCT($P645:AM645,N(1-$P674:AM674),N(OFFSET($P703:AM703,0,MAX(COLUMN($P703:AM703))-COLUMN($P703:AM703),1,1)))+AM674*AM645","v":0},{"$f":"SUMPRODUCT($P645:AN645,N(1-$P674:AN674),N(OFFSET($P703:AN703,0,MAX(COLUMN($P703:AN703))-COLUMN($P703:AN703),1,1)))+AN674*AN645","v":0},{"$f":"SUMPRODUCT($P645:AO645,N(1-$P674:AO674),N(OFFSET($P703:AO703,0,MAX(COLUMN($P703:AO703))-COLUMN($P703:AO703),1,1)))+AO674*AO645","v":0},{"$f":"SUMPRODUCT($P645:AP645,N(1-$P674:AP674),N(OFFSET($P703:AP703,0,MAX(COLUMN($P703:AP703))-COLUMN($P703:AP703),1,1)))+AP674*AP645","v":0},{"$f":"SUMPRODUCT($P645:AQ645,N(1-$P674:AQ674),N(OFFSET($P703:AQ703,0,MAX(COLUMN($P703:AQ703))-COLUMN($P703:AQ703),1,1)))+AQ674*AQ645","v":0},{"$f":"SUMPRODUCT($P645:AR645,N(1-$P674:AR674),N(OFFSET($P703:AR703,0,MAX(COLUMN($P703:AR703))-COLUMN($P703:AR703),1,1)))+AR674*AR645","v":0},{"$f":"SUMPRODUCT($P645:AS645,N(1-$P674:AS674),N(OFFSET($P703:AS703,0,MAX(COLUMN($P703:AS703))-COLUMN($P703:AS703),1,1)))+AS674*AS645","v":0},{"$f":"SUMPRODUCT($P645:AT645,N(1-$P674:AT674),N(OFFSET($P703:AT703,0,MAX(COLUMN($P703:AT703))-COLUMN($P703:AT703),1,1)))+AT674*AT645","v":0},{"$f":"SUMPRODUCT($P645:AU645,N(1-$P674:AU674),N(OFFSET($P703:AU703,0,MAX(COLUMN($P703:AU703))-COLUMN($P703:AU703),1,1)))+AU674*AU645","v":0},{"$f":"SUMPRODUCT($P645:AV645,N(1-$P674:AV674),N(OFFSET($P703:AV703,0,MAX(COLUMN($P703:AV703))-COLUMN($P703:AV703),1,1)))+AV674*AV645","v":0},{"$f":"SUMPRODUCT($P645:AW645,N(1-$P674:AW674),N(OFFSET($P703:AW703,0,MAX(COLUMN($P703:AW703))-COLUMN($P703:AW703),1,1)))+AW674*AW645","v":0},{"$f":"SUMPRODUCT($P645:AX645,N(1-$P674:AX674),N(OFFSET($P703:AX703,0,MAX(COLUMN($P703:AX703))-COLUMN($P703:AX703),1,1)))+AX674*AX645","v":0},{"$f":"SUMPRODUCT($P645:AY645,N(1-$P674:AY674),N(OFFSET($P703:AY703,0,MAX(COLUMN($P703:AY703))-COLUMN($P703:AY703),1,1)))+AY674*AY645","v":0},{"$f":"SUMPRODUCT($P645:AZ645,N(1-$P674:AZ674),N(OFFSET($P703:AZ703,0,MAX(COLUMN($P703:AZ703))-COLUMN($P703:AZ703),1,1)))+AZ674*AZ645","v":0},{"$f":"SUMPRODUCT($P645:BA645,N(1-$P674:BA674),N(OFFSET($P703:BA703,0,MAX(COLUMN($P703:BA703))-COLUMN($P703:BA703),1,1)))+BA674*BA645","v":0},{"$f":"SUMPRODUCT($P645:BB645,N(1-$P674:BB674),N(OFFSET($P703:BB703,0,MAX(COLUMN($P703:BB703))-COLUMN($P703:BB703),1,1)))+BB674*BB645","v":0},{"$f":"SUMPRODUCT($P645:BC645,N(1-$P674:BC674),N(OFFSET($P703:BC703,0,MAX(COLUMN($P703:BC703))-COLUMN($P703:BC703),1,1)))+BC674*BC645","v":0},{"$f":"SUMPRODUCT($P645:BD645,N(1-$P674:BD674),N(OFFSET($P703:BD703,0,MAX(COLUMN($P703:BD703))-COLUMN($P703:BD703),1,1)))+BD674*BD645","v":0},{"$f":"SUMPRODUCT($P645:BE645,N(1-$P674:BE674),N(OFFSET($P703:BE703,0,MAX(COLUMN($P703:BE703))-COLUMN($P703:BE703),1,1)))+BE674*BE645","v":0},{"$f":"SUMPRODUCT($P645:BF645,N(1-$P674:BF674),N(OFFSET($P703:BF703,0,MAX(COLUMN($P703:BF703))-COLUMN($P703:BF703),1,1)))+BF674*BF645","v":0},{"$f":"SUMPRODUCT($P645:BG645,N(1-$P674:BG674),N(OFFSET($P703:BG703,0,MAX(COLUMN($P703:BG703))-COLUMN($P703:BG703),1,1)))+BG674*BG645","v":0},{"$f":"SUMPRODUCT($P645:BH645,N(1-$P674:BH674),N(OFFSET($P703:BH703,0,MAX(COLUMN($P703:BH703))-COLUMN($P703:BH703),1,1)))+BH674*BH645","v":0},{"$f":"SUMPRODUCT($P645:BI645,N(1-$P674:BI674),N(OFFSET($P703:BI703,0,MAX(COLUMN($P703:BI703))-COLUMN($P703:BI703),1,1)))+BI674*BI645","v":0},{"$f":"SUMPRODUCT($P645:BJ645,N(1-$P674:BJ674),N(OFFSET($P703:BJ703,0,MAX(COLUMN($P703:BJ703))-COLUMN($P703:BJ703),1,1)))+BJ674*BJ645","v":0},{"$f":"SUMPRODUCT($P645:BK645,N(1-$P674:BK674),N(OFFSET($P703:BK703,0,MAX(COLUMN($P703:BK703))-COLUMN($P703:BK703),1,1)))+BK674*BK645","v":0},{"$f":"SUMPRODUCT($P645:BL645,N(1-$P674:BL674),N(OFFSET($P703:BL703,0,MAX(COLUMN($P703:BL703))-COLUMN($P703:BL703),1,1)))+BL674*BL645","v":0},{"$f":"SUMPRODUCT($P645:BM645,N(1-$P674:BM674),N(OFFSET($P703:BM703,0,MAX(COLUMN($P703:BM703))-COLUMN($P703:BM703),1,1)))+BM674*BM645","v":0},{"$f":"SUMPRODUCT($P645:BN645,N(1-$P674:BN674),N(OFFSET($P703:BN703,0,MAX(COLUMN($P703:BN703))-COLUMN($P703:BN703),1,1)))+BN674*BN645","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P646:P646,N(1-$P675:P675),N(OFFSET($P704:P704,0,MAX(COLUMN($P704:P704))-COLUMN($P704:P704),1,1)))+P675*P646","v":0},{"$f":"SUMPRODUCT($P646:Q646,N(1-$P675:Q675),N(OFFSET($P704:Q704,0,MAX(COLUMN($P704:Q704))-COLUMN($P704:Q704),1,1)))+Q675*Q646","v":0},{"$f":"SUMPRODUCT($P646:R646,N(1-$P675:R675),N(OFFSET($P704:R704,0,MAX(COLUMN($P704:R704))-COLUMN($P704:R704),1,1)))+R675*R646","v":0},{"$f":"SUMPRODUCT($P646:S646,N(1-$P675:S675),N(OFFSET($P704:S704,0,MAX(COLUMN($P704:S704))-COLUMN($P704:S704),1,1)))+S675*S646","v":0},{"$f":"SUMPRODUCT($P646:T646,N(1-$P675:T675),N(OFFSET($P704:T704,0,MAX(COLUMN($P704:T704))-COLUMN($P704:T704),1,1)))+T675*T646","v":0},{"$f":"SUMPRODUCT($P646:U646,N(1-$P675:U675),N(OFFSET($P704:U704,0,MAX(COLUMN($P704:U704))-COLUMN($P704:U704),1,1)))+U675*U646","v":0},{"$f":"SUMPRODUCT($P646:V646,N(1-$P675:V675),N(OFFSET($P704:V704,0,MAX(COLUMN($P704:V704))-COLUMN($P704:V704),1,1)))+V675*V646","v":0},{"$f":"SUMPRODUCT($P646:W646,N(1-$P675:W675),N(OFFSET($P704:W704,0,MAX(COLUMN($P704:W704))-COLUMN($P704:W704),1,1)))+W675*W646","v":0},{"$f":"SUMPRODUCT($P646:X646,N(1-$P675:X675),N(OFFSET($P704:X704,0,MAX(COLUMN($P704:X704))-COLUMN($P704:X704),1,1)))+X675*X646","v":0},{"$f":"SUMPRODUCT($P646:Y646,N(1-$P675:Y675),N(OFFSET($P704:Y704,0,MAX(COLUMN($P704:Y704))-COLUMN($P704:Y704),1,1)))+Y675*Y646","v":0},{"$f":"SUMPRODUCT($P646:Z646,N(1-$P675:Z675),N(OFFSET($P704:Z704,0,MAX(COLUMN($P704:Z704))-COLUMN($P704:Z704),1,1)))+Z675*Z646","v":0},{"$f":"SUMPRODUCT($P646:AA646,N(1-$P675:AA675),N(OFFSET($P704:AA704,0,MAX(COLUMN($P704:AA704))-COLUMN($P704:AA704),1,1)))+AA675*AA646","v":0},{"$f":"SUMPRODUCT($P646:AB646,N(1-$P675:AB675),N(OFFSET($P704:AB704,0,MAX(COLUMN($P704:AB704))-COLUMN($P704:AB704),1,1)))+AB675*AB646","v":0},{"$f":"SUMPRODUCT($P646:AC646,N(1-$P675:AC675),N(OFFSET($P704:AC704,0,MAX(COLUMN($P704:AC704))-COLUMN($P704:AC704),1,1)))+AC675*AC646","v":0},{"$f":"SUMPRODUCT($P646:AD646,N(1-$P675:AD675),N(OFFSET($P704:AD704,0,MAX(COLUMN($P704:AD704))-COLUMN($P704:AD704),1,1)))+AD675*AD646","v":0},{"$f":"SUMPRODUCT($P646:AE646,N(1-$P675:AE675),N(OFFSET($P704:AE704,0,MAX(COLUMN($P704:AE704))-COLUMN($P704:AE704),1,1)))+AE675*AE646","v":0},{"$f":"SUMPRODUCT($P646:AF646,N(1-$P675:AF675),N(OFFSET($P704:AF704,0,MAX(COLUMN($P704:AF704))-COLUMN($P704:AF704),1,1)))+AF675*AF646","v":0},{"$f":"SUMPRODUCT($P646:AG646,N(1-$P675:AG675),N(OFFSET($P704:AG704,0,MAX(COLUMN($P704:AG704))-COLUMN($P704:AG704),1,1)))+AG675*AG646","v":0},{"$f":"SUMPRODUCT($P646:AH646,N(1-$P675:AH675),N(OFFSET($P704:AH704,0,MAX(COLUMN($P704:AH704))-COLUMN($P704:AH704),1,1)))+AH675*AH646","v":0},{"$f":"SUMPRODUCT($P646:AI646,N(1-$P675:AI675),N(OFFSET($P704:AI704,0,MAX(COLUMN($P704:AI704))-COLUMN($P704:AI704),1,1)))+AI675*AI646","v":0},{"$f":"SUMPRODUCT($P646:AJ646,N(1-$P675:AJ675),N(OFFSET($P704:AJ704,0,MAX(COLUMN($P704:AJ704))-COLUMN($P704:AJ704),1,1)))+AJ675*AJ646","v":0},{"$f":"SUMPRODUCT($P646:AK646,N(1-$P675:AK675),N(OFFSET($P704:AK704,0,MAX(COLUMN($P704:AK704))-COLUMN($P704:AK704),1,1)))+AK675*AK646","v":0},{"$f":"SUMPRODUCT($P646:AL646,N(1-$P675:AL675),N(OFFSET($P704:AL704,0,MAX(COLUMN($P704:AL704))-COLUMN($P704:AL704),1,1)))+AL675*AL646","v":0},{"$f":"SUMPRODUCT($P646:AM646,N(1-$P675:AM675),N(OFFSET($P704:AM704,0,MAX(COLUMN($P704:AM704))-COLUMN($P704:AM704),1,1)))+AM675*AM646","v":0},{"$f":"SUMPRODUCT($P646:AN646,N(1-$P675:AN675),N(OFFSET($P704:AN704,0,MAX(COLUMN($P704:AN704))-COLUMN($P704:AN704),1,1)))+AN675*AN646","v":0},{"$f":"SUMPRODUCT($P646:AO646,N(1-$P675:AO675),N(OFFSET($P704:AO704,0,MAX(COLUMN($P704:AO704))-COLUMN($P704:AO704),1,1)))+AO675*AO646","v":0},{"$f":"SUMPRODUCT($P646:AP646,N(1-$P675:AP675),N(OFFSET($P704:AP704,0,MAX(COLUMN($P704:AP704))-COLUMN($P704:AP704),1,1)))+AP675*AP646","v":0},{"$f":"SUMPRODUCT($P646:AQ646,N(1-$P675:AQ675),N(OFFSET($P704:AQ704,0,MAX(COLUMN($P704:AQ704))-COLUMN($P704:AQ704),1,1)))+AQ675*AQ646","v":0},{"$f":"SUMPRODUCT($P646:AR646,N(1-$P675:AR675),N(OFFSET($P704:AR704,0,MAX(COLUMN($P704:AR704))-COLUMN($P704:AR704),1,1)))+AR675*AR646","v":0},{"$f":"SUMPRODUCT($P646:AS646,N(1-$P675:AS675),N(OFFSET($P704:AS704,0,MAX(COLUMN($P704:AS704))-COLUMN($P704:AS704),1,1)))+AS675*AS646","v":0},{"$f":"SUMPRODUCT($P646:AT646,N(1-$P675:AT675),N(OFFSET($P704:AT704,0,MAX(COLUMN($P704:AT704))-COLUMN($P704:AT704),1,1)))+AT675*AT646","v":0},{"$f":"SUMPRODUCT($P646:AU646,N(1-$P675:AU675),N(OFFSET($P704:AU704,0,MAX(COLUMN($P704:AU704))-COLUMN($P704:AU704),1,1)))+AU675*AU646","v":0},{"$f":"SUMPRODUCT($P646:AV646,N(1-$P675:AV675),N(OFFSET($P704:AV704,0,MAX(COLUMN($P704:AV704))-COLUMN($P704:AV704),1,1)))+AV675*AV646","v":0},{"$f":"SUMPRODUCT($P646:AW646,N(1-$P675:AW675),N(OFFSET($P704:AW704,0,MAX(COLUMN($P704:AW704))-COLUMN($P704:AW704),1,1)))+AW675*AW646","v":0},{"$f":"SUMPRODUCT($P646:AX646,N(1-$P675:AX675),N(OFFSET($P704:AX704,0,MAX(COLUMN($P704:AX704))-COLUMN($P704:AX704),1,1)))+AX675*AX646","v":0},{"$f":"SUMPRODUCT($P646:AY646,N(1-$P675:AY675),N(OFFSET($P704:AY704,0,MAX(COLUMN($P704:AY704))-COLUMN($P704:AY704),1,1)))+AY675*AY646","v":0},{"$f":"SUMPRODUCT($P646:AZ646,N(1-$P675:AZ675),N(OFFSET($P704:AZ704,0,MAX(COLUMN($P704:AZ704))-COLUMN($P704:AZ704),1,1)))+AZ675*AZ646","v":0},{"$f":"SUMPRODUCT($P646:BA646,N(1-$P675:BA675),N(OFFSET($P704:BA704,0,MAX(COLUMN($P704:BA704))-COLUMN($P704:BA704),1,1)))+BA675*BA646","v":0},{"$f":"SUMPRODUCT($P646:BB646,N(1-$P675:BB675),N(OFFSET($P704:BB704,0,MAX(COLUMN($P704:BB704))-COLUMN($P704:BB704),1,1)))+BB675*BB646","v":0},{"$f":"SUMPRODUCT($P646:BC646,N(1-$P675:BC675),N(OFFSET($P704:BC704,0,MAX(COLUMN($P704:BC704))-COLUMN($P704:BC704),1,1)))+BC675*BC646","v":0},{"$f":"SUMPRODUCT($P646:BD646,N(1-$P675:BD675),N(OFFSET($P704:BD704,0,MAX(COLUMN($P704:BD704))-COLUMN($P704:BD704),1,1)))+BD675*BD646","v":0},{"$f":"SUMPRODUCT($P646:BE646,N(1-$P675:BE675),N(OFFSET($P704:BE704,0,MAX(COLUMN($P704:BE704))-COLUMN($P704:BE704),1,1)))+BE675*BE646","v":0},{"$f":"SUMPRODUCT($P646:BF646,N(1-$P675:BF675),N(OFFSET($P704:BF704,0,MAX(COLUMN($P704:BF704))-COLUMN($P704:BF704),1,1)))+BF675*BF646","v":0},{"$f":"SUMPRODUCT($P646:BG646,N(1-$P675:BG675),N(OFFSET($P704:BG704,0,MAX(COLUMN($P704:BG704))-COLUMN($P704:BG704),1,1)))+BG675*BG646","v":0},{"$f":"SUMPRODUCT($P646:BH646,N(1-$P675:BH675),N(OFFSET($P704:BH704,0,MAX(COLUMN($P704:BH704))-COLUMN($P704:BH704),1,1)))+BH675*BH646","v":0},{"$f":"SUMPRODUCT($P646:BI646,N(1-$P675:BI675),N(OFFSET($P704:BI704,0,MAX(COLUMN($P704:BI704))-COLUMN($P704:BI704),1,1)))+BI675*BI646","v":0},{"$f":"SUMPRODUCT($P646:BJ646,N(1-$P675:BJ675),N(OFFSET($P704:BJ704,0,MAX(COLUMN($P704:BJ704))-COLUMN($P704:BJ704),1,1)))+BJ675*BJ646","v":0},{"$f":"SUMPRODUCT($P646:BK646,N(1-$P675:BK675),N(OFFSET($P704:BK704,0,MAX(COLUMN($P704:BK704))-COLUMN($P704:BK704),1,1)))+BK675*BK646","v":0},{"$f":"SUMPRODUCT($P646:BL646,N(1-$P675:BL675),N(OFFSET($P704:BL704,0,MAX(COLUMN($P704:BL704))-COLUMN($P704:BL704),1,1)))+BL675*BL646","v":0},{"$f":"SUMPRODUCT($P646:BM646,N(1-$P675:BM675),N(OFFSET($P704:BM704,0,MAX(COLUMN($P704:BM704))-COLUMN($P704:BM704),1,1)))+BM675*BM646","v":0},{"$f":"SUMPRODUCT($P646:BN646,N(1-$P675:BN675),N(OFFSET($P704:BN704,0,MAX(COLUMN($P704:BN704))-COLUMN($P704:BN704),1,1)))+BN675*BN646","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P647:P647,N(1-$P676:P676),N(OFFSET($P705:P705,0,MAX(COLUMN($P705:P705))-COLUMN($P705:P705),1,1)))+P676*P647","v":0},{"$f":"SUMPRODUCT($P647:Q647,N(1-$P676:Q676),N(OFFSET($P705:Q705,0,MAX(COLUMN($P705:Q705))-COLUMN($P705:Q705),1,1)))+Q676*Q647","v":0},{"$f":"SUMPRODUCT($P647:R647,N(1-$P676:R676),N(OFFSET($P705:R705,0,MAX(COLUMN($P705:R705))-COLUMN($P705:R705),1,1)))+R676*R647","v":0},{"$f":"SUMPRODUCT($P647:S647,N(1-$P676:S676),N(OFFSET($P705:S705,0,MAX(COLUMN($P705:S705))-COLUMN($P705:S705),1,1)))+S676*S647","v":0},{"$f":"SUMPRODUCT($P647:T647,N(1-$P676:T676),N(OFFSET($P705:T705,0,MAX(COLUMN($P705:T705))-COLUMN($P705:T705),1,1)))+T676*T647","v":0},{"$f":"SUMPRODUCT($P647:U647,N(1-$P676:U676),N(OFFSET($P705:U705,0,MAX(COLUMN($P705:U705))-COLUMN($P705:U705),1,1)))+U676*U647","v":0},{"$f":"SUMPRODUCT($P647:V647,N(1-$P676:V676),N(OFFSET($P705:V705,0,MAX(COLUMN($P705:V705))-COLUMN($P705:V705),1,1)))+V676*V647","v":0},{"$f":"SUMPRODUCT($P647:W647,N(1-$P676:W676),N(OFFSET($P705:W705,0,MAX(COLUMN($P705:W705))-COLUMN($P705:W705),1,1)))+W676*W647","v":0},{"$f":"SUMPRODUCT($P647:X647,N(1-$P676:X676),N(OFFSET($P705:X705,0,MAX(COLUMN($P705:X705))-COLUMN($P705:X705),1,1)))+X676*X647","v":0},{"$f":"SUMPRODUCT($P647:Y647,N(1-$P676:Y676),N(OFFSET($P705:Y705,0,MAX(COLUMN($P705:Y705))-COLUMN($P705:Y705),1,1)))+Y676*Y647","v":0},{"$f":"SUMPRODUCT($P647:Z647,N(1-$P676:Z676),N(OFFSET($P705:Z705,0,MAX(COLUMN($P705:Z705))-COLUMN($P705:Z705),1,1)))+Z676*Z647","v":0},{"$f":"SUMPRODUCT($P647:AA647,N(1-$P676:AA676),N(OFFSET($P705:AA705,0,MAX(COLUMN($P705:AA705))-COLUMN($P705:AA705),1,1)))+AA676*AA647","v":0},{"$f":"SUMPRODUCT($P647:AB647,N(1-$P676:AB676),N(OFFSET($P705:AB705,0,MAX(COLUMN($P705:AB705))-COLUMN($P705:AB705),1,1)))+AB676*AB647","v":0},{"$f":"SUMPRODUCT($P647:AC647,N(1-$P676:AC676),N(OFFSET($P705:AC705,0,MAX(COLUMN($P705:AC705))-COLUMN($P705:AC705),1,1)))+AC676*AC647","v":0},{"$f":"SUMPRODUCT($P647:AD647,N(1-$P676:AD676),N(OFFSET($P705:AD705,0,MAX(COLUMN($P705:AD705))-COLUMN($P705:AD705),1,1)))+AD676*AD647","v":0},{"$f":"SUMPRODUCT($P647:AE647,N(1-$P676:AE676),N(OFFSET($P705:AE705,0,MAX(COLUMN($P705:AE705))-COLUMN($P705:AE705),1,1)))+AE676*AE647","v":0},{"$f":"SUMPRODUCT($P647:AF647,N(1-$P676:AF676),N(OFFSET($P705:AF705,0,MAX(COLUMN($P705:AF705))-COLUMN($P705:AF705),1,1)))+AF676*AF647","v":0},{"$f":"SUMPRODUCT($P647:AG647,N(1-$P676:AG676),N(OFFSET($P705:AG705,0,MAX(COLUMN($P705:AG705))-COLUMN($P705:AG705),1,1)))+AG676*AG647","v":0},{"$f":"SUMPRODUCT($P647:AH647,N(1-$P676:AH676),N(OFFSET($P705:AH705,0,MAX(COLUMN($P705:AH705))-COLUMN($P705:AH705),1,1)))+AH676*AH647","v":0},{"$f":"SUMPRODUCT($P647:AI647,N(1-$P676:AI676),N(OFFSET($P705:AI705,0,MAX(COLUMN($P705:AI705))-COLUMN($P705:AI705),1,1)))+AI676*AI647","v":0},{"$f":"SUMPRODUCT($P647:AJ647,N(1-$P676:AJ676),N(OFFSET($P705:AJ705,0,MAX(COLUMN($P705:AJ705))-COLUMN($P705:AJ705),1,1)))+AJ676*AJ647","v":0},{"$f":"SUMPRODUCT($P647:AK647,N(1-$P676:AK676),N(OFFSET($P705:AK705,0,MAX(COLUMN($P705:AK705))-COLUMN($P705:AK705),1,1)))+AK676*AK647","v":0},{"$f":"SUMPRODUCT($P647:AL647,N(1-$P676:AL676),N(OFFSET($P705:AL705,0,MAX(COLUMN($P705:AL705))-COLUMN($P705:AL705),1,1)))+AL676*AL647","v":0},{"$f":"SUMPRODUCT($P647:AM647,N(1-$P676:AM676),N(OFFSET($P705:AM705,0,MAX(COLUMN($P705:AM705))-COLUMN($P705:AM705),1,1)))+AM676*AM647","v":0},{"$f":"SUMPRODUCT($P647:AN647,N(1-$P676:AN676),N(OFFSET($P705:AN705,0,MAX(COLUMN($P705:AN705))-COLUMN($P705:AN705),1,1)))+AN676*AN647","v":0},{"$f":"SUMPRODUCT($P647:AO647,N(1-$P676:AO676),N(OFFSET($P705:AO705,0,MAX(COLUMN($P705:AO705))-COLUMN($P705:AO705),1,1)))+AO676*AO647","v":0},{"$f":"SUMPRODUCT($P647:AP647,N(1-$P676:AP676),N(OFFSET($P705:AP705,0,MAX(COLUMN($P705:AP705))-COLUMN($P705:AP705),1,1)))+AP676*AP647","v":0},{"$f":"SUMPRODUCT($P647:AQ647,N(1-$P676:AQ676),N(OFFSET($P705:AQ705,0,MAX(COLUMN($P705:AQ705))-COLUMN($P705:AQ705),1,1)))+AQ676*AQ647","v":0},{"$f":"SUMPRODUCT($P647:AR647,N(1-$P676:AR676),N(OFFSET($P705:AR705,0,MAX(COLUMN($P705:AR705))-COLUMN($P705:AR705),1,1)))+AR676*AR647","v":0},{"$f":"SUMPRODUCT($P647:AS647,N(1-$P676:AS676),N(OFFSET($P705:AS705,0,MAX(COLUMN($P705:AS705))-COLUMN($P705:AS705),1,1)))+AS676*AS647","v":0},{"$f":"SUMPRODUCT($P647:AT647,N(1-$P676:AT676),N(OFFSET($P705:AT705,0,MAX(COLUMN($P705:AT705))-COLUMN($P705:AT705),1,1)))+AT676*AT647","v":0},{"$f":"SUMPRODUCT($P647:AU647,N(1-$P676:AU676),N(OFFSET($P705:AU705,0,MAX(COLUMN($P705:AU705))-COLUMN($P705:AU705),1,1)))+AU676*AU647","v":0},{"$f":"SUMPRODUCT($P647:AV647,N(1-$P676:AV676),N(OFFSET($P705:AV705,0,MAX(COLUMN($P705:AV705))-COLUMN($P705:AV705),1,1)))+AV676*AV647","v":0},{"$f":"SUMPRODUCT($P647:AW647,N(1-$P676:AW676),N(OFFSET($P705:AW705,0,MAX(COLUMN($P705:AW705))-COLUMN($P705:AW705),1,1)))+AW676*AW647","v":0},{"$f":"SUMPRODUCT($P647:AX647,N(1-$P676:AX676),N(OFFSET($P705:AX705,0,MAX(COLUMN($P705:AX705))-COLUMN($P705:AX705),1,1)))+AX676*AX647","v":0},{"$f":"SUMPRODUCT($P647:AY647,N(1-$P676:AY676),N(OFFSET($P705:AY705,0,MAX(COLUMN($P705:AY705))-COLUMN($P705:AY705),1,1)))+AY676*AY647","v":0},{"$f":"SUMPRODUCT($P647:AZ647,N(1-$P676:AZ676),N(OFFSET($P705:AZ705,0,MAX(COLUMN($P705:AZ705))-COLUMN($P705:AZ705),1,1)))+AZ676*AZ647","v":0},{"$f":"SUMPRODUCT($P647:BA647,N(1-$P676:BA676),N(OFFSET($P705:BA705,0,MAX(COLUMN($P705:BA705))-COLUMN($P705:BA705),1,1)))+BA676*BA647","v":0},{"$f":"SUMPRODUCT($P647:BB647,N(1-$P676:BB676),N(OFFSET($P705:BB705,0,MAX(COLUMN($P705:BB705))-COLUMN($P705:BB705),1,1)))+BB676*BB647","v":0},{"$f":"SUMPRODUCT($P647:BC647,N(1-$P676:BC676),N(OFFSET($P705:BC705,0,MAX(COLUMN($P705:BC705))-COLUMN($P705:BC705),1,1)))+BC676*BC647","v":0},{"$f":"SUMPRODUCT($P647:BD647,N(1-$P676:BD676),N(OFFSET($P705:BD705,0,MAX(COLUMN($P705:BD705))-COLUMN($P705:BD705),1,1)))+BD676*BD647","v":0},{"$f":"SUMPRODUCT($P647:BE647,N(1-$P676:BE676),N(OFFSET($P705:BE705,0,MAX(COLUMN($P705:BE705))-COLUMN($P705:BE705),1,1)))+BE676*BE647","v":0},{"$f":"SUMPRODUCT($P647:BF647,N(1-$P676:BF676),N(OFFSET($P705:BF705,0,MAX(COLUMN($P705:BF705))-COLUMN($P705:BF705),1,1)))+BF676*BF647","v":0},{"$f":"SUMPRODUCT($P647:BG647,N(1-$P676:BG676),N(OFFSET($P705:BG705,0,MAX(COLUMN($P705:BG705))-COLUMN($P705:BG705),1,1)))+BG676*BG647","v":0},{"$f":"SUMPRODUCT($P647:BH647,N(1-$P676:BH676),N(OFFSET($P705:BH705,0,MAX(COLUMN($P705:BH705))-COLUMN($P705:BH705),1,1)))+BH676*BH647","v":0},{"$f":"SUMPRODUCT($P647:BI647,N(1-$P676:BI676),N(OFFSET($P705:BI705,0,MAX(COLUMN($P705:BI705))-COLUMN($P705:BI705),1,1)))+BI676*BI647","v":0},{"$f":"SUMPRODUCT($P647:BJ647,N(1-$P676:BJ676),N(OFFSET($P705:BJ705,0,MAX(COLUMN($P705:BJ705))-COLUMN($P705:BJ705),1,1)))+BJ676*BJ647","v":0},{"$f":"SUMPRODUCT($P647:BK647,N(1-$P676:BK676),N(OFFSET($P705:BK705,0,MAX(COLUMN($P705:BK705))-COLUMN($P705:BK705),1,1)))+BK676*BK647","v":0},{"$f":"SUMPRODUCT($P647:BL647,N(1-$P676:BL676),N(OFFSET($P705:BL705,0,MAX(COLUMN($P705:BL705))-COLUMN($P705:BL705),1,1)))+BL676*BL647","v":0},{"$f":"SUMPRODUCT($P647:BM647,N(1-$P676:BM676),N(OFFSET($P705:BM705,0,MAX(COLUMN($P705:BM705))-COLUMN($P705:BM705),1,1)))+BM676*BM647","v":0},{"$f":"SUMPRODUCT($P647:BN647,N(1-$P676:BN676),N(OFFSET($P705:BN705,0,MAX(COLUMN($P705:BN705))-COLUMN($P705:BN705),1,1)))+BN676*BN647","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P648:P648,N(1-$P677:P677),N(OFFSET($P706:P706,0,MAX(COLUMN($P706:P706))-COLUMN($P706:P706),1,1)))+P677*P648","v":0},{"$f":"SUMPRODUCT($P648:Q648,N(1-$P677:Q677),N(OFFSET($P706:Q706,0,MAX(COLUMN($P706:Q706))-COLUMN($P706:Q706),1,1)))+Q677*Q648","v":0},{"$f":"SUMPRODUCT($P648:R648,N(1-$P677:R677),N(OFFSET($P706:R706,0,MAX(COLUMN($P706:R706))-COLUMN($P706:R706),1,1)))+R677*R648","v":0},{"$f":"SUMPRODUCT($P648:S648,N(1-$P677:S677),N(OFFSET($P706:S706,0,MAX(COLUMN($P706:S706))-COLUMN($P706:S706),1,1)))+S677*S648","v":0},{"$f":"SUMPRODUCT($P648:T648,N(1-$P677:T677),N(OFFSET($P706:T706,0,MAX(COLUMN($P706:T706))-COLUMN($P706:T706),1,1)))+T677*T648","v":0},{"$f":"SUMPRODUCT($P648:U648,N(1-$P677:U677),N(OFFSET($P706:U706,0,MAX(COLUMN($P706:U706))-COLUMN($P706:U706),1,1)))+U677*U648","v":0},{"$f":"SUMPRODUCT($P648:V648,N(1-$P677:V677),N(OFFSET($P706:V706,0,MAX(COLUMN($P706:V706))-COLUMN($P706:V706),1,1)))+V677*V648","v":0},{"$f":"SUMPRODUCT($P648:W648,N(1-$P677:W677),N(OFFSET($P706:W706,0,MAX(COLUMN($P706:W706))-COLUMN($P706:W706),1,1)))+W677*W648","v":0},{"$f":"SUMPRODUCT($P648:X648,N(1-$P677:X677),N(OFFSET($P706:X706,0,MAX(COLUMN($P706:X706))-COLUMN($P706:X706),1,1)))+X677*X648","v":0},{"$f":"SUMPRODUCT($P648:Y648,N(1-$P677:Y677),N(OFFSET($P706:Y706,0,MAX(COLUMN($P706:Y706))-COLUMN($P706:Y706),1,1)))+Y677*Y648","v":0},{"$f":"SUMPRODUCT($P648:Z648,N(1-$P677:Z677),N(OFFSET($P706:Z706,0,MAX(COLUMN($P706:Z706))-COLUMN($P706:Z706),1,1)))+Z677*Z648","v":0},{"$f":"SUMPRODUCT($P648:AA648,N(1-$P677:AA677),N(OFFSET($P706:AA706,0,MAX(COLUMN($P706:AA706))-COLUMN($P706:AA706),1,1)))+AA677*AA648","v":0},{"$f":"SUMPRODUCT($P648:AB648,N(1-$P677:AB677),N(OFFSET($P706:AB706,0,MAX(COLUMN($P706:AB706))-COLUMN($P706:AB706),1,1)))+AB677*AB648","v":0},{"$f":"SUMPRODUCT($P648:AC648,N(1-$P677:AC677),N(OFFSET($P706:AC706,0,MAX(COLUMN($P706:AC706))-COLUMN($P706:AC706),1,1)))+AC677*AC648","v":0},{"$f":"SUMPRODUCT($P648:AD648,N(1-$P677:AD677),N(OFFSET($P706:AD706,0,MAX(COLUMN($P706:AD706))-COLUMN($P706:AD706),1,1)))+AD677*AD648","v":0},{"$f":"SUMPRODUCT($P648:AE648,N(1-$P677:AE677),N(OFFSET($P706:AE706,0,MAX(COLUMN($P706:AE706))-COLUMN($P706:AE706),1,1)))+AE677*AE648","v":0},{"$f":"SUMPRODUCT($P648:AF648,N(1-$P677:AF677),N(OFFSET($P706:AF706,0,MAX(COLUMN($P706:AF706))-COLUMN($P706:AF706),1,1)))+AF677*AF648","v":0},{"$f":"SUMPRODUCT($P648:AG648,N(1-$P677:AG677),N(OFFSET($P706:AG706,0,MAX(COLUMN($P706:AG706))-COLUMN($P706:AG706),1,1)))+AG677*AG648","v":0},{"$f":"SUMPRODUCT($P648:AH648,N(1-$P677:AH677),N(OFFSET($P706:AH706,0,MAX(COLUMN($P706:AH706))-COLUMN($P706:AH706),1,1)))+AH677*AH648","v":0},{"$f":"SUMPRODUCT($P648:AI648,N(1-$P677:AI677),N(OFFSET($P706:AI706,0,MAX(COLUMN($P706:AI706))-COLUMN($P706:AI706),1,1)))+AI677*AI648","v":0},{"$f":"SUMPRODUCT($P648:AJ648,N(1-$P677:AJ677),N(OFFSET($P706:AJ706,0,MAX(COLUMN($P706:AJ706))-COLUMN($P706:AJ706),1,1)))+AJ677*AJ648","v":0},{"$f":"SUMPRODUCT($P648:AK648,N(1-$P677:AK677),N(OFFSET($P706:AK706,0,MAX(COLUMN($P706:AK706))-COLUMN($P706:AK706),1,1)))+AK677*AK648","v":0},{"$f":"SUMPRODUCT($P648:AL648,N(1-$P677:AL677),N(OFFSET($P706:AL706,0,MAX(COLUMN($P706:AL706))-COLUMN($P706:AL706),1,1)))+AL677*AL648","v":0},{"$f":"SUMPRODUCT($P648:AM648,N(1-$P677:AM677),N(OFFSET($P706:AM706,0,MAX(COLUMN($P706:AM706))-COLUMN($P706:AM706),1,1)))+AM677*AM648","v":0},{"$f":"SUMPRODUCT($P648:AN648,N(1-$P677:AN677),N(OFFSET($P706:AN706,0,MAX(COLUMN($P706:AN706))-COLUMN($P706:AN706),1,1)))+AN677*AN648","v":0},{"$f":"SUMPRODUCT($P648:AO648,N(1-$P677:AO677),N(OFFSET($P706:AO706,0,MAX(COLUMN($P706:AO706))-COLUMN($P706:AO706),1,1)))+AO677*AO648","v":0},{"$f":"SUMPRODUCT($P648:AP648,N(1-$P677:AP677),N(OFFSET($P706:AP706,0,MAX(COLUMN($P706:AP706))-COLUMN($P706:AP706),1,1)))+AP677*AP648","v":0},{"$f":"SUMPRODUCT($P648:AQ648,N(1-$P677:AQ677),N(OFFSET($P706:AQ706,0,MAX(COLUMN($P706:AQ706))-COLUMN($P706:AQ706),1,1)))+AQ677*AQ648","v":0},{"$f":"SUMPRODUCT($P648:AR648,N(1-$P677:AR677),N(OFFSET($P706:AR706,0,MAX(COLUMN($P706:AR706))-COLUMN($P706:AR706),1,1)))+AR677*AR648","v":0},{"$f":"SUMPRODUCT($P648:AS648,N(1-$P677:AS677),N(OFFSET($P706:AS706,0,MAX(COLUMN($P706:AS706))-COLUMN($P706:AS706),1,1)))+AS677*AS648","v":0},{"$f":"SUMPRODUCT($P648:AT648,N(1-$P677:AT677),N(OFFSET($P706:AT706,0,MAX(COLUMN($P706:AT706))-COLUMN($P706:AT706),1,1)))+AT677*AT648","v":0},{"$f":"SUMPRODUCT($P648:AU648,N(1-$P677:AU677),N(OFFSET($P706:AU706,0,MAX(COLUMN($P706:AU706))-COLUMN($P706:AU706),1,1)))+AU677*AU648","v":0},{"$f":"SUMPRODUCT($P648:AV648,N(1-$P677:AV677),N(OFFSET($P706:AV706,0,MAX(COLUMN($P706:AV706))-COLUMN($P706:AV706),1,1)))+AV677*AV648","v":0},{"$f":"SUMPRODUCT($P648:AW648,N(1-$P677:AW677),N(OFFSET($P706:AW706,0,MAX(COLUMN($P706:AW706))-COLUMN($P706:AW706),1,1)))+AW677*AW648","v":0},{"$f":"SUMPRODUCT($P648:AX648,N(1-$P677:AX677),N(OFFSET($P706:AX706,0,MAX(COLUMN($P706:AX706))-COLUMN($P706:AX706),1,1)))+AX677*AX648","v":0},{"$f":"SUMPRODUCT($P648:AY648,N(1-$P677:AY677),N(OFFSET($P706:AY706,0,MAX(COLUMN($P706:AY706))-COLUMN($P706:AY706),1,1)))+AY677*AY648","v":0},{"$f":"SUMPRODUCT($P648:AZ648,N(1-$P677:AZ677),N(OFFSET($P706:AZ706,0,MAX(COLUMN($P706:AZ706))-COLUMN($P706:AZ706),1,1)))+AZ677*AZ648","v":0},{"$f":"SUMPRODUCT($P648:BA648,N(1-$P677:BA677),N(OFFSET($P706:BA706,0,MAX(COLUMN($P706:BA706))-COLUMN($P706:BA706),1,1)))+BA677*BA648","v":0},{"$f":"SUMPRODUCT($P648:BB648,N(1-$P677:BB677),N(OFFSET($P706:BB706,0,MAX(COLUMN($P706:BB706))-COLUMN($P706:BB706),1,1)))+BB677*BB648","v":0},{"$f":"SUMPRODUCT($P648:BC648,N(1-$P677:BC677),N(OFFSET($P706:BC706,0,MAX(COLUMN($P706:BC706))-COLUMN($P706:BC706),1,1)))+BC677*BC648","v":0},{"$f":"SUMPRODUCT($P648:BD648,N(1-$P677:BD677),N(OFFSET($P706:BD706,0,MAX(COLUMN($P706:BD706))-COLUMN($P706:BD706),1,1)))+BD677*BD648","v":0},{"$f":"SUMPRODUCT($P648:BE648,N(1-$P677:BE677),N(OFFSET($P706:BE706,0,MAX(COLUMN($P706:BE706))-COLUMN($P706:BE706),1,1)))+BE677*BE648","v":0},{"$f":"SUMPRODUCT($P648:BF648,N(1-$P677:BF677),N(OFFSET($P706:BF706,0,MAX(COLUMN($P706:BF706))-COLUMN($P706:BF706),1,1)))+BF677*BF648","v":0},{"$f":"SUMPRODUCT($P648:BG648,N(1-$P677:BG677),N(OFFSET($P706:BG706,0,MAX(COLUMN($P706:BG706))-COLUMN($P706:BG706),1,1)))+BG677*BG648","v":0},{"$f":"SUMPRODUCT($P648:BH648,N(1-$P677:BH677),N(OFFSET($P706:BH706,0,MAX(COLUMN($P706:BH706))-COLUMN($P706:BH706),1,1)))+BH677*BH648","v":0},{"$f":"SUMPRODUCT($P648:BI648,N(1-$P677:BI677),N(OFFSET($P706:BI706,0,MAX(COLUMN($P706:BI706))-COLUMN($P706:BI706),1,1)))+BI677*BI648","v":0},{"$f":"SUMPRODUCT($P648:BJ648,N(1-$P677:BJ677),N(OFFSET($P706:BJ706,0,MAX(COLUMN($P706:BJ706))-COLUMN($P706:BJ706),1,1)))+BJ677*BJ648","v":0},{"$f":"SUMPRODUCT($P648:BK648,N(1-$P677:BK677),N(OFFSET($P706:BK706,0,MAX(COLUMN($P706:BK706))-COLUMN($P706:BK706),1,1)))+BK677*BK648","v":0},{"$f":"SUMPRODUCT($P648:BL648,N(1-$P677:BL677),N(OFFSET($P706:BL706,0,MAX(COLUMN($P706:BL706))-COLUMN($P706:BL706),1,1)))+BL677*BL648","v":0},{"$f":"SUMPRODUCT($P648:BM648,N(1-$P677:BM677),N(OFFSET($P706:BM706,0,MAX(COLUMN($P706:BM706))-COLUMN($P706:BM706),1,1)))+BM677*BM648","v":0},{"$f":"SUMPRODUCT($P648:BN648,N(1-$P677:BN677),N(OFFSET($P706:BN706,0,MAX(COLUMN($P706:BN706))-COLUMN($P706:BN706),1,1)))+BN677*BN648","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P649:P649,N(1-$P678:P678),N(OFFSET($P707:P707,0,MAX(COLUMN($P707:P707))-COLUMN($P707:P707),1,1)))+P678*P649","v":0},{"$f":"SUMPRODUCT($P649:Q649,N(1-$P678:Q678),N(OFFSET($P707:Q707,0,MAX(COLUMN($P707:Q707))-COLUMN($P707:Q707),1,1)))+Q678*Q649","v":0},{"$f":"SUMPRODUCT($P649:R649,N(1-$P678:R678),N(OFFSET($P707:R707,0,MAX(COLUMN($P707:R707))-COLUMN($P707:R707),1,1)))+R678*R649","v":0},{"$f":"SUMPRODUCT($P649:S649,N(1-$P678:S678),N(OFFSET($P707:S707,0,MAX(COLUMN($P707:S707))-COLUMN($P707:S707),1,1)))+S678*S649","v":0},{"$f":"SUMPRODUCT($P649:T649,N(1-$P678:T678),N(OFFSET($P707:T707,0,MAX(COLUMN($P707:T707))-COLUMN($P707:T707),1,1)))+T678*T649","v":0},{"$f":"SUMPRODUCT($P649:U649,N(1-$P678:U678),N(OFFSET($P707:U707,0,MAX(COLUMN($P707:U707))-COLUMN($P707:U707),1,1)))+U678*U649","v":0},{"$f":"SUMPRODUCT($P649:V649,N(1-$P678:V678),N(OFFSET($P707:V707,0,MAX(COLUMN($P707:V707))-COLUMN($P707:V707),1,1)))+V678*V649","v":0},{"$f":"SUMPRODUCT($P649:W649,N(1-$P678:W678),N(OFFSET($P707:W707,0,MAX(COLUMN($P707:W707))-COLUMN($P707:W707),1,1)))+W678*W649","v":0},{"$f":"SUMPRODUCT($P649:X649,N(1-$P678:X678),N(OFFSET($P707:X707,0,MAX(COLUMN($P707:X707))-COLUMN($P707:X707),1,1)))+X678*X649","v":0},{"$f":"SUMPRODUCT($P649:Y649,N(1-$P678:Y678),N(OFFSET($P707:Y707,0,MAX(COLUMN($P707:Y707))-COLUMN($P707:Y707),1,1)))+Y678*Y649","v":0},{"$f":"SUMPRODUCT($P649:Z649,N(1-$P678:Z678),N(OFFSET($P707:Z707,0,MAX(COLUMN($P707:Z707))-COLUMN($P707:Z707),1,1)))+Z678*Z649","v":0},{"$f":"SUMPRODUCT($P649:AA649,N(1-$P678:AA678),N(OFFSET($P707:AA707,0,MAX(COLUMN($P707:AA707))-COLUMN($P707:AA707),1,1)))+AA678*AA649","v":0},{"$f":"SUMPRODUCT($P649:AB649,N(1-$P678:AB678),N(OFFSET($P707:AB707,0,MAX(COLUMN($P707:AB707))-COLUMN($P707:AB707),1,1)))+AB678*AB649","v":0},{"$f":"SUMPRODUCT($P649:AC649,N(1-$P678:AC678),N(OFFSET($P707:AC707,0,MAX(COLUMN($P707:AC707))-COLUMN($P707:AC707),1,1)))+AC678*AC649","v":0},{"$f":"SUMPRODUCT($P649:AD649,N(1-$P678:AD678),N(OFFSET($P707:AD707,0,MAX(COLUMN($P707:AD707))-COLUMN($P707:AD707),1,1)))+AD678*AD649","v":0},{"$f":"SUMPRODUCT($P649:AE649,N(1-$P678:AE678),N(OFFSET($P707:AE707,0,MAX(COLUMN($P707:AE707))-COLUMN($P707:AE707),1,1)))+AE678*AE649","v":0},{"$f":"SUMPRODUCT($P649:AF649,N(1-$P678:AF678),N(OFFSET($P707:AF707,0,MAX(COLUMN($P707:AF707))-COLUMN($P707:AF707),1,1)))+AF678*AF649","v":0},{"$f":"SUMPRODUCT($P649:AG649,N(1-$P678:AG678),N(OFFSET($P707:AG707,0,MAX(COLUMN($P707:AG707))-COLUMN($P707:AG707),1,1)))+AG678*AG649","v":0},{"$f":"SUMPRODUCT($P649:AH649,N(1-$P678:AH678),N(OFFSET($P707:AH707,0,MAX(COLUMN($P707:AH707))-COLUMN($P707:AH707),1,1)))+AH678*AH649","v":0},{"$f":"SUMPRODUCT($P649:AI649,N(1-$P678:AI678),N(OFFSET($P707:AI707,0,MAX(COLUMN($P707:AI707))-COLUMN($P707:AI707),1,1)))+AI678*AI649","v":0},{"$f":"SUMPRODUCT($P649:AJ649,N(1-$P678:AJ678),N(OFFSET($P707:AJ707,0,MAX(COLUMN($P707:AJ707))-COLUMN($P707:AJ707),1,1)))+AJ678*AJ649","v":0},{"$f":"SUMPRODUCT($P649:AK649,N(1-$P678:AK678),N(OFFSET($P707:AK707,0,MAX(COLUMN($P707:AK707))-COLUMN($P707:AK707),1,1)))+AK678*AK649","v":0},{"$f":"SUMPRODUCT($P649:AL649,N(1-$P678:AL678),N(OFFSET($P707:AL707,0,MAX(COLUMN($P707:AL707))-COLUMN($P707:AL707),1,1)))+AL678*AL649","v":0},{"$f":"SUMPRODUCT($P649:AM649,N(1-$P678:AM678),N(OFFSET($P707:AM707,0,MAX(COLUMN($P707:AM707))-COLUMN($P707:AM707),1,1)))+AM678*AM649","v":0},{"$f":"SUMPRODUCT($P649:AN649,N(1-$P678:AN678),N(OFFSET($P707:AN707,0,MAX(COLUMN($P707:AN707))-COLUMN($P707:AN707),1,1)))+AN678*AN649","v":0},{"$f":"SUMPRODUCT($P649:AO649,N(1-$P678:AO678),N(OFFSET($P707:AO707,0,MAX(COLUMN($P707:AO707))-COLUMN($P707:AO707),1,1)))+AO678*AO649","v":0},{"$f":"SUMPRODUCT($P649:AP649,N(1-$P678:AP678),N(OFFSET($P707:AP707,0,MAX(COLUMN($P707:AP707))-COLUMN($P707:AP707),1,1)))+AP678*AP649","v":0},{"$f":"SUMPRODUCT($P649:AQ649,N(1-$P678:AQ678),N(OFFSET($P707:AQ707,0,MAX(COLUMN($P707:AQ707))-COLUMN($P707:AQ707),1,1)))+AQ678*AQ649","v":0},{"$f":"SUMPRODUCT($P649:AR649,N(1-$P678:AR678),N(OFFSET($P707:AR707,0,MAX(COLUMN($P707:AR707))-COLUMN($P707:AR707),1,1)))+AR678*AR649","v":0},{"$f":"SUMPRODUCT($P649:AS649,N(1-$P678:AS678),N(OFFSET($P707:AS707,0,MAX(COLUMN($P707:AS707))-COLUMN($P707:AS707),1,1)))+AS678*AS649","v":0},{"$f":"SUMPRODUCT($P649:AT649,N(1-$P678:AT678),N(OFFSET($P707:AT707,0,MAX(COLUMN($P707:AT707))-COLUMN($P707:AT707),1,1)))+AT678*AT649","v":0},{"$f":"SUMPRODUCT($P649:AU649,N(1-$P678:AU678),N(OFFSET($P707:AU707,0,MAX(COLUMN($P707:AU707))-COLUMN($P707:AU707),1,1)))+AU678*AU649","v":0},{"$f":"SUMPRODUCT($P649:AV649,N(1-$P678:AV678),N(OFFSET($P707:AV707,0,MAX(COLUMN($P707:AV707))-COLUMN($P707:AV707),1,1)))+AV678*AV649","v":0},{"$f":"SUMPRODUCT($P649:AW649,N(1-$P678:AW678),N(OFFSET($P707:AW707,0,MAX(COLUMN($P707:AW707))-COLUMN($P707:AW707),1,1)))+AW678*AW649","v":0},{"$f":"SUMPRODUCT($P649:AX649,N(1-$P678:AX678),N(OFFSET($P707:AX707,0,MAX(COLUMN($P707:AX707))-COLUMN($P707:AX707),1,1)))+AX678*AX649","v":0},{"$f":"SUMPRODUCT($P649:AY649,N(1-$P678:AY678),N(OFFSET($P707:AY707,0,MAX(COLUMN($P707:AY707))-COLUMN($P707:AY707),1,1)))+AY678*AY649","v":0},{"$f":"SUMPRODUCT($P649:AZ649,N(1-$P678:AZ678),N(OFFSET($P707:AZ707,0,MAX(COLUMN($P707:AZ707))-COLUMN($P707:AZ707),1,1)))+AZ678*AZ649","v":0},{"$f":"SUMPRODUCT($P649:BA649,N(1-$P678:BA678),N(OFFSET($P707:BA707,0,MAX(COLUMN($P707:BA707))-COLUMN($P707:BA707),1,1)))+BA678*BA649","v":0},{"$f":"SUMPRODUCT($P649:BB649,N(1-$P678:BB678),N(OFFSET($P707:BB707,0,MAX(COLUMN($P707:BB707))-COLUMN($P707:BB707),1,1)))+BB678*BB649","v":0},{"$f":"SUMPRODUCT($P649:BC649,N(1-$P678:BC678),N(OFFSET($P707:BC707,0,MAX(COLUMN($P707:BC707))-COLUMN($P707:BC707),1,1)))+BC678*BC649","v":0},{"$f":"SUMPRODUCT($P649:BD649,N(1-$P678:BD678),N(OFFSET($P707:BD707,0,MAX(COLUMN($P707:BD707))-COLUMN($P707:BD707),1,1)))+BD678*BD649","v":0},{"$f":"SUMPRODUCT($P649:BE649,N(1-$P678:BE678),N(OFFSET($P707:BE707,0,MAX(COLUMN($P707:BE707))-COLUMN($P707:BE707),1,1)))+BE678*BE649","v":0},{"$f":"SUMPRODUCT($P649:BF649,N(1-$P678:BF678),N(OFFSET($P707:BF707,0,MAX(COLUMN($P707:BF707))-COLUMN($P707:BF707),1,1)))+BF678*BF649","v":0},{"$f":"SUMPRODUCT($P649:BG649,N(1-$P678:BG678),N(OFFSET($P707:BG707,0,MAX(COLUMN($P707:BG707))-COLUMN($P707:BG707),1,1)))+BG678*BG649","v":0},{"$f":"SUMPRODUCT($P649:BH649,N(1-$P678:BH678),N(OFFSET($P707:BH707,0,MAX(COLUMN($P707:BH707))-COLUMN($P707:BH707),1,1)))+BH678*BH649","v":0},{"$f":"SUMPRODUCT($P649:BI649,N(1-$P678:BI678),N(OFFSET($P707:BI707,0,MAX(COLUMN($P707:BI707))-COLUMN($P707:BI707),1,1)))+BI678*BI649","v":0},{"$f":"SUMPRODUCT($P649:BJ649,N(1-$P678:BJ678),N(OFFSET($P707:BJ707,0,MAX(COLUMN($P707:BJ707))-COLUMN($P707:BJ707),1,1)))+BJ678*BJ649","v":0},{"$f":"SUMPRODUCT($P649:BK649,N(1-$P678:BK678),N(OFFSET($P707:BK707,0,MAX(COLUMN($P707:BK707))-COLUMN($P707:BK707),1,1)))+BK678*BK649","v":0},{"$f":"SUMPRODUCT($P649:BL649,N(1-$P678:BL678),N(OFFSET($P707:BL707,0,MAX(COLUMN($P707:BL707))-COLUMN($P707:BL707),1,1)))+BL678*BL649","v":0},{"$f":"SUMPRODUCT($P649:BM649,N(1-$P678:BM678),N(OFFSET($P707:BM707,0,MAX(COLUMN($P707:BM707))-COLUMN($P707:BM707),1,1)))+BM678*BM649","v":0},{"$f":"SUMPRODUCT($P649:BN649,N(1-$P678:BN678),N(OFFSET($P707:BN707,0,MAX(COLUMN($P707:BN707))-COLUMN($P707:BN707),1,1)))+BN678*BN649","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,6011.6984286577954,7247.9096889683215,null,null,null,{"$f":"SUMPRODUCT($P650:P650,N(1-$P679:P679),N(OFFSET($P708:P708,0,MAX(COLUMN($P708:P708))-COLUMN($P708:P708),1,1)))+P679*P650","v":1024.7382695286515},{"$f":"SUMPRODUCT($P650:Q650,N(1-$P679:Q679),N(OFFSET($P708:Q708,0,MAX(COLUMN($P708:Q708))-COLUMN($P708:Q708),1,1)))+Q679*Q650","v":2064.4248995108551},{"$f":"SUMPRODUCT($P650:R650,N(1-$P679:R679),N(OFFSET($P708:R708,0,MAX(COLUMN($P708:R708))-COLUMN($P708:R708),1,1)))+R679*R650","v":1663.4986079715256},{"$f":"SUMPRODUCT($P650:S650,N(1-$P679:S679),N(OFFSET($P708:S708,0,MAX(COLUMN($P708:S708))-COLUMN($P708:S708),1,1)))+S679*S650","v":998.09916478291541},{"$f":"SUMPRODUCT($P650:T650,N(1-$P679:T679),N(OFFSET($P708:T708,0,MAX(COLUMN($P708:T708))-COLUMN($P708:T708),1,1)))+T679*T650","v":834.95919616915057},{"$f":"SUMPRODUCT($P650:U650,N(1-$P679:U679),N(OFFSET($P708:U708,0,MAX(COLUMN($P708:U708))-COLUMN($P708:U708),1,1)))+U679*U650","v":539.8345745448994},{"$f":"SUMPRODUCT($P650:V650,N(1-$P679:V679),N(OFFSET($P708:V708,0,MAX(COLUMN($P708:V708))-COLUMN($P708:V708),1,1)))+V679*V650","v":122.35497646032384},{"$f":"SUMPRODUCT($P650:W650,N(1-$P679:W679),N(OFFSET($P708:W708,0,MAX(COLUMN($P708:W708))-COLUMN($P708:W708),1,1)))+W679*W650","v":0},{"$f":"SUMPRODUCT($P650:X650,N(1-$P679:X679),N(OFFSET($P708:X708,0,MAX(COLUMN($P708:X708))-COLUMN($P708:X708),1,1)))+X679*X650","v":0},{"$f":"SUMPRODUCT($P650:Y650,N(1-$P679:Y679),N(OFFSET($P708:Y708,0,MAX(COLUMN($P708:Y708))-COLUMN($P708:Y708),1,1)))+Y679*Y650","v":0},{"$f":"SUMPRODUCT($P650:Z650,N(1-$P679:Z679),N(OFFSET($P708:Z708,0,MAX(COLUMN($P708:Z708))-COLUMN($P708:Z708),1,1)))+Z679*Z650","v":0},{"$f":"SUMPRODUCT($P650:AA650,N(1-$P679:AA679),N(OFFSET($P708:AA708,0,MAX(COLUMN($P708:AA708))-COLUMN($P708:AA708),1,1)))+AA679*AA650","v":0},{"$f":"SUMPRODUCT($P650:AB650,N(1-$P679:AB679),N(OFFSET($P708:AB708,0,MAX(COLUMN($P708:AB708))-COLUMN($P708:AB708),1,1)))+AB679*AB650","v":0},{"$f":"SUMPRODUCT($P650:AC650,N(1-$P679:AC679),N(OFFSET($P708:AC708,0,MAX(COLUMN($P708:AC708))-COLUMN($P708:AC708),1,1)))+AC679*AC650","v":0},{"$f":"SUMPRODUCT($P650:AD650,N(1-$P679:AD679),N(OFFSET($P708:AD708,0,MAX(COLUMN($P708:AD708))-COLUMN($P708:AD708),1,1)))+AD679*AD650","v":0},{"$f":"SUMPRODUCT($P650:AE650,N(1-$P679:AE679),N(OFFSET($P708:AE708,0,MAX(COLUMN($P708:AE708))-COLUMN($P708:AE708),1,1)))+AE679*AE650","v":0},{"$f":"SUMPRODUCT($P650:AF650,N(1-$P679:AF679),N(OFFSET($P708:AF708,0,MAX(COLUMN($P708:AF708))-COLUMN($P708:AF708),1,1)))+AF679*AF650","v":0},{"$f":"SUMPRODUCT($P650:AG650,N(1-$P679:AG679),N(OFFSET($P708:AG708,0,MAX(COLUMN($P708:AG708))-COLUMN($P708:AG708),1,1)))+AG679*AG650","v":0},{"$f":"SUMPRODUCT($P650:AH650,N(1-$P679:AH679),N(OFFSET($P708:AH708,0,MAX(COLUMN($P708:AH708))-COLUMN($P708:AH708),1,1)))+AH679*AH650","v":0},{"$f":"SUMPRODUCT($P650:AI650,N(1-$P679:AI679),N(OFFSET($P708:AI708,0,MAX(COLUMN($P708:AI708))-COLUMN($P708:AI708),1,1)))+AI679*AI650","v":0},{"$f":"SUMPRODUCT($P650:AJ650,N(1-$P679:AJ679),N(OFFSET($P708:AJ708,0,MAX(COLUMN($P708:AJ708))-COLUMN($P708:AJ708),1,1)))+AJ679*AJ650","v":0},{"$f":"SUMPRODUCT($P650:AK650,N(1-$P679:AK679),N(OFFSET($P708:AK708,0,MAX(COLUMN($P708:AK708))-COLUMN($P708:AK708),1,1)))+AK679*AK650","v":0},{"$f":"SUMPRODUCT($P650:AL650,N(1-$P679:AL679),N(OFFSET($P708:AL708,0,MAX(COLUMN($P708:AL708))-COLUMN($P708:AL708),1,1)))+AL679*AL650","v":0},{"$f":"SUMPRODUCT($P650:AM650,N(1-$P679:AM679),N(OFFSET($P708:AM708,0,MAX(COLUMN($P708:AM708))-COLUMN($P708:AM708),1,1)))+AM679*AM650","v":0},{"$f":"SUMPRODUCT($P650:AN650,N(1-$P679:AN679),N(OFFSET($P708:AN708,0,MAX(COLUMN($P708:AN708))-COLUMN($P708:AN708),1,1)))+AN679*AN650","v":0},{"$f":"SUMPRODUCT($P650:AO650,N(1-$P679:AO679),N(OFFSET($P708:AO708,0,MAX(COLUMN($P708:AO708))-COLUMN($P708:AO708),1,1)))+AO679*AO650","v":0},{"$f":"SUMPRODUCT($P650:AP650,N(1-$P679:AP679),N(OFFSET($P708:AP708,0,MAX(COLUMN($P708:AP708))-COLUMN($P708:AP708),1,1)))+AP679*AP650","v":0},{"$f":"SUMPRODUCT($P650:AQ650,N(1-$P679:AQ679),N(OFFSET($P708:AQ708,0,MAX(COLUMN($P708:AQ708))-COLUMN($P708:AQ708),1,1)))+AQ679*AQ650","v":0},{"$f":"SUMPRODUCT($P650:AR650,N(1-$P679:AR679),N(OFFSET($P708:AR708,0,MAX(COLUMN($P708:AR708))-COLUMN($P708:AR708),1,1)))+AR679*AR650","v":0},{"$f":"SUMPRODUCT($P650:AS650,N(1-$P679:AS679),N(OFFSET($P708:AS708,0,MAX(COLUMN($P708:AS708))-COLUMN($P708:AS708),1,1)))+AS679*AS650","v":0},{"$f":"SUMPRODUCT($P650:AT650,N(1-$P679:AT679),N(OFFSET($P708:AT708,0,MAX(COLUMN($P708:AT708))-COLUMN($P708:AT708),1,1)))+AT679*AT650","v":0},{"$f":"SUMPRODUCT($P650:AU650,N(1-$P679:AU679),N(OFFSET($P708:AU708,0,MAX(COLUMN($P708:AU708))-COLUMN($P708:AU708),1,1)))+AU679*AU650","v":0},{"$f":"SUMPRODUCT($P650:AV650,N(1-$P679:AV679),N(OFFSET($P708:AV708,0,MAX(COLUMN($P708:AV708))-COLUMN($P708:AV708),1,1)))+AV679*AV650","v":0},{"$f":"SUMPRODUCT($P650:AW650,N(1-$P679:AW679),N(OFFSET($P708:AW708,0,MAX(COLUMN($P708:AW708))-COLUMN($P708:AW708),1,1)))+AW679*AW650","v":0},{"$f":"SUMPRODUCT($P650:AX650,N(1-$P679:AX679),N(OFFSET($P708:AX708,0,MAX(COLUMN($P708:AX708))-COLUMN($P708:AX708),1,1)))+AX679*AX650","v":0},{"$f":"SUMPRODUCT($P650:AY650,N(1-$P679:AY679),N(OFFSET($P708:AY708,0,MAX(COLUMN($P708:AY708))-COLUMN($P708:AY708),1,1)))+AY679*AY650","v":0},{"$f":"SUMPRODUCT($P650:AZ650,N(1-$P679:AZ679),N(OFFSET($P708:AZ708,0,MAX(COLUMN($P708:AZ708))-COLUMN($P708:AZ708),1,1)))+AZ679*AZ650","v":0},{"$f":"SUMPRODUCT($P650:BA650,N(1-$P679:BA679),N(OFFSET($P708:BA708,0,MAX(COLUMN($P708:BA708))-COLUMN($P708:BA708),1,1)))+BA679*BA650","v":0},{"$f":"SUMPRODUCT($P650:BB650,N(1-$P679:BB679),N(OFFSET($P708:BB708,0,MAX(COLUMN($P708:BB708))-COLUMN($P708:BB708),1,1)))+BB679*BB650","v":0},{"$f":"SUMPRODUCT($P650:BC650,N(1-$P679:BC679),N(OFFSET($P708:BC708,0,MAX(COLUMN($P708:BC708))-COLUMN($P708:BC708),1,1)))+BC679*BC650","v":0},{"$f":"SUMPRODUCT($P650:BD650,N(1-$P679:BD679),N(OFFSET($P708:BD708,0,MAX(COLUMN($P708:BD708))-COLUMN($P708:BD708),1,1)))+BD679*BD650","v":0},{"$f":"SUMPRODUCT($P650:BE650,N(1-$P679:BE679),N(OFFSET($P708:BE708,0,MAX(COLUMN($P708:BE708))-COLUMN($P708:BE708),1,1)))+BE679*BE650","v":0},{"$f":"SUMPRODUCT($P650:BF650,N(1-$P679:BF679),N(OFFSET($P708:BF708,0,MAX(COLUMN($P708:BF708))-COLUMN($P708:BF708),1,1)))+BF679*BF650","v":0},{"$f":"SUMPRODUCT($P650:BG650,N(1-$P679:BG679),N(OFFSET($P708:BG708,0,MAX(COLUMN($P708:BG708))-COLUMN($P708:BG708),1,1)))+BG679*BG650","v":0},{"$f":"SUMPRODUCT($P650:BH650,N(1-$P679:BH679),N(OFFSET($P708:BH708,0,MAX(COLUMN($P708:BH708))-COLUMN($P708:BH708),1,1)))+BH679*BH650","v":0},{"$f":"SUMPRODUCT($P650:BI650,N(1-$P679:BI679),N(OFFSET($P708:BI708,0,MAX(COLUMN($P708:BI708))-COLUMN($P708:BI708),1,1)))+BI679*BI650","v":0},{"$f":"SUMPRODUCT($P650:BJ650,N(1-$P679:BJ679),N(OFFSET($P708:BJ708,0,MAX(COLUMN($P708:BJ708))-COLUMN($P708:BJ708),1,1)))+BJ679*BJ650","v":0},{"$f":"SUMPRODUCT($P650:BK650,N(1-$P679:BK679),N(OFFSET($P708:BK708,0,MAX(COLUMN($P708:BK708))-COLUMN($P708:BK708),1,1)))+BK679*BK650","v":0},{"$f":"SUMPRODUCT($P650:BL650,N(1-$P679:BL679),N(OFFSET($P708:BL708,0,MAX(COLUMN($P708:BL708))-COLUMN($P708:BL708),1,1)))+BL679*BL650","v":0},{"$f":"SUMPRODUCT($P650:BM650,N(1-$P679:BM679),N(OFFSET($P708:BM708,0,MAX(COLUMN($P708:BM708))-COLUMN($P708:BM708),1,1)))+BM679*BM650","v":0},{"$f":"SUMPRODUCT($P650:BN650,N(1-$P679:BN679),N(OFFSET($P708:BN708,0,MAX(COLUMN($P708:BN708))-COLUMN($P708:BN708),1,1)))+BN679*BN650","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P651:P651,N(1-$P680:P680),N(OFFSET($P709:P709,0,MAX(COLUMN($P709:P709))-COLUMN($P709:P709),1,1)))+P680*P651","v":0},{"$f":"SUMPRODUCT($P651:Q651,N(1-$P680:Q680),N(OFFSET($P709:Q709,0,MAX(COLUMN($P709:Q709))-COLUMN($P709:Q709),1,1)))+Q680*Q651","v":0},{"$f":"SUMPRODUCT($P651:R651,N(1-$P680:R680),N(OFFSET($P709:R709,0,MAX(COLUMN($P709:R709))-COLUMN($P709:R709),1,1)))+R680*R651","v":0},{"$f":"SUMPRODUCT($P651:S651,N(1-$P680:S680),N(OFFSET($P709:S709,0,MAX(COLUMN($P709:S709))-COLUMN($P709:S709),1,1)))+S680*S651","v":0},{"$f":"SUMPRODUCT($P651:T651,N(1-$P680:T680),N(OFFSET($P709:T709,0,MAX(COLUMN($P709:T709))-COLUMN($P709:T709),1,1)))+T680*T651","v":0},{"$f":"SUMPRODUCT($P651:U651,N(1-$P680:U680),N(OFFSET($P709:U709,0,MAX(COLUMN($P709:U709))-COLUMN($P709:U709),1,1)))+U680*U651","v":0},{"$f":"SUMPRODUCT($P651:V651,N(1-$P680:V680),N(OFFSET($P709:V709,0,MAX(COLUMN($P709:V709))-COLUMN($P709:V709),1,1)))+V680*V651","v":0},{"$f":"SUMPRODUCT($P651:W651,N(1-$P680:W680),N(OFFSET($P709:W709,0,MAX(COLUMN($P709:W709))-COLUMN($P709:W709),1,1)))+W680*W651","v":0},{"$f":"SUMPRODUCT($P651:X651,N(1-$P680:X680),N(OFFSET($P709:X709,0,MAX(COLUMN($P709:X709))-COLUMN($P709:X709),1,1)))+X680*X651","v":0},{"$f":"SUMPRODUCT($P651:Y651,N(1-$P680:Y680),N(OFFSET($P709:Y709,0,MAX(COLUMN($P709:Y709))-COLUMN($P709:Y709),1,1)))+Y680*Y651","v":0},{"$f":"SUMPRODUCT($P651:Z651,N(1-$P680:Z680),N(OFFSET($P709:Z709,0,MAX(COLUMN($P709:Z709))-COLUMN($P709:Z709),1,1)))+Z680*Z651","v":0},{"$f":"SUMPRODUCT($P651:AA651,N(1-$P680:AA680),N(OFFSET($P709:AA709,0,MAX(COLUMN($P709:AA709))-COLUMN($P709:AA709),1,1)))+AA680*AA651","v":0},{"$f":"SUMPRODUCT($P651:AB651,N(1-$P680:AB680),N(OFFSET($P709:AB709,0,MAX(COLUMN($P709:AB709))-COLUMN($P709:AB709),1,1)))+AB680*AB651","v":0},{"$f":"SUMPRODUCT($P651:AC651,N(1-$P680:AC680),N(OFFSET($P709:AC709,0,MAX(COLUMN($P709:AC709))-COLUMN($P709:AC709),1,1)))+AC680*AC651","v":0},{"$f":"SUMPRODUCT($P651:AD651,N(1-$P680:AD680),N(OFFSET($P709:AD709,0,MAX(COLUMN($P709:AD709))-COLUMN($P709:AD709),1,1)))+AD680*AD651","v":0},{"$f":"SUMPRODUCT($P651:AE651,N(1-$P680:AE680),N(OFFSET($P709:AE709,0,MAX(COLUMN($P709:AE709))-COLUMN($P709:AE709),1,1)))+AE680*AE651","v":0},{"$f":"SUMPRODUCT($P651:AF651,N(1-$P680:AF680),N(OFFSET($P709:AF709,0,MAX(COLUMN($P709:AF709))-COLUMN($P709:AF709),1,1)))+AF680*AF651","v":0},{"$f":"SUMPRODUCT($P651:AG651,N(1-$P680:AG680),N(OFFSET($P709:AG709,0,MAX(COLUMN($P709:AG709))-COLUMN($P709:AG709),1,1)))+AG680*AG651","v":0},{"$f":"SUMPRODUCT($P651:AH651,N(1-$P680:AH680),N(OFFSET($P709:AH709,0,MAX(COLUMN($P709:AH709))-COLUMN($P709:AH709),1,1)))+AH680*AH651","v":0},{"$f":"SUMPRODUCT($P651:AI651,N(1-$P680:AI680),N(OFFSET($P709:AI709,0,MAX(COLUMN($P709:AI709))-COLUMN($P709:AI709),1,1)))+AI680*AI651","v":0},{"$f":"SUMPRODUCT($P651:AJ651,N(1-$P680:AJ680),N(OFFSET($P709:AJ709,0,MAX(COLUMN($P709:AJ709))-COLUMN($P709:AJ709),1,1)))+AJ680*AJ651","v":0},{"$f":"SUMPRODUCT($P651:AK651,N(1-$P680:AK680),N(OFFSET($P709:AK709,0,MAX(COLUMN($P709:AK709))-COLUMN($P709:AK709),1,1)))+AK680*AK651","v":0},{"$f":"SUMPRODUCT($P651:AL651,N(1-$P680:AL680),N(OFFSET($P709:AL709,0,MAX(COLUMN($P709:AL709))-COLUMN($P709:AL709),1,1)))+AL680*AL651","v":0},{"$f":"SUMPRODUCT($P651:AM651,N(1-$P680:AM680),N(OFFSET($P709:AM709,0,MAX(COLUMN($P709:AM709))-COLUMN($P709:AM709),1,1)))+AM680*AM651","v":0},{"$f":"SUMPRODUCT($P651:AN651,N(1-$P680:AN680),N(OFFSET($P709:AN709,0,MAX(COLUMN($P709:AN709))-COLUMN($P709:AN709),1,1)))+AN680*AN651","v":0},{"$f":"SUMPRODUCT($P651:AO651,N(1-$P680:AO680),N(OFFSET($P709:AO709,0,MAX(COLUMN($P709:AO709))-COLUMN($P709:AO709),1,1)))+AO680*AO651","v":0},{"$f":"SUMPRODUCT($P651:AP651,N(1-$P680:AP680),N(OFFSET($P709:AP709,0,MAX(COLUMN($P709:AP709))-COLUMN($P709:AP709),1,1)))+AP680*AP651","v":0},{"$f":"SUMPRODUCT($P651:AQ651,N(1-$P680:AQ680),N(OFFSET($P709:AQ709,0,MAX(COLUMN($P709:AQ709))-COLUMN($P709:AQ709),1,1)))+AQ680*AQ651","v":0},{"$f":"SUMPRODUCT($P651:AR651,N(1-$P680:AR680),N(OFFSET($P709:AR709,0,MAX(COLUMN($P709:AR709))-COLUMN($P709:AR709),1,1)))+AR680*AR651","v":0},{"$f":"SUMPRODUCT($P651:AS651,N(1-$P680:AS680),N(OFFSET($P709:AS709,0,MAX(COLUMN($P709:AS709))-COLUMN($P709:AS709),1,1)))+AS680*AS651","v":0},{"$f":"SUMPRODUCT($P651:AT651,N(1-$P680:AT680),N(OFFSET($P709:AT709,0,MAX(COLUMN($P709:AT709))-COLUMN($P709:AT709),1,1)))+AT680*AT651","v":0},{"$f":"SUMPRODUCT($P651:AU651,N(1-$P680:AU680),N(OFFSET($P709:AU709,0,MAX(COLUMN($P709:AU709))-COLUMN($P709:AU709),1,1)))+AU680*AU651","v":0},{"$f":"SUMPRODUCT($P651:AV651,N(1-$P680:AV680),N(OFFSET($P709:AV709,0,MAX(COLUMN($P709:AV709))-COLUMN($P709:AV709),1,1)))+AV680*AV651","v":0},{"$f":"SUMPRODUCT($P651:AW651,N(1-$P680:AW680),N(OFFSET($P709:AW709,0,MAX(COLUMN($P709:AW709))-COLUMN($P709:AW709),1,1)))+AW680*AW651","v":0},{"$f":"SUMPRODUCT($P651:AX651,N(1-$P680:AX680),N(OFFSET($P709:AX709,0,MAX(COLUMN($P709:AX709))-COLUMN($P709:AX709),1,1)))+AX680*AX651","v":0},{"$f":"SUMPRODUCT($P651:AY651,N(1-$P680:AY680),N(OFFSET($P709:AY709,0,MAX(COLUMN($P709:AY709))-COLUMN($P709:AY709),1,1)))+AY680*AY651","v":0},{"$f":"SUMPRODUCT($P651:AZ651,N(1-$P680:AZ680),N(OFFSET($P709:AZ709,0,MAX(COLUMN($P709:AZ709))-COLUMN($P709:AZ709),1,1)))+AZ680*AZ651","v":0},{"$f":"SUMPRODUCT($P651:BA651,N(1-$P680:BA680),N(OFFSET($P709:BA709,0,MAX(COLUMN($P709:BA709))-COLUMN($P709:BA709),1,1)))+BA680*BA651","v":0},{"$f":"SUMPRODUCT($P651:BB651,N(1-$P680:BB680),N(OFFSET($P709:BB709,0,MAX(COLUMN($P709:BB709))-COLUMN($P709:BB709),1,1)))+BB680*BB651","v":0},{"$f":"SUMPRODUCT($P651:BC651,N(1-$P680:BC680),N(OFFSET($P709:BC709,0,MAX(COLUMN($P709:BC709))-COLUMN($P709:BC709),1,1)))+BC680*BC651","v":0},{"$f":"SUMPRODUCT($P651:BD651,N(1-$P680:BD680),N(OFFSET($P709:BD709,0,MAX(COLUMN($P709:BD709))-COLUMN($P709:BD709),1,1)))+BD680*BD651","v":0},{"$f":"SUMPRODUCT($P651:BE651,N(1-$P680:BE680),N(OFFSET($P709:BE709,0,MAX(COLUMN($P709:BE709))-COLUMN($P709:BE709),1,1)))+BE680*BE651","v":0},{"$f":"SUMPRODUCT($P651:BF651,N(1-$P680:BF680),N(OFFSET($P709:BF709,0,MAX(COLUMN($P709:BF709))-COLUMN($P709:BF709),1,1)))+BF680*BF651","v":0},{"$f":"SUMPRODUCT($P651:BG651,N(1-$P680:BG680),N(OFFSET($P709:BG709,0,MAX(COLUMN($P709:BG709))-COLUMN($P709:BG709),1,1)))+BG680*BG651","v":0},{"$f":"SUMPRODUCT($P651:BH651,N(1-$P680:BH680),N(OFFSET($P709:BH709,0,MAX(COLUMN($P709:BH709))-COLUMN($P709:BH709),1,1)))+BH680*BH651","v":0},{"$f":"SUMPRODUCT($P651:BI651,N(1-$P680:BI680),N(OFFSET($P709:BI709,0,MAX(COLUMN($P709:BI709))-COLUMN($P709:BI709),1,1)))+BI680*BI651","v":0},{"$f":"SUMPRODUCT($P651:BJ651,N(1-$P680:BJ680),N(OFFSET($P709:BJ709,0,MAX(COLUMN($P709:BJ709))-COLUMN($P709:BJ709),1,1)))+BJ680*BJ651","v":0},{"$f":"SUMPRODUCT($P651:BK651,N(1-$P680:BK680),N(OFFSET($P709:BK709,0,MAX(COLUMN($P709:BK709))-COLUMN($P709:BK709),1,1)))+BK680*BK651","v":0},{"$f":"SUMPRODUCT($P651:BL651,N(1-$P680:BL680),N(OFFSET($P709:BL709,0,MAX(COLUMN($P709:BL709))-COLUMN($P709:BL709),1,1)))+BL680*BL651","v":0},{"$f":"SUMPRODUCT($P651:BM651,N(1-$P680:BM680),N(OFFSET($P709:BM709,0,MAX(COLUMN($P709:BM709))-COLUMN($P709:BM709),1,1)))+BM680*BM651","v":0},{"$f":"SUMPRODUCT($P651:BN651,N(1-$P680:BN680),N(OFFSET($P709:BN709,0,MAX(COLUMN($P709:BN709))-COLUMN($P709:BN709),1,1)))+BN680*BN651","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P652:P652,N(1-$P681:P681),N(OFFSET($P710:P710,0,MAX(COLUMN($P710:P710))-COLUMN($P710:P710),1,1)))+P681*P652","v":0},{"$f":"SUMPRODUCT($P652:Q652,N(1-$P681:Q681),N(OFFSET($P710:Q710,0,MAX(COLUMN($P710:Q710))-COLUMN($P710:Q710),1,1)))+Q681*Q652","v":0},{"$f":"SUMPRODUCT($P652:R652,N(1-$P681:R681),N(OFFSET($P710:R710,0,MAX(COLUMN($P710:R710))-COLUMN($P710:R710),1,1)))+R681*R652","v":0},{"$f":"SUMPRODUCT($P652:S652,N(1-$P681:S681),N(OFFSET($P710:S710,0,MAX(COLUMN($P710:S710))-COLUMN($P710:S710),1,1)))+S681*S652","v":0},{"$f":"SUMPRODUCT($P652:T652,N(1-$P681:T681),N(OFFSET($P710:T710,0,MAX(COLUMN($P710:T710))-COLUMN($P710:T710),1,1)))+T681*T652","v":0},{"$f":"SUMPRODUCT($P652:U652,N(1-$P681:U681),N(OFFSET($P710:U710,0,MAX(COLUMN($P710:U710))-COLUMN($P710:U710),1,1)))+U681*U652","v":0},{"$f":"SUMPRODUCT($P652:V652,N(1-$P681:V681),N(OFFSET($P710:V710,0,MAX(COLUMN($P710:V710))-COLUMN($P710:V710),1,1)))+V681*V652","v":0},{"$f":"SUMPRODUCT($P652:W652,N(1-$P681:W681),N(OFFSET($P710:W710,0,MAX(COLUMN($P710:W710))-COLUMN($P710:W710),1,1)))+W681*W652","v":0},{"$f":"SUMPRODUCT($P652:X652,N(1-$P681:X681),N(OFFSET($P710:X710,0,MAX(COLUMN($P710:X710))-COLUMN($P710:X710),1,1)))+X681*X652","v":0},{"$f":"SUMPRODUCT($P652:Y652,N(1-$P681:Y681),N(OFFSET($P710:Y710,0,MAX(COLUMN($P710:Y710))-COLUMN($P710:Y710),1,1)))+Y681*Y652","v":0},{"$f":"SUMPRODUCT($P652:Z652,N(1-$P681:Z681),N(OFFSET($P710:Z710,0,MAX(COLUMN($P710:Z710))-COLUMN($P710:Z710),1,1)))+Z681*Z652","v":0},{"$f":"SUMPRODUCT($P652:AA652,N(1-$P681:AA681),N(OFFSET($P710:AA710,0,MAX(COLUMN($P710:AA710))-COLUMN($P710:AA710),1,1)))+AA681*AA652","v":0},{"$f":"SUMPRODUCT($P652:AB652,N(1-$P681:AB681),N(OFFSET($P710:AB710,0,MAX(COLUMN($P710:AB710))-COLUMN($P710:AB710),1,1)))+AB681*AB652","v":0},{"$f":"SUMPRODUCT($P652:AC652,N(1-$P681:AC681),N(OFFSET($P710:AC710,0,MAX(COLUMN($P710:AC710))-COLUMN($P710:AC710),1,1)))+AC681*AC652","v":0},{"$f":"SUMPRODUCT($P652:AD652,N(1-$P681:AD681),N(OFFSET($P710:AD710,0,MAX(COLUMN($P710:AD710))-COLUMN($P710:AD710),1,1)))+AD681*AD652","v":0},{"$f":"SUMPRODUCT($P652:AE652,N(1-$P681:AE681),N(OFFSET($P710:AE710,0,MAX(COLUMN($P710:AE710))-COLUMN($P710:AE710),1,1)))+AE681*AE652","v":0},{"$f":"SUMPRODUCT($P652:AF652,N(1-$P681:AF681),N(OFFSET($P710:AF710,0,MAX(COLUMN($P710:AF710))-COLUMN($P710:AF710),1,1)))+AF681*AF652","v":0},{"$f":"SUMPRODUCT($P652:AG652,N(1-$P681:AG681),N(OFFSET($P710:AG710,0,MAX(COLUMN($P710:AG710))-COLUMN($P710:AG710),1,1)))+AG681*AG652","v":0},{"$f":"SUMPRODUCT($P652:AH652,N(1-$P681:AH681),N(OFFSET($P710:AH710,0,MAX(COLUMN($P710:AH710))-COLUMN($P710:AH710),1,1)))+AH681*AH652","v":0},{"$f":"SUMPRODUCT($P652:AI652,N(1-$P681:AI681),N(OFFSET($P710:AI710,0,MAX(COLUMN($P710:AI710))-COLUMN($P710:AI710),1,1)))+AI681*AI652","v":0},{"$f":"SUMPRODUCT($P652:AJ652,N(1-$P681:AJ681),N(OFFSET($P710:AJ710,0,MAX(COLUMN($P710:AJ710))-COLUMN($P710:AJ710),1,1)))+AJ681*AJ652","v":0},{"$f":"SUMPRODUCT($P652:AK652,N(1-$P681:AK681),N(OFFSET($P710:AK710,0,MAX(COLUMN($P710:AK710))-COLUMN($P710:AK710),1,1)))+AK681*AK652","v":0},{"$f":"SUMPRODUCT($P652:AL652,N(1-$P681:AL681),N(OFFSET($P710:AL710,0,MAX(COLUMN($P710:AL710))-COLUMN($P710:AL710),1,1)))+AL681*AL652","v":0},{"$f":"SUMPRODUCT($P652:AM652,N(1-$P681:AM681),N(OFFSET($P710:AM710,0,MAX(COLUMN($P710:AM710))-COLUMN($P710:AM710),1,1)))+AM681*AM652","v":0},{"$f":"SUMPRODUCT($P652:AN652,N(1-$P681:AN681),N(OFFSET($P710:AN710,0,MAX(COLUMN($P710:AN710))-COLUMN($P710:AN710),1,1)))+AN681*AN652","v":0},{"$f":"SUMPRODUCT($P652:AO652,N(1-$P681:AO681),N(OFFSET($P710:AO710,0,MAX(COLUMN($P710:AO710))-COLUMN($P710:AO710),1,1)))+AO681*AO652","v":0},{"$f":"SUMPRODUCT($P652:AP652,N(1-$P681:AP681),N(OFFSET($P710:AP710,0,MAX(COLUMN($P710:AP710))-COLUMN($P710:AP710),1,1)))+AP681*AP652","v":0},{"$f":"SUMPRODUCT($P652:AQ652,N(1-$P681:AQ681),N(OFFSET($P710:AQ710,0,MAX(COLUMN($P710:AQ710))-COLUMN($P710:AQ710),1,1)))+AQ681*AQ652","v":0},{"$f":"SUMPRODUCT($P652:AR652,N(1-$P681:AR681),N(OFFSET($P710:AR710,0,MAX(COLUMN($P710:AR710))-COLUMN($P710:AR710),1,1)))+AR681*AR652","v":0},{"$f":"SUMPRODUCT($P652:AS652,N(1-$P681:AS681),N(OFFSET($P710:AS710,0,MAX(COLUMN($P710:AS710))-COLUMN($P710:AS710),1,1)))+AS681*AS652","v":0},{"$f":"SUMPRODUCT($P652:AT652,N(1-$P681:AT681),N(OFFSET($P710:AT710,0,MAX(COLUMN($P710:AT710))-COLUMN($P710:AT710),1,1)))+AT681*AT652","v":0},{"$f":"SUMPRODUCT($P652:AU652,N(1-$P681:AU681),N(OFFSET($P710:AU710,0,MAX(COLUMN($P710:AU710))-COLUMN($P710:AU710),1,1)))+AU681*AU652","v":0},{"$f":"SUMPRODUCT($P652:AV652,N(1-$P681:AV681),N(OFFSET($P710:AV710,0,MAX(COLUMN($P710:AV710))-COLUMN($P710:AV710),1,1)))+AV681*AV652","v":0},{"$f":"SUMPRODUCT($P652:AW652,N(1-$P681:AW681),N(OFFSET($P710:AW710,0,MAX(COLUMN($P710:AW710))-COLUMN($P710:AW710),1,1)))+AW681*AW652","v":0},{"$f":"SUMPRODUCT($P652:AX652,N(1-$P681:AX681),N(OFFSET($P710:AX710,0,MAX(COLUMN($P710:AX710))-COLUMN($P710:AX710),1,1)))+AX681*AX652","v":0},{"$f":"SUMPRODUCT($P652:AY652,N(1-$P681:AY681),N(OFFSET($P710:AY710,0,MAX(COLUMN($P710:AY710))-COLUMN($P710:AY710),1,1)))+AY681*AY652","v":0},{"$f":"SUMPRODUCT($P652:AZ652,N(1-$P681:AZ681),N(OFFSET($P710:AZ710,0,MAX(COLUMN($P710:AZ710))-COLUMN($P710:AZ710),1,1)))+AZ681*AZ652","v":0},{"$f":"SUMPRODUCT($P652:BA652,N(1-$P681:BA681),N(OFFSET($P710:BA710,0,MAX(COLUMN($P710:BA710))-COLUMN($P710:BA710),1,1)))+BA681*BA652","v":0},{"$f":"SUMPRODUCT($P652:BB652,N(1-$P681:BB681),N(OFFSET($P710:BB710,0,MAX(COLUMN($P710:BB710))-COLUMN($P710:BB710),1,1)))+BB681*BB652","v":0},{"$f":"SUMPRODUCT($P652:BC652,N(1-$P681:BC681),N(OFFSET($P710:BC710,0,MAX(COLUMN($P710:BC710))-COLUMN($P710:BC710),1,1)))+BC681*BC652","v":0},{"$f":"SUMPRODUCT($P652:BD652,N(1-$P681:BD681),N(OFFSET($P710:BD710,0,MAX(COLUMN($P710:BD710))-COLUMN($P710:BD710),1,1)))+BD681*BD652","v":0},{"$f":"SUMPRODUCT($P652:BE652,N(1-$P681:BE681),N(OFFSET($P710:BE710,0,MAX(COLUMN($P710:BE710))-COLUMN($P710:BE710),1,1)))+BE681*BE652","v":0},{"$f":"SUMPRODUCT($P652:BF652,N(1-$P681:BF681),N(OFFSET($P710:BF710,0,MAX(COLUMN($P710:BF710))-COLUMN($P710:BF710),1,1)))+BF681*BF652","v":0},{"$f":"SUMPRODUCT($P652:BG652,N(1-$P681:BG681),N(OFFSET($P710:BG710,0,MAX(COLUMN($P710:BG710))-COLUMN($P710:BG710),1,1)))+BG681*BG652","v":0},{"$f":"SUMPRODUCT($P652:BH652,N(1-$P681:BH681),N(OFFSET($P710:BH710,0,MAX(COLUMN($P710:BH710))-COLUMN($P710:BH710),1,1)))+BH681*BH652","v":0},{"$f":"SUMPRODUCT($P652:BI652,N(1-$P681:BI681),N(OFFSET($P710:BI710,0,MAX(COLUMN($P710:BI710))-COLUMN($P710:BI710),1,1)))+BI681*BI652","v":0},{"$f":"SUMPRODUCT($P652:BJ652,N(1-$P681:BJ681),N(OFFSET($P710:BJ710,0,MAX(COLUMN($P710:BJ710))-COLUMN($P710:BJ710),1,1)))+BJ681*BJ652","v":0},{"$f":"SUMPRODUCT($P652:BK652,N(1-$P681:BK681),N(OFFSET($P710:BK710,0,MAX(COLUMN($P710:BK710))-COLUMN($P710:BK710),1,1)))+BK681*BK652","v":0},{"$f":"SUMPRODUCT($P652:BL652,N(1-$P681:BL681),N(OFFSET($P710:BL710,0,MAX(COLUMN($P710:BL710))-COLUMN($P710:BL710),1,1)))+BL681*BL652","v":0},{"$f":"SUMPRODUCT($P652:BM652,N(1-$P681:BM681),N(OFFSET($P710:BM710,0,MAX(COLUMN($P710:BM710))-COLUMN($P710:BM710),1,1)))+BM681*BM652","v":0},{"$f":"SUMPRODUCT($P652:BN652,N(1-$P681:BN681),N(OFFSET($P710:BN710,0,MAX(COLUMN($P710:BN710))-COLUMN($P710:BN710),1,1)))+BN681*BN652","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P653:P653,N(1-$P682:P682),N(OFFSET($P711:P711,0,MAX(COLUMN($P711:P711))-COLUMN($P711:P711),1,1)))+P682*P653","v":0},{"$f":"SUMPRODUCT($P653:Q653,N(1-$P682:Q682),N(OFFSET($P711:Q711,0,MAX(COLUMN($P711:Q711))-COLUMN($P711:Q711),1,1)))+Q682*Q653","v":0},{"$f":"SUMPRODUCT($P653:R653,N(1-$P682:R682),N(OFFSET($P711:R711,0,MAX(COLUMN($P711:R711))-COLUMN($P711:R711),1,1)))+R682*R653","v":0},{"$f":"SUMPRODUCT($P653:S653,N(1-$P682:S682),N(OFFSET($P711:S711,0,MAX(COLUMN($P711:S711))-COLUMN($P711:S711),1,1)))+S682*S653","v":0},{"$f":"SUMPRODUCT($P653:T653,N(1-$P682:T682),N(OFFSET($P711:T711,0,MAX(COLUMN($P711:T711))-COLUMN($P711:T711),1,1)))+T682*T653","v":0},{"$f":"SUMPRODUCT($P653:U653,N(1-$P682:U682),N(OFFSET($P711:U711,0,MAX(COLUMN($P711:U711))-COLUMN($P711:U711),1,1)))+U682*U653","v":0},{"$f":"SUMPRODUCT($P653:V653,N(1-$P682:V682),N(OFFSET($P711:V711,0,MAX(COLUMN($P711:V711))-COLUMN($P711:V711),1,1)))+V682*V653","v":0},{"$f":"SUMPRODUCT($P653:W653,N(1-$P682:W682),N(OFFSET($P711:W711,0,MAX(COLUMN($P711:W711))-COLUMN($P711:W711),1,1)))+W682*W653","v":0},{"$f":"SUMPRODUCT($P653:X653,N(1-$P682:X682),N(OFFSET($P711:X711,0,MAX(COLUMN($P711:X711))-COLUMN($P711:X711),1,1)))+X682*X653","v":0},{"$f":"SUMPRODUCT($P653:Y653,N(1-$P682:Y682),N(OFFSET($P711:Y711,0,MAX(COLUMN($P711:Y711))-COLUMN($P711:Y711),1,1)))+Y682*Y653","v":0},{"$f":"SUMPRODUCT($P653:Z653,N(1-$P682:Z682),N(OFFSET($P711:Z711,0,MAX(COLUMN($P711:Z711))-COLUMN($P711:Z711),1,1)))+Z682*Z653","v":0},{"$f":"SUMPRODUCT($P653:AA653,N(1-$P682:AA682),N(OFFSET($P711:AA711,0,MAX(COLUMN($P711:AA711))-COLUMN($P711:AA711),1,1)))+AA682*AA653","v":0},{"$f":"SUMPRODUCT($P653:AB653,N(1-$P682:AB682),N(OFFSET($P711:AB711,0,MAX(COLUMN($P711:AB711))-COLUMN($P711:AB711),1,1)))+AB682*AB653","v":0},{"$f":"SUMPRODUCT($P653:AC653,N(1-$P682:AC682),N(OFFSET($P711:AC711,0,MAX(COLUMN($P711:AC711))-COLUMN($P711:AC711),1,1)))+AC682*AC653","v":0},{"$f":"SUMPRODUCT($P653:AD653,N(1-$P682:AD682),N(OFFSET($P711:AD711,0,MAX(COLUMN($P711:AD711))-COLUMN($P711:AD711),1,1)))+AD682*AD653","v":0},{"$f":"SUMPRODUCT($P653:AE653,N(1-$P682:AE682),N(OFFSET($P711:AE711,0,MAX(COLUMN($P711:AE711))-COLUMN($P711:AE711),1,1)))+AE682*AE653","v":0},{"$f":"SUMPRODUCT($P653:AF653,N(1-$P682:AF682),N(OFFSET($P711:AF711,0,MAX(COLUMN($P711:AF711))-COLUMN($P711:AF711),1,1)))+AF682*AF653","v":0},{"$f":"SUMPRODUCT($P653:AG653,N(1-$P682:AG682),N(OFFSET($P711:AG711,0,MAX(COLUMN($P711:AG711))-COLUMN($P711:AG711),1,1)))+AG682*AG653","v":0},{"$f":"SUMPRODUCT($P653:AH653,N(1-$P682:AH682),N(OFFSET($P711:AH711,0,MAX(COLUMN($P711:AH711))-COLUMN($P711:AH711),1,1)))+AH682*AH653","v":0},{"$f":"SUMPRODUCT($P653:AI653,N(1-$P682:AI682),N(OFFSET($P711:AI711,0,MAX(COLUMN($P711:AI711))-COLUMN($P711:AI711),1,1)))+AI682*AI653","v":0},{"$f":"SUMPRODUCT($P653:AJ653,N(1-$P682:AJ682),N(OFFSET($P711:AJ711,0,MAX(COLUMN($P711:AJ711))-COLUMN($P711:AJ711),1,1)))+AJ682*AJ653","v":0},{"$f":"SUMPRODUCT($P653:AK653,N(1-$P682:AK682),N(OFFSET($P711:AK711,0,MAX(COLUMN($P711:AK711))-COLUMN($P711:AK711),1,1)))+AK682*AK653","v":0},{"$f":"SUMPRODUCT($P653:AL653,N(1-$P682:AL682),N(OFFSET($P711:AL711,0,MAX(COLUMN($P711:AL711))-COLUMN($P711:AL711),1,1)))+AL682*AL653","v":0},{"$f":"SUMPRODUCT($P653:AM653,N(1-$P682:AM682),N(OFFSET($P711:AM711,0,MAX(COLUMN($P711:AM711))-COLUMN($P711:AM711),1,1)))+AM682*AM653","v":0},{"$f":"SUMPRODUCT($P653:AN653,N(1-$P682:AN682),N(OFFSET($P711:AN711,0,MAX(COLUMN($P711:AN711))-COLUMN($P711:AN711),1,1)))+AN682*AN653","v":0},{"$f":"SUMPRODUCT($P653:AO653,N(1-$P682:AO682),N(OFFSET($P711:AO711,0,MAX(COLUMN($P711:AO711))-COLUMN($P711:AO711),1,1)))+AO682*AO653","v":0},{"$f":"SUMPRODUCT($P653:AP653,N(1-$P682:AP682),N(OFFSET($P711:AP711,0,MAX(COLUMN($P711:AP711))-COLUMN($P711:AP711),1,1)))+AP682*AP653","v":0},{"$f":"SUMPRODUCT($P653:AQ653,N(1-$P682:AQ682),N(OFFSET($P711:AQ711,0,MAX(COLUMN($P711:AQ711))-COLUMN($P711:AQ711),1,1)))+AQ682*AQ653","v":0},{"$f":"SUMPRODUCT($P653:AR653,N(1-$P682:AR682),N(OFFSET($P711:AR711,0,MAX(COLUMN($P711:AR711))-COLUMN($P711:AR711),1,1)))+AR682*AR653","v":0},{"$f":"SUMPRODUCT($P653:AS653,N(1-$P682:AS682),N(OFFSET($P711:AS711,0,MAX(COLUMN($P711:AS711))-COLUMN($P711:AS711),1,1)))+AS682*AS653","v":0},{"$f":"SUMPRODUCT($P653:AT653,N(1-$P682:AT682),N(OFFSET($P711:AT711,0,MAX(COLUMN($P711:AT711))-COLUMN($P711:AT711),1,1)))+AT682*AT653","v":0},{"$f":"SUMPRODUCT($P653:AU653,N(1-$P682:AU682),N(OFFSET($P711:AU711,0,MAX(COLUMN($P711:AU711))-COLUMN($P711:AU711),1,1)))+AU682*AU653","v":0},{"$f":"SUMPRODUCT($P653:AV653,N(1-$P682:AV682),N(OFFSET($P711:AV711,0,MAX(COLUMN($P711:AV711))-COLUMN($P711:AV711),1,1)))+AV682*AV653","v":0},{"$f":"SUMPRODUCT($P653:AW653,N(1-$P682:AW682),N(OFFSET($P711:AW711,0,MAX(COLUMN($P711:AW711))-COLUMN($P711:AW711),1,1)))+AW682*AW653","v":0},{"$f":"SUMPRODUCT($P653:AX653,N(1-$P682:AX682),N(OFFSET($P711:AX711,0,MAX(COLUMN($P711:AX711))-COLUMN($P711:AX711),1,1)))+AX682*AX653","v":0},{"$f":"SUMPRODUCT($P653:AY653,N(1-$P682:AY682),N(OFFSET($P711:AY711,0,MAX(COLUMN($P711:AY711))-COLUMN($P711:AY711),1,1)))+AY682*AY653","v":0},{"$f":"SUMPRODUCT($P653:AZ653,N(1-$P682:AZ682),N(OFFSET($P711:AZ711,0,MAX(COLUMN($P711:AZ711))-COLUMN($P711:AZ711),1,1)))+AZ682*AZ653","v":0},{"$f":"SUMPRODUCT($P653:BA653,N(1-$P682:BA682),N(OFFSET($P711:BA711,0,MAX(COLUMN($P711:BA711))-COLUMN($P711:BA711),1,1)))+BA682*BA653","v":0},{"$f":"SUMPRODUCT($P653:BB653,N(1-$P682:BB682),N(OFFSET($P711:BB711,0,MAX(COLUMN($P711:BB711))-COLUMN($P711:BB711),1,1)))+BB682*BB653","v":0},{"$f":"SUMPRODUCT($P653:BC653,N(1-$P682:BC682),N(OFFSET($P711:BC711,0,MAX(COLUMN($P711:BC711))-COLUMN($P711:BC711),1,1)))+BC682*BC653","v":0},{"$f":"SUMPRODUCT($P653:BD653,N(1-$P682:BD682),N(OFFSET($P711:BD711,0,MAX(COLUMN($P711:BD711))-COLUMN($P711:BD711),1,1)))+BD682*BD653","v":0},{"$f":"SUMPRODUCT($P653:BE653,N(1-$P682:BE682),N(OFFSET($P711:BE711,0,MAX(COLUMN($P711:BE711))-COLUMN($P711:BE711),1,1)))+BE682*BE653","v":0},{"$f":"SUMPRODUCT($P653:BF653,N(1-$P682:BF682),N(OFFSET($P711:BF711,0,MAX(COLUMN($P711:BF711))-COLUMN($P711:BF711),1,1)))+BF682*BF653","v":0},{"$f":"SUMPRODUCT($P653:BG653,N(1-$P682:BG682),N(OFFSET($P711:BG711,0,MAX(COLUMN($P711:BG711))-COLUMN($P711:BG711),1,1)))+BG682*BG653","v":0},{"$f":"SUMPRODUCT($P653:BH653,N(1-$P682:BH682),N(OFFSET($P711:BH711,0,MAX(COLUMN($P711:BH711))-COLUMN($P711:BH711),1,1)))+BH682*BH653","v":0},{"$f":"SUMPRODUCT($P653:BI653,N(1-$P682:BI682),N(OFFSET($P711:BI711,0,MAX(COLUMN($P711:BI711))-COLUMN($P711:BI711),1,1)))+BI682*BI653","v":0},{"$f":"SUMPRODUCT($P653:BJ653,N(1-$P682:BJ682),N(OFFSET($P711:BJ711,0,MAX(COLUMN($P711:BJ711))-COLUMN($P711:BJ711),1,1)))+BJ682*BJ653","v":0},{"$f":"SUMPRODUCT($P653:BK653,N(1-$P682:BK682),N(OFFSET($P711:BK711,0,MAX(COLUMN($P711:BK711))-COLUMN($P711:BK711),1,1)))+BK682*BK653","v":0},{"$f":"SUMPRODUCT($P653:BL653,N(1-$P682:BL682),N(OFFSET($P711:BL711,0,MAX(COLUMN($P711:BL711))-COLUMN($P711:BL711),1,1)))+BL682*BL653","v":0},{"$f":"SUMPRODUCT($P653:BM653,N(1-$P682:BM682),N(OFFSET($P711:BM711,0,MAX(COLUMN($P711:BM711))-COLUMN($P711:BM711),1,1)))+BM682*BM653","v":0},{"$f":"SUMPRODUCT($P653:BN653,N(1-$P682:BN682),N(OFFSET($P711:BN711,0,MAX(COLUMN($P711:BN711))-COLUMN($P711:BN711),1,1)))+BN682*BN653","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P654:P654,N(1-$P683:P683),N(OFFSET($P712:P712,0,MAX(COLUMN($P712:P712))-COLUMN($P712:P712),1,1)))+P683*P654","v":0},{"$f":"SUMPRODUCT($P654:Q654,N(1-$P683:Q683),N(OFFSET($P712:Q712,0,MAX(COLUMN($P712:Q712))-COLUMN($P712:Q712),1,1)))+Q683*Q654","v":0},{"$f":"SUMPRODUCT($P654:R654,N(1-$P683:R683),N(OFFSET($P712:R712,0,MAX(COLUMN($P712:R712))-COLUMN($P712:R712),1,1)))+R683*R654","v":0},{"$f":"SUMPRODUCT($P654:S654,N(1-$P683:S683),N(OFFSET($P712:S712,0,MAX(COLUMN($P712:S712))-COLUMN($P712:S712),1,1)))+S683*S654","v":0},{"$f":"SUMPRODUCT($P654:T654,N(1-$P683:T683),N(OFFSET($P712:T712,0,MAX(COLUMN($P712:T712))-COLUMN($P712:T712),1,1)))+T683*T654","v":0},{"$f":"SUMPRODUCT($P654:U654,N(1-$P683:U683),N(OFFSET($P712:U712,0,MAX(COLUMN($P712:U712))-COLUMN($P712:U712),1,1)))+U683*U654","v":0},{"$f":"SUMPRODUCT($P654:V654,N(1-$P683:V683),N(OFFSET($P712:V712,0,MAX(COLUMN($P712:V712))-COLUMN($P712:V712),1,1)))+V683*V654","v":0},{"$f":"SUMPRODUCT($P654:W654,N(1-$P683:W683),N(OFFSET($P712:W712,0,MAX(COLUMN($P712:W712))-COLUMN($P712:W712),1,1)))+W683*W654","v":0},{"$f":"SUMPRODUCT($P654:X654,N(1-$P683:X683),N(OFFSET($P712:X712,0,MAX(COLUMN($P712:X712))-COLUMN($P712:X712),1,1)))+X683*X654","v":0},{"$f":"SUMPRODUCT($P654:Y654,N(1-$P683:Y683),N(OFFSET($P712:Y712,0,MAX(COLUMN($P712:Y712))-COLUMN($P712:Y712),1,1)))+Y683*Y654","v":0},{"$f":"SUMPRODUCT($P654:Z654,N(1-$P683:Z683),N(OFFSET($P712:Z712,0,MAX(COLUMN($P712:Z712))-COLUMN($P712:Z712),1,1)))+Z683*Z654","v":0},{"$f":"SUMPRODUCT($P654:AA654,N(1-$P683:AA683),N(OFFSET($P712:AA712,0,MAX(COLUMN($P712:AA712))-COLUMN($P712:AA712),1,1)))+AA683*AA654","v":0},{"$f":"SUMPRODUCT($P654:AB654,N(1-$P683:AB683),N(OFFSET($P712:AB712,0,MAX(COLUMN($P712:AB712))-COLUMN($P712:AB712),1,1)))+AB683*AB654","v":0},{"$f":"SUMPRODUCT($P654:AC654,N(1-$P683:AC683),N(OFFSET($P712:AC712,0,MAX(COLUMN($P712:AC712))-COLUMN($P712:AC712),1,1)))+AC683*AC654","v":0},{"$f":"SUMPRODUCT($P654:AD654,N(1-$P683:AD683),N(OFFSET($P712:AD712,0,MAX(COLUMN($P712:AD712))-COLUMN($P712:AD712),1,1)))+AD683*AD654","v":0},{"$f":"SUMPRODUCT($P654:AE654,N(1-$P683:AE683),N(OFFSET($P712:AE712,0,MAX(COLUMN($P712:AE712))-COLUMN($P712:AE712),1,1)))+AE683*AE654","v":0},{"$f":"SUMPRODUCT($P654:AF654,N(1-$P683:AF683),N(OFFSET($P712:AF712,0,MAX(COLUMN($P712:AF712))-COLUMN($P712:AF712),1,1)))+AF683*AF654","v":0},{"$f":"SUMPRODUCT($P654:AG654,N(1-$P683:AG683),N(OFFSET($P712:AG712,0,MAX(COLUMN($P712:AG712))-COLUMN($P712:AG712),1,1)))+AG683*AG654","v":0},{"$f":"SUMPRODUCT($P654:AH654,N(1-$P683:AH683),N(OFFSET($P712:AH712,0,MAX(COLUMN($P712:AH712))-COLUMN($P712:AH712),1,1)))+AH683*AH654","v":0},{"$f":"SUMPRODUCT($P654:AI654,N(1-$P683:AI683),N(OFFSET($P712:AI712,0,MAX(COLUMN($P712:AI712))-COLUMN($P712:AI712),1,1)))+AI683*AI654","v":0},{"$f":"SUMPRODUCT($P654:AJ654,N(1-$P683:AJ683),N(OFFSET($P712:AJ712,0,MAX(COLUMN($P712:AJ712))-COLUMN($P712:AJ712),1,1)))+AJ683*AJ654","v":0},{"$f":"SUMPRODUCT($P654:AK654,N(1-$P683:AK683),N(OFFSET($P712:AK712,0,MAX(COLUMN($P712:AK712))-COLUMN($P712:AK712),1,1)))+AK683*AK654","v":0},{"$f":"SUMPRODUCT($P654:AL654,N(1-$P683:AL683),N(OFFSET($P712:AL712,0,MAX(COLUMN($P712:AL712))-COLUMN($P712:AL712),1,1)))+AL683*AL654","v":0},{"$f":"SUMPRODUCT($P654:AM654,N(1-$P683:AM683),N(OFFSET($P712:AM712,0,MAX(COLUMN($P712:AM712))-COLUMN($P712:AM712),1,1)))+AM683*AM654","v":0},{"$f":"SUMPRODUCT($P654:AN654,N(1-$P683:AN683),N(OFFSET($P712:AN712,0,MAX(COLUMN($P712:AN712))-COLUMN($P712:AN712),1,1)))+AN683*AN654","v":0},{"$f":"SUMPRODUCT($P654:AO654,N(1-$P683:AO683),N(OFFSET($P712:AO712,0,MAX(COLUMN($P712:AO712))-COLUMN($P712:AO712),1,1)))+AO683*AO654","v":0},{"$f":"SUMPRODUCT($P654:AP654,N(1-$P683:AP683),N(OFFSET($P712:AP712,0,MAX(COLUMN($P712:AP712))-COLUMN($P712:AP712),1,1)))+AP683*AP654","v":0},{"$f":"SUMPRODUCT($P654:AQ654,N(1-$P683:AQ683),N(OFFSET($P712:AQ712,0,MAX(COLUMN($P712:AQ712))-COLUMN($P712:AQ712),1,1)))+AQ683*AQ654","v":0},{"$f":"SUMPRODUCT($P654:AR654,N(1-$P683:AR683),N(OFFSET($P712:AR712,0,MAX(COLUMN($P712:AR712))-COLUMN($P712:AR712),1,1)))+AR683*AR654","v":0},{"$f":"SUMPRODUCT($P654:AS654,N(1-$P683:AS683),N(OFFSET($P712:AS712,0,MAX(COLUMN($P712:AS712))-COLUMN($P712:AS712),1,1)))+AS683*AS654","v":0},{"$f":"SUMPRODUCT($P654:AT654,N(1-$P683:AT683),N(OFFSET($P712:AT712,0,MAX(COLUMN($P712:AT712))-COLUMN($P712:AT712),1,1)))+AT683*AT654","v":0},{"$f":"SUMPRODUCT($P654:AU654,N(1-$P683:AU683),N(OFFSET($P712:AU712,0,MAX(COLUMN($P712:AU712))-COLUMN($P712:AU712),1,1)))+AU683*AU654","v":0},{"$f":"SUMPRODUCT($P654:AV654,N(1-$P683:AV683),N(OFFSET($P712:AV712,0,MAX(COLUMN($P712:AV712))-COLUMN($P712:AV712),1,1)))+AV683*AV654","v":0},{"$f":"SUMPRODUCT($P654:AW654,N(1-$P683:AW683),N(OFFSET($P712:AW712,0,MAX(COLUMN($P712:AW712))-COLUMN($P712:AW712),1,1)))+AW683*AW654","v":0},{"$f":"SUMPRODUCT($P654:AX654,N(1-$P683:AX683),N(OFFSET($P712:AX712,0,MAX(COLUMN($P712:AX712))-COLUMN($P712:AX712),1,1)))+AX683*AX654","v":0},{"$f":"SUMPRODUCT($P654:AY654,N(1-$P683:AY683),N(OFFSET($P712:AY712,0,MAX(COLUMN($P712:AY712))-COLUMN($P712:AY712),1,1)))+AY683*AY654","v":0},{"$f":"SUMPRODUCT($P654:AZ654,N(1-$P683:AZ683),N(OFFSET($P712:AZ712,0,MAX(COLUMN($P712:AZ712))-COLUMN($P712:AZ712),1,1)))+AZ683*AZ654","v":0},{"$f":"SUMPRODUCT($P654:BA654,N(1-$P683:BA683),N(OFFSET($P712:BA712,0,MAX(COLUMN($P712:BA712))-COLUMN($P712:BA712),1,1)))+BA683*BA654","v":0},{"$f":"SUMPRODUCT($P654:BB654,N(1-$P683:BB683),N(OFFSET($P712:BB712,0,MAX(COLUMN($P712:BB712))-COLUMN($P712:BB712),1,1)))+BB683*BB654","v":0},{"$f":"SUMPRODUCT($P654:BC654,N(1-$P683:BC683),N(OFFSET($P712:BC712,0,MAX(COLUMN($P712:BC712))-COLUMN($P712:BC712),1,1)))+BC683*BC654","v":0},{"$f":"SUMPRODUCT($P654:BD654,N(1-$P683:BD683),N(OFFSET($P712:BD712,0,MAX(COLUMN($P712:BD712))-COLUMN($P712:BD712),1,1)))+BD683*BD654","v":0},{"$f":"SUMPRODUCT($P654:BE654,N(1-$P683:BE683),N(OFFSET($P712:BE712,0,MAX(COLUMN($P712:BE712))-COLUMN($P712:BE712),1,1)))+BE683*BE654","v":0},{"$f":"SUMPRODUCT($P654:BF654,N(1-$P683:BF683),N(OFFSET($P712:BF712,0,MAX(COLUMN($P712:BF712))-COLUMN($P712:BF712),1,1)))+BF683*BF654","v":0},{"$f":"SUMPRODUCT($P654:BG654,N(1-$P683:BG683),N(OFFSET($P712:BG712,0,MAX(COLUMN($P712:BG712))-COLUMN($P712:BG712),1,1)))+BG683*BG654","v":0},{"$f":"SUMPRODUCT($P654:BH654,N(1-$P683:BH683),N(OFFSET($P712:BH712,0,MAX(COLUMN($P712:BH712))-COLUMN($P712:BH712),1,1)))+BH683*BH654","v":0},{"$f":"SUMPRODUCT($P654:BI654,N(1-$P683:BI683),N(OFFSET($P712:BI712,0,MAX(COLUMN($P712:BI712))-COLUMN($P712:BI712),1,1)))+BI683*BI654","v":0},{"$f":"SUMPRODUCT($P654:BJ654,N(1-$P683:BJ683),N(OFFSET($P712:BJ712,0,MAX(COLUMN($P712:BJ712))-COLUMN($P712:BJ712),1,1)))+BJ683*BJ654","v":0},{"$f":"SUMPRODUCT($P654:BK654,N(1-$P683:BK683),N(OFFSET($P712:BK712,0,MAX(COLUMN($P712:BK712))-COLUMN($P712:BK712),1,1)))+BK683*BK654","v":0},{"$f":"SUMPRODUCT($P654:BL654,N(1-$P683:BL683),N(OFFSET($P712:BL712,0,MAX(COLUMN($P712:BL712))-COLUMN($P712:BL712),1,1)))+BL683*BL654","v":0},{"$f":"SUMPRODUCT($P654:BM654,N(1-$P683:BM683),N(OFFSET($P712:BM712,0,MAX(COLUMN($P712:BM712))-COLUMN($P712:BM712),1,1)))+BM683*BM654","v":0},{"$f":"SUMPRODUCT($P654:BN654,N(1-$P683:BN683),N(OFFSET($P712:BN712,0,MAX(COLUMN($P712:BN712))-COLUMN($P712:BN712),1,1)))+BN683*BN654","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P655:P655,N(1-$P684:P684),N(OFFSET($P713:P713,0,MAX(COLUMN($P713:P713))-COLUMN($P713:P713),1,1)))+P684*P655","v":0},{"$f":"SUMPRODUCT($P655:Q655,N(1-$P684:Q684),N(OFFSET($P713:Q713,0,MAX(COLUMN($P713:Q713))-COLUMN($P713:Q713),1,1)))+Q684*Q655","v":0},{"$f":"SUMPRODUCT($P655:R655,N(1-$P684:R684),N(OFFSET($P713:R713,0,MAX(COLUMN($P713:R713))-COLUMN($P713:R713),1,1)))+R684*R655","v":0},{"$f":"SUMPRODUCT($P655:S655,N(1-$P684:S684),N(OFFSET($P713:S713,0,MAX(COLUMN($P713:S713))-COLUMN($P713:S713),1,1)))+S684*S655","v":0},{"$f":"SUMPRODUCT($P655:T655,N(1-$P684:T684),N(OFFSET($P713:T713,0,MAX(COLUMN($P713:T713))-COLUMN($P713:T713),1,1)))+T684*T655","v":0},{"$f":"SUMPRODUCT($P655:U655,N(1-$P684:U684),N(OFFSET($P713:U713,0,MAX(COLUMN($P713:U713))-COLUMN($P713:U713),1,1)))+U684*U655","v":0},{"$f":"SUMPRODUCT($P655:V655,N(1-$P684:V684),N(OFFSET($P713:V713,0,MAX(COLUMN($P713:V713))-COLUMN($P713:V713),1,1)))+V684*V655","v":0},{"$f":"SUMPRODUCT($P655:W655,N(1-$P684:W684),N(OFFSET($P713:W713,0,MAX(COLUMN($P713:W713))-COLUMN($P713:W713),1,1)))+W684*W655","v":0},{"$f":"SUMPRODUCT($P655:X655,N(1-$P684:X684),N(OFFSET($P713:X713,0,MAX(COLUMN($P713:X713))-COLUMN($P713:X713),1,1)))+X684*X655","v":0},{"$f":"SUMPRODUCT($P655:Y655,N(1-$P684:Y684),N(OFFSET($P713:Y713,0,MAX(COLUMN($P713:Y713))-COLUMN($P713:Y713),1,1)))+Y684*Y655","v":0},{"$f":"SUMPRODUCT($P655:Z655,N(1-$P684:Z684),N(OFFSET($P713:Z713,0,MAX(COLUMN($P713:Z713))-COLUMN($P713:Z713),1,1)))+Z684*Z655","v":0},{"$f":"SUMPRODUCT($P655:AA655,N(1-$P684:AA684),N(OFFSET($P713:AA713,0,MAX(COLUMN($P713:AA713))-COLUMN($P713:AA713),1,1)))+AA684*AA655","v":0},{"$f":"SUMPRODUCT($P655:AB655,N(1-$P684:AB684),N(OFFSET($P713:AB713,0,MAX(COLUMN($P713:AB713))-COLUMN($P713:AB713),1,1)))+AB684*AB655","v":0},{"$f":"SUMPRODUCT($P655:AC655,N(1-$P684:AC684),N(OFFSET($P713:AC713,0,MAX(COLUMN($P713:AC713))-COLUMN($P713:AC713),1,1)))+AC684*AC655","v":0},{"$f":"SUMPRODUCT($P655:AD655,N(1-$P684:AD684),N(OFFSET($P713:AD713,0,MAX(COLUMN($P713:AD713))-COLUMN($P713:AD713),1,1)))+AD684*AD655","v":0},{"$f":"SUMPRODUCT($P655:AE655,N(1-$P684:AE684),N(OFFSET($P713:AE713,0,MAX(COLUMN($P713:AE713))-COLUMN($P713:AE713),1,1)))+AE684*AE655","v":0},{"$f":"SUMPRODUCT($P655:AF655,N(1-$P684:AF684),N(OFFSET($P713:AF713,0,MAX(COLUMN($P713:AF713))-COLUMN($P713:AF713),1,1)))+AF684*AF655","v":0},{"$f":"SUMPRODUCT($P655:AG655,N(1-$P684:AG684),N(OFFSET($P713:AG713,0,MAX(COLUMN($P713:AG713))-COLUMN($P713:AG713),1,1)))+AG684*AG655","v":0},{"$f":"SUMPRODUCT($P655:AH655,N(1-$P684:AH684),N(OFFSET($P713:AH713,0,MAX(COLUMN($P713:AH713))-COLUMN($P713:AH713),1,1)))+AH684*AH655","v":0},{"$f":"SUMPRODUCT($P655:AI655,N(1-$P684:AI684),N(OFFSET($P713:AI713,0,MAX(COLUMN($P713:AI713))-COLUMN($P713:AI713),1,1)))+AI684*AI655","v":0},{"$f":"SUMPRODUCT($P655:AJ655,N(1-$P684:AJ684),N(OFFSET($P713:AJ713,0,MAX(COLUMN($P713:AJ713))-COLUMN($P713:AJ713),1,1)))+AJ684*AJ655","v":0},{"$f":"SUMPRODUCT($P655:AK655,N(1-$P684:AK684),N(OFFSET($P713:AK713,0,MAX(COLUMN($P713:AK713))-COLUMN($P713:AK713),1,1)))+AK684*AK655","v":0},{"$f":"SUMPRODUCT($P655:AL655,N(1-$P684:AL684),N(OFFSET($P713:AL713,0,MAX(COLUMN($P713:AL713))-COLUMN($P713:AL713),1,1)))+AL684*AL655","v":0},{"$f":"SUMPRODUCT($P655:AM655,N(1-$P684:AM684),N(OFFSET($P713:AM713,0,MAX(COLUMN($P713:AM713))-COLUMN($P713:AM713),1,1)))+AM684*AM655","v":0},{"$f":"SUMPRODUCT($P655:AN655,N(1-$P684:AN684),N(OFFSET($P713:AN713,0,MAX(COLUMN($P713:AN713))-COLUMN($P713:AN713),1,1)))+AN684*AN655","v":0},{"$f":"SUMPRODUCT($P655:AO655,N(1-$P684:AO684),N(OFFSET($P713:AO713,0,MAX(COLUMN($P713:AO713))-COLUMN($P713:AO713),1,1)))+AO684*AO655","v":0},{"$f":"SUMPRODUCT($P655:AP655,N(1-$P684:AP684),N(OFFSET($P713:AP713,0,MAX(COLUMN($P713:AP713))-COLUMN($P713:AP713),1,1)))+AP684*AP655","v":0},{"$f":"SUMPRODUCT($P655:AQ655,N(1-$P684:AQ684),N(OFFSET($P713:AQ713,0,MAX(COLUMN($P713:AQ713))-COLUMN($P713:AQ713),1,1)))+AQ684*AQ655","v":0},{"$f":"SUMPRODUCT($P655:AR655,N(1-$P684:AR684),N(OFFSET($P713:AR713,0,MAX(COLUMN($P713:AR713))-COLUMN($P713:AR713),1,1)))+AR684*AR655","v":0},{"$f":"SUMPRODUCT($P655:AS655,N(1-$P684:AS684),N(OFFSET($P713:AS713,0,MAX(COLUMN($P713:AS713))-COLUMN($P713:AS713),1,1)))+AS684*AS655","v":0},{"$f":"SUMPRODUCT($P655:AT655,N(1-$P684:AT684),N(OFFSET($P713:AT713,0,MAX(COLUMN($P713:AT713))-COLUMN($P713:AT713),1,1)))+AT684*AT655","v":0},{"$f":"SUMPRODUCT($P655:AU655,N(1-$P684:AU684),N(OFFSET($P713:AU713,0,MAX(COLUMN($P713:AU713))-COLUMN($P713:AU713),1,1)))+AU684*AU655","v":0},{"$f":"SUMPRODUCT($P655:AV655,N(1-$P684:AV684),N(OFFSET($P713:AV713,0,MAX(COLUMN($P713:AV713))-COLUMN($P713:AV713),1,1)))+AV684*AV655","v":0},{"$f":"SUMPRODUCT($P655:AW655,N(1-$P684:AW684),N(OFFSET($P713:AW713,0,MAX(COLUMN($P713:AW713))-COLUMN($P713:AW713),1,1)))+AW684*AW655","v":0},{"$f":"SUMPRODUCT($P655:AX655,N(1-$P684:AX684),N(OFFSET($P713:AX713,0,MAX(COLUMN($P713:AX713))-COLUMN($P713:AX713),1,1)))+AX684*AX655","v":0},{"$f":"SUMPRODUCT($P655:AY655,N(1-$P684:AY684),N(OFFSET($P713:AY713,0,MAX(COLUMN($P713:AY713))-COLUMN($P713:AY713),1,1)))+AY684*AY655","v":0},{"$f":"SUMPRODUCT($P655:AZ655,N(1-$P684:AZ684),N(OFFSET($P713:AZ713,0,MAX(COLUMN($P713:AZ713))-COLUMN($P713:AZ713),1,1)))+AZ684*AZ655","v":0},{"$f":"SUMPRODUCT($P655:BA655,N(1-$P684:BA684),N(OFFSET($P713:BA713,0,MAX(COLUMN($P713:BA713))-COLUMN($P713:BA713),1,1)))+BA684*BA655","v":0},{"$f":"SUMPRODUCT($P655:BB655,N(1-$P684:BB684),N(OFFSET($P713:BB713,0,MAX(COLUMN($P713:BB713))-COLUMN($P713:BB713),1,1)))+BB684*BB655","v":0},{"$f":"SUMPRODUCT($P655:BC655,N(1-$P684:BC684),N(OFFSET($P713:BC713,0,MAX(COLUMN($P713:BC713))-COLUMN($P713:BC713),1,1)))+BC684*BC655","v":0},{"$f":"SUMPRODUCT($P655:BD655,N(1-$P684:BD684),N(OFFSET($P713:BD713,0,MAX(COLUMN($P713:BD713))-COLUMN($P713:BD713),1,1)))+BD684*BD655","v":0},{"$f":"SUMPRODUCT($P655:BE655,N(1-$P684:BE684),N(OFFSET($P713:BE713,0,MAX(COLUMN($P713:BE713))-COLUMN($P713:BE713),1,1)))+BE684*BE655","v":0},{"$f":"SUMPRODUCT($P655:BF655,N(1-$P684:BF684),N(OFFSET($P713:BF713,0,MAX(COLUMN($P713:BF713))-COLUMN($P713:BF713),1,1)))+BF684*BF655","v":0},{"$f":"SUMPRODUCT($P655:BG655,N(1-$P684:BG684),N(OFFSET($P713:BG713,0,MAX(COLUMN($P713:BG713))-COLUMN($P713:BG713),1,1)))+BG684*BG655","v":0},{"$f":"SUMPRODUCT($P655:BH655,N(1-$P684:BH684),N(OFFSET($P713:BH713,0,MAX(COLUMN($P713:BH713))-COLUMN($P713:BH713),1,1)))+BH684*BH655","v":0},{"$f":"SUMPRODUCT($P655:BI655,N(1-$P684:BI684),N(OFFSET($P713:BI713,0,MAX(COLUMN($P713:BI713))-COLUMN($P713:BI713),1,1)))+BI684*BI655","v":0},{"$f":"SUMPRODUCT($P655:BJ655,N(1-$P684:BJ684),N(OFFSET($P713:BJ713,0,MAX(COLUMN($P713:BJ713))-COLUMN($P713:BJ713),1,1)))+BJ684*BJ655","v":0},{"$f":"SUMPRODUCT($P655:BK655,N(1-$P684:BK684),N(OFFSET($P713:BK713,0,MAX(COLUMN($P713:BK713))-COLUMN($P713:BK713),1,1)))+BK684*BK655","v":0},{"$f":"SUMPRODUCT($P655:BL655,N(1-$P684:BL684),N(OFFSET($P713:BL713,0,MAX(COLUMN($P713:BL713))-COLUMN($P713:BL713),1,1)))+BL684*BL655","v":0},{"$f":"SUMPRODUCT($P655:BM655,N(1-$P684:BM684),N(OFFSET($P713:BM713,0,MAX(COLUMN($P713:BM713))-COLUMN($P713:BM713),1,1)))+BM684*BM655","v":0},{"$f":"SUMPRODUCT($P655:BN655,N(1-$P684:BN684),N(OFFSET($P713:BN713,0,MAX(COLUMN($P713:BN713))-COLUMN($P713:BN713),1,1)))+BN684*BN655","v":0}]
[null,null,null,{"$f":"\"Total \"&D717","v":"Total Tax Depreciation"},null,null,null,null,null,null,181624.27664483828,577874.39822275098,null,null,null,{"$f":"SUM(P718:P742)","v":1126.0861853377285},10504.60214663111,18195.795077485553,16927.772764157737,16143.981764672448,15733.265776444594,14924.481803943694,14301.069864083944,14237.914049001369,14750.786682828693,15329.614453830236,15893.114583351597,16481.898067227783,17105.2734716669,17753.208049620654,18000.314246411843,18042.615291980466,18211.582468476074,18539.546949483061,19155.37114022085,19755.211390380551,16655.435474357699,13311.488610219465,13267.275631053762,13128.340046176783,12958.177603710785,12866.111181415523,12914.097685600274,12988.587611395045,13090.19834955033,13202.421689717325,12757.071369554262,{"$f":"SUM(AV718:AV742)","v":11782.334605820375},10868.479279188885,10009.22676613164,9199.7111241561306,8435.0445392905676,7699.9112334423407,6979.818847431452,6244.1247046114349,5487.019505295083,4707.0416212392229,4043.8233860308283,3499.9847502705693,2940.5320932940458,2364.0505064891395,1879.5344097821351,1488.6202261042249,1085.1802270070764,668.59995499789795,238.64896217953358]
[]
[]
[null,null,null,"Net Tax Basis"]
[null,null,{"$f":"C746+1","v":1},{"$f":"INDEX(D$66:D$90,$C747,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C747,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P631:P631)-SUM($P718:P718)","v":0},{"$f":"SUM($P631:Q631)-SUM($P718:Q718)","v":3200},{"$f":"SUM($P631:R631)-SUM($P718:R718)","v":1920},{"$f":"SUM($P631:S631)-SUM($P718:S718)","v":1152},{"$f":"SUM($P631:T631)-SUM($P718:T718)","v":691.19999999999982},{"$f":"SUM($P631:U631)-SUM($P718:U718)","v":230.39999999999964},{"$f":"SUM($P631:V631)-SUM($P718:V718)","v":0},{"$f":"SUM($P631:W631)-SUM($P718:W718)","v":0},{"$f":"SUM($P631:X631)-SUM($P718:X718)","v":0},{"$f":"SUM($P631:Y631)-SUM($P718:Y718)","v":0},{"$f":"SUM($P631:Z631)-SUM($P718:Z718)","v":0},{"$f":"SUM($P631:AA631)-SUM($P718:AA718)","v":0},{"$f":"SUM($P631:AB631)-SUM($P718:AB718)","v":0},{"$f":"SUM($P631:AC631)-SUM($P718:AC718)","v":0},{"$f":"SUM($P631:AD631)-SUM($P718:AD718)","v":0},{"$f":"SUM($P631:AE631)-SUM($P718:AE718)","v":0},{"$f":"SUM($P631:AF631)-SUM($P718:AF718)","v":0},{"$f":"SUM($P631:AG631)-SUM($P718:AG718)","v":0},{"$f":"SUM($P631:AH631)-SUM($P718:AH718)","v":0},{"$f":"SUM($P631:AI631)-SUM($P718:AI718)","v":0},{"$f":"SUM($P631:AJ631)-SUM($P718:AJ718)","v":0},{"$f":"SUM($P631:AK631)-SUM($P718:AK718)","v":0},{"$f":"SUM($P631:AL631)-SUM($P718:AL718)","v":0},{"$f":"SUM($P631:AM631)-SUM($P718:AM718)","v":0},{"$f":"SUM($P631:AN631)-SUM($P718:AN718)","v":0},{"$f":"SUM($P631:AO631)-SUM($P718:AO718)","v":0},{"$f":"SUM($P631:AP631)-SUM($P718:AP718)","v":0},{"$f":"SUM($P631:AQ631)-SUM($P718:AQ718)","v":0},{"$f":"SUM($P631:AR631)-SUM($P718:AR718)","v":0},{"$f":"SUM($P631:AS631)-SUM($P718:AS718)","v":0},{"$f":"SUM($P631:AT631)-SUM($P718:AT718)","v":0},{"$f":"SUM($P631:AU631)-SUM($P718:AU718)","v":0},{"$f":"SUM($P631:AV631)-SUM($P718:AV718)","v":0},{"$f":"SUM($P631:AW631)-SUM($P718:AW718)","v":0},{"$f":"SUM($P631:AX631)-SUM($P718:AX718)","v":0},{"$f":"SUM($P631:AY631)-SUM($P718:AY718)","v":0},{"$f":"SUM($P631:AZ631)-SUM($P718:AZ718)","v":0},{"$f":"SUM($P631:BA631)-SUM($P718:BA718)","v":0},{"$f":"SUM($P631:BB631)-SUM($P718:BB718)","v":0},{"$f":"SUM($P631:BC631)-SUM($P718:BC718)","v":0},{"$f":"SUM($P631:BD631)-SUM($P718:BD718)","v":0},{"$f":"SUM($P631:BE631)-SUM($P718:BE718)","v":0},{"$f":"SUM($P631:BF631)-SUM($P718:BF718)","v":0},{"$f":"SUM($P631:BG631)-SUM($P718:BG718)","v":0},{"$f":"SUM($P631:BH631)-SUM($P718:BH718)","v":0},{"$f":"SUM($P631:BI631)-SUM($P718:BI718)","v":0},{"$f":"SUM($P631:BJ631)-SUM($P718:BJ718)","v":0},{"$f":"SUM($P631:BK631)-SUM($P718:BK718)","v":0},{"$f":"SUM($P631:BL631)-SUM($P718:BL718)","v":0},{"$f":"SUM($P631:BM631)-SUM($P718:BM718)","v":0},{"$f":"SUM($P631:BN631)-SUM($P718:BN718)","v":0}]
[null,null,{"$f":"C747+1","v":2},{"$f":"INDEX(D$66:D$90,$C748,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P632:P632)-SUM($P719:P719)","v":0},{"$f":"SUM($P632:Q632)-SUM($P719:Q719)","v":50427.116694754674},{"$f":"SUM($P632:R632)-SUM($P719:R719)","v":46644.951963124193},{"$f":"SUM($P632:S632)-SUM($P719:S719)","v":43146.750839270928},{"$f":"SUM($P632:T632)-SUM($P719:T719)","v":39910.508763182617},{"$f":"SUM($P632:U632)-SUM($P719:U719)","v":36917.364683420194},{"$f":"SUM($P632:V632)-SUM($P719:V719)","v":34148.457548544568},{"$f":"SUM($P632:W632)-SUM($P719:W719)","v":31587.545897594329},{"$f":"SUM($P632:X632)-SUM($P719:X719)","v":29218.388269608036},{"$f":"SUM($P632:Y632)-SUM($P719:Y719)","v":26880.665727353538},{"$f":"SUM($P632:Z632)-SUM($P719:Z719)","v":24543.467103194573},{"$f":"SUM($P632:AA632)-SUM($P719:AA719)","v":22205.744560940075},{"$f":"SUM($P632:AB632)-SUM($P719:AB719)","v":19868.545936781109},{"$f":"SUM($P632:AC632)-SUM($P719:AC719)","v":17530.823394526611},{"$f":"SUM($P632:AD632)-SUM($P719:AD719)","v":15193.624770367642},{"$f":"SUM($P632:AE632)-SUM($P719:AE719)","v":12855.902228113147},{"$f":"SUM($P632:AF632)-SUM($P719:AF719)","v":10518.703603954178},{"$f":"SUM($P632:AG632)-SUM($P719:AG719)","v":8180.9810616996838},{"$f":"SUM($P632:AH632)-SUM($P719:AH719)","v":5843.7824375407145},{"$f":"SUM($P632:AI632)-SUM($P719:AI719)","v":3506.0598952862201},{"$f":"SUM($P632:AJ632)-SUM($P719:AJ719)","v":1168.8612711272508},{"$f":"SUM($P632:AK632)-SUM($P719:AK719)","v":0},{"$f":"SUM($P632:AL632)-SUM($P719:AL719)","v":0},{"$f":"SUM($P632:AM632)-SUM($P719:AM719)","v":0},{"$f":"SUM($P632:AN632)-SUM($P719:AN719)","v":0},{"$f":"SUM($P632:AO632)-SUM($P719:AO719)","v":0},{"$f":"SUM($P632:AP632)-SUM($P719:AP719)","v":0},{"$f":"SUM($P632:AQ632)-SUM($P719:AQ719)","v":0},{"$f":"SUM($P632:AR632)-SUM($P719:AR719)","v":0},{"$f":"SUM($P632:AS632)-SUM($P719:AS719)","v":0},{"$f":"SUM($P632:AT632)-SUM($P719:AT719)","v":0},{"$f":"SUM($P632:AU632)-SUM($P719:AU719)","v":0},{"$f":"SUM($P632:AV632)-SUM($P719:AV719)","v":0},{"$f":"SUM($P632:AW632)-SUM($P719:AW719)","v":0},{"$f":"SUM($P632:AX632)-SUM($P719:AX719)","v":0},{"$f":"SUM($P632:AY632)-SUM($P719:AY719)","v":0},{"$f":"SUM($P632:AZ632)-SUM($P719:AZ719)","v":0},{"$f":"SUM($P632:BA632)-SUM($P719:BA719)","v":0},{"$f":"SUM($P632:BB632)-SUM($P719:BB719)","v":0},{"$f":"SUM($P632:BC632)-SUM($P719:BC719)","v":0},{"$f":"SUM($P632:BD632)-SUM($P719:BD719)","v":0},{"$f":"SUM($P632:BE632)-SUM($P719:BE719)","v":0},{"$f":"SUM($P632:BF632)-SUM($P719:BF719)","v":0},{"$f":"SUM($P632:BG632)-SUM($P719:BG719)","v":0},{"$f":"SUM($P632:BH632)-SUM($P719:BH719)","v":0},{"$f":"SUM($P632:BI632)-SUM($P719:BI719)","v":0},{"$f":"SUM($P632:BJ632)-SUM($P719:BJ719)","v":0},{"$f":"SUM($P632:BK632)-SUM($P719:BK719)","v":0},{"$f":"SUM($P632:BL632)-SUM($P719:BL719)","v":0},{"$f":"SUM($P632:BM632)-SUM($P719:BM719)","v":0},{"$f":"SUM($P632:BN632)-SUM($P719:BN719)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P633:P633)-SUM($P720:P720)","v":0},{"$f":"SUM($P633:Q633)-SUM($P720:Q720)","v":6041.2496257715047},{"$f":"SUM($P633:R633)-SUM($P720:R720)","v":5437.1246631943541},{"$f":"SUM($P633:S633)-SUM($P720:S720)","v":4893.4121968749187},{"$f":"SUM($P633:T633)-SUM($P720:T720)","v":4403.7530166808074},{"$f":"SUM($P633:U633)-SUM($P720:U720)","v":3963.0597545061073},{"$f":"SUM($P633:V633)-SUM($P720:V720)","v":3566.8809632581442},{"$f":"SUM($P633:W633)-SUM($P720:W720)","v":3191.6875654470718},{"$f":"SUM($P633:X633)-SUM($P720:X720)","v":2816.4941676359995},{"$f":"SUM($P633:Y633)-SUM($P720:Y720)","v":2440.664848811688},{"$f":"SUM($P633:Z633)-SUM($P720:Z720)","v":2065.4714510006152},{"$f":"SUM($P633:AA633)-SUM($P720:AA720)","v":1689.6421321763037},{"$f":"SUM($P633:AB633)-SUM($P720:AB720)","v":1314.4487343652308},{"$f":"SUM($P633:AC633)-SUM($P720:AC720)","v":938.61941554091936},{"$f":"SUM($P633:AD633)-SUM($P720:AD720)","v":563.42601772984654},{"$f":"SUM($P633:AE633)-SUM($P720:AE720)","v":187.59669890553505},{"$f":"SUM($P633:AF633)-SUM($P720:AF720)","v":0},{"$f":"SUM($P633:AG633)-SUM($P720:AG720)","v":0},{"$f":"SUM($P633:AH633)-SUM($P720:AH720)","v":0},{"$f":"SUM($P633:AI633)-SUM($P720:AI720)","v":0},{"$f":"SUM($P633:AJ633)-SUM($P720:AJ720)","v":0},{"$f":"SUM($P633:AK633)-SUM($P720:AK720)","v":0},{"$f":"SUM($P633:AL633)-SUM($P720:AL720)","v":0},{"$f":"SUM($P633:AM633)-SUM($P720:AM720)","v":0},{"$f":"SUM($P633:AN633)-SUM($P720:AN720)","v":0},{"$f":"SUM($P633:AO633)-SUM($P720:AO720)","v":0},{"$f":"SUM($P633:AP633)-SUM($P720:AP720)","v":0},{"$f":"SUM($P633:AQ633)-SUM($P720:AQ720)","v":0},{"$f":"SUM($P633:AR633)-SUM($P720:AR720)","v":0},{"$f":"SUM($P633:AS633)-SUM($P720:AS720)","v":0},{"$f":"SUM($P633:AT633)-SUM($P720:AT720)","v":0},{"$f":"SUM($P633:AU633)-SUM($P720:AU720)","v":0},{"$f":"SUM($P633:AV633)-SUM($P720:AV720)","v":0},{"$f":"SUM($P633:AW633)-SUM($P720:AW720)","v":0},{"$f":"SUM($P633:AX633)-SUM($P720:AX720)","v":0},{"$f":"SUM($P633:AY633)-SUM($P720:AY720)","v":0},{"$f":"SUM($P633:AZ633)-SUM($P720:AZ720)","v":0},{"$f":"SUM($P633:BA633)-SUM($P720:BA720)","v":0},{"$f":"SUM($P633:BB633)-SUM($P720:BB720)","v":0},{"$f":"SUM($P633:BC633)-SUM($P720:BC720)","v":0},{"$f":"SUM($P633:BD633)-SUM($P720:BD720)","v":0},{"$f":"SUM($P633:BE633)-SUM($P720:BE720)","v":0},{"$f":"SUM($P633:BF633)-SUM($P720:BF720)","v":0},{"$f":"SUM($P633:BG633)-SUM($P720:BG720)","v":0},{"$f":"SUM($P633:BH633)-SUM($P720:BH720)","v":0},{"$f":"SUM($P633:BI633)-SUM($P720:BI720)","v":0},{"$f":"SUM($P633:BJ633)-SUM($P720:BJ720)","v":0},{"$f":"SUM($P633:BK633)-SUM($P720:BK720)","v":0},{"$f":"SUM($P633:BL633)-SUM($P720:BL720)","v":0},{"$f":"SUM($P633:BM633)-SUM($P720:BM720)","v":0},{"$f":"SUM($P633:BN633)-SUM($P720:BN720)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P634:P634)-SUM($P721:P721)","v":0},{"$f":"SUM($P634:Q634)-SUM($P721:Q721)","v":712.03454283606948},{"$f":"SUM($P634:R634)-SUM($P721:R721)","v":427.22072570164164},{"$f":"SUM($P634:S634)-SUM($P721:S721)","v":256.33243542098501},{"$f":"SUM($P634:T634)-SUM($P721:T721)","v":153.79946125259096},{"$f":"SUM($P634:U634)-SUM($P721:U721)","v":51.26648708419691},{"$f":"SUM($P634:V634)-SUM($P721:V721)","v":0},{"$f":"SUM($P634:W634)-SUM($P721:W721)","v":0},{"$f":"SUM($P634:X634)-SUM($P721:X721)","v":0},{"$f":"SUM($P634:Y634)-SUM($P721:Y721)","v":0},{"$f":"SUM($P634:Z634)-SUM($P721:Z721)","v":0},{"$f":"SUM($P634:AA634)-SUM($P721:AA721)","v":0},{"$f":"SUM($P634:AB634)-SUM($P721:AB721)","v":0},{"$f":"SUM($P634:AC634)-SUM($P721:AC721)","v":0},{"$f":"SUM($P634:AD634)-SUM($P721:AD721)","v":0},{"$f":"SUM($P634:AE634)-SUM($P721:AE721)","v":0},{"$f":"SUM($P634:AF634)-SUM($P721:AF721)","v":0},{"$f":"SUM($P634:AG634)-SUM($P721:AG721)","v":0},{"$f":"SUM($P634:AH634)-SUM($P721:AH721)","v":0},{"$f":"SUM($P634:AI634)-SUM($P721:AI721)","v":0},{"$f":"SUM($P634:AJ634)-SUM($P721:AJ721)","v":0},{"$f":"SUM($P634:AK634)-SUM($P721:AK721)","v":0},{"$f":"SUM($P634:AL634)-SUM($P721:AL721)","v":0},{"$f":"SUM($P634:AM634)-SUM($P721:AM721)","v":0},{"$f":"SUM($P634:AN634)-SUM($P721:AN721)","v":0},{"$f":"SUM($P634:AO634)-SUM($P721:AO721)","v":0},{"$f":"SUM($P634:AP634)-SUM($P721:AP721)","v":0},{"$f":"SUM($P634:AQ634)-SUM($P721:AQ721)","v":0},{"$f":"SUM($P634:AR634)-SUM($P721:AR721)","v":0},{"$f":"SUM($P634:AS634)-SUM($P721:AS721)","v":0},{"$f":"SUM($P634:AT634)-SUM($P721:AT721)","v":0},{"$f":"SUM($P634:AU634)-SUM($P721:AU721)","v":0},{"$f":"SUM($P634:AV634)-SUM($P721:AV721)","v":0},{"$f":"SUM($P634:AW634)-SUM($P721:AW721)","v":0},{"$f":"SUM($P634:AX634)-SUM($P721:AX721)","v":0},{"$f":"SUM($P634:AY634)-SUM($P721:AY721)","v":0},{"$f":"SUM($P634:AZ634)-SUM($P721:AZ721)","v":0},{"$f":"SUM($P634:BA634)-SUM($P721:BA721)","v":0},{"$f":"SUM($P634:BB634)-SUM($P721:BB721)","v":0},{"$f":"SUM($P634:BC634)-SUM($P721:BC721)","v":0},{"$f":"SUM($P634:BD634)-SUM($P721:BD721)","v":0},{"$f":"SUM($P634:BE634)-SUM($P721:BE721)","v":0},{"$f":"SUM($P634:BF634)-SUM($P721:BF721)","v":0},{"$f":"SUM($P634:BG634)-SUM($P721:BG721)","v":0},{"$f":"SUM($P634:BH634)-SUM($P721:BH721)","v":0},{"$f":"SUM($P634:BI634)-SUM($P721:BI721)","v":0},{"$f":"SUM($P634:BJ634)-SUM($P721:BJ721)","v":0},{"$f":"SUM($P634:BK634)-SUM($P721:BK721)","v":0},{"$f":"SUM($P634:BL634)-SUM($P721:BL721)","v":0},{"$f":"SUM($P634:BM634)-SUM($P721:BM721)","v":0},{"$f":"SUM($P634:BN634)-SUM($P721:BN721)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P635:P635)-SUM($P722:P722)","v":0},{"$f":"SUM($P635:Q635)-SUM($P722:Q722)","v":1804.7975899999999},{"$f":"SUM($P635:R635)-SUM($P722:R722)","v":1804.7975899999999},{"$f":"SUM($P635:S635)-SUM($P722:S722)","v":1804.7975899999999},{"$f":"SUM($P635:T635)-SUM($P722:T722)","v":1804.7975899999999},{"$f":"SUM($P635:U635)-SUM($P722:U722)","v":1804.7975899999999},{"$f":"SUM($P635:V635)-SUM($P722:V722)","v":1804.7975899999999},{"$f":"SUM($P635:W635)-SUM($P722:W722)","v":1804.7975899999999},{"$f":"SUM($P635:X635)-SUM($P722:X722)","v":1804.7975899999999},{"$f":"SUM($P635:Y635)-SUM($P722:Y722)","v":1804.7975899999999},{"$f":"SUM($P635:Z635)-SUM($P722:Z722)","v":1804.7975899999999},{"$f":"SUM($P635:AA635)-SUM($P722:AA722)","v":1804.7975899999999},{"$f":"SUM($P635:AB635)-SUM($P722:AB722)","v":1804.7975899999999},{"$f":"SUM($P635:AC635)-SUM($P722:AC722)","v":1804.7975899999999},{"$f":"SUM($P635:AD635)-SUM($P722:AD722)","v":1804.7975899999999},{"$f":"SUM($P635:AE635)-SUM($P722:AE722)","v":1804.7975899999999},{"$f":"SUM($P635:AF635)-SUM($P722:AF722)","v":1804.7975899999999},{"$f":"SUM($P635:AG635)-SUM($P722:AG722)","v":1804.7975899999999},{"$f":"SUM($P635:AH635)-SUM($P722:AH722)","v":1804.7975899999999},{"$f":"SUM($P635:AI635)-SUM($P722:AI722)","v":1804.7975899999999},{"$f":"SUM($P635:AJ635)-SUM($P722:AJ722)","v":1804.7975899999999},{"$f":"SUM($P635:AK635)-SUM($P722:AK722)","v":1804.7975899999999},{"$f":"SUM($P635:AL635)-SUM($P722:AL722)","v":1804.7975899999999},{"$f":"SUM($P635:AM635)-SUM($P722:AM722)","v":1804.7975899999999},{"$f":"SUM($P635:AN635)-SUM($P722:AN722)","v":1804.7975899999999},{"$f":"SUM($P635:AO635)-SUM($P722:AO722)","v":1804.7975899999999},{"$f":"SUM($P635:AP635)-SUM($P722:AP722)","v":1804.7975899999999},{"$f":"SUM($P635:AQ635)-SUM($P722:AQ722)","v":1804.7975899999999},{"$f":"SUM($P635:AR635)-SUM($P722:AR722)","v":1804.7975899999999},{"$f":"SUM($P635:AS635)-SUM($P722:AS722)","v":1804.7975899999999},{"$f":"SUM($P635:AT635)-SUM($P722:AT722)","v":1804.7975899999999},{"$f":"SUM($P635:AU635)-SUM($P722:AU722)","v":1804.7975899999999},{"$f":"SUM($P635:AV635)-SUM($P722:AV722)","v":1804.7975899999999},{"$f":"SUM($P635:AW635)-SUM($P722:AW722)","v":1804.7975899999999},{"$f":"SUM($P635:AX635)-SUM($P722:AX722)","v":1804.7975899999999},{"$f":"SUM($P635:AY635)-SUM($P722:AY722)","v":1804.7975899999999},{"$f":"SUM($P635:AZ635)-SUM($P722:AZ722)","v":1804.7975899999999},{"$f":"SUM($P635:BA635)-SUM($P722:BA722)","v":1804.7975899999999},{"$f":"SUM($P635:BB635)-SUM($P722:BB722)","v":1804.7975899999999},{"$f":"SUM($P635:BC635)-SUM($P722:BC722)","v":1804.7975899999999},{"$f":"SUM($P635:BD635)-SUM($P722:BD722)","v":1804.7975899999999},{"$f":"SUM($P635:BE635)-SUM($P722:BE722)","v":1804.7975899999999},{"$f":"SUM($P635:BF635)-SUM($P722:BF722)","v":1804.7975899999999},{"$f":"SUM($P635:BG635)-SUM($P722:BG722)","v":1804.7975899999999},{"$f":"SUM($P635:BH635)-SUM($P722:BH722)","v":1804.7975899999999},{"$f":"SUM($P635:BI635)-SUM($P722:BI722)","v":1804.7975899999999},{"$f":"SUM($P635:BJ635)-SUM($P722:BJ722)","v":1804.7975899999999},{"$f":"SUM($P635:BK635)-SUM($P722:BK722)","v":1804.7975899999999},{"$f":"SUM($P635:BL635)-SUM($P722:BL722)","v":1804.7975899999999},{"$f":"SUM($P635:BM635)-SUM($P722:BM722)","v":1804.7975899999999},{"$f":"SUM($P635:BN635)-SUM($P722:BN722)","v":1804.7975899999999}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P636:P636)-SUM($P723:P723)","v":0},{"$f":"SUM($P636:Q636)-SUM($P723:Q723)","v":109979.20158809428},{"$f":"SUM($P636:R636)-SUM($P723:R723)","v":101730.47580872335},{"$f":"SUM($P636:S636)-SUM($P723:S723)","v":94101.061481412122},{"$f":"SUM($P636:T636)-SUM($P723:T723)","v":87042.967681831258},{"$f":"SUM($P636:U636)-SUM($P723:U723)","v":80515.059331984172},{"$f":"SUM($P636:V636)-SUM($P723:V723)","v":74476.201353874261},{"$f":"SUM($P636:W636)-SUM($P723:W723)","v":68890.971874782263},{"$f":"SUM($P636:X636)-SUM($P723:X723)","v":63723.94902198889},{"$f":"SUM($P636:Y636)-SUM($P723:Y723)","v":58625.484632523156},{"$f":"SUM($P636:Z636)-SUM($P723:Z723)","v":53528.162884112884},{"$f":"SUM($P636:AA636)-SUM($P723:AA723)","v":48429.698494647149},{"$f":"SUM($P636:AB636)-SUM($P723:AB723)","v":43332.376746236885},{"$f":"SUM($P636:AC636)-SUM($P723:AC723)","v":38233.91235677115},{"$f":"SUM($P636:AD636)-SUM($P723:AD723)","v":33136.590608360886},{"$f":"SUM($P636:AE636)-SUM($P723:AE723)","v":28038.126218895151},{"$f":"SUM($P636:AF636)-SUM($P723:AF723)","v":22940.804470484887},{"$f":"SUM($P636:AG636)-SUM($P723:AG723)","v":17842.340081019152},{"$f":"SUM($P636:AH636)-SUM($P723:AH723)","v":12745.018332608888},{"$f":"SUM($P636:AI636)-SUM($P723:AI723)","v":7646.5539431431534},{"$f":"SUM($P636:AJ636)-SUM($P723:AJ723)","v":2549.2321947328892},{"$f":"SUM($P636:AK636)-SUM($P723:AK723)","v":0},{"$f":"SUM($P636:AL636)-SUM($P723:AL723)","v":0},{"$f":"SUM($P636:AM636)-SUM($P723:AM723)","v":0},{"$f":"SUM($P636:AN636)-SUM($P723:AN723)","v":0},{"$f":"SUM($P636:AO636)-SUM($P723:AO723)","v":0},{"$f":"SUM($P636:AP636)-SUM($P723:AP723)","v":0},{"$f":"SUM($P636:AQ636)-SUM($P723:AQ723)","v":0},{"$f":"SUM($P636:AR636)-SUM($P723:AR723)","v":0},{"$f":"SUM($P636:AS636)-SUM($P723:AS723)","v":0},{"$f":"SUM($P636:AT636)-SUM($P723:AT723)","v":0},{"$f":"SUM($P636:AU636)-SUM($P723:AU723)","v":0},{"$f":"SUM($P636:AV636)-SUM($P723:AV723)","v":0},{"$f":"SUM($P636:AW636)-SUM($P723:AW723)","v":0},{"$f":"SUM($P636:AX636)-SUM($P723:AX723)","v":0},{"$f":"SUM($P636:AY636)-SUM($P723:AY723)","v":0},{"$f":"SUM($P636:AZ636)-SUM($P723:AZ723)","v":0},{"$f":"SUM($P636:BA636)-SUM($P723:BA723)","v":0},{"$f":"SUM($P636:BB636)-SUM($P723:BB723)","v":0},{"$f":"SUM($P636:BC636)-SUM($P723:BC723)","v":0},{"$f":"SUM($P636:BD636)-SUM($P723:BD723)","v":0},{"$f":"SUM($P636:BE636)-SUM($P723:BE723)","v":0},{"$f":"SUM($P636:BF636)-SUM($P723:BF723)","v":0},{"$f":"SUM($P636:BG636)-SUM($P723:BG723)","v":0},{"$f":"SUM($P636:BH636)-SUM($P723:BH723)","v":0},{"$f":"SUM($P636:BI636)-SUM($P723:BI723)","v":0},{"$f":"SUM($P636:BJ636)-SUM($P723:BJ723)","v":0},{"$f":"SUM($P636:BK636)-SUM($P723:BK723)","v":0},{"$f":"SUM($P636:BL636)-SUM($P723:BL723)","v":0},{"$f":"SUM($P636:BM636)-SUM($P723:BM723)","v":0},{"$f":"SUM($P636:BN636)-SUM($P723:BN723)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P637:P637)-SUM($P724:P724)","v":0},{"$f":"SUM($P637:Q637)-SUM($P724:Q724)","v":0},{"$f":"SUM($P637:R637)-SUM($P724:R724)","v":0},{"$f":"SUM($P637:S637)-SUM($P724:S724)","v":0},{"$f":"SUM($P637:T637)-SUM($P724:T724)","v":0},{"$f":"SUM($P637:U637)-SUM($P724:U724)","v":0},{"$f":"SUM($P637:V637)-SUM($P724:V724)","v":0},{"$f":"SUM($P637:W637)-SUM($P724:W724)","v":0},{"$f":"SUM($P637:X637)-SUM($P724:X724)","v":0},{"$f":"SUM($P637:Y637)-SUM($P724:Y724)","v":0},{"$f":"SUM($P637:Z637)-SUM($P724:Z724)","v":0},{"$f":"SUM($P637:AA637)-SUM($P724:AA724)","v":0},{"$f":"SUM($P637:AB637)-SUM($P724:AB724)","v":0},{"$f":"SUM($P637:AC637)-SUM($P724:AC724)","v":0},{"$f":"SUM($P637:AD637)-SUM($P724:AD724)","v":0},{"$f":"SUM($P637:AE637)-SUM($P724:AE724)","v":0},{"$f":"SUM($P637:AF637)-SUM($P724:AF724)","v":0},{"$f":"SUM($P637:AG637)-SUM($P724:AG724)","v":0},{"$f":"SUM($P637:AH637)-SUM($P724:AH724)","v":0},{"$f":"SUM($P637:AI637)-SUM($P724:AI724)","v":0},{"$f":"SUM($P637:AJ637)-SUM($P724:AJ724)","v":0},{"$f":"SUM($P637:AK637)-SUM($P724:AK724)","v":0},{"$f":"SUM($P637:AL637)-SUM($P724:AL724)","v":0},{"$f":"SUM($P637:AM637)-SUM($P724:AM724)","v":0},{"$f":"SUM($P637:AN637)-SUM($P724:AN724)","v":0},{"$f":"SUM($P637:AO637)-SUM($P724:AO724)","v":0},{"$f":"SUM($P637:AP637)-SUM($P724:AP724)","v":0},{"$f":"SUM($P637:AQ637)-SUM($P724:AQ724)","v":0},{"$f":"SUM($P637:AR637)-SUM($P724:AR724)","v":0},{"$f":"SUM($P637:AS637)-SUM($P724:AS724)","v":0},{"$f":"SUM($P637:AT637)-SUM($P724:AT724)","v":0},{"$f":"SUM($P637:AU637)-SUM($P724:AU724)","v":0},{"$f":"SUM($P637:AV637)-SUM($P724:AV724)","v":0},{"$f":"SUM($P637:AW637)-SUM($P724:AW724)","v":0},{"$f":"SUM($P637:AX637)-SUM($P724:AX724)","v":0},{"$f":"SUM($P637:AY637)-SUM($P724:AY724)","v":0},{"$f":"SUM($P637:AZ637)-SUM($P724:AZ724)","v":0},{"$f":"SUM($P637:BA637)-SUM($P724:BA724)","v":0},{"$f":"SUM($P637:BB637)-SUM($P724:BB724)","v":0},{"$f":"SUM($P637:BC637)-SUM($P724:BC724)","v":0},{"$f":"SUM($P637:BD637)-SUM($P724:BD724)","v":0},{"$f":"SUM($P637:BE637)-SUM($P724:BE724)","v":0},{"$f":"SUM($P637:BF637)-SUM($P724:BF724)","v":0},{"$f":"SUM($P637:BG637)-SUM($P724:BG724)","v":0},{"$f":"SUM($P637:BH637)-SUM($P724:BH724)","v":0},{"$f":"SUM($P637:BI637)-SUM($P724:BI724)","v":0},{"$f":"SUM($P637:BJ637)-SUM($P724:BJ724)","v":0},{"$f":"SUM($P637:BK637)-SUM($P724:BK724)","v":0},{"$f":"SUM($P637:BL637)-SUM($P724:BL724)","v":0},{"$f":"SUM($P637:BM637)-SUM($P724:BM724)","v":0},{"$f":"SUM($P637:BN637)-SUM($P724:BN724)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P638:P638)-SUM($P725:P725)","v":0},{"$f":"SUM($P638:Q638)-SUM($P725:Q725)","v":1979.7979797979799},{"$f":"SUM($P638:R638)-SUM($P725:R725)","v":1959.5959595959596},{"$f":"SUM($P638:S638)-SUM($P725:S725)","v":1939.3939393939395},{"$f":"SUM($P638:T638)-SUM($P725:T725)","v":1919.1919191919192},{"$f":"SUM($P638:U638)-SUM($P725:U725)","v":1898.9898989898991},{"$f":"SUM($P638:V638)-SUM($P725:V725)","v":1878.7878787878788},{"$f":"SUM($P638:W638)-SUM($P725:W725)","v":1858.5858585858587},{"$f":"SUM($P638:X638)-SUM($P725:X725)","v":1838.3838383838383},{"$f":"SUM($P638:Y638)-SUM($P725:Y725)","v":1818.1818181818182},{"$f":"SUM($P638:Z638)-SUM($P725:Z725)","v":1797.9797979797979},{"$f":"SUM($P638:AA638)-SUM($P725:AA725)","v":1777.7777777777778},{"$f":"SUM($P638:AB638)-SUM($P725:AB725)","v":1757.5757575757575},{"$f":"SUM($P638:AC638)-SUM($P725:AC725)","v":1737.3737373737374},{"$f":"SUM($P638:AD638)-SUM($P725:AD725)","v":1717.1717171717171},{"$f":"SUM($P638:AE638)-SUM($P725:AE725)","v":1696.969696969697},{"$f":"SUM($P638:AF638)-SUM($P725:AF725)","v":1676.7676767676767},{"$f":"SUM($P638:AG638)-SUM($P725:AG725)","v":1656.5656565656566},{"$f":"SUM($P638:AH638)-SUM($P725:AH725)","v":1636.3636363636363},{"$f":"SUM($P638:AI638)-SUM($P725:AI725)","v":1616.1616161616162},{"$f":"SUM($P638:AJ638)-SUM($P725:AJ725)","v":1595.9595959595958},{"$f":"SUM($P638:AK638)-SUM($P725:AK725)","v":1575.7575757575758},{"$f":"SUM($P638:AL638)-SUM($P725:AL725)","v":1555.5555555555554},{"$f":"SUM($P638:AM638)-SUM($P725:AM725)","v":1535.3535353535353},{"$f":"SUM($P638:AN638)-SUM($P725:AN725)","v":1515.151515151515},{"$f":"SUM($P638:AO638)-SUM($P725:AO725)","v":1494.9494949494949},{"$f":"SUM($P638:AP638)-SUM($P725:AP725)","v":1474.7474747474748},{"$f":"SUM($P638:AQ638)-SUM($P725:AQ725)","v":1454.5454545454545},{"$f":"SUM($P638:AR638)-SUM($P725:AR725)","v":1434.3434343434342},{"$f":"SUM($P638:AS638)-SUM($P725:AS725)","v":1414.1414141414141},{"$f":"SUM($P638:AT638)-SUM($P725:AT725)","v":1393.939393939394},{"$f":"SUM($P638:AU638)-SUM($P725:AU725)","v":1373.7373737373737},{"$f":"SUM($P638:AV638)-SUM($P725:AV725)","v":1353.5353535353534},{"$f":"SUM($P638:AW638)-SUM($P725:AW725)","v":1333.3333333333333},{"$f":"SUM($P638:AX638)-SUM($P725:AX725)","v":1313.1313131313132},{"$f":"SUM($P638:AY638)-SUM($P725:AY725)","v":1292.9292929292928},{"$f":"SUM($P638:AZ638)-SUM($P725:AZ725)","v":1272.7272727272725},{"$f":"SUM($P638:BA638)-SUM($P725:BA725)","v":1252.5252525252524},{"$f":"SUM($P638:BB638)-SUM($P725:BB725)","v":1232.3232323232323},{"$f":"SUM($P638:BC638)-SUM($P725:BC725)","v":1212.121212121212},{"$f":"SUM($P638:BD638)-SUM($P725:BD725)","v":1191.9191919191917},{"$f":"SUM($P638:BE638)-SUM($P725:BE725)","v":1171.7171717171716},{"$f":"SUM($P638:BF638)-SUM($P725:BF725)","v":1151.5151515151515},{"$f":"SUM($P638:BG638)-SUM($P725:BG725)","v":1131.3131313131312},{"$f":"SUM($P638:BH638)-SUM($P725:BH725)","v":1111.1111111111109},{"$f":"SUM($P638:BI638)-SUM($P725:BI725)","v":1090.9090909090908},{"$f":"SUM($P638:BJ638)-SUM($P725:BJ725)","v":1070.7070707070707},{"$f":"SUM($P638:BK638)-SUM($P725:BK725)","v":1050.5050505050503},{"$f":"SUM($P638:BL638)-SUM($P725:BL725)","v":1030.30303030303},{"$f":"SUM($P638:BM638)-SUM($P725:BM725)","v":1010.1010101010099},{"$f":"SUM($P638:BN638)-SUM($P725:BN725)","v":989.89898989898973}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P639:P639)-SUM($P726:P726)","v":0},{"$f":"SUM($P639:Q639)-SUM($P726:Q726)","v":5237.1900000000005},{"$f":"SUM($P639:R639)-SUM($P726:R726)","v":11089.899000000001},{"$f":"SUM($P639:S639)-SUM($P726:S726)","v":9980.1885087719311},{"$f":"SUM($P639:T639)-SUM($P726:T726)","v":8981.4490666666679},{"$f":"SUM($P639:U639)-SUM($P726:U726)","v":8083.592396491229},{"$f":"SUM($P639:V639)-SUM($P726:V726)","v":7233.2947473684217},{"$f":"SUM($P639:W639)-SUM($P726:W726)","v":6382.9970982456143},{"$f":"SUM($P639:X639)-SUM($P726:X726)","v":5531.2582666666676},{"$f":"SUM($P639:Y639)-SUM($P726:Y726)","v":4680.9606175438603},{"$f":"SUM($P639:Z639)-SUM($P726:Z726)","v":3829.2217859649136},{"$f":"SUM($P639:AA639)-SUM($P726:AA726)","v":2978.9241368421062},{"$f":"SUM($P639:AB639)-SUM($P726:AB726)","v":2127.1853052631595},{"$f":"SUM($P639:AC639)-SUM($P726:AC726)","v":1276.8876561403522},{"$f":"SUM($P639:AD639)-SUM($P726:AD726)","v":425.14882456140549},{"$f":"SUM($P639:AE639)-SUM($P726:AE726)","v":0},{"$f":"SUM($P639:AF639)-SUM($P726:AF726)","v":0},{"$f":"SUM($P639:AG639)-SUM($P726:AG726)","v":0},{"$f":"SUM($P639:AH639)-SUM($P726:AH726)","v":0},{"$f":"SUM($P639:AI639)-SUM($P726:AI726)","v":0},{"$f":"SUM($P639:AJ639)-SUM($P726:AJ726)","v":0},{"$f":"SUM($P639:AK639)-SUM($P726:AK726)","v":0},{"$f":"SUM($P639:AL639)-SUM($P726:AL726)","v":0},{"$f":"SUM($P639:AM639)-SUM($P726:AM726)","v":0},{"$f":"SUM($P639:AN639)-SUM($P726:AN726)","v":0},{"$f":"SUM($P639:AO639)-SUM($P726:AO726)","v":0},{"$f":"SUM($P639:AP639)-SUM($P726:AP726)","v":0},{"$f":"SUM($P639:AQ639)-SUM($P726:AQ726)","v":0},{"$f":"SUM($P639:AR639)-SUM($P726:AR726)","v":0},{"$f":"SUM($P639:AS639)-SUM($P726:AS726)","v":0},{"$f":"SUM($P639:AT639)-SUM($P726:AT726)","v":0},{"$f":"SUM($P639:AU639)-SUM($P726:AU726)","v":0},{"$f":"SUM($P639:AV639)-SUM($P726:AV726)","v":0},{"$f":"SUM($P639:AW639)-SUM($P726:AW726)","v":0},{"$f":"SUM($P639:AX639)-SUM($P726:AX726)","v":0},{"$f":"SUM($P639:AY639)-SUM($P726:AY726)","v":0},{"$f":"SUM($P639:AZ639)-SUM($P726:AZ726)","v":0},{"$f":"SUM($P639:BA639)-SUM($P726:BA726)","v":0},{"$f":"SUM($P639:BB639)-SUM($P726:BB726)","v":0},{"$f":"SUM($P639:BC639)-SUM($P726:BC726)","v":0},{"$f":"SUM($P639:BD639)-SUM($P726:BD726)","v":0},{"$f":"SUM($P639:BE639)-SUM($P726:BE726)","v":0},{"$f":"SUM($P639:BF639)-SUM($P726:BF726)","v":0},{"$f":"SUM($P639:BG639)-SUM($P726:BG726)","v":0},{"$f":"SUM($P639:BH639)-SUM($P726:BH726)","v":0},{"$f":"SUM($P639:BI639)-SUM($P726:BI726)","v":0},{"$f":"SUM($P639:BJ639)-SUM($P726:BJ726)","v":0},{"$f":"SUM($P639:BK639)-SUM($P726:BK726)","v":0},{"$f":"SUM($P639:BL639)-SUM($P726:BL726)","v":0},{"$f":"SUM($P639:BM639)-SUM($P726:BM726)","v":0},{"$f":"SUM($P639:BN639)-SUM($P726:BN726)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P640:P640)-SUM($P727:P727)","v":0},{"$f":"SUM($P640:Q640)-SUM($P727:Q727)","v":0},{"$f":"SUM($P640:R640)-SUM($P727:R727)","v":0},{"$f":"SUM($P640:S640)-SUM($P727:S727)","v":0},{"$f":"SUM($P640:T640)-SUM($P727:T727)","v":0},{"$f":"SUM($P640:U640)-SUM($P727:U727)","v":0},{"$f":"SUM($P640:V640)-SUM($P727:V727)","v":0},{"$f":"SUM($P640:W640)-SUM($P727:W727)","v":0},{"$f":"SUM($P640:X640)-SUM($P727:X727)","v":0},{"$f":"SUM($P640:Y640)-SUM($P727:Y727)","v":0},{"$f":"SUM($P640:Z640)-SUM($P727:Z727)","v":0},{"$f":"SUM($P640:AA640)-SUM($P727:AA727)","v":0},{"$f":"SUM($P640:AB640)-SUM($P727:AB727)","v":0},{"$f":"SUM($P640:AC640)-SUM($P727:AC727)","v":0},{"$f":"SUM($P640:AD640)-SUM($P727:AD727)","v":0},{"$f":"SUM($P640:AE640)-SUM($P727:AE727)","v":0},{"$f":"SUM($P640:AF640)-SUM($P727:AF727)","v":0},{"$f":"SUM($P640:AG640)-SUM($P727:AG727)","v":0},{"$f":"SUM($P640:AH640)-SUM($P727:AH727)","v":0},{"$f":"SUM($P640:AI640)-SUM($P727:AI727)","v":0},{"$f":"SUM($P640:AJ640)-SUM($P727:AJ727)","v":0},{"$f":"SUM($P640:AK640)-SUM($P727:AK727)","v":0},{"$f":"SUM($P640:AL640)-SUM($P727:AL727)","v":0},{"$f":"SUM($P640:AM640)-SUM($P727:AM727)","v":0},{"$f":"SUM($P640:AN640)-SUM($P727:AN727)","v":0},{"$f":"SUM($P640:AO640)-SUM($P727:AO727)","v":0},{"$f":"SUM($P640:AP640)-SUM($P727:AP727)","v":0},{"$f":"SUM($P640:AQ640)-SUM($P727:AQ727)","v":0},{"$f":"SUM($P640:AR640)-SUM($P727:AR727)","v":0},{"$f":"SUM($P640:AS640)-SUM($P727:AS727)","v":0},{"$f":"SUM($P640:AT640)-SUM($P727:AT727)","v":0},{"$f":"SUM($P640:AU640)-SUM($P727:AU727)","v":0},{"$f":"SUM($P640:AV640)-SUM($P727:AV727)","v":0},{"$f":"SUM($P640:AW640)-SUM($P727:AW727)","v":0},{"$f":"SUM($P640:AX640)-SUM($P727:AX727)","v":0},{"$f":"SUM($P640:AY640)-SUM($P727:AY727)","v":0},{"$f":"SUM($P640:AZ640)-SUM($P727:AZ727)","v":0},{"$f":"SUM($P640:BA640)-SUM($P727:BA727)","v":0},{"$f":"SUM($P640:BB640)-SUM($P727:BB727)","v":0},{"$f":"SUM($P640:BC640)-SUM($P727:BC727)","v":0},{"$f":"SUM($P640:BD640)-SUM($P727:BD727)","v":0},{"$f":"SUM($P640:BE640)-SUM($P727:BE727)","v":0},{"$f":"SUM($P640:BF640)-SUM($P727:BF727)","v":0},{"$f":"SUM($P640:BG640)-SUM($P727:BG727)","v":0},{"$f":"SUM($P640:BH640)-SUM($P727:BH727)","v":0},{"$f":"SUM($P640:BI640)-SUM($P727:BI727)","v":0},{"$f":"SUM($P640:BJ640)-SUM($P727:BJ727)","v":0},{"$f":"SUM($P640:BK640)-SUM($P727:BK727)","v":0},{"$f":"SUM($P640:BL640)-SUM($P727:BL727)","v":0},{"$f":"SUM($P640:BM640)-SUM($P727:BM727)","v":0},{"$f":"SUM($P640:BN640)-SUM($P727:BN727)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P641:P641)-SUM($P728:P728)","v":2571.1541980740003},{"$f":"SUM($P641:Q641)-SUM($P728:Q728)","v":3206.2112841316712},{"$f":"SUM($P641:R641)-SUM($P728:R728)","v":7253.6026551175328},{"$f":"SUM($P641:S641)-SUM($P728:S728)","v":15645.94905642778},{"$f":"SUM($P641:T641)-SUM($P728:T728)","v":23564.268519504687},{"$f":"SUM($P641:U641)-SUM($P728:U728)","v":34699.945021206135},{"$f":"SUM($P641:V641)-SUM($P728:V728)","v":40398.548036919798},{"$f":"SUM($P641:W641)-SUM($P728:W728)","v":45927.152200963523},{"$f":"SUM($P641:X641)-SUM($P728:X728)","v":51299.085145748744},{"$f":"SUM($P641:Y641)-SUM($P728:Y728)","v":56455.30283768291},{"$f":"SUM($P641:Z641)-SUM($P728:Z728)","v":61403.028212946738},{"$f":"SUM($P641:AA641)-SUM($P728:AA728)","v":66213.726689151954},{"$f":"SUM($P641:AB641)-SUM($P728:AB728)","v":70875.092119142035},{"$f":"SUM($P641:AC641)-SUM($P728:AC728)","v":75365.033400801141},{"$f":"SUM($P641:AD641)-SUM($P728:AD728)","v":79674.505232078256},{"$f":"SUM($P641:AE641)-SUM($P728:AE728)","v":83797.295512884404},{"$f":"SUM($P641:AF641)-SUM($P728:AF728)","v":87727.160997733226},{"$f":"SUM($P641:AG641)-SUM($P728:AG728)","v":91457.819608845064},{"$f":"SUM($P641:AH641)-SUM($P728:AH728)","v":94983.199237905588},{"$f":"SUM($P641:AI641)-SUM($P728:AI728)","v":98296.978195127274},{"$f":"SUM($P641:AJ641)-SUM($P728:AJ728)","v":101452.34754817165},{"$f":"SUM($P641:AK641)-SUM($P728:AK728)","v":104461.75508193864},{"$f":"SUM($P641:AL641)-SUM($P728:AL728)","v":101339.52539036336},{"$f":"SUM($P641:AM641)-SUM($P728:AM728)","v":98555.948032846019},{"$f":"SUM($P641:AN641)-SUM($P728:AN728)","v":96189.395364012773},{"$f":"SUM($P641:AO641)-SUM($P728:AO728)","v":94300.283090763376},{"$f":"SUM($P641:AP641)-SUM($P728:AP728)","v":92840.195246159215},{"$f":"SUM($P641:AQ641)-SUM($P728:AQ728)","v":91679.628628704784},{"$f":"SUM($P641:AR641)-SUM($P728:AR728)","v":90802.967687018157},{"$f":"SUM($P641:AS641)-SUM($P728:AS728)","v":90194.328681915562},{"$f":"SUM($P641:AT641)-SUM($P728:AT728)","v":89854.69671280132},{"$f":"SUM($P641:AU641)-SUM($P728:AU728)","v":80061.236095203407},{"$f":"SUM($P641:AV641)-SUM($P728:AV728)","v":70966.456533969118},{"$f":"SUM($P641:AW641)-SUM($P728:AW728)","v":62537.539291878231},{"$f":"SUM($P641:AX641)-SUM($P728:AX728)","v":54744.965391939215},{"$f":"SUM($P641:AY641)-SUM($P728:AY728)","v":47561.7645509305},{"$f":"SUM($P641:AZ641)-SUM($P728:AZ728)","v":40963.847162741236},{"$f":"SUM($P641:BA641)-SUM($P728:BA728)","v":34929.340791681287},{"$f":"SUM($P641:BB641)-SUM($P728:BB728)","v":29438.911460695323},{"$f":"SUM($P641:BC641)-SUM($P728:BC728)","v":24503.392499864392},{"$f":"SUM($P641:BD641)-SUM($P728:BD728)","v":20140.043414447922},{"$f":"SUM($P641:BE641)-SUM($P728:BE728)","v":16366.745463008177},{"$f":"SUM($P641:BF641)-SUM($P728:BF728)","v":13062.358871025324},{"$f":"SUM($P641:BG641)-SUM($P728:BG728)","v":10102.278324077837},{"$f":"SUM($P641:BH641)-SUM($P728:BH728)","v":7497.4975716935005},{"$f":"SUM($P641:BI641)-SUM($P728:BI728)","v":5259.5736790607334},{"$f":"SUM($P641:BJ641)-SUM($P728:BJ728)","v":3400.2412894805893},{"$f":"SUM($P641:BK641)-SUM($P728:BK728)","v":1931.8230835783761},{"$f":"SUM($P641:BL641)-SUM($P728:BL728)","v":866.84487677330617},{"$f":"SUM($P641:BM641)-SUM($P728:BM728)","v":218.44694197742501},{"$f":"SUM($P641:BN641)-SUM($P728:BN728)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P642:P642)-SUM($P729:P729)","v":22.288461538461537},{"$f":"SUM($P642:Q642)-SUM($P729:Q729)","v":1258.3147345164091},{"$f":"SUM($P642:R642)-SUM($P729:R729)","v":11519.864061133947},{"$f":"SUM($P642:S642)-SUM($P729:S729)","v":13129.447032771321},{"$f":"SUM($P642:T642)-SUM($P729:T729)","v":13755.685263947726},{"$f":"SUM($P642:U642)-SUM($P729:U729)","v":14356.693079427128},{"$f":"SUM($P642:V642)-SUM($P729:V729)","v":14510.101102029857},{"$f":"SUM($P642:W642)-SUM($P729:W729)","v":14781.27154239533},{"$f":"SUM($P642:X642)-SUM($P729:X729)","v":15859.627919440314},{"$f":"SUM($P642:Y642)-SUM($P729:Y729)","v":16806.489081623313},{"$f":"SUM($P642:Z642)-SUM($P729:Z729)","v":16986.436232770553},{"$f":"SUM($P642:AA642)-SUM($P729:AA729)","v":17093.344584467541},{"$f":"SUM($P642:AB642)-SUM($P729:AB729)","v":17123.255397170207},{"$f":"SUM($P642:AC642)-SUM($P729:AC729)","v":17076.464183812241},{"$f":"SUM($P642:AD642)-SUM($P729:AD729)","v":16947.151349634085},{"$f":"SUM($P642:AE642)-SUM($P729:AE729)","v":16730.701952025953},{"$f":"SUM($P642:AF642)-SUM($P729:AF729)","v":16459.539790901406},{"$f":"SUM($P642:AG642)-SUM($P729:AG729)","v":16454.911128865748},{"$f":"SUM($P642:AH642)-SUM($P729:AH729)","v":16761.055238446235},{"$f":"SUM($P642:AI642)-SUM($P729:AI729)","v":17113.068785746931},{"$f":"SUM($P642:AJ642)-SUM($P729:AJ729)","v":17484.12640742126},{"$f":"SUM($P642:AK642)-SUM($P729:AK729)","v":17860.777372145632},{"$f":"SUM($P642:AL642)-SUM($P729:AL729)","v":18232.58834511559},{"$f":"SUM($P642:AM642)-SUM($P729:AM729)","v":18628.262434207143},{"$f":"SUM($P642:AN642)-SUM($P729:AN729)","v":19074.024779378728},{"$f":"SUM($P642:AO642)-SUM($P729:AO729)","v":19550.875398863187},{"$f":"SUM($P642:AP642)-SUM($P729:AP729)","v":20039.647283834762},{"$f":"SUM($P642:AQ642)-SUM($P729:AQ729)","v":20540.638465930628},{"$f":"SUM($P642:AR642)-SUM($P729:AR729)","v":21054.154427578891},{"$f":"SUM($P642:AS642)-SUM($P729:AS729)","v":21580.508288268364},{"$f":"SUM($P642:AT642)-SUM($P729:AT729)","v":22120.020995475075},{"$f":"SUM($P642:AU642)-SUM($P729:AU729)","v":19176.612263720745},{"$f":"SUM($P642:AV642)-SUM($P729:AV729)","v":16509.259239336665},{"$f":"SUM($P642:AW642)-SUM($P729:AW729)","v":14089.899222440697},{"$f":"SUM($P642:AX642)-SUM($P729:AX729)","v":11893.448376450091},{"$f":"SUM($P642:AY642)-SUM($P729:AY729)","v":9897.1401135047054},{"$f":"SUM($P642:AZ642)-SUM($P729:AZ729)","v":8080.2149826054228},{"$f":"SUM($P642:BA642)-SUM($P729:BA729)","v":6435.0121404250531},{"$f":"SUM($P642:BB642)-SUM($P729:BB729)","v":4965.8246441815863},{"$f":"SUM($P642:BC642)-SUM($P729:BC729)","v":3677.4209206030791},{"$f":"SUM($P642:BD642)-SUM($P729:BD729)","v":2573.9525209265121},{"$f":"SUM($P642:BE642)-SUM($P729:BE729)","v":1660.4108713290771},{"$f":"SUM($P642:BF642)-SUM($P729:BF729)","v":941.17609748311224},{"$f":"SUM($P642:BG642)-SUM($P729:BG729)","v":421.47391436203907},{"$f":"SUM($P642:BH642)-SUM($P729:BH729)","v":105.92459365434479},{"$f":"SUM($P642:BI642)-SUM($P729:BI729)","v":0},{"$f":"SUM($P642:BJ642)-SUM($P729:BJ729)","v":0},{"$f":"SUM($P642:BK642)-SUM($P729:BK729)","v":0},{"$f":"SUM($P642:BL642)-SUM($P729:BL729)","v":0},{"$f":"SUM($P642:BM642)-SUM($P729:BM729)","v":0},{"$f":"SUM($P642:BN642)-SUM($P729:BN729)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P643:P643)-SUM($P730:P730)","v":0},{"$f":"SUM($P643:Q643)-SUM($P730:Q730)","v":0},{"$f":"SUM($P643:R643)-SUM($P730:R730)","v":0},{"$f":"SUM($P643:S643)-SUM($P730:S730)","v":0},{"$f":"SUM($P643:T643)-SUM($P730:T730)","v":0},{"$f":"SUM($P643:U643)-SUM($P730:U730)","v":0},{"$f":"SUM($P643:V643)-SUM($P730:V730)","v":0},{"$f":"SUM($P643:W643)-SUM($P730:W730)","v":0},{"$f":"SUM($P643:X643)-SUM($P730:X730)","v":0},{"$f":"SUM($P643:Y643)-SUM($P730:Y730)","v":0},{"$f":"SUM($P643:Z643)-SUM($P730:Z730)","v":0},{"$f":"SUM($P643:AA643)-SUM($P730:AA730)","v":0},{"$f":"SUM($P643:AB643)-SUM($P730:AB730)","v":0},{"$f":"SUM($P643:AC643)-SUM($P730:AC730)","v":0},{"$f":"SUM($P643:AD643)-SUM($P730:AD730)","v":0},{"$f":"SUM($P643:AE643)-SUM($P730:AE730)","v":0},{"$f":"SUM($P643:AF643)-SUM($P730:AF730)","v":0},{"$f":"SUM($P643:AG643)-SUM($P730:AG730)","v":0},{"$f":"SUM($P643:AH643)-SUM($P730:AH730)","v":0},{"$f":"SUM($P643:AI643)-SUM($P730:AI730)","v":0},{"$f":"SUM($P643:AJ643)-SUM($P730:AJ730)","v":0},{"$f":"SUM($P643:AK643)-SUM($P730:AK730)","v":0},{"$f":"SUM($P643:AL643)-SUM($P730:AL730)","v":0},{"$f":"SUM($P643:AM643)-SUM($P730:AM730)","v":0},{"$f":"SUM($P643:AN643)-SUM($P730:AN730)","v":0},{"$f":"SUM($P643:AO643)-SUM($P730:AO730)","v":0},{"$f":"SUM($P643:AP643)-SUM($P730:AP730)","v":0},{"$f":"SUM($P643:AQ643)-SUM($P730:AQ730)","v":0},{"$f":"SUM($P643:AR643)-SUM($P730:AR730)","v":0},{"$f":"SUM($P643:AS643)-SUM($P730:AS730)","v":0},{"$f":"SUM($P643:AT643)-SUM($P730:AT730)","v":0},{"$f":"SUM($P643:AU643)-SUM($P730:AU730)","v":0},{"$f":"SUM($P643:AV643)-SUM($P730:AV730)","v":0},{"$f":"SUM($P643:AW643)-SUM($P730:AW730)","v":0},{"$f":"SUM($P643:AX643)-SUM($P730:AX730)","v":0},{"$f":"SUM($P643:AY643)-SUM($P730:AY730)","v":0},{"$f":"SUM($P643:AZ643)-SUM($P730:AZ730)","v":0},{"$f":"SUM($P643:BA643)-SUM($P730:BA730)","v":0},{"$f":"SUM($P643:BB643)-SUM($P730:BB730)","v":0},{"$f":"SUM($P643:BC643)-SUM($P730:BC730)","v":0},{"$f":"SUM($P643:BD643)-SUM($P730:BD730)","v":0},{"$f":"SUM($P643:BE643)-SUM($P730:BE730)","v":0},{"$f":"SUM($P643:BF643)-SUM($P730:BF730)","v":0},{"$f":"SUM($P643:BG643)-SUM($P730:BG730)","v":0},{"$f":"SUM($P643:BH643)-SUM($P730:BH730)","v":0},{"$f":"SUM($P643:BI643)-SUM($P730:BI730)","v":0},{"$f":"SUM($P643:BJ643)-SUM($P730:BJ730)","v":0},{"$f":"SUM($P643:BK643)-SUM($P730:BK730)","v":0},{"$f":"SUM($P643:BL643)-SUM($P730:BL730)","v":0},{"$f":"SUM($P643:BM643)-SUM($P730:BM730)","v":0},{"$f":"SUM($P643:BN643)-SUM($P730:BN730)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P644:P644)-SUM($P731:P731)","v":0},{"$f":"SUM($P644:Q644)-SUM($P731:Q731)","v":0},{"$f":"SUM($P644:R644)-SUM($P731:R731)","v":0},{"$f":"SUM($P644:S644)-SUM($P731:S731)","v":0},{"$f":"SUM($P644:T644)-SUM($P731:T731)","v":0},{"$f":"SUM($P644:U644)-SUM($P731:U731)","v":0},{"$f":"SUM($P644:V644)-SUM($P731:V731)","v":0},{"$f":"SUM($P644:W644)-SUM($P731:W731)","v":0},{"$f":"SUM($P644:X644)-SUM($P731:X731)","v":0},{"$f":"SUM($P644:Y644)-SUM($P731:Y731)","v":0},{"$f":"SUM($P644:Z644)-SUM($P731:Z731)","v":0},{"$f":"SUM($P644:AA644)-SUM($P731:AA731)","v":0},{"$f":"SUM($P644:AB644)-SUM($P731:AB731)","v":0},{"$f":"SUM($P644:AC644)-SUM($P731:AC731)","v":0},{"$f":"SUM($P644:AD644)-SUM($P731:AD731)","v":0},{"$f":"SUM($P644:AE644)-SUM($P731:AE731)","v":0},{"$f":"SUM($P644:AF644)-SUM($P731:AF731)","v":0},{"$f":"SUM($P644:AG644)-SUM($P731:AG731)","v":0},{"$f":"SUM($P644:AH644)-SUM($P731:AH731)","v":0},{"$f":"SUM($P644:AI644)-SUM($P731:AI731)","v":0},{"$f":"SUM($P644:AJ644)-SUM($P731:AJ731)","v":0},{"$f":"SUM($P644:AK644)-SUM($P731:AK731)","v":0},{"$f":"SUM($P644:AL644)-SUM($P731:AL731)","v":0},{"$f":"SUM($P644:AM644)-SUM($P731:AM731)","v":0},{"$f":"SUM($P644:AN644)-SUM($P731:AN731)","v":0},{"$f":"SUM($P644:AO644)-SUM($P731:AO731)","v":0},{"$f":"SUM($P644:AP644)-SUM($P731:AP731)","v":0},{"$f":"SUM($P644:AQ644)-SUM($P731:AQ731)","v":0},{"$f":"SUM($P644:AR644)-SUM($P731:AR731)","v":0},{"$f":"SUM($P644:AS644)-SUM($P731:AS731)","v":0},{"$f":"SUM($P644:AT644)-SUM($P731:AT731)","v":0},{"$f":"SUM($P644:AU644)-SUM($P731:AU731)","v":0},{"$f":"SUM($P644:AV644)-SUM($P731:AV731)","v":0},{"$f":"SUM($P644:AW644)-SUM($P731:AW731)","v":0},{"$f":"SUM($P644:AX644)-SUM($P731:AX731)","v":0},{"$f":"SUM($P644:AY644)-SUM($P731:AY731)","v":0},{"$f":"SUM($P644:AZ644)-SUM($P731:AZ731)","v":0},{"$f":"SUM($P644:BA644)-SUM($P731:BA731)","v":0},{"$f":"SUM($P644:BB644)-SUM($P731:BB731)","v":0},{"$f":"SUM($P644:BC644)-SUM($P731:BC731)","v":0},{"$f":"SUM($P644:BD644)-SUM($P731:BD731)","v":0},{"$f":"SUM($P644:BE644)-SUM($P731:BE731)","v":0},{"$f":"SUM($P644:BF644)-SUM($P731:BF731)","v":0},{"$f":"SUM($P644:BG644)-SUM($P731:BG731)","v":0},{"$f":"SUM($P644:BH644)-SUM($P731:BH731)","v":0},{"$f":"SUM($P644:BI644)-SUM($P731:BI731)","v":0},{"$f":"SUM($P644:BJ644)-SUM($P731:BJ731)","v":0},{"$f":"SUM($P644:BK644)-SUM($P731:BK731)","v":0},{"$f":"SUM($P644:BL644)-SUM($P731:BL731)","v":0},{"$f":"SUM($P644:BM644)-SUM($P731:BM731)","v":0},{"$f":"SUM($P644:BN644)-SUM($P731:BN731)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P645:P645)-SUM($P732:P732)","v":0},{"$f":"SUM($P645:Q645)-SUM($P732:Q732)","v":0},{"$f":"SUM($P645:R645)-SUM($P732:R732)","v":0},{"$f":"SUM($P645:S645)-SUM($P732:S732)","v":0},{"$f":"SUM($P645:T645)-SUM($P732:T732)","v":0},{"$f":"SUM($P645:U645)-SUM($P732:U732)","v":0},{"$f":"SUM($P645:V645)-SUM($P732:V732)","v":0},{"$f":"SUM($P645:W645)-SUM($P732:W732)","v":0},{"$f":"SUM($P645:X645)-SUM($P732:X732)","v":0},{"$f":"SUM($P645:Y645)-SUM($P732:Y732)","v":0},{"$f":"SUM($P645:Z645)-SUM($P732:Z732)","v":0},{"$f":"SUM($P645:AA645)-SUM($P732:AA732)","v":0},{"$f":"SUM($P645:AB645)-SUM($P732:AB732)","v":0},{"$f":"SUM($P645:AC645)-SUM($P732:AC732)","v":0},{"$f":"SUM($P645:AD645)-SUM($P732:AD732)","v":0},{"$f":"SUM($P645:AE645)-SUM($P732:AE732)","v":0},{"$f":"SUM($P645:AF645)-SUM($P732:AF732)","v":0},{"$f":"SUM($P645:AG645)-SUM($P732:AG732)","v":0},{"$f":"SUM($P645:AH645)-SUM($P732:AH732)","v":0},{"$f":"SUM($P645:AI645)-SUM($P732:AI732)","v":0},{"$f":"SUM($P645:AJ645)-SUM($P732:AJ732)","v":0},{"$f":"SUM($P645:AK645)-SUM($P732:AK732)","v":0},{"$f":"SUM($P645:AL645)-SUM($P732:AL732)","v":0},{"$f":"SUM($P645:AM645)-SUM($P732:AM732)","v":0},{"$f":"SUM($P645:AN645)-SUM($P732:AN732)","v":0},{"$f":"SUM($P645:AO645)-SUM($P732:AO732)","v":0},{"$f":"SUM($P645:AP645)-SUM($P732:AP732)","v":0},{"$f":"SUM($P645:AQ645)-SUM($P732:AQ732)","v":0},{"$f":"SUM($P645:AR645)-SUM($P732:AR732)","v":0},{"$f":"SUM($P645:AS645)-SUM($P732:AS732)","v":0},{"$f":"SUM($P645:AT645)-SUM($P732:AT732)","v":0},{"$f":"SUM($P645:AU645)-SUM($P732:AU732)","v":0},{"$f":"SUM($P645:AV645)-SUM($P732:AV732)","v":0},{"$f":"SUM($P645:AW645)-SUM($P732:AW732)","v":0},{"$f":"SUM($P645:AX645)-SUM($P732:AX732)","v":0},{"$f":"SUM($P645:AY645)-SUM($P732:AY732)","v":0},{"$f":"SUM($P645:AZ645)-SUM($P732:AZ732)","v":0},{"$f":"SUM($P645:BA645)-SUM($P732:BA732)","v":0},{"$f":"SUM($P645:BB645)-SUM($P732:BB732)","v":0},{"$f":"SUM($P645:BC645)-SUM($P732:BC732)","v":0},{"$f":"SUM($P645:BD645)-SUM($P732:BD732)","v":0},{"$f":"SUM($P645:BE645)-SUM($P732:BE732)","v":0},{"$f":"SUM($P645:BF645)-SUM($P732:BF732)","v":0},{"$f":"SUM($P645:BG645)-SUM($P732:BG732)","v":0},{"$f":"SUM($P645:BH645)-SUM($P732:BH732)","v":0},{"$f":"SUM($P645:BI645)-SUM($P732:BI732)","v":0},{"$f":"SUM($P645:BJ645)-SUM($P732:BJ732)","v":0},{"$f":"SUM($P645:BK645)-SUM($P732:BK732)","v":0},{"$f":"SUM($P645:BL645)-SUM($P732:BL732)","v":0},{"$f":"SUM($P645:BM645)-SUM($P732:BM732)","v":0},{"$f":"SUM($P645:BN645)-SUM($P732:BN732)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P646:P646)-SUM($P733:P733)","v":0},{"$f":"SUM($P646:Q646)-SUM($P733:Q733)","v":0},{"$f":"SUM($P646:R646)-SUM($P733:R733)","v":0},{"$f":"SUM($P646:S646)-SUM($P733:S733)","v":0},{"$f":"SUM($P646:T646)-SUM($P733:T733)","v":0},{"$f":"SUM($P646:U646)-SUM($P733:U733)","v":0},{"$f":"SUM($P646:V646)-SUM($P733:V733)","v":0},{"$f":"SUM($P646:W646)-SUM($P733:W733)","v":0},{"$f":"SUM($P646:X646)-SUM($P733:X733)","v":0},{"$f":"SUM($P646:Y646)-SUM($P733:Y733)","v":0},{"$f":"SUM($P646:Z646)-SUM($P733:Z733)","v":0},{"$f":"SUM($P646:AA646)-SUM($P733:AA733)","v":0},{"$f":"SUM($P646:AB646)-SUM($P733:AB733)","v":0},{"$f":"SUM($P646:AC646)-SUM($P733:AC733)","v":0},{"$f":"SUM($P646:AD646)-SUM($P733:AD733)","v":0},{"$f":"SUM($P646:AE646)-SUM($P733:AE733)","v":0},{"$f":"SUM($P646:AF646)-SUM($P733:AF733)","v":0},{"$f":"SUM($P646:AG646)-SUM($P733:AG733)","v":0},{"$f":"SUM($P646:AH646)-SUM($P733:AH733)","v":0},{"$f":"SUM($P646:AI646)-SUM($P733:AI733)","v":0},{"$f":"SUM($P646:AJ646)-SUM($P733:AJ733)","v":0},{"$f":"SUM($P646:AK646)-SUM($P733:AK733)","v":0},{"$f":"SUM($P646:AL646)-SUM($P733:AL733)","v":0},{"$f":"SUM($P646:AM646)-SUM($P733:AM733)","v":0},{"$f":"SUM($P646:AN646)-SUM($P733:AN733)","v":0},{"$f":"SUM($P646:AO646)-SUM($P733:AO733)","v":0},{"$f":"SUM($P646:AP646)-SUM($P733:AP733)","v":0},{"$f":"SUM($P646:AQ646)-SUM($P733:AQ733)","v":0},{"$f":"SUM($P646:AR646)-SUM($P733:AR733)","v":0},{"$f":"SUM($P646:AS646)-SUM($P733:AS733)","v":0},{"$f":"SUM($P646:AT646)-SUM($P733:AT733)","v":0},{"$f":"SUM($P646:AU646)-SUM($P733:AU733)","v":0},{"$f":"SUM($P646:AV646)-SUM($P733:AV733)","v":0},{"$f":"SUM($P646:AW646)-SUM($P733:AW733)","v":0},{"$f":"SUM($P646:AX646)-SUM($P733:AX733)","v":0},{"$f":"SUM($P646:AY646)-SUM($P733:AY733)","v":0},{"$f":"SUM($P646:AZ646)-SUM($P733:AZ733)","v":0},{"$f":"SUM($P646:BA646)-SUM($P733:BA733)","v":0},{"$f":"SUM($P646:BB646)-SUM($P733:BB733)","v":0},{"$f":"SUM($P646:BC646)-SUM($P733:BC733)","v":0},{"$f":"SUM($P646:BD646)-SUM($P733:BD733)","v":0},{"$f":"SUM($P646:BE646)-SUM($P733:BE733)","v":0},{"$f":"SUM($P646:BF646)-SUM($P733:BF733)","v":0},{"$f":"SUM($P646:BG646)-SUM($P733:BG733)","v":0},{"$f":"SUM($P646:BH646)-SUM($P733:BH733)","v":0},{"$f":"SUM($P646:BI646)-SUM($P733:BI733)","v":0},{"$f":"SUM($P646:BJ646)-SUM($P733:BJ733)","v":0},{"$f":"SUM($P646:BK646)-SUM($P733:BK733)","v":0},{"$f":"SUM($P646:BL646)-SUM($P733:BL733)","v":0},{"$f":"SUM($P646:BM646)-SUM($P733:BM733)","v":0},{"$f":"SUM($P646:BN646)-SUM($P733:BN733)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P647:P647)-SUM($P734:P734)","v":0},{"$f":"SUM($P647:Q647)-SUM($P734:Q734)","v":0},{"$f":"SUM($P647:R647)-SUM($P734:R734)","v":0},{"$f":"SUM($P647:S647)-SUM($P734:S734)","v":0},{"$f":"SUM($P647:T647)-SUM($P734:T734)","v":0},{"$f":"SUM($P647:U647)-SUM($P734:U734)","v":0},{"$f":"SUM($P647:V647)-SUM($P734:V734)","v":0},{"$f":"SUM($P647:W647)-SUM($P734:W734)","v":0},{"$f":"SUM($P647:X647)-SUM($P734:X734)","v":0},{"$f":"SUM($P647:Y647)-SUM($P734:Y734)","v":0},{"$f":"SUM($P647:Z647)-SUM($P734:Z734)","v":0},{"$f":"SUM($P647:AA647)-SUM($P734:AA734)","v":0},{"$f":"SUM($P647:AB647)-SUM($P734:AB734)","v":0},{"$f":"SUM($P647:AC647)-SUM($P734:AC734)","v":0},{"$f":"SUM($P647:AD647)-SUM($P734:AD734)","v":0},{"$f":"SUM($P647:AE647)-SUM($P734:AE734)","v":0},{"$f":"SUM($P647:AF647)-SUM($P734:AF734)","v":0},{"$f":"SUM($P647:AG647)-SUM($P734:AG734)","v":0},{"$f":"SUM($P647:AH647)-SUM($P734:AH734)","v":0},{"$f":"SUM($P647:AI647)-SUM($P734:AI734)","v":0},{"$f":"SUM($P647:AJ647)-SUM($P734:AJ734)","v":0},{"$f":"SUM($P647:AK647)-SUM($P734:AK734)","v":0},{"$f":"SUM($P647:AL647)-SUM($P734:AL734)","v":0},{"$f":"SUM($P647:AM647)-SUM($P734:AM734)","v":0},{"$f":"SUM($P647:AN647)-SUM($P734:AN734)","v":0},{"$f":"SUM($P647:AO647)-SUM($P734:AO734)","v":0},{"$f":"SUM($P647:AP647)-SUM($P734:AP734)","v":0},{"$f":"SUM($P647:AQ647)-SUM($P734:AQ734)","v":0},{"$f":"SUM($P647:AR647)-SUM($P734:AR734)","v":0},{"$f":"SUM($P647:AS647)-SUM($P734:AS734)","v":0},{"$f":"SUM($P647:AT647)-SUM($P734:AT734)","v":0},{"$f":"SUM($P647:AU647)-SUM($P734:AU734)","v":0},{"$f":"SUM($P647:AV647)-SUM($P734:AV734)","v":0},{"$f":"SUM($P647:AW647)-SUM($P734:AW734)","v":0},{"$f":"SUM($P647:AX647)-SUM($P734:AX734)","v":0},{"$f":"SUM($P647:AY647)-SUM($P734:AY734)","v":0},{"$f":"SUM($P647:AZ647)-SUM($P734:AZ734)","v":0},{"$f":"SUM($P647:BA647)-SUM($P734:BA734)","v":0},{"$f":"SUM($P647:BB647)-SUM($P734:BB734)","v":0},{"$f":"SUM($P647:BC647)-SUM($P734:BC734)","v":0},{"$f":"SUM($P647:BD647)-SUM($P734:BD734)","v":0},{"$f":"SUM($P647:BE647)-SUM($P734:BE734)","v":0},{"$f":"SUM($P647:BF647)-SUM($P734:BF734)","v":0},{"$f":"SUM($P647:BG647)-SUM($P734:BG734)","v":0},{"$f":"SUM($P647:BH647)-SUM($P734:BH734)","v":0},{"$f":"SUM($P647:BI647)-SUM($P734:BI734)","v":0},{"$f":"SUM($P647:BJ647)-SUM($P734:BJ734)","v":0},{"$f":"SUM($P647:BK647)-SUM($P734:BK734)","v":0},{"$f":"SUM($P647:BL647)-SUM($P734:BL734)","v":0},{"$f":"SUM($P647:BM647)-SUM($P734:BM734)","v":0},{"$f":"SUM($P647:BN647)-SUM($P734:BN734)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P648:P648)-SUM($P735:P735)","v":0},{"$f":"SUM($P648:Q648)-SUM($P735:Q735)","v":0},{"$f":"SUM($P648:R648)-SUM($P735:R735)","v":0},{"$f":"SUM($P648:S648)-SUM($P735:S735)","v":0},{"$f":"SUM($P648:T648)-SUM($P735:T735)","v":0},{"$f":"SUM($P648:U648)-SUM($P735:U735)","v":0},{"$f":"SUM($P648:V648)-SUM($P735:V735)","v":0},{"$f":"SUM($P648:W648)-SUM($P735:W735)","v":0},{"$f":"SUM($P648:X648)-SUM($P735:X735)","v":0},{"$f":"SUM($P648:Y648)-SUM($P735:Y735)","v":0},{"$f":"SUM($P648:Z648)-SUM($P735:Z735)","v":0},{"$f":"SUM($P648:AA648)-SUM($P735:AA735)","v":0},{"$f":"SUM($P648:AB648)-SUM($P735:AB735)","v":0},{"$f":"SUM($P648:AC648)-SUM($P735:AC735)","v":0},{"$f":"SUM($P648:AD648)-SUM($P735:AD735)","v":0},{"$f":"SUM($P648:AE648)-SUM($P735:AE735)","v":0},{"$f":"SUM($P648:AF648)-SUM($P735:AF735)","v":0},{"$f":"SUM($P648:AG648)-SUM($P735:AG735)","v":0},{"$f":"SUM($P648:AH648)-SUM($P735:AH735)","v":0},{"$f":"SUM($P648:AI648)-SUM($P735:AI735)","v":0},{"$f":"SUM($P648:AJ648)-SUM($P735:AJ735)","v":0},{"$f":"SUM($P648:AK648)-SUM($P735:AK735)","v":0},{"$f":"SUM($P648:AL648)-SUM($P735:AL735)","v":0},{"$f":"SUM($P648:AM648)-SUM($P735:AM735)","v":0},{"$f":"SUM($P648:AN648)-SUM($P735:AN735)","v":0},{"$f":"SUM($P648:AO648)-SUM($P735:AO735)","v":0},{"$f":"SUM($P648:AP648)-SUM($P735:AP735)","v":0},{"$f":"SUM($P648:AQ648)-SUM($P735:AQ735)","v":0},{"$f":"SUM($P648:AR648)-SUM($P735:AR735)","v":0},{"$f":"SUM($P648:AS648)-SUM($P735:AS735)","v":0},{"$f":"SUM($P648:AT648)-SUM($P735:AT735)","v":0},{"$f":"SUM($P648:AU648)-SUM($P735:AU735)","v":0},{"$f":"SUM($P648:AV648)-SUM($P735:AV735)","v":0},{"$f":"SUM($P648:AW648)-SUM($P735:AW735)","v":0},{"$f":"SUM($P648:AX648)-SUM($P735:AX735)","v":0},{"$f":"SUM($P648:AY648)-SUM($P735:AY735)","v":0},{"$f":"SUM($P648:AZ648)-SUM($P735:AZ735)","v":0},{"$f":"SUM($P648:BA648)-SUM($P735:BA735)","v":0},{"$f":"SUM($P648:BB648)-SUM($P735:BB735)","v":0},{"$f":"SUM($P648:BC648)-SUM($P735:BC735)","v":0},{"$f":"SUM($P648:BD648)-SUM($P735:BD735)","v":0},{"$f":"SUM($P648:BE648)-SUM($P735:BE735)","v":0},{"$f":"SUM($P648:BF648)-SUM($P735:BF735)","v":0},{"$f":"SUM($P648:BG648)-SUM($P735:BG735)","v":0},{"$f":"SUM($P648:BH648)-SUM($P735:BH735)","v":0},{"$f":"SUM($P648:BI648)-SUM($P735:BI735)","v":0},{"$f":"SUM($P648:BJ648)-SUM($P735:BJ735)","v":0},{"$f":"SUM($P648:BK648)-SUM($P735:BK735)","v":0},{"$f":"SUM($P648:BL648)-SUM($P735:BL735)","v":0},{"$f":"SUM($P648:BM648)-SUM($P735:BM735)","v":0},{"$f":"SUM($P648:BN648)-SUM($P735:BN735)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P649:P649)-SUM($P736:P736)","v":0},{"$f":"SUM($P649:Q649)-SUM($P736:Q736)","v":0},{"$f":"SUM($P649:R649)-SUM($P736:R736)","v":0},{"$f":"SUM($P649:S649)-SUM($P736:S736)","v":0},{"$f":"SUM($P649:T649)-SUM($P736:T736)","v":0},{"$f":"SUM($P649:U649)-SUM($P736:U736)","v":0},{"$f":"SUM($P649:V649)-SUM($P736:V736)","v":0},{"$f":"SUM($P649:W649)-SUM($P736:W736)","v":0},{"$f":"SUM($P649:X649)-SUM($P736:X736)","v":0},{"$f":"SUM($P649:Y649)-SUM($P736:Y736)","v":0},{"$f":"SUM($P649:Z649)-SUM($P736:Z736)","v":0},{"$f":"SUM($P649:AA649)-SUM($P736:AA736)","v":0},{"$f":"SUM($P649:AB649)-SUM($P736:AB736)","v":0},{"$f":"SUM($P649:AC649)-SUM($P736:AC736)","v":0},{"$f":"SUM($P649:AD649)-SUM($P736:AD736)","v":0},{"$f":"SUM($P649:AE649)-SUM($P736:AE736)","v":0},{"$f":"SUM($P649:AF649)-SUM($P736:AF736)","v":0},{"$f":"SUM($P649:AG649)-SUM($P736:AG736)","v":0},{"$f":"SUM($P649:AH649)-SUM($P736:AH736)","v":0},{"$f":"SUM($P649:AI649)-SUM($P736:AI736)","v":0},{"$f":"SUM($P649:AJ649)-SUM($P736:AJ736)","v":0},{"$f":"SUM($P649:AK649)-SUM($P736:AK736)","v":0},{"$f":"SUM($P649:AL649)-SUM($P736:AL736)","v":0},{"$f":"SUM($P649:AM649)-SUM($P736:AM736)","v":0},{"$f":"SUM($P649:AN649)-SUM($P736:AN736)","v":0},{"$f":"SUM($P649:AO649)-SUM($P736:AO736)","v":0},{"$f":"SUM($P649:AP649)-SUM($P736:AP736)","v":0},{"$f":"SUM($P649:AQ649)-SUM($P736:AQ736)","v":0},{"$f":"SUM($P649:AR649)-SUM($P736:AR736)","v":0},{"$f":"SUM($P649:AS649)-SUM($P736:AS736)","v":0},{"$f":"SUM($P649:AT649)-SUM($P736:AT736)","v":0},{"$f":"SUM($P649:AU649)-SUM($P736:AU736)","v":0},{"$f":"SUM($P649:AV649)-SUM($P736:AV736)","v":0},{"$f":"SUM($P649:AW649)-SUM($P736:AW736)","v":0},{"$f":"SUM($P649:AX649)-SUM($P736:AX736)","v":0},{"$f":"SUM($P649:AY649)-SUM($P736:AY736)","v":0},{"$f":"SUM($P649:AZ649)-SUM($P736:AZ736)","v":0},{"$f":"SUM($P649:BA649)-SUM($P736:BA736)","v":0},{"$f":"SUM($P649:BB649)-SUM($P736:BB736)","v":0},{"$f":"SUM($P649:BC649)-SUM($P736:BC736)","v":0},{"$f":"SUM($P649:BD649)-SUM($P736:BD736)","v":0},{"$f":"SUM($P649:BE649)-SUM($P736:BE736)","v":0},{"$f":"SUM($P649:BF649)-SUM($P736:BF736)","v":0},{"$f":"SUM($P649:BG649)-SUM($P736:BG736)","v":0},{"$f":"SUM($P649:BH649)-SUM($P736:BH736)","v":0},{"$f":"SUM($P649:BI649)-SUM($P736:BI736)","v":0},{"$f":"SUM($P649:BJ649)-SUM($P736:BJ736)","v":0},{"$f":"SUM($P649:BK649)-SUM($P736:BK736)","v":0},{"$f":"SUM($P649:BL649)-SUM($P736:BL736)","v":0},{"$f":"SUM($P649:BM649)-SUM($P736:BM736)","v":0},{"$f":"SUM($P649:BN649)-SUM($P736:BN736)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P650:P650)-SUM($P737:P737)","v":4098.9530781146059},{"$f":"SUM($P650:Q650)-SUM($P737:Q737)","v":4158.7465199288145},{"$f":"SUM($P650:R650)-SUM($P737:R737)","v":2495.2479119572881},{"$f":"SUM($P650:S650)-SUM($P737:S737)","v":1497.1487471743731},{"$f":"SUM($P650:T650)-SUM($P737:T737)","v":662.18955100522271},{"$f":"SUM($P650:U650)-SUM($P737:U737)","v":122.35497646032309},{"$f":"SUM($P650:V650)-SUM($P737:V737)","v":0},{"$f":"SUM($P650:W650)-SUM($P737:W737)","v":0},{"$f":"SUM($P650:X650)-SUM($P737:X737)","v":0},{"$f":"SUM($P650:Y650)-SUM($P737:Y737)","v":0},{"$f":"SUM($P650:Z650)-SUM($P737:Z737)","v":0},{"$f":"SUM($P650:AA650)-SUM($P737:AA737)","v":0},{"$f":"SUM($P650:AB650)-SUM($P737:AB737)","v":0},{"$f":"SUM($P650:AC650)-SUM($P737:AC737)","v":0},{"$f":"SUM($P650:AD650)-SUM($P737:AD737)","v":0},{"$f":"SUM($P650:AE650)-SUM($P737:AE737)","v":0},{"$f":"SUM($P650:AF650)-SUM($P737:AF737)","v":0},{"$f":"SUM($P650:AG650)-SUM($P737:AG737)","v":0},{"$f":"SUM($P650:AH650)-SUM($P737:AH737)","v":0},{"$f":"SUM($P650:AI650)-SUM($P737:AI737)","v":0},{"$f":"SUM($P650:AJ650)-SUM($P737:AJ737)","v":0},{"$f":"SUM($P650:AK650)-SUM($P737:AK737)","v":0},{"$f":"SUM($P650:AL650)-SUM($P737:AL737)","v":0},{"$f":"SUM($P650:AM650)-SUM($P737:AM737)","v":0},{"$f":"SUM($P650:AN650)-SUM($P737:AN737)","v":0},{"$f":"SUM($P650:AO650)-SUM($P737:AO737)","v":0},{"$f":"SUM($P650:AP650)-SUM($P737:AP737)","v":0},{"$f":"SUM($P650:AQ650)-SUM($P737:AQ737)","v":0},{"$f":"SUM($P650:AR650)-SUM($P737:AR737)","v":0},{"$f":"SUM($P650:AS650)-SUM($P737:AS737)","v":0},{"$f":"SUM($P650:AT650)-SUM($P737:AT737)","v":0},{"$f":"SUM($P650:AU650)-SUM($P737:AU737)","v":0},{"$f":"SUM($P650:AV650)-SUM($P737:AV737)","v":0},{"$f":"SUM($P650:AW650)-SUM($P737:AW737)","v":0},{"$f":"SUM($P650:AX650)-SUM($P737:AX737)","v":0},{"$f":"SUM($P650:AY650)-SUM($P737:AY737)","v":0},{"$f":"SUM($P650:AZ650)-SUM($P737:AZ737)","v":0},{"$f":"SUM($P650:BA650)-SUM($P737:BA737)","v":0},{"$f":"SUM($P650:BB650)-SUM($P737:BB737)","v":0},{"$f":"SUM($P650:BC650)-SUM($P737:BC737)","v":0},{"$f":"SUM($P650:BD650)-SUM($P737:BD737)","v":0},{"$f":"SUM($P650:BE650)-SUM($P737:BE737)","v":0},{"$f":"SUM($P650:BF650)-SUM($P737:BF737)","v":0},{"$f":"SUM($P650:BG650)-SUM($P737:BG737)","v":0},{"$f":"SUM($P650:BH650)-SUM($P737:BH737)","v":0},{"$f":"SUM($P650:BI650)-SUM($P737:BI737)","v":0},{"$f":"SUM($P650:BJ650)-SUM($P737:BJ737)","v":0},{"$f":"SUM($P650:BK650)-SUM($P737:BK737)","v":0},{"$f":"SUM($P650:BL650)-SUM($P737:BL737)","v":0},{"$f":"SUM($P650:BM650)-SUM($P737:BM737)","v":0},{"$f":"SUM($P650:BN650)-SUM($P737:BN737)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P651:P651)-SUM($P738:P738)","v":0},{"$f":"SUM($P651:Q651)-SUM($P738:Q738)","v":0},{"$f":"SUM($P651:R651)-SUM($P738:R738)","v":0},{"$f":"SUM($P651:S651)-SUM($P738:S738)","v":0},{"$f":"SUM($P651:T651)-SUM($P738:T738)","v":0},{"$f":"SUM($P651:U651)-SUM($P738:U738)","v":0},{"$f":"SUM($P651:V651)-SUM($P738:V738)","v":0},{"$f":"SUM($P651:W651)-SUM($P738:W738)","v":0},{"$f":"SUM($P651:X651)-SUM($P738:X738)","v":0},{"$f":"SUM($P651:Y651)-SUM($P738:Y738)","v":0},{"$f":"SUM($P651:Z651)-SUM($P738:Z738)","v":0},{"$f":"SUM($P651:AA651)-SUM($P738:AA738)","v":0},{"$f":"SUM($P651:AB651)-SUM($P738:AB738)","v":0},{"$f":"SUM($P651:AC651)-SUM($P738:AC738)","v":0},{"$f":"SUM($P651:AD651)-SUM($P738:AD738)","v":0},{"$f":"SUM($P651:AE651)-SUM($P738:AE738)","v":0},{"$f":"SUM($P651:AF651)-SUM($P738:AF738)","v":0},{"$f":"SUM($P651:AG651)-SUM($P738:AG738)","v":0},{"$f":"SUM($P651:AH651)-SUM($P738:AH738)","v":0},{"$f":"SUM($P651:AI651)-SUM($P738:AI738)","v":0},{"$f":"SUM($P651:AJ651)-SUM($P738:AJ738)","v":0},{"$f":"SUM($P651:AK651)-SUM($P738:AK738)","v":0},{"$f":"SUM($P651:AL651)-SUM($P738:AL738)","v":0},{"$f":"SUM($P651:AM651)-SUM($P738:AM738)","v":0},{"$f":"SUM($P651:AN651)-SUM($P738:AN738)","v":0},{"$f":"SUM($P651:AO651)-SUM($P738:AO738)","v":0},{"$f":"SUM($P651:AP651)-SUM($P738:AP738)","v":0},{"$f":"SUM($P651:AQ651)-SUM($P738:AQ738)","v":0},{"$f":"SUM($P651:AR651)-SUM($P738:AR738)","v":0},{"$f":"SUM($P651:AS651)-SUM($P738:AS738)","v":0},{"$f":"SUM($P651:AT651)-SUM($P738:AT738)","v":0},{"$f":"SUM($P651:AU651)-SUM($P738:AU738)","v":0},{"$f":"SUM($P651:AV651)-SUM($P738:AV738)","v":0},{"$f":"SUM($P651:AW651)-SUM($P738:AW738)","v":0},{"$f":"SUM($P651:AX651)-SUM($P738:AX738)","v":0},{"$f":"SUM($P651:AY651)-SUM($P738:AY738)","v":0},{"$f":"SUM($P651:AZ651)-SUM($P738:AZ738)","v":0},{"$f":"SUM($P651:BA651)-SUM($P738:BA738)","v":0},{"$f":"SUM($P651:BB651)-SUM($P738:BB738)","v":0},{"$f":"SUM($P651:BC651)-SUM($P738:BC738)","v":0},{"$f":"SUM($P651:BD651)-SUM($P738:BD738)","v":0},{"$f":"SUM($P651:BE651)-SUM($P738:BE738)","v":0},{"$f":"SUM($P651:BF651)-SUM($P738:BF738)","v":0},{"$f":"SUM($P651:BG651)-SUM($P738:BG738)","v":0},{"$f":"SUM($P651:BH651)-SUM($P738:BH738)","v":0},{"$f":"SUM($P651:BI651)-SUM($P738:BI738)","v":0},{"$f":"SUM($P651:BJ651)-SUM($P738:BJ738)","v":0},{"$f":"SUM($P651:BK651)-SUM($P738:BK738)","v":0},{"$f":"SUM($P651:BL651)-SUM($P738:BL738)","v":0},{"$f":"SUM($P651:BM651)-SUM($P738:BM738)","v":0},{"$f":"SUM($P651:BN651)-SUM($P738:BN738)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P652:P652)-SUM($P739:P739)","v":0},{"$f":"SUM($P652:Q652)-SUM($P739:Q739)","v":0},{"$f":"SUM($P652:R652)-SUM($P739:R739)","v":0},{"$f":"SUM($P652:S652)-SUM($P739:S739)","v":0},{"$f":"SUM($P652:T652)-SUM($P739:T739)","v":0},{"$f":"SUM($P652:U652)-SUM($P739:U739)","v":0},{"$f":"SUM($P652:V652)-SUM($P739:V739)","v":0},{"$f":"SUM($P652:W652)-SUM($P739:W739)","v":0},{"$f":"SUM($P652:X652)-SUM($P739:X739)","v":0},{"$f":"SUM($P652:Y652)-SUM($P739:Y739)","v":0},{"$f":"SUM($P652:Z652)-SUM($P739:Z739)","v":0},{"$f":"SUM($P652:AA652)-SUM($P739:AA739)","v":0},{"$f":"SUM($P652:AB652)-SUM($P739:AB739)","v":0},{"$f":"SUM($P652:AC652)-SUM($P739:AC739)","v":0},{"$f":"SUM($P652:AD652)-SUM($P739:AD739)","v":0},{"$f":"SUM($P652:AE652)-SUM($P739:AE739)","v":0},{"$f":"SUM($P652:AF652)-SUM($P739:AF739)","v":0},{"$f":"SUM($P652:AG652)-SUM($P739:AG739)","v":0},{"$f":"SUM($P652:AH652)-SUM($P739:AH739)","v":0},{"$f":"SUM($P652:AI652)-SUM($P739:AI739)","v":0},{"$f":"SUM($P652:AJ652)-SUM($P739:AJ739)","v":0},{"$f":"SUM($P652:AK652)-SUM($P739:AK739)","v":0},{"$f":"SUM($P652:AL652)-SUM($P739:AL739)","v":0},{"$f":"SUM($P652:AM652)-SUM($P739:AM739)","v":0},{"$f":"SUM($P652:AN652)-SUM($P739:AN739)","v":0},{"$f":"SUM($P652:AO652)-SUM($P739:AO739)","v":0},{"$f":"SUM($P652:AP652)-SUM($P739:AP739)","v":0},{"$f":"SUM($P652:AQ652)-SUM($P739:AQ739)","v":0},{"$f":"SUM($P652:AR652)-SUM($P739:AR739)","v":0},{"$f":"SUM($P652:AS652)-SUM($P739:AS739)","v":0},{"$f":"SUM($P652:AT652)-SUM($P739:AT739)","v":0},{"$f":"SUM($P652:AU652)-SUM($P739:AU739)","v":0},{"$f":"SUM($P652:AV652)-SUM($P739:AV739)","v":0},{"$f":"SUM($P652:AW652)-SUM($P739:AW739)","v":0},{"$f":"SUM($P652:AX652)-SUM($P739:AX739)","v":0},{"$f":"SUM($P652:AY652)-SUM($P739:AY739)","v":0},{"$f":"SUM($P652:AZ652)-SUM($P739:AZ739)","v":0},{"$f":"SUM($P652:BA652)-SUM($P739:BA739)","v":0},{"$f":"SUM($P652:BB652)-SUM($P739:BB739)","v":0},{"$f":"SUM($P652:BC652)-SUM($P739:BC739)","v":0},{"$f":"SUM($P652:BD652)-SUM($P739:BD739)","v":0},{"$f":"SUM($P652:BE652)-SUM($P739:BE739)","v":0},{"$f":"SUM($P652:BF652)-SUM($P739:BF739)","v":0},{"$f":"SUM($P652:BG652)-SUM($P739:BG739)","v":0},{"$f":"SUM($P652:BH652)-SUM($P739:BH739)","v":0},{"$f":"SUM($P652:BI652)-SUM($P739:BI739)","v":0},{"$f":"SUM($P652:BJ652)-SUM($P739:BJ739)","v":0},{"$f":"SUM($P652:BK652)-SUM($P739:BK739)","v":0},{"$f":"SUM($P652:BL652)-SUM($P739:BL739)","v":0},{"$f":"SUM($P652:BM652)-SUM($P739:BM739)","v":0},{"$f":"SUM($P652:BN652)-SUM($P739:BN739)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P653:P653)-SUM($P740:P740)","v":0},{"$f":"SUM($P653:Q653)-SUM($P740:Q740)","v":0},{"$f":"SUM($P653:R653)-SUM($P740:R740)","v":0},{"$f":"SUM($P653:S653)-SUM($P740:S740)","v":0},{"$f":"SUM($P653:T653)-SUM($P740:T740)","v":0},{"$f":"SUM($P653:U653)-SUM($P740:U740)","v":0},{"$f":"SUM($P653:V653)-SUM($P740:V740)","v":0},{"$f":"SUM($P653:W653)-SUM($P740:W740)","v":0},{"$f":"SUM($P653:X653)-SUM($P740:X740)","v":0},{"$f":"SUM($P653:Y653)-SUM($P740:Y740)","v":0},{"$f":"SUM($P653:Z653)-SUM($P740:Z740)","v":0},{"$f":"SUM($P653:AA653)-SUM($P740:AA740)","v":0},{"$f":"SUM($P653:AB653)-SUM($P740:AB740)","v":0},{"$f":"SUM($P653:AC653)-SUM($P740:AC740)","v":0},{"$f":"SUM($P653:AD653)-SUM($P740:AD740)","v":0},{"$f":"SUM($P653:AE653)-SUM($P740:AE740)","v":0},{"$f":"SUM($P653:AF653)-SUM($P740:AF740)","v":0},{"$f":"SUM($P653:AG653)-SUM($P740:AG740)","v":0},{"$f":"SUM($P653:AH653)-SUM($P740:AH740)","v":0},{"$f":"SUM($P653:AI653)-SUM($P740:AI740)","v":0},{"$f":"SUM($P653:AJ653)-SUM($P740:AJ740)","v":0},{"$f":"SUM($P653:AK653)-SUM($P740:AK740)","v":0},{"$f":"SUM($P653:AL653)-SUM($P740:AL740)","v":0},{"$f":"SUM($P653:AM653)-SUM($P740:AM740)","v":0},{"$f":"SUM($P653:AN653)-SUM($P740:AN740)","v":0},{"$f":"SUM($P653:AO653)-SUM($P740:AO740)","v":0},{"$f":"SUM($P653:AP653)-SUM($P740:AP740)","v":0},{"$f":"SUM($P653:AQ653)-SUM($P740:AQ740)","v":0},{"$f":"SUM($P653:AR653)-SUM($P740:AR740)","v":0},{"$f":"SUM($P653:AS653)-SUM($P740:AS740)","v":0},{"$f":"SUM($P653:AT653)-SUM($P740:AT740)","v":0},{"$f":"SUM($P653:AU653)-SUM($P740:AU740)","v":0},{"$f":"SUM($P653:AV653)-SUM($P740:AV740)","v":0},{"$f":"SUM($P653:AW653)-SUM($P740:AW740)","v":0},{"$f":"SUM($P653:AX653)-SUM($P740:AX740)","v":0},{"$f":"SUM($P653:AY653)-SUM($P740:AY740)","v":0},{"$f":"SUM($P653:AZ653)-SUM($P740:AZ740)","v":0},{"$f":"SUM($P653:BA653)-SUM($P740:BA740)","v":0},{"$f":"SUM($P653:BB653)-SUM($P740:BB740)","v":0},{"$f":"SUM($P653:BC653)-SUM($P740:BC740)","v":0},{"$f":"SUM($P653:BD653)-SUM($P740:BD740)","v":0},{"$f":"SUM($P653:BE653)-SUM($P740:BE740)","v":0},{"$f":"SUM($P653:BF653)-SUM($P740:BF740)","v":0},{"$f":"SUM($P653:BG653)-SUM($P740:BG740)","v":0},{"$f":"SUM($P653:BH653)-SUM($P740:BH740)","v":0},{"$f":"SUM($P653:BI653)-SUM($P740:BI740)","v":0},{"$f":"SUM($P653:BJ653)-SUM($P740:BJ740)","v":0},{"$f":"SUM($P653:BK653)-SUM($P740:BK740)","v":0},{"$f":"SUM($P653:BL653)-SUM($P740:BL740)","v":0},{"$f":"SUM($P653:BM653)-SUM($P740:BM740)","v":0},{"$f":"SUM($P653:BN653)-SUM($P740:BN740)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P654:P654)-SUM($P741:P741)","v":0},{"$f":"SUM($P654:Q654)-SUM($P741:Q741)","v":0},{"$f":"SUM($P654:R654)-SUM($P741:R741)","v":0},{"$f":"SUM($P654:S654)-SUM($P741:S741)","v":0},{"$f":"SUM($P654:T654)-SUM($P741:T741)","v":0},{"$f":"SUM($P654:U654)-SUM($P741:U741)","v":0},{"$f":"SUM($P654:V654)-SUM($P741:V741)","v":0},{"$f":"SUM($P654:W654)-SUM($P741:W741)","v":0},{"$f":"SUM($P654:X654)-SUM($P741:X741)","v":0},{"$f":"SUM($P654:Y654)-SUM($P741:Y741)","v":0},{"$f":"SUM($P654:Z654)-SUM($P741:Z741)","v":0},{"$f":"SUM($P654:AA654)-SUM($P741:AA741)","v":0},{"$f":"SUM($P654:AB654)-SUM($P741:AB741)","v":0},{"$f":"SUM($P654:AC654)-SUM($P741:AC741)","v":0},{"$f":"SUM($P654:AD654)-SUM($P741:AD741)","v":0},{"$f":"SUM($P654:AE654)-SUM($P741:AE741)","v":0},{"$f":"SUM($P654:AF654)-SUM($P741:AF741)","v":0},{"$f":"SUM($P654:AG654)-SUM($P741:AG741)","v":0},{"$f":"SUM($P654:AH654)-SUM($P741:AH741)","v":0},{"$f":"SUM($P654:AI654)-SUM($P741:AI741)","v":0},{"$f":"SUM($P654:AJ654)-SUM($P741:AJ741)","v":0},{"$f":"SUM($P654:AK654)-SUM($P741:AK741)","v":0},{"$f":"SUM($P654:AL654)-SUM($P741:AL741)","v":0},{"$f":"SUM($P654:AM654)-SUM($P741:AM741)","v":0},{"$f":"SUM($P654:AN654)-SUM($P741:AN741)","v":0},{"$f":"SUM($P654:AO654)-SUM($P741:AO741)","v":0},{"$f":"SUM($P654:AP654)-SUM($P741:AP741)","v":0},{"$f":"SUM($P654:AQ654)-SUM($P741:AQ741)","v":0},{"$f":"SUM($P654:AR654)-SUM($P741:AR741)","v":0},{"$f":"SUM($P654:AS654)-SUM($P741:AS741)","v":0},{"$f":"SUM($P654:AT654)-SUM($P741:AT741)","v":0},{"$f":"SUM($P654:AU654)-SUM($P741:AU741)","v":0},{"$f":"SUM($P654:AV654)-SUM($P741:AV741)","v":0},{"$f":"SUM($P654:AW654)-SUM($P741:AW741)","v":0},{"$f":"SUM($P654:AX654)-SUM($P741:AX741)","v":0},{"$f":"SUM($P654:AY654)-SUM($P741:AY741)","v":0},{"$f":"SUM($P654:AZ654)-SUM($P741:AZ741)","v":0},{"$f":"SUM($P654:BA654)-SUM($P741:BA741)","v":0},{"$f":"SUM($P654:BB654)-SUM($P741:BB741)","v":0},{"$f":"SUM($P654:BC654)-SUM($P741:BC741)","v":0},{"$f":"SUM($P654:BD654)-SUM($P741:BD741)","v":0},{"$f":"SUM($P654:BE654)-SUM($P741:BE741)","v":0},{"$f":"SUM($P654:BF654)-SUM($P741:BF741)","v":0},{"$f":"SUM($P654:BG654)-SUM($P741:BG741)","v":0},{"$f":"SUM($P654:BH654)-SUM($P741:BH741)","v":0},{"$f":"SUM($P654:BI654)-SUM($P741:BI741)","v":0},{"$f":"SUM($P654:BJ654)-SUM($P741:BJ741)","v":0},{"$f":"SUM($P654:BK654)-SUM($P741:BK741)","v":0},{"$f":"SUM($P654:BL654)-SUM($P741:BL741)","v":0},{"$f":"SUM($P654:BM654)-SUM($P741:BM741)","v":0},{"$f":"SUM($P654:BN654)-SUM($P741:BN741)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUM($P655:P655)-SUM($P742:P742)","v":0},{"$f":"SUM($P655:Q655)-SUM($P742:Q742)","v":0},{"$f":"SUM($P655:R655)-SUM($P742:R742)","v":0},{"$f":"SUM($P655:S655)-SUM($P742:S742)","v":0},{"$f":"SUM($P655:T655)-SUM($P742:T742)","v":0},{"$f":"SUM($P655:U655)-SUM($P742:U742)","v":0},{"$f":"SUM($P655:V655)-SUM($P742:V742)","v":0},{"$f":"SUM($P655:W655)-SUM($P742:W742)","v":0},{"$f":"SUM($P655:X655)-SUM($P742:X742)","v":0},{"$f":"SUM($P655:Y655)-SUM($P742:Y742)","v":0},{"$f":"SUM($P655:Z655)-SUM($P742:Z742)","v":0},{"$f":"SUM($P655:AA655)-SUM($P742:AA742)","v":0},{"$f":"SUM($P655:AB655)-SUM($P742:AB742)","v":0},{"$f":"SUM($P655:AC655)-SUM($P742:AC742)","v":0},{"$f":"SUM($P655:AD655)-SUM($P742:AD742)","v":0},{"$f":"SUM($P655:AE655)-SUM($P742:AE742)","v":0},{"$f":"SUM($P655:AF655)-SUM($P742:AF742)","v":0},{"$f":"SUM($P655:AG655)-SUM($P742:AG742)","v":0},{"$f":"SUM($P655:AH655)-SUM($P742:AH742)","v":0},{"$f":"SUM($P655:AI655)-SUM($P742:AI742)","v":0},{"$f":"SUM($P655:AJ655)-SUM($P742:AJ742)","v":0},{"$f":"SUM($P655:AK655)-SUM($P742:AK742)","v":0},{"$f":"SUM($P655:AL655)-SUM($P742:AL742)","v":0},{"$f":"SUM($P655:AM655)-SUM($P742:AM742)","v":0},{"$f":"SUM($P655:AN655)-SUM($P742:AN742)","v":0},{"$f":"SUM($P655:AO655)-SUM($P742:AO742)","v":0},{"$f":"SUM($P655:AP655)-SUM($P742:AP742)","v":0},{"$f":"SUM($P655:AQ655)-SUM($P742:AQ742)","v":0},{"$f":"SUM($P655:AR655)-SUM($P742:AR742)","v":0},{"$f":"SUM($P655:AS655)-SUM($P742:AS742)","v":0},{"$f":"SUM($P655:AT655)-SUM($P742:AT742)","v":0},{"$f":"SUM($P655:AU655)-SUM($P742:AU742)","v":0},{"$f":"SUM($P655:AV655)-SUM($P742:AV742)","v":0},{"$f":"SUM($P655:AW655)-SUM($P742:AW742)","v":0},{"$f":"SUM($P655:AX655)-SUM($P742:AX742)","v":0},{"$f":"SUM($P655:AY655)-SUM($P742:AY742)","v":0},{"$f":"SUM($P655:AZ655)-SUM($P742:AZ742)","v":0},{"$f":"SUM($P655:BA655)-SUM($P742:BA742)","v":0},{"$f":"SUM($P655:BB655)-SUM($P742:BB742)","v":0},{"$f":"SUM($P655:BC655)-SUM($P742:BC742)","v":0},{"$f":"SUM($P655:BD655)-SUM($P742:BD742)","v":0},{"$f":"SUM($P655:BE655)-SUM($P742:BE742)","v":0},{"$f":"SUM($P655:BF655)-SUM($P742:BF742)","v":0},{"$f":"SUM($P655:BG655)-SUM($P742:BG742)","v":0},{"$f":"SUM($P655:BH655)-SUM($P742:BH742)","v":0},{"$f":"SUM($P655:BI655)-SUM($P742:BI742)","v":0},{"$f":"SUM($P655:BJ655)-SUM($P742:BJ742)","v":0},{"$f":"SUM($P655:BK655)-SUM($P742:BK742)","v":0},{"$f":"SUM($P655:BL655)-SUM($P742:BL742)","v":0},{"$f":"SUM($P655:BM655)-SUM($P742:BM742)","v":0},{"$f":"SUM($P655:BN655)-SUM($P742:BN742)","v":0}]
[null,null,null,{"$f":"\"Total \"&D746","v":"Total Net Tax Basis"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P747:P771)","v":6692.3957377270672},188004.66055983142,192282.7803385483,187546.48182751832,182889.8108332635,182643.52321956935,178017.06922078293,174425.00962801397,172091.98421947248,169512.54715372031,165958.56505797009,162193.6559660029,158203.27758653439,153963.91173496615,149462.41610990383,145111.38989779388,141127.77412984139,137397.4151269953,133774.21647286508,129983.62002546519,126055.32460741265,125703.08761984184,122932.46688103449,120524.3615924067,118583.36924854302,117150.90557457606,116159.38759474145,115479.61013918088,115096.26313894049,114993.77597432534,115173.45469221579,102416.38332266152,{"$f":"SUM(AV747:AV771)","v":90634.048716841135},79765.569437652259,69756.342671520615,60556.631547364501,52121.587008073933,44421.675774631593,37441.85692720014,31197.732222588682,25710.712717293627,21003.671096054426,16959.847710023587,13459.862959753007,10519.330866458957,8155.2803599698236,6275.7459501876601,4787.1257240834266,3701.9454970763363,3033.3455420784348,2794.6965798989895]
[]
[]
[]
[null,null,null,"PROPERTY TAX & INSURANCE"]
[]
[]
[null,null,null,"Property Tax Depreciation Factor",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C779+1","v":1},{"$f":"INDEX(D$66:D$90,$C780,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C780,1)","v":"Capital"},4,null,{"$f":"Input!I16","v":5},0.2,null,null,null,null,null,null,{"$f":"MAX($I780,1-SUM($O245:O245))*(P$10<=$H780)","v":1},{"$f":"MAX($I780,1-SUM($O245:P245))*(Q$10<=$H780)","v":0.8},{"$f":"MAX($I780,1-SUM($O245:Q245))*(R$10<=$H780)","v":0.6},{"$f":"MAX($I780,1-SUM($O245:R245))*(S$10<=$H780)","v":0.39999999999999991},{"$f":"MAX($I780,1-SUM($O245:S245))*(T$10<=$H780)","v":0.2},{"$f":"MAX($I780,1-SUM($O245:T245))*(U$10<=$H780)","v":0.2},{"$f":"MAX($I780,1-SUM($O245:U245))*(V$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:V245))*(W$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:W245))*(X$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:X245))*(Y$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:Y245))*(Z$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:Z245))*(AA$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AA245))*(AB$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AB245))*(AC$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AC245))*(AD$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AD245))*(AE$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AE245))*(AF$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AF245))*(AG$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AG245))*(AH$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AH245))*(AI$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AI245))*(AJ$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AJ245))*(AK$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AK245))*(AL$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AL245))*(AM$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AM245))*(AN$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AN245))*(AO$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AO245))*(AP$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AP245))*(AQ$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AQ245))*(AR$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AR245))*(AS$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AS245))*(AT$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AT245))*(AU$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AU245))*(AV$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AV245))*(AW$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AW245))*(AX$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AX245))*(AY$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AY245))*(AZ$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:AZ245))*(BA$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BA245))*(BB$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BB245))*(BC$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BC245))*(BD$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BD245))*(BE$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BE245))*(BF$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BF245))*(BG$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BG245))*(BH$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BH245))*(BI$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BI245))*(BJ$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BJ245))*(BK$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BK245))*(BL$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BL245))*(BM$10<=$H780)","v":0},{"$f":"MAX($I780,1-SUM($O245:BM245))*(BN$10<=$H780)","v":0}]
[null,null,{"$f":"C780+1","v":2},{"$f":"INDEX(D$66:D$90,$C781,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!I17","v":38.759689922480618},0.2,null,null,null,null,null,null,{"$f":"MAX($I781,1-SUM($O246:O246))*(P$10<=$H781)","v":1},{"$f":"MAX($I781,1-SUM($O246:P246))*(Q$10<=$H781)","v":1},{"$f":"MAX($I781,1-SUM($O246:Q246))*(R$10<=$H781)","v":0.97419999999999995},{"$f":"MAX($I781,1-SUM($O246:R246))*(S$10<=$H781)","v":0.94840000000000002},{"$f":"MAX($I781,1-SUM($O246:S246))*(T$10<=$H781)","v":0.92259999999999998},{"$f":"MAX($I781,1-SUM($O246:T246))*(U$10<=$H781)","v":0.89680000000000004},{"$f":"MAX($I781,1-SUM($O246:U246))*(V$10<=$H781)","v":0.871},{"$f":"MAX($I781,1-SUM($O246:V246))*(W$10<=$H781)","v":0.84519999999999995},{"$f":"MAX($I781,1-SUM($O246:W246))*(X$10<=$H781)","v":0.81940000000000002},{"$f":"MAX($I781,1-SUM($O246:X246))*(Y$10<=$H781)","v":0.79360000000000008},{"$f":"MAX($I781,1-SUM($O246:Y246))*(Z$10<=$H781)","v":0.76780000000000004},{"$f":"MAX($I781,1-SUM($O246:Z246))*(AA$10<=$H781)","v":0.74199999999999999},{"$f":"MAX($I781,1-SUM($O246:AA246))*(AB$10<=$H781)","v":0.71620000000000006},{"$f":"MAX($I781,1-SUM($O246:AB246))*(AC$10<=$H781)","v":0.69040000000000012},{"$f":"MAX($I781,1-SUM($O246:AC246))*(AD$10<=$H781)","v":0.66460000000000008},{"$f":"MAX($I781,1-SUM($O246:AD246))*(AE$10<=$H781)","v":0.63880000000000003},{"$f":"MAX($I781,1-SUM($O246:AE246))*(AF$10<=$H781)","v":0.6130000000000001},{"$f":"MAX($I781,1-SUM($O246:AF246))*(AG$10<=$H781)","v":0.58720000000000017},{"$f":"MAX($I781,1-SUM($O246:AG246))*(AH$10<=$H781)","v":0.56140000000000012},{"$f":"MAX($I781,1-SUM($O246:AH246))*(AI$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AI246))*(AJ$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AJ246))*(AK$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AK246))*(AL$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AL246))*(AM$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AM246))*(AN$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AN246))*(AO$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AO246))*(AP$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AP246))*(AQ$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AQ246))*(AR$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AR246))*(AS$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AS246))*(AT$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AT246))*(AU$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AU246))*(AV$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AV246))*(AW$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AW246))*(AX$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AX246))*(AY$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AY246))*(AZ$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:AZ246))*(BA$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:BA246))*(BB$10<=$H781)","v":0.5441086393420751},{"$f":"MAX($I781,1-SUM($O246:BB246))*(BC$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BC246))*(BD$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BD246))*(BE$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BE246))*(BF$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BF246))*(BG$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BG246))*(BH$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BH246))*(BI$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BI246))*(BJ$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BJ246))*(BK$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BK246))*(BL$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BL246))*(BM$10<=$H781)","v":0},{"$f":"MAX($I781,1-SUM($O246:BM246))*(BN$10<=$H781)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!I18","v":48.780487804878049},0.2,null,null,null,null,null,null,{"$f":"MAX($I782,1-SUM($O247:O247))*(P$10<=$H782)","v":1},{"$f":"MAX($I782,1-SUM($O247:P247))*(Q$10<=$H782)","v":1},{"$f":"MAX($I782,1-SUM($O247:Q247))*(R$10<=$H782)","v":0.97950000000000004},{"$f":"MAX($I782,1-SUM($O247:R247))*(S$10<=$H782)","v":0.95899999999999996},{"$f":"MAX($I782,1-SUM($O247:S247))*(T$10<=$H782)","v":0.9385},{"$f":"MAX($I782,1-SUM($O247:T247))*(U$10<=$H782)","v":0.91800000000000004},{"$f":"MAX($I782,1-SUM($O247:U247))*(V$10<=$H782)","v":0.89749999999999996},{"$f":"MAX($I782,1-SUM($O247:V247))*(W$10<=$H782)","v":0.877},{"$f":"MAX($I782,1-SUM($O247:W247))*(X$10<=$H782)","v":0.85650000000000004},{"$f":"MAX($I782,1-SUM($O247:X247))*(Y$10<=$H782)","v":0.83599999999999997},{"$f":"MAX($I782,1-SUM($O247:Y247))*(Z$10<=$H782)","v":0.8155},{"$f":"MAX($I782,1-SUM($O247:Z247))*(AA$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AA247))*(AB$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AB247))*(AC$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AC247))*(AD$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AD247))*(AE$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AE247))*(AF$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AF247))*(AG$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AG247))*(AH$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AH247))*(AI$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AI247))*(AJ$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AJ247))*(AK$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AK247))*(AL$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AL247))*(AM$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AM247))*(AN$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AN247))*(AO$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AO247))*(AP$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AP247))*(AQ$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AQ247))*(AR$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AR247))*(AS$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AS247))*(AT$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AT247))*(AU$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AU247))*(AV$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AV247))*(AW$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AW247))*(AX$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AX247))*(AY$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AY247))*(AZ$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:AZ247))*(BA$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BA247))*(BB$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BB247))*(BC$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BC247))*(BD$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BD247))*(BE$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BE247))*(BF$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BF247))*(BG$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BG247))*(BH$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BH247))*(BI$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BI247))*(BJ$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BJ247))*(BK$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BK247))*(BL$10<=$H782)","v":0.8062537081654616},{"$f":"MAX($I782,1-SUM($O247:BL247))*(BM$10<=$H782)","v":0},{"$f":"MAX($I782,1-SUM($O247:BM247))*(BN$10<=$H782)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!I19","v":19.49317738791423},0.2,null,null,null,null,null,null,{"$f":"MAX($I783,1-SUM($O248:O248))*(P$10<=$H783)","v":1},{"$f":"MAX($I783,1-SUM($O248:P248))*(Q$10<=$H783)","v":1},{"$f":"MAX($I783,1-SUM($O248:Q248))*(R$10<=$H783)","v":0.94869999999999999},{"$f":"MAX($I783,1-SUM($O248:R248))*(S$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:S248))*(T$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:T248))*(U$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:U248))*(V$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:V248))*(W$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:W248))*(X$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:X248))*(Y$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:Y248))*(Z$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:Z248))*(AA$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AA248))*(AB$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AB248))*(AC$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AC248))*(AD$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AD248))*(AE$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AE248))*(AF$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AF248))*(AG$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AG248))*(AH$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AH248))*(AI$10<=$H783)","v":0.94358896069051179},{"$f":"MAX($I783,1-SUM($O248:AI248))*(AJ$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AJ248))*(AK$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AK248))*(AL$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AL248))*(AM$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AM248))*(AN$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AN248))*(AO$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AO248))*(AP$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AP248))*(AQ$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AQ248))*(AR$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AR248))*(AS$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AS248))*(AT$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AT248))*(AU$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AU248))*(AV$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AV248))*(AW$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AW248))*(AX$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AX248))*(AY$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AY248))*(AZ$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:AZ248))*(BA$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BA248))*(BB$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BB248))*(BC$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BC248))*(BD$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BD248))*(BE$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BE248))*(BF$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BF248))*(BG$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BG248))*(BH$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BH248))*(BI$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BI248))*(BJ$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BJ248))*(BK$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BK248))*(BL$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BL248))*(BM$10<=$H783)","v":0},{"$f":"MAX($I783,1-SUM($O248:BM248))*(BN$10<=$H783)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!I20","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I784,1-SUM($O249:O249))*(P$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:P249))*(Q$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:Q249))*(R$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:R249))*(S$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:S249))*(T$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:T249))*(U$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:U249))*(V$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:V249))*(W$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:W249))*(X$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:X249))*(Y$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:Y249))*(Z$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:Z249))*(AA$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AA249))*(AB$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AB249))*(AC$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AC249))*(AD$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AD249))*(AE$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AE249))*(AF$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AF249))*(AG$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AG249))*(AH$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AH249))*(AI$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AI249))*(AJ$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AJ249))*(AK$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AK249))*(AL$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AL249))*(AM$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AM249))*(AN$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AN249))*(AO$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AO249))*(AP$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AP249))*(AQ$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AQ249))*(AR$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AR249))*(AS$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AS249))*(AT$10<=$H784)","v":1},{"$f":"MAX($I784,1-SUM($O249:AT249))*(AU$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AU249))*(AV$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AV249))*(AW$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AW249))*(AX$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AX249))*(AY$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AY249))*(AZ$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:AZ249))*(BA$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BA249))*(BB$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BB249))*(BC$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BC249))*(BD$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BD249))*(BE$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BE249))*(BF$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BF249))*(BG$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BG249))*(BH$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BH249))*(BI$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BI249))*(BJ$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BJ249))*(BK$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BK249))*(BL$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BL249))*(BM$10<=$H784)","v":0},{"$f":"MAX($I784,1-SUM($O249:BM249))*(BN$10<=$H784)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!I21","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I785,1-SUM($O250:O250))*(P$10<=$H785)","v":1},{"$f":"MAX($I785,1-SUM($O250:P250))*(Q$10<=$H785)","v":0.96666666666666667},{"$f":"MAX($I785,1-SUM($O250:Q250))*(R$10<=$H785)","v":0.93333333333333335},{"$f":"MAX($I785,1-SUM($O250:R250))*(S$10<=$H785)","v":0.9},{"$f":"MAX($I785,1-SUM($O250:S250))*(T$10<=$H785)","v":0.8666666666666667},{"$f":"MAX($I785,1-SUM($O250:T250))*(U$10<=$H785)","v":0.83333333333333337},{"$f":"MAX($I785,1-SUM($O250:U250))*(V$10<=$H785)","v":0.8},{"$f":"MAX($I785,1-SUM($O250:V250))*(W$10<=$H785)","v":0.76666666666666672},{"$f":"MAX($I785,1-SUM($O250:W250))*(X$10<=$H785)","v":0.73333333333333339},{"$f":"MAX($I785,1-SUM($O250:X250))*(Y$10<=$H785)","v":0.7},{"$f":"MAX($I785,1-SUM($O250:Y250))*(Z$10<=$H785)","v":0.66666666666666674},{"$f":"MAX($I785,1-SUM($O250:Z250))*(AA$10<=$H785)","v":0.6333333333333333},{"$f":"MAX($I785,1-SUM($O250:AA250))*(AB$10<=$H785)","v":0.60000000000000009},{"$f":"MAX($I785,1-SUM($O250:AB250))*(AC$10<=$H785)","v":0.56666666666666665},{"$f":"MAX($I785,1-SUM($O250:AC250))*(AD$10<=$H785)","v":0.53333333333333344},{"$f":"MAX($I785,1-SUM($O250:AD250))*(AE$10<=$H785)","v":0.5},{"$f":"MAX($I785,1-SUM($O250:AE250))*(AF$10<=$H785)","v":0.46666666666666667},{"$f":"MAX($I785,1-SUM($O250:AF250))*(AG$10<=$H785)","v":0.43333333333333335},{"$f":"MAX($I785,1-SUM($O250:AG250))*(AH$10<=$H785)","v":0.4},{"$f":"MAX($I785,1-SUM($O250:AH250))*(AI$10<=$H785)","v":0.3666666666666667},{"$f":"MAX($I785,1-SUM($O250:AI250))*(AJ$10<=$H785)","v":0.33333333333333337},{"$f":"MAX($I785,1-SUM($O250:AJ250))*(AK$10<=$H785)","v":0.30000000000000004},{"$f":"MAX($I785,1-SUM($O250:AK250))*(AL$10<=$H785)","v":0.26666666666666672},{"$f":"MAX($I785,1-SUM($O250:AL250))*(AM$10<=$H785)","v":0.23333333333333339},{"$f":"MAX($I785,1-SUM($O250:AM250))*(AN$10<=$H785)","v":0.20000000000000007},{"$f":"MAX($I785,1-SUM($O250:AN250))*(AO$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AO250))*(AP$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AP250))*(AQ$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AQ250))*(AR$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AR250))*(AS$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AS250))*(AT$10<=$H785)","v":0.2},{"$f":"MAX($I785,1-SUM($O250:AT250))*(AU$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AU250))*(AV$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AV250))*(AW$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AW250))*(AX$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AX250))*(AY$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AY250))*(AZ$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:AZ250))*(BA$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BA250))*(BB$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BB250))*(BC$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BC250))*(BD$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BD250))*(BE$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BE250))*(BF$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BF250))*(BG$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BG250))*(BH$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BH250))*(BI$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BI250))*(BJ$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BJ250))*(BK$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BK250))*(BL$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BL250))*(BM$10<=$H785)","v":0},{"$f":"MAX($I785,1-SUM($O250:BM250))*(BN$10<=$H785)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!I22","v":99},0.2,null,null,null,null,null,null,{"$f":"MAX($I786,1-SUM($O251:O251))*(P$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:P251))*(Q$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:Q251))*(R$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:R251))*(S$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:S251))*(T$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:T251))*(U$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:U251))*(V$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:V251))*(W$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:W251))*(X$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:X251))*(Y$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:Y251))*(Z$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:Z251))*(AA$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AA251))*(AB$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AB251))*(AC$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AC251))*(AD$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AD251))*(AE$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AE251))*(AF$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AF251))*(AG$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AG251))*(AH$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AH251))*(AI$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AI251))*(AJ$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AJ251))*(AK$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AK251))*(AL$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AL251))*(AM$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AM251))*(AN$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AN251))*(AO$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AO251))*(AP$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AP251))*(AQ$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AQ251))*(AR$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AR251))*(AS$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AS251))*(AT$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AT251))*(AU$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AU251))*(AV$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AV251))*(AW$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AW251))*(AX$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AX251))*(AY$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AY251))*(AZ$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:AZ251))*(BA$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BA251))*(BB$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BB251))*(BC$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BC251))*(BD$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BD251))*(BE$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BE251))*(BF$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BF251))*(BG$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BG251))*(BH$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BH251))*(BI$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BI251))*(BJ$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BJ251))*(BK$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BK251))*(BL$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BL251))*(BM$10<=$H786)","v":1},{"$f":"MAX($I786,1-SUM($O251:BM251))*(BN$10<=$H786)","v":1}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!I23","v":99},0.2,null,null,null,null,null,null,{"$f":"MAX($I787,1-SUM($O252:O252))*(P$10<=$H787)","v":1},{"$f":"MAX($I787,1-SUM($O252:P252))*(Q$10<=$H787)","v":0.98989898989898994},{"$f":"MAX($I787,1-SUM($O252:Q252))*(R$10<=$H787)","v":0.97979797979797978},{"$f":"MAX($I787,1-SUM($O252:R252))*(S$10<=$H787)","v":0.96969696969696972},{"$f":"MAX($I787,1-SUM($O252:S252))*(T$10<=$H787)","v":0.95959595959595956},{"$f":"MAX($I787,1-SUM($O252:T252))*(U$10<=$H787)","v":0.9494949494949495},{"$f":"MAX($I787,1-SUM($O252:U252))*(V$10<=$H787)","v":0.93939393939393934},{"$f":"MAX($I787,1-SUM($O252:V252))*(W$10<=$H787)","v":0.92929292929292928},{"$f":"MAX($I787,1-SUM($O252:W252))*(X$10<=$H787)","v":0.91919191919191923},{"$f":"MAX($I787,1-SUM($O252:X252))*(Y$10<=$H787)","v":0.90909090909090906},{"$f":"MAX($I787,1-SUM($O252:Y252))*(Z$10<=$H787)","v":0.89898989898989901},{"$f":"MAX($I787,1-SUM($O252:Z252))*(AA$10<=$H787)","v":0.88888888888888884},{"$f":"MAX($I787,1-SUM($O252:AA252))*(AB$10<=$H787)","v":0.87878787878787878},{"$f":"MAX($I787,1-SUM($O252:AB252))*(AC$10<=$H787)","v":0.86868686868686873},{"$f":"MAX($I787,1-SUM($O252:AC252))*(AD$10<=$H787)","v":0.85858585858585856},{"$f":"MAX($I787,1-SUM($O252:AD252))*(AE$10<=$H787)","v":0.84848484848484851},{"$f":"MAX($I787,1-SUM($O252:AE252))*(AF$10<=$H787)","v":0.83838383838383834},{"$f":"MAX($I787,1-SUM($O252:AF252))*(AG$10<=$H787)","v":0.82828282828282829},{"$f":"MAX($I787,1-SUM($O252:AG252))*(AH$10<=$H787)","v":0.81818181818181812},{"$f":"MAX($I787,1-SUM($O252:AH252))*(AI$10<=$H787)","v":0.80808080808080807},{"$f":"MAX($I787,1-SUM($O252:AI252))*(AJ$10<=$H787)","v":0.7979797979797979},{"$f":"MAX($I787,1-SUM($O252:AJ252))*(AK$10<=$H787)","v":0.78787878787878785},{"$f":"MAX($I787,1-SUM($O252:AK252))*(AL$10<=$H787)","v":0.77777777777777768},{"$f":"MAX($I787,1-SUM($O252:AL252))*(AM$10<=$H787)","v":0.76767676767676762},{"$f":"MAX($I787,1-SUM($O252:AM252))*(AN$10<=$H787)","v":0.75757575757575746},{"$f":"MAX($I787,1-SUM($O252:AN252))*(AO$10<=$H787)","v":0.7474747474747474},{"$f":"MAX($I787,1-SUM($O252:AO252))*(AP$10<=$H787)","v":0.73737373737373724},{"$f":"MAX($I787,1-SUM($O252:AP252))*(AQ$10<=$H787)","v":0.72727272727272718},{"$f":"MAX($I787,1-SUM($O252:AQ252))*(AR$10<=$H787)","v":0.71717171717171713},{"$f":"MAX($I787,1-SUM($O252:AR252))*(AS$10<=$H787)","v":0.70707070707070696},{"$f":"MAX($I787,1-SUM($O252:AS252))*(AT$10<=$H787)","v":0.69696969696969679},{"$f":"MAX($I787,1-SUM($O252:AT252))*(AU$10<=$H787)","v":0.68686868686868674},{"$f":"MAX($I787,1-SUM($O252:AU252))*(AV$10<=$H787)","v":0.67676767676767668},{"$f":"MAX($I787,1-SUM($O252:AV252))*(AW$10<=$H787)","v":0.66666666666666652},{"$f":"MAX($I787,1-SUM($O252:AW252))*(AX$10<=$H787)","v":0.65656565656565635},{"$f":"MAX($I787,1-SUM($O252:AX252))*(AY$10<=$H787)","v":0.6464646464646463},{"$f":"MAX($I787,1-SUM($O252:AY252))*(AZ$10<=$H787)","v":0.63636363636363624},{"$f":"MAX($I787,1-SUM($O252:AZ252))*(BA$10<=$H787)","v":0.62626262626262608},{"$f":"MAX($I787,1-SUM($O252:BA252))*(BB$10<=$H787)","v":0.61616161616161591},{"$f":"MAX($I787,1-SUM($O252:BB252))*(BC$10<=$H787)","v":0.60606060606060586},{"$f":"MAX($I787,1-SUM($O252:BC252))*(BD$10<=$H787)","v":0.5959595959595958},{"$f":"MAX($I787,1-SUM($O252:BD252))*(BE$10<=$H787)","v":0.58585858585858563},{"$f":"MAX($I787,1-SUM($O252:BE252))*(BF$10<=$H787)","v":0.57575757575757547},{"$f":"MAX($I787,1-SUM($O252:BF252))*(BG$10<=$H787)","v":0.56565656565656541},{"$f":"MAX($I787,1-SUM($O252:BG252))*(BH$10<=$H787)","v":0.55555555555555536},{"$f":"MAX($I787,1-SUM($O252:BH252))*(BI$10<=$H787)","v":0.54545454545454519},{"$f":"MAX($I787,1-SUM($O252:BI252))*(BJ$10<=$H787)","v":0.53535353535353503},{"$f":"MAX($I787,1-SUM($O252:BJ252))*(BK$10<=$H787)","v":0.52525252525252497},{"$f":"MAX($I787,1-SUM($O252:BK252))*(BL$10<=$H787)","v":0.51515151515151492},{"$f":"MAX($I787,1-SUM($O252:BL252))*(BM$10<=$H787)","v":0.50505050505050475},{"$f":"MAX($I787,1-SUM($O252:BM252))*(BN$10<=$H787)","v":0.49494949494949469}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!I24","v":1},0.2,null,null,null,null,null,null,{"$f":"MAX($I788,1-SUM($O253:O253))*(P$10<=$H788)","v":1},{"$f":"MAX($I788,1-SUM($O253:P253))*(Q$10<=$H788)","v":0.2},{"$f":"MAX($I788,1-SUM($O253:Q253))*(R$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:R253))*(S$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:S253))*(T$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:T253))*(U$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:U253))*(V$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:V253))*(W$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:W253))*(X$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:X253))*(Y$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:Y253))*(Z$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:Z253))*(AA$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AA253))*(AB$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AB253))*(AC$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AC253))*(AD$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AD253))*(AE$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AE253))*(AF$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AF253))*(AG$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AG253))*(AH$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AH253))*(AI$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AI253))*(AJ$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AJ253))*(AK$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AK253))*(AL$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AL253))*(AM$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AM253))*(AN$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AN253))*(AO$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AO253))*(AP$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AP253))*(AQ$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AQ253))*(AR$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AR253))*(AS$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AS253))*(AT$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AT253))*(AU$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AU253))*(AV$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AV253))*(AW$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AW253))*(AX$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AX253))*(AY$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AY253))*(AZ$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:AZ253))*(BA$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BA253))*(BB$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BB253))*(BC$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BC253))*(BD$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BD253))*(BE$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BE253))*(BF$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BF253))*(BG$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BG253))*(BH$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BH253))*(BI$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BI253))*(BJ$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BJ253))*(BK$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BK253))*(BL$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BL253))*(BM$10<=$H788)","v":0},{"$f":"MAX($I788,1-SUM($O253:BM253))*(BN$10<=$H788)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!I25","v":2},0.2,null,null,null,null,null,null,{"$f":"MAX($I789,1-SUM($O254:O254))*(P$10<=$H789)","v":1},{"$f":"MAX($I789,1-SUM($O254:P254))*(Q$10<=$H789)","v":1},{"$f":"MAX($I789,1-SUM($O254:Q254))*(R$10<=$H789)","v":1},{"$f":"MAX($I789,1-SUM($O254:R254))*(S$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:S254))*(T$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:T254))*(U$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:U254))*(V$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:V254))*(W$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:W254))*(X$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:X254))*(Y$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:Y254))*(Z$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:Z254))*(AA$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AA254))*(AB$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AB254))*(AC$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AC254))*(AD$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AD254))*(AE$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AE254))*(AF$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AF254))*(AG$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AG254))*(AH$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AH254))*(AI$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AI254))*(AJ$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AJ254))*(AK$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AK254))*(AL$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AL254))*(AM$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AM254))*(AN$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AN254))*(AO$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AO254))*(AP$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AP254))*(AQ$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AQ254))*(AR$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AR254))*(AS$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AS254))*(AT$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AT254))*(AU$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AU254))*(AV$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AV254))*(AW$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AW254))*(AX$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AX254))*(AY$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AY254))*(AZ$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:AZ254))*(BA$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BA254))*(BB$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BB254))*(BC$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BC254))*(BD$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BD254))*(BE$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BE254))*(BF$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BF254))*(BG$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BG254))*(BH$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BH254))*(BI$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BI254))*(BJ$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BJ254))*(BK$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BK254))*(BL$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BL254))*(BM$10<=$H789)","v":0},{"$f":"MAX($I789,1-SUM($O254:BM254))*(BN$10<=$H789)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!I26","v":38.759689922480618},0.2,null,null,null,null,null,null,{"$f":"MAX($I790,1-SUM($O255:O255))*(P$10<=$H790)","v":1},{"$f":"MAX($I790,1-SUM($O255:P255))*(Q$10<=$H790)","v":0.97419999999999995},{"$f":"MAX($I790,1-SUM($O255:Q255))*(R$10<=$H790)","v":0.94840000000000002},{"$f":"MAX($I790,1-SUM($O255:R255))*(S$10<=$H790)","v":0.92259999999999998},{"$f":"MAX($I790,1-SUM($O255:S255))*(T$10<=$H790)","v":0.89680000000000004},{"$f":"MAX($I790,1-SUM($O255:T255))*(U$10<=$H790)","v":0.871},{"$f":"MAX($I790,1-SUM($O255:U255))*(V$10<=$H790)","v":0.84519999999999995},{"$f":"MAX($I790,1-SUM($O255:V255))*(W$10<=$H790)","v":0.81940000000000002},{"$f":"MAX($I790,1-SUM($O255:W255))*(X$10<=$H790)","v":0.79360000000000008},{"$f":"MAX($I790,1-SUM($O255:X255))*(Y$10<=$H790)","v":0.76780000000000004},{"$f":"MAX($I790,1-SUM($O255:Y255))*(Z$10<=$H790)","v":0.74199999999999999},{"$f":"MAX($I790,1-SUM($O255:Z255))*(AA$10<=$H790)","v":0.71620000000000006},{"$f":"MAX($I790,1-SUM($O255:AA255))*(AB$10<=$H790)","v":0.69040000000000012},{"$f":"MAX($I790,1-SUM($O255:AB255))*(AC$10<=$H790)","v":0.66460000000000008},{"$f":"MAX($I790,1-SUM($O255:AC255))*(AD$10<=$H790)","v":0.63880000000000003},{"$f":"MAX($I790,1-SUM($O255:AD255))*(AE$10<=$H790)","v":0.6130000000000001},{"$f":"MAX($I790,1-SUM($O255:AE255))*(AF$10<=$H790)","v":0.58720000000000017},{"$f":"MAX($I790,1-SUM($O255:AF255))*(AG$10<=$H790)","v":0.56140000000000012},{"$f":"MAX($I790,1-SUM($O255:AG255))*(AH$10<=$H790)","v":0.53560000000000008},{"$f":"MAX($I790,1-SUM($O255:AH255))*(AI$10<=$H790)","v":0.50980000000000014},{"$f":"MAX($I790,1-SUM($O255:AI255))*(AJ$10<=$H790)","v":0.4840000000000001},{"$f":"MAX($I790,1-SUM($O255:AJ255))*(AK$10<=$H790)","v":0.45820000000000005},{"$f":"MAX($I790,1-SUM($O255:AK255))*(AL$10<=$H790)","v":0.43240000000000001},{"$f":"MAX($I790,1-SUM($O255:AL255))*(AM$10<=$H790)","v":0.40659999999999996},{"$f":"MAX($I790,1-SUM($O255:AM255))*(AN$10<=$H790)","v":0.38079999999999992},{"$f":"MAX($I790,1-SUM($O255:AN255))*(AO$10<=$H790)","v":0.35499999999999987},{"$f":"MAX($I790,1-SUM($O255:AO255))*(AP$10<=$H790)","v":0.32919999999999983},{"$f":"MAX($I790,1-SUM($O255:AP255))*(AQ$10<=$H790)","v":0.30339999999999978},{"$f":"MAX($I790,1-SUM($O255:AQ255))*(AR$10<=$H790)","v":0.27759999999999974},{"$f":"MAX($I790,1-SUM($O255:AR255))*(AS$10<=$H790)","v":0.25179999999999969},{"$f":"MAX($I790,1-SUM($O255:AS255))*(AT$10<=$H790)","v":0.22599999999999965},{"$f":"MAX($I790,1-SUM($O255:AT255))*(AU$10<=$H790)","v":0.2001999999999996},{"$f":"MAX($I790,1-SUM($O255:AU255))*(AV$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:AV255))*(AW$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:AW255))*(AX$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:AX255))*(AY$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:AY255))*(AZ$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:AZ255))*(BA$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:BA255))*(BB$10<=$H790)","v":0.2},{"$f":"MAX($I790,1-SUM($O255:BB255))*(BC$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BC255))*(BD$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BD255))*(BE$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BE255))*(BF$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BF255))*(BG$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BG255))*(BH$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BH255))*(BI$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BI255))*(BJ$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BJ255))*(BK$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BK255))*(BL$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BL255))*(BM$10<=$H790)","v":0},{"$f":"MAX($I790,1-SUM($O255:BM255))*(BN$10<=$H790)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!I27","v":48.780487804878049},0.2,null,null,null,null,null,null,{"$f":"MAX($I791,1-SUM($O256:O256))*(P$10<=$H791)","v":1},{"$f":"MAX($I791,1-SUM($O256:P256))*(Q$10<=$H791)","v":0.97950000000000004},{"$f":"MAX($I791,1-SUM($O256:Q256))*(R$10<=$H791)","v":0.95899999999999996},{"$f":"MAX($I791,1-SUM($O256:R256))*(S$10<=$H791)","v":0.9385},{"$f":"MAX($I791,1-SUM($O256:S256))*(T$10<=$H791)","v":0.91800000000000004},{"$f":"MAX($I791,1-SUM($O256:T256))*(U$10<=$H791)","v":0.89749999999999996},{"$f":"MAX($I791,1-SUM($O256:U256))*(V$10<=$H791)","v":0.877},{"$f":"MAX($I791,1-SUM($O256:V256))*(W$10<=$H791)","v":0.85650000000000004},{"$f":"MAX($I791,1-SUM($O256:W256))*(X$10<=$H791)","v":0.83599999999999997},{"$f":"MAX($I791,1-SUM($O256:X256))*(Y$10<=$H791)","v":0.8155},{"$f":"MAX($I791,1-SUM($O256:Y256))*(Z$10<=$H791)","v":0.79500000000000004},{"$f":"MAX($I791,1-SUM($O256:Z256))*(AA$10<=$H791)","v":0.77449999999999997},{"$f":"MAX($I791,1-SUM($O256:AA256))*(AB$10<=$H791)","v":0.754},{"$f":"MAX($I791,1-SUM($O256:AB256))*(AC$10<=$H791)","v":0.73350000000000004},{"$f":"MAX($I791,1-SUM($O256:AC256))*(AD$10<=$H791)","v":0.71300000000000008},{"$f":"MAX($I791,1-SUM($O256:AD256))*(AE$10<=$H791)","v":0.6925},{"$f":"MAX($I791,1-SUM($O256:AE256))*(AF$10<=$H791)","v":0.67199999999999993},{"$f":"MAX($I791,1-SUM($O256:AF256))*(AG$10<=$H791)","v":0.65149999999999997},{"$f":"MAX($I791,1-SUM($O256:AG256))*(AH$10<=$H791)","v":0.63100000000000001},{"$f":"MAX($I791,1-SUM($O256:AH256))*(AI$10<=$H791)","v":0.61049999999999993},{"$f":"MAX($I791,1-SUM($O256:AI256))*(AJ$10<=$H791)","v":0.58999999999999986},{"$f":"MAX($I791,1-SUM($O256:AJ256))*(AK$10<=$H791)","v":0.5694999999999999},{"$f":"MAX($I791,1-SUM($O256:AK256))*(AL$10<=$H791)","v":0.54899999999999993},{"$f":"MAX($I791,1-SUM($O256:AL256))*(AM$10<=$H791)","v":0.52849999999999986},{"$f":"MAX($I791,1-SUM($O256:AM256))*(AN$10<=$H791)","v":0.50799999999999979},{"$f":"MAX($I791,1-SUM($O256:AN256))*(AO$10<=$H791)","v":0.48749999999999982},{"$f":"MAX($I791,1-SUM($O256:AO256))*(AP$10<=$H791)","v":0.46699999999999986},{"$f":"MAX($I791,1-SUM($O256:AP256))*(AQ$10<=$H791)","v":0.4464999999999999},{"$f":"MAX($I791,1-SUM($O256:AQ256))*(AR$10<=$H791)","v":0.42599999999999993},{"$f":"MAX($I791,1-SUM($O256:AR256))*(AS$10<=$H791)","v":0.40549999999999997},{"$f":"MAX($I791,1-SUM($O256:AS256))*(AT$10<=$H791)","v":0.38500000000000001},{"$f":"MAX($I791,1-SUM($O256:AT256))*(AU$10<=$H791)","v":0.36450000000000005},{"$f":"MAX($I791,1-SUM($O256:AU256))*(AV$10<=$H791)","v":0.34400000000000008},{"$f":"MAX($I791,1-SUM($O256:AV256))*(AW$10<=$H791)","v":0.32350000000000012},{"$f":"MAX($I791,1-SUM($O256:AW256))*(AX$10<=$H791)","v":0.30300000000000016},{"$f":"MAX($I791,1-SUM($O256:AX256))*(AY$10<=$H791)","v":0.2825000000000002},{"$f":"MAX($I791,1-SUM($O256:AY256))*(AZ$10<=$H791)","v":0.26200000000000023},{"$f":"MAX($I791,1-SUM($O256:AZ256))*(BA$10<=$H791)","v":0.24150000000000027},{"$f":"MAX($I791,1-SUM($O256:BA256))*(BB$10<=$H791)","v":0.22100000000000031},{"$f":"MAX($I791,1-SUM($O256:BB256))*(BC$10<=$H791)","v":0.20050000000000034},{"$f":"MAX($I791,1-SUM($O256:BC256))*(BD$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BD256))*(BE$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BE256))*(BF$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BF256))*(BG$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BG256))*(BH$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BH256))*(BI$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BI256))*(BJ$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BJ256))*(BK$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BK256))*(BL$10<=$H791)","v":0.2},{"$f":"MAX($I791,1-SUM($O256:BL256))*(BM$10<=$H791)","v":0},{"$f":"MAX($I791,1-SUM($O256:BM256))*(BN$10<=$H791)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!I28","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I792,1-SUM($O257:O257))*(P$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:P257))*(Q$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:Q257))*(R$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:R257))*(S$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:S257))*(T$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:T257))*(U$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:U257))*(V$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:V257))*(W$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:W257))*(X$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:X257))*(Y$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:Y257))*(Z$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:Z257))*(AA$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AA257))*(AB$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AB257))*(AC$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AC257))*(AD$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AD257))*(AE$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AE257))*(AF$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AF257))*(AG$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AG257))*(AH$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AH257))*(AI$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AI257))*(AJ$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AJ257))*(AK$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AK257))*(AL$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AL257))*(AM$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AM257))*(AN$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AN257))*(AO$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AO257))*(AP$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AP257))*(AQ$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AQ257))*(AR$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AR257))*(AS$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AS257))*(AT$10<=$H792)","v":1},{"$f":"MAX($I792,1-SUM($O257:AT257))*(AU$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AU257))*(AV$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AV257))*(AW$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AW257))*(AX$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AX257))*(AY$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AY257))*(AZ$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:AZ257))*(BA$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BA257))*(BB$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BB257))*(BC$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BC257))*(BD$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BD257))*(BE$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BE257))*(BF$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BF257))*(BG$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BG257))*(BH$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BH257))*(BI$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BI257))*(BJ$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BJ257))*(BK$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BK257))*(BL$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BL257))*(BM$10<=$H792)","v":0},{"$f":"MAX($I792,1-SUM($O257:BM257))*(BN$10<=$H792)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!I29","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I793,1-SUM($O258:O258))*(P$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:P258))*(Q$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:Q258))*(R$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:R258))*(S$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:S258))*(T$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:T258))*(U$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:U258))*(V$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:V258))*(W$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:W258))*(X$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:X258))*(Y$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:Y258))*(Z$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:Z258))*(AA$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AA258))*(AB$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AB258))*(AC$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AC258))*(AD$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AD258))*(AE$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AE258))*(AF$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AF258))*(AG$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AG258))*(AH$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AH258))*(AI$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AI258))*(AJ$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AJ258))*(AK$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AK258))*(AL$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AL258))*(AM$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AM258))*(AN$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AN258))*(AO$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AO258))*(AP$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AP258))*(AQ$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AQ258))*(AR$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AR258))*(AS$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AS258))*(AT$10<=$H793)","v":1},{"$f":"MAX($I793,1-SUM($O258:AT258))*(AU$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AU258))*(AV$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AV258))*(AW$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AW258))*(AX$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AX258))*(AY$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AY258))*(AZ$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:AZ258))*(BA$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BA258))*(BB$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BB258))*(BC$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BC258))*(BD$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BD258))*(BE$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BE258))*(BF$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BF258))*(BG$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BG258))*(BH$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BH258))*(BI$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BI258))*(BJ$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BJ258))*(BK$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BK258))*(BL$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BL258))*(BM$10<=$H793)","v":0},{"$f":"MAX($I793,1-SUM($O258:BM258))*(BN$10<=$H793)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!I30","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I794,1-SUM($O259:O259))*(P$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:P259))*(Q$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:Q259))*(R$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:R259))*(S$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:S259))*(T$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:T259))*(U$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:U259))*(V$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:V259))*(W$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:W259))*(X$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:X259))*(Y$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:Y259))*(Z$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:Z259))*(AA$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AA259))*(AB$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AB259))*(AC$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AC259))*(AD$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AD259))*(AE$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AE259))*(AF$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AF259))*(AG$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AG259))*(AH$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AH259))*(AI$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AI259))*(AJ$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AJ259))*(AK$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AK259))*(AL$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AL259))*(AM$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AM259))*(AN$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AN259))*(AO$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AO259))*(AP$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AP259))*(AQ$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AQ259))*(AR$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AR259))*(AS$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AS259))*(AT$10<=$H794)","v":1},{"$f":"MAX($I794,1-SUM($O259:AT259))*(AU$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AU259))*(AV$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AV259))*(AW$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AW259))*(AX$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AX259))*(AY$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AY259))*(AZ$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:AZ259))*(BA$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BA259))*(BB$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BB259))*(BC$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BC259))*(BD$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BD259))*(BE$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BE259))*(BF$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BF259))*(BG$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BG259))*(BH$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BH259))*(BI$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BI259))*(BJ$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BJ259))*(BK$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BK259))*(BL$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BL259))*(BM$10<=$H794)","v":0},{"$f":"MAX($I794,1-SUM($O259:BM259))*(BN$10<=$H794)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!I31","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I795,1-SUM($O260:O260))*(P$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:P260))*(Q$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:Q260))*(R$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:R260))*(S$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:S260))*(T$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:T260))*(U$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:U260))*(V$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:V260))*(W$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:W260))*(X$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:X260))*(Y$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:Y260))*(Z$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:Z260))*(AA$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AA260))*(AB$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AB260))*(AC$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AC260))*(AD$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AD260))*(AE$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AE260))*(AF$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AF260))*(AG$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AG260))*(AH$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AH260))*(AI$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AI260))*(AJ$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AJ260))*(AK$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AK260))*(AL$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AL260))*(AM$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AM260))*(AN$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AN260))*(AO$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AO260))*(AP$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AP260))*(AQ$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AQ260))*(AR$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AR260))*(AS$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AS260))*(AT$10<=$H795)","v":1},{"$f":"MAX($I795,1-SUM($O260:AT260))*(AU$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AU260))*(AV$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AV260))*(AW$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AW260))*(AX$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AX260))*(AY$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AY260))*(AZ$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:AZ260))*(BA$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BA260))*(BB$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BB260))*(BC$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BC260))*(BD$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BD260))*(BE$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BE260))*(BF$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BF260))*(BG$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BG260))*(BH$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BH260))*(BI$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BI260))*(BJ$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BJ260))*(BK$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BK260))*(BL$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BL260))*(BM$10<=$H795)","v":0},{"$f":"MAX($I795,1-SUM($O260:BM260))*(BN$10<=$H795)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!I32","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I796,1-SUM($O261:O261))*(P$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:P261))*(Q$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:Q261))*(R$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:R261))*(S$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:S261))*(T$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:T261))*(U$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:U261))*(V$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:V261))*(W$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:W261))*(X$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:X261))*(Y$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:Y261))*(Z$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:Z261))*(AA$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AA261))*(AB$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AB261))*(AC$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AC261))*(AD$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AD261))*(AE$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AE261))*(AF$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AF261))*(AG$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AG261))*(AH$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AH261))*(AI$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AI261))*(AJ$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AJ261))*(AK$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AK261))*(AL$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AL261))*(AM$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AM261))*(AN$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AN261))*(AO$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AO261))*(AP$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AP261))*(AQ$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AQ261))*(AR$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AR261))*(AS$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AS261))*(AT$10<=$H796)","v":1},{"$f":"MAX($I796,1-SUM($O261:AT261))*(AU$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AU261))*(AV$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AV261))*(AW$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AW261))*(AX$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AX261))*(AY$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AY261))*(AZ$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:AZ261))*(BA$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BA261))*(BB$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BB261))*(BC$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BC261))*(BD$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BD261))*(BE$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BE261))*(BF$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BF261))*(BG$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BG261))*(BH$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BH261))*(BI$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BI261))*(BJ$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BJ261))*(BK$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BK261))*(BL$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BL261))*(BM$10<=$H796)","v":0},{"$f":"MAX($I796,1-SUM($O261:BM261))*(BN$10<=$H796)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!I33","v":5},0.2,null,null,null,null,null,null,{"$f":"MAX($I797,1-SUM($O262:O262))*(P$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:P262))*(Q$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:Q262))*(R$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:R262))*(S$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:S262))*(T$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:T262))*(U$10<=$H797)","v":1},{"$f":"MAX($I797,1-SUM($O262:U262))*(V$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:V262))*(W$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:W262))*(X$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:X262))*(Y$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:Y262))*(Z$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:Z262))*(AA$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AA262))*(AB$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AB262))*(AC$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AC262))*(AD$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AD262))*(AE$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AE262))*(AF$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AF262))*(AG$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AG262))*(AH$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AH262))*(AI$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AI262))*(AJ$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AJ262))*(AK$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AK262))*(AL$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AL262))*(AM$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AM262))*(AN$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AN262))*(AO$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AO262))*(AP$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AP262))*(AQ$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AQ262))*(AR$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AR262))*(AS$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AS262))*(AT$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AT262))*(AU$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AU262))*(AV$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AV262))*(AW$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AW262))*(AX$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AX262))*(AY$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AY262))*(AZ$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:AZ262))*(BA$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BA262))*(BB$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BB262))*(BC$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BC262))*(BD$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BD262))*(BE$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BE262))*(BF$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BF262))*(BG$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BG262))*(BH$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BH262))*(BI$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BI262))*(BJ$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BJ262))*(BK$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BK262))*(BL$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BL262))*(BM$10<=$H797)","v":0},{"$f":"MAX($I797,1-SUM($O262:BM262))*(BN$10<=$H797)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!I34","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I798,1-SUM($O263:O263))*(P$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:P263))*(Q$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:Q263))*(R$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:R263))*(S$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:S263))*(T$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:T263))*(U$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:U263))*(V$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:V263))*(W$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:W263))*(X$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:X263))*(Y$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:Y263))*(Z$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:Z263))*(AA$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AA263))*(AB$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AB263))*(AC$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AC263))*(AD$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AD263))*(AE$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AE263))*(AF$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AF263))*(AG$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AG263))*(AH$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AH263))*(AI$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AI263))*(AJ$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AJ263))*(AK$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AK263))*(AL$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AL263))*(AM$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AM263))*(AN$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AN263))*(AO$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AO263))*(AP$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AP263))*(AQ$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AQ263))*(AR$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AR263))*(AS$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AS263))*(AT$10<=$H798)","v":1},{"$f":"MAX($I798,1-SUM($O263:AT263))*(AU$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AU263))*(AV$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AV263))*(AW$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AW263))*(AX$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AX263))*(AY$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AY263))*(AZ$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:AZ263))*(BA$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BA263))*(BB$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BB263))*(BC$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BC263))*(BD$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BD263))*(BE$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BE263))*(BF$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BF263))*(BG$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BG263))*(BH$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BH263))*(BI$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BI263))*(BJ$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BJ263))*(BK$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BK263))*(BL$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BL263))*(BM$10<=$H798)","v":0},{"$f":"MAX($I798,1-SUM($O263:BM263))*(BN$10<=$H798)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!I35","v":19.49317738791423},0.2,null,null,null,null,null,null,{"$f":"MAX($I799,1-SUM($O264:O264))*(P$10<=$H799)","v":1},{"$f":"MAX($I799,1-SUM($O264:P264))*(Q$10<=$H799)","v":0.94869999999999999},{"$f":"MAX($I799,1-SUM($O264:Q264))*(R$10<=$H799)","v":0.89739999999999998},{"$f":"MAX($I799,1-SUM($O264:R264))*(S$10<=$H799)","v":0.84610000000000007},{"$f":"MAX($I799,1-SUM($O264:S264))*(T$10<=$H799)","v":0.79479999999999995},{"$f":"MAX($I799,1-SUM($O264:T264))*(U$10<=$H799)","v":0.74350000000000005},{"$f":"MAX($I799,1-SUM($O264:U264))*(V$10<=$H799)","v":0.69219999999999993},{"$f":"MAX($I799,1-SUM($O264:V264))*(W$10<=$H799)","v":0.64090000000000003},{"$f":"MAX($I799,1-SUM($O264:W264))*(X$10<=$H799)","v":0.5895999999999999},{"$f":"MAX($I799,1-SUM($O264:X264))*(Y$10<=$H799)","v":0.5383},{"$f":"MAX($I799,1-SUM($O264:Y264))*(Z$10<=$H799)","v":0.48699999999999999},{"$f":"MAX($I799,1-SUM($O264:Z264))*(AA$10<=$H799)","v":0.43569999999999998},{"$f":"MAX($I799,1-SUM($O264:AA264))*(AB$10<=$H799)","v":0.38439999999999996},{"$f":"MAX($I799,1-SUM($O264:AB264))*(AC$10<=$H799)","v":0.33309999999999995},{"$f":"MAX($I799,1-SUM($O264:AC264))*(AD$10<=$H799)","v":0.28179999999999994},{"$f":"MAX($I799,1-SUM($O264:AD264))*(AE$10<=$H799)","v":0.23049999999999993},{"$f":"MAX($I799,1-SUM($O264:AE264))*(AF$10<=$H799)","v":0.2},{"$f":"MAX($I799,1-SUM($O264:AF264))*(AG$10<=$H799)","v":0.2},{"$f":"MAX($I799,1-SUM($O264:AG264))*(AH$10<=$H799)","v":0.2},{"$f":"MAX($I799,1-SUM($O264:AH264))*(AI$10<=$H799)","v":0.2},{"$f":"MAX($I799,1-SUM($O264:AI264))*(AJ$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AJ264))*(AK$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AK264))*(AL$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AL264))*(AM$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AM264))*(AN$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AN264))*(AO$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AO264))*(AP$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AP264))*(AQ$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AQ264))*(AR$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AR264))*(AS$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AS264))*(AT$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AT264))*(AU$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AU264))*(AV$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AV264))*(AW$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AW264))*(AX$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AX264))*(AY$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AY264))*(AZ$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:AZ264))*(BA$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BA264))*(BB$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BB264))*(BC$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BC264))*(BD$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BD264))*(BE$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BE264))*(BF$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BF264))*(BG$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BG264))*(BH$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BH264))*(BI$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BI264))*(BJ$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BJ264))*(BK$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BK264))*(BL$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BL264))*(BM$10<=$H799)","v":0},{"$f":"MAX($I799,1-SUM($O264:BM264))*(BN$10<=$H799)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!I36","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I800,1-SUM($O265:O265))*(P$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:P265))*(Q$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:Q265))*(R$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:R265))*(S$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:S265))*(T$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:T265))*(U$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:U265))*(V$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:V265))*(W$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:W265))*(X$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:X265))*(Y$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:Y265))*(Z$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:Z265))*(AA$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AA265))*(AB$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AB265))*(AC$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AC265))*(AD$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AD265))*(AE$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AE265))*(AF$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AF265))*(AG$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AG265))*(AH$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AH265))*(AI$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AI265))*(AJ$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AJ265))*(AK$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AK265))*(AL$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AL265))*(AM$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AM265))*(AN$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AN265))*(AO$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AO265))*(AP$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AP265))*(AQ$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AQ265))*(AR$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AR265))*(AS$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AS265))*(AT$10<=$H800)","v":1},{"$f":"MAX($I800,1-SUM($O265:AT265))*(AU$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AU265))*(AV$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AV265))*(AW$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AW265))*(AX$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AX265))*(AY$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AY265))*(AZ$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:AZ265))*(BA$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BA265))*(BB$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BB265))*(BC$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BC265))*(BD$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BD265))*(BE$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BE265))*(BF$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BF265))*(BG$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BG265))*(BH$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BH265))*(BI$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BI265))*(BJ$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BJ265))*(BK$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BK265))*(BL$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BL265))*(BM$10<=$H800)","v":0},{"$f":"MAX($I800,1-SUM($O265:BM265))*(BN$10<=$H800)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!I37","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I801,1-SUM($O266:O266))*(P$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:P266))*(Q$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:Q266))*(R$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:R266))*(S$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:S266))*(T$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:T266))*(U$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:U266))*(V$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:V266))*(W$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:W266))*(X$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:X266))*(Y$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:Y266))*(Z$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:Z266))*(AA$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AA266))*(AB$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AB266))*(AC$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AC266))*(AD$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AD266))*(AE$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AE266))*(AF$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AF266))*(AG$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AG266))*(AH$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AH266))*(AI$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AI266))*(AJ$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AJ266))*(AK$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AK266))*(AL$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AL266))*(AM$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AM266))*(AN$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AN266))*(AO$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AO266))*(AP$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AP266))*(AQ$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AQ266))*(AR$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AR266))*(AS$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AS266))*(AT$10<=$H801)","v":1},{"$f":"MAX($I801,1-SUM($O266:AT266))*(AU$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AU266))*(AV$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AV266))*(AW$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AW266))*(AX$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AX266))*(AY$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AY266))*(AZ$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:AZ266))*(BA$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BA266))*(BB$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BB266))*(BC$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BC266))*(BD$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BD266))*(BE$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BE266))*(BF$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BF266))*(BG$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BG266))*(BH$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BH266))*(BI$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BI266))*(BJ$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BJ266))*(BK$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BK266))*(BL$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BL266))*(BM$10<=$H801)","v":0},{"$f":"MAX($I801,1-SUM($O266:BM266))*(BN$10<=$H801)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!I38","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I802,1-SUM($O267:O267))*(P$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:P267))*(Q$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:Q267))*(R$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:R267))*(S$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:S267))*(T$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:T267))*(U$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:U267))*(V$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:V267))*(W$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:W267))*(X$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:X267))*(Y$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:Y267))*(Z$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:Z267))*(AA$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AA267))*(AB$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AB267))*(AC$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AC267))*(AD$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AD267))*(AE$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AE267))*(AF$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AF267))*(AG$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AG267))*(AH$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AH267))*(AI$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AI267))*(AJ$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AJ267))*(AK$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AK267))*(AL$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AL267))*(AM$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AM267))*(AN$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AN267))*(AO$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AO267))*(AP$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AP267))*(AQ$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AQ267))*(AR$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AR267))*(AS$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AS267))*(AT$10<=$H802)","v":1},{"$f":"MAX($I802,1-SUM($O267:AT267))*(AU$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AU267))*(AV$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AV267))*(AW$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AW267))*(AX$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AX267))*(AY$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AY267))*(AZ$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:AZ267))*(BA$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BA267))*(BB$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BB267))*(BC$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BC267))*(BD$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BD267))*(BE$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BE267))*(BF$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BF267))*(BG$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BG267))*(BH$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BH267))*(BI$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BI267))*(BJ$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BJ267))*(BK$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BK267))*(BL$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BL267))*(BM$10<=$H802)","v":0},{"$f":"MAX($I802,1-SUM($O267:BM267))*(BN$10<=$H802)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!I39","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I803,1-SUM($O268:O268))*(P$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:P268))*(Q$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:Q268))*(R$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:R268))*(S$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:S268))*(T$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:T268))*(U$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:U268))*(V$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:V268))*(W$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:W268))*(X$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:X268))*(Y$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:Y268))*(Z$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:Z268))*(AA$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AA268))*(AB$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AB268))*(AC$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AC268))*(AD$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AD268))*(AE$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AE268))*(AF$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AF268))*(AG$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AG268))*(AH$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AH268))*(AI$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AI268))*(AJ$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AJ268))*(AK$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AK268))*(AL$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AL268))*(AM$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AM268))*(AN$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AN268))*(AO$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AO268))*(AP$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AP268))*(AQ$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AQ268))*(AR$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AR268))*(AS$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AS268))*(AT$10<=$H803)","v":1},{"$f":"MAX($I803,1-SUM($O268:AT268))*(AU$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AU268))*(AV$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AV268))*(AW$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AW268))*(AX$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AX268))*(AY$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AY268))*(AZ$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:AZ268))*(BA$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BA268))*(BB$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BB268))*(BC$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BC268))*(BD$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BD268))*(BE$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BE268))*(BF$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BF268))*(BG$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BG268))*(BH$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BH268))*(BI$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BI268))*(BJ$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BJ268))*(BK$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BK268))*(BL$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BL268))*(BM$10<=$H803)","v":0},{"$f":"MAX($I803,1-SUM($O268:BM268))*(BN$10<=$H803)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!I40","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I804,1-SUM($O269:O269))*(P$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:P269))*(Q$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:Q269))*(R$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:R269))*(S$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:S269))*(T$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:T269))*(U$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:U269))*(V$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:V269))*(W$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:W269))*(X$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:X269))*(Y$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:Y269))*(Z$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:Z269))*(AA$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AA269))*(AB$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AB269))*(AC$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AC269))*(AD$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AD269))*(AE$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AE269))*(AF$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AF269))*(AG$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AG269))*(AH$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AH269))*(AI$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AI269))*(AJ$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AJ269))*(AK$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AK269))*(AL$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AL269))*(AM$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AM269))*(AN$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AN269))*(AO$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AO269))*(AP$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AP269))*(AQ$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AQ269))*(AR$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AR269))*(AS$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AS269))*(AT$10<=$H804)","v":1},{"$f":"MAX($I804,1-SUM($O269:AT269))*(AU$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AU269))*(AV$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AV269))*(AW$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AW269))*(AX$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AX269))*(AY$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AY269))*(AZ$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:AZ269))*(BA$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BA269))*(BB$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BB269))*(BC$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BC269))*(BD$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BD269))*(BE$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BE269))*(BF$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BF269))*(BG$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BG269))*(BH$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BH269))*(BI$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BI269))*(BJ$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BJ269))*(BK$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BK269))*(BL$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BL269))*(BM$10<=$H804)","v":0},{"$f":"MAX($I804,1-SUM($O269:BM269))*(BN$10<=$H804)","v":0}]
[null,null,null,{"$f":"D779","v":"Property Tax Depreciation Factor"}]
[]
[]
[null,null,null,"Property Tax Basis",null,null,null,null,{"$f":"Input!N15","v":"Percent Subject ot Property Tax"}]
[null,null,{"$f":"C808+1","v":1},{"$f":"INDEX(D$66:D$90,$C809,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C809,1)","v":"Capital"},4,null,null,{"$f":"Input!N16","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P185:P185,N(OFFSET($P780:P780,0,MAX(COLUMN($P780:P780))-COLUMN($P780:P780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:Q185,N(OFFSET($P780:Q780,0,MAX(COLUMN($P780:Q780))-COLUMN($P780:Q780),1,1)))*$I809","v":4000},{"$f":"SUMPRODUCT($P185:R185,N(OFFSET($P780:R780,0,MAX(COLUMN($P780:R780))-COLUMN($P780:R780),1,1)))*$I809","v":3200},{"$f":"SUMPRODUCT($P185:S185,N(OFFSET($P780:S780,0,MAX(COLUMN($P780:S780))-COLUMN($P780:S780),1,1)))*$I809","v":2400},{"$f":"SUMPRODUCT($P185:T185,N(OFFSET($P780:T780,0,MAX(COLUMN($P780:T780))-COLUMN($P780:T780),1,1)))*$I809","v":1599.9999999999995},{"$f":"SUMPRODUCT($P185:U185,N(OFFSET($P780:U780,0,MAX(COLUMN($P780:U780))-COLUMN($P780:U780),1,1)))*$I809","v":800},{"$f":"SUMPRODUCT($P185:V185,N(OFFSET($P780:V780,0,MAX(COLUMN($P780:V780))-COLUMN($P780:V780),1,1)))*$I809","v":800},{"$f":"SUMPRODUCT($P185:W185,N(OFFSET($P780:W780,0,MAX(COLUMN($P780:W780))-COLUMN($P780:W780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:X185,N(OFFSET($P780:X780,0,MAX(COLUMN($P780:X780))-COLUMN($P780:X780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:Y185,N(OFFSET($P780:Y780,0,MAX(COLUMN($P780:Y780))-COLUMN($P780:Y780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:Z185,N(OFFSET($P780:Z780,0,MAX(COLUMN($P780:Z780))-COLUMN($P780:Z780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AA185,N(OFFSET($P780:AA780,0,MAX(COLUMN($P780:AA780))-COLUMN($P780:AA780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AB185,N(OFFSET($P780:AB780,0,MAX(COLUMN($P780:AB780))-COLUMN($P780:AB780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AC185,N(OFFSET($P780:AC780,0,MAX(COLUMN($P780:AC780))-COLUMN($P780:AC780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AD185,N(OFFSET($P780:AD780,0,MAX(COLUMN($P780:AD780))-COLUMN($P780:AD780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AE185,N(OFFSET($P780:AE780,0,MAX(COLUMN($P780:AE780))-COLUMN($P780:AE780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AF185,N(OFFSET($P780:AF780,0,MAX(COLUMN($P780:AF780))-COLUMN($P780:AF780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AG185,N(OFFSET($P780:AG780,0,MAX(COLUMN($P780:AG780))-COLUMN($P780:AG780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AH185,N(OFFSET($P780:AH780,0,MAX(COLUMN($P780:AH780))-COLUMN($P780:AH780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AI185,N(OFFSET($P780:AI780,0,MAX(COLUMN($P780:AI780))-COLUMN($P780:AI780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AJ185,N(OFFSET($P780:AJ780,0,MAX(COLUMN($P780:AJ780))-COLUMN($P780:AJ780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AK185,N(OFFSET($P780:AK780,0,MAX(COLUMN($P780:AK780))-COLUMN($P780:AK780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AL185,N(OFFSET($P780:AL780,0,MAX(COLUMN($P780:AL780))-COLUMN($P780:AL780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AM185,N(OFFSET($P780:AM780,0,MAX(COLUMN($P780:AM780))-COLUMN($P780:AM780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AN185,N(OFFSET($P780:AN780,0,MAX(COLUMN($P780:AN780))-COLUMN($P780:AN780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AO185,N(OFFSET($P780:AO780,0,MAX(COLUMN($P780:AO780))-COLUMN($P780:AO780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AP185,N(OFFSET($P780:AP780,0,MAX(COLUMN($P780:AP780))-COLUMN($P780:AP780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AQ185,N(OFFSET($P780:AQ780,0,MAX(COLUMN($P780:AQ780))-COLUMN($P780:AQ780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AR185,N(OFFSET($P780:AR780,0,MAX(COLUMN($P780:AR780))-COLUMN($P780:AR780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AS185,N(OFFSET($P780:AS780,0,MAX(COLUMN($P780:AS780))-COLUMN($P780:AS780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AT185,N(OFFSET($P780:AT780,0,MAX(COLUMN($P780:AT780))-COLUMN($P780:AT780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AU185,N(OFFSET($P780:AU780,0,MAX(COLUMN($P780:AU780))-COLUMN($P780:AU780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AV185,N(OFFSET($P780:AV780,0,MAX(COLUMN($P780:AV780))-COLUMN($P780:AV780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AW185,N(OFFSET($P780:AW780,0,MAX(COLUMN($P780:AW780))-COLUMN($P780:AW780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AX185,N(OFFSET($P780:AX780,0,MAX(COLUMN($P780:AX780))-COLUMN($P780:AX780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AY185,N(OFFSET($P780:AY780,0,MAX(COLUMN($P780:AY780))-COLUMN($P780:AY780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:AZ185,N(OFFSET($P780:AZ780,0,MAX(COLUMN($P780:AZ780))-COLUMN($P780:AZ780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BA185,N(OFFSET($P780:BA780,0,MAX(COLUMN($P780:BA780))-COLUMN($P780:BA780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BB185,N(OFFSET($P780:BB780,0,MAX(COLUMN($P780:BB780))-COLUMN($P780:BB780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BC185,N(OFFSET($P780:BC780,0,MAX(COLUMN($P780:BC780))-COLUMN($P780:BC780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BD185,N(OFFSET($P780:BD780,0,MAX(COLUMN($P780:BD780))-COLUMN($P780:BD780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BE185,N(OFFSET($P780:BE780,0,MAX(COLUMN($P780:BE780))-COLUMN($P780:BE780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BF185,N(OFFSET($P780:BF780,0,MAX(COLUMN($P780:BF780))-COLUMN($P780:BF780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BG185,N(OFFSET($P780:BG780,0,MAX(COLUMN($P780:BG780))-COLUMN($P780:BG780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BH185,N(OFFSET($P780:BH780,0,MAX(COLUMN($P780:BH780))-COLUMN($P780:BH780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BI185,N(OFFSET($P780:BI780,0,MAX(COLUMN($P780:BI780))-COLUMN($P780:BI780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BJ185,N(OFFSET($P780:BJ780,0,MAX(COLUMN($P780:BJ780))-COLUMN($P780:BJ780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BK185,N(OFFSET($P780:BK780,0,MAX(COLUMN($P780:BK780))-COLUMN($P780:BK780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BL185,N(OFFSET($P780:BL780,0,MAX(COLUMN($P780:BL780))-COLUMN($P780:BL780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BM185,N(OFFSET($P780:BM780,0,MAX(COLUMN($P780:BM780))-COLUMN($P780:BM780),1,1)))*$I809","v":0},{"$f":"SUMPRODUCT($P185:BN185,N(OFFSET($P780:BN780,0,MAX(COLUMN($P780:BN780))-COLUMN($P780:BN780),1,1)))*$I809","v":0}]
[null,null,{"$f":"C809+1","v":2},{"$f":"INDEX(D$66:D$90,$C810,1)","v":"PP&E - Dist"},"Capital",4,null,null,{"$f":"Input!N17","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P186:P186,N(OFFSET($P781:P781,0,MAX(COLUMN($P781:P781))-COLUMN($P781:P781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:Q186,N(OFFSET($P781:Q781,0,MAX(COLUMN($P781:Q781))-COLUMN($P781:Q781),1,1)))*$I810","v":52391.809552991872},{"$f":"SUMPRODUCT($P186:R186,N(OFFSET($P781:R781,0,MAX(COLUMN($P781:R781))-COLUMN($P781:R781),1,1)))*$I810","v":52391.809552991872},{"$f":"SUMPRODUCT($P186:S186,N(OFFSET($P781:S781,0,MAX(COLUMN($P781:S781))-COLUMN($P781:S781),1,1)))*$I810","v":51040.100866524677},{"$f":"SUMPRODUCT($P186:T186,N(OFFSET($P781:T781,0,MAX(COLUMN($P781:T781))-COLUMN($P781:T781),1,1)))*$I810","v":49688.39218005749},{"$f":"SUMPRODUCT($P186:U186,N(OFFSET($P781:U781,0,MAX(COLUMN($P781:U781))-COLUMN($P781:U781),1,1)))*$I810","v":48336.683493590303},{"$f":"SUMPRODUCT($P186:V186,N(OFFSET($P781:V781,0,MAX(COLUMN($P781:V781))-COLUMN($P781:V781),1,1)))*$I810","v":46984.974807123115},{"$f":"SUMPRODUCT($P186:W186,N(OFFSET($P781:W781,0,MAX(COLUMN($P781:W781))-COLUMN($P781:W781),1,1)))*$I810","v":45633.266120655921},{"$f":"SUMPRODUCT($P186:X186,N(OFFSET($P781:X781,0,MAX(COLUMN($P781:X781))-COLUMN($P781:X781),1,1)))*$I810","v":44281.557434188726},{"$f":"SUMPRODUCT($P186:Y186,N(OFFSET($P781:Y781,0,MAX(COLUMN($P781:Y781))-COLUMN($P781:Y781),1,1)))*$I810","v":42929.848747721539},{"$f":"SUMPRODUCT($P186:Z186,N(OFFSET($P781:Z781,0,MAX(COLUMN($P781:Z781))-COLUMN($P781:Z781),1,1)))*$I810","v":41578.140061254351},{"$f":"SUMPRODUCT($P186:AA186,N(OFFSET($P781:AA781,0,MAX(COLUMN($P781:AA781))-COLUMN($P781:AA781),1,1)))*$I810","v":40226.431374787164},{"$f":"SUMPRODUCT($P186:AB186,N(OFFSET($P781:AB781,0,MAX(COLUMN($P781:AB781))-COLUMN($P781:AB781),1,1)))*$I810","v":38874.722688319969},{"$f":"SUMPRODUCT($P186:AC186,N(OFFSET($P781:AC781,0,MAX(COLUMN($P781:AC781))-COLUMN($P781:AC781),1,1)))*$I810","v":37523.014001852782},{"$f":"SUMPRODUCT($P186:AD186,N(OFFSET($P781:AD781,0,MAX(COLUMN($P781:AD781))-COLUMN($P781:AD781),1,1)))*$I810","v":36171.305315385594},{"$f":"SUMPRODUCT($P186:AE186,N(OFFSET($P781:AE781,0,MAX(COLUMN($P781:AE781))-COLUMN($P781:AE781),1,1)))*$I810","v":34819.5966289184},{"$f":"SUMPRODUCT($P186:AF186,N(OFFSET($P781:AF781,0,MAX(COLUMN($P781:AF781))-COLUMN($P781:AF781),1,1)))*$I810","v":33467.887942451212},{"$f":"SUMPRODUCT($P186:AG186,N(OFFSET($P781:AG781,0,MAX(COLUMN($P781:AG781))-COLUMN($P781:AG781),1,1)))*$I810","v":32116.179255984021},{"$f":"SUMPRODUCT($P186:AH186,N(OFFSET($P781:AH781,0,MAX(COLUMN($P781:AH781))-COLUMN($P781:AH781),1,1)))*$I810","v":30764.470569516834},{"$f":"SUMPRODUCT($P186:AI186,N(OFFSET($P781:AI781,0,MAX(COLUMN($P781:AI781))-COLUMN($P781:AI781),1,1)))*$I810","v":29412.761883049643},{"$f":"SUMPRODUCT($P186:AJ186,N(OFFSET($P781:AJ781,0,MAX(COLUMN($P781:AJ781))-COLUMN($P781:AJ781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AK186,N(OFFSET($P781:AK781,0,MAX(COLUMN($P781:AK781))-COLUMN($P781:AK781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AL186,N(OFFSET($P781:AL781,0,MAX(COLUMN($P781:AL781))-COLUMN($P781:AL781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AM186,N(OFFSET($P781:AM781,0,MAX(COLUMN($P781:AM781))-COLUMN($P781:AM781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AN186,N(OFFSET($P781:AN781,0,MAX(COLUMN($P781:AN781))-COLUMN($P781:AN781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AO186,N(OFFSET($P781:AO781,0,MAX(COLUMN($P781:AO781))-COLUMN($P781:AO781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AP186,N(OFFSET($P781:AP781,0,MAX(COLUMN($P781:AP781))-COLUMN($P781:AP781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AQ186,N(OFFSET($P781:AQ781,0,MAX(COLUMN($P781:AQ781))-COLUMN($P781:AQ781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AR186,N(OFFSET($P781:AR781,0,MAX(COLUMN($P781:AR781))-COLUMN($P781:AR781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AS186,N(OFFSET($P781:AS781,0,MAX(COLUMN($P781:AS781))-COLUMN($P781:AS781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AT186,N(OFFSET($P781:AT781,0,MAX(COLUMN($P781:AT781))-COLUMN($P781:AT781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AU186,N(OFFSET($P781:AU781,0,MAX(COLUMN($P781:AU781))-COLUMN($P781:AU781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AV186,N(OFFSET($P781:AV781,0,MAX(COLUMN($P781:AV781))-COLUMN($P781:AV781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AW186,N(OFFSET($P781:AW781,0,MAX(COLUMN($P781:AW781))-COLUMN($P781:AW781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AX186,N(OFFSET($P781:AX781,0,MAX(COLUMN($P781:AX781))-COLUMN($P781:AX781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AY186,N(OFFSET($P781:AY781,0,MAX(COLUMN($P781:AY781))-COLUMN($P781:AY781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:AZ186,N(OFFSET($P781:AZ781,0,MAX(COLUMN($P781:AZ781))-COLUMN($P781:AZ781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:BA186,N(OFFSET($P781:BA781,0,MAX(COLUMN($P781:BA781))-COLUMN($P781:BA781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:BB186,N(OFFSET($P781:BB781,0,MAX(COLUMN($P781:BB781))-COLUMN($P781:BB781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:BC186,N(OFFSET($P781:BC781,0,MAX(COLUMN($P781:BC781))-COLUMN($P781:BC781),1,1)))*$I810","v":28506.836208547538},{"$f":"SUMPRODUCT($P186:BD186,N(OFFSET($P781:BD781,0,MAX(COLUMN($P781:BD781))-COLUMN($P781:BD781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BE186,N(OFFSET($P781:BE781,0,MAX(COLUMN($P781:BE781))-COLUMN($P781:BE781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BF186,N(OFFSET($P781:BF781,0,MAX(COLUMN($P781:BF781))-COLUMN($P781:BF781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BG186,N(OFFSET($P781:BG781,0,MAX(COLUMN($P781:BG781))-COLUMN($P781:BG781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BH186,N(OFFSET($P781:BH781,0,MAX(COLUMN($P781:BH781))-COLUMN($P781:BH781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BI186,N(OFFSET($P781:BI781,0,MAX(COLUMN($P781:BI781))-COLUMN($P781:BI781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BJ186,N(OFFSET($P781:BJ781,0,MAX(COLUMN($P781:BJ781))-COLUMN($P781:BJ781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BK186,N(OFFSET($P781:BK781,0,MAX(COLUMN($P781:BK781))-COLUMN($P781:BK781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BL186,N(OFFSET($P781:BL781,0,MAX(COLUMN($P781:BL781))-COLUMN($P781:BL781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BM186,N(OFFSET($P781:BM781,0,MAX(COLUMN($P781:BM781))-COLUMN($P781:BM781),1,1)))*$I810","v":0},{"$f":"SUMPRODUCT($P186:BN186,N(OFFSET($P781:BN781,0,MAX(COLUMN($P781:BN781))-COLUMN($P781:BN781),1,1)))*$I810","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,{"$f":"Input!N18","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P187:P187,N(OFFSET($P782:P782,0,MAX(COLUMN($P782:P782))-COLUMN($P782:P782),1,1)))*$I811","v":0},{"$f":"SUMPRODUCT($P187:Q187,N(OFFSET($P782:Q782,0,MAX(COLUMN($P782:Q782))-COLUMN($P782:Q782),1,1)))*$I811","v":6359.2101323910574},{"$f":"SUMPRODUCT($P187:R187,N(OFFSET($P782:R782,0,MAX(COLUMN($P782:R782))-COLUMN($P782:R782),1,1)))*$I811","v":6359.2101323910574},{"$f":"SUMPRODUCT($P187:S187,N(OFFSET($P782:S782,0,MAX(COLUMN($P782:S782))-COLUMN($P782:S782),1,1)))*$I811","v":6228.8463246770407},{"$f":"SUMPRODUCT($P187:T187,N(OFFSET($P782:T782,0,MAX(COLUMN($P782:T782))-COLUMN($P782:T782),1,1)))*$I811","v":6098.482516963024},{"$f":"SUMPRODUCT($P187:U187,N(OFFSET($P782:U782,0,MAX(COLUMN($P782:U782))-COLUMN($P782:U782),1,1)))*$I811","v":5968.1187092490072},{"$f":"SUMPRODUCT($P187:V187,N(OFFSET($P782:V782,0,MAX(COLUMN($P782:V782))-COLUMN($P782:V782),1,1)))*$I811","v":5837.7549015349905},{"$f":"SUMPRODUCT($P187:W187,N(OFFSET($P782:W782,0,MAX(COLUMN($P782:W782))-COLUMN($P782:W782),1,1)))*$I811","v":5707.3910938209738},{"$f":"SUMPRODUCT($P187:X187,N(OFFSET($P782:X782,0,MAX(COLUMN($P782:X782))-COLUMN($P782:X782),1,1)))*$I811","v":5577.027286106957},{"$f":"SUMPRODUCT($P187:Y187,N(OFFSET($P782:Y782,0,MAX(COLUMN($P782:Y782))-COLUMN($P782:Y782),1,1)))*$I811","v":5446.6634783929412},{"$f":"SUMPRODUCT($P187:Z187,N(OFFSET($P782:Z782,0,MAX(COLUMN($P782:Z782))-COLUMN($P782:Z782),1,1)))*$I811","v":5316.2996706789236},{"$f":"SUMPRODUCT($P187:AA187,N(OFFSET($P782:AA782,0,MAX(COLUMN($P782:AA782))-COLUMN($P782:AA782),1,1)))*$I811","v":5185.9358629649078},{"$f":"SUMPRODUCT($P187:AB187,N(OFFSET($P782:AB782,0,MAX(COLUMN($P782:AB782))-COLUMN($P782:AB782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AC187,N(OFFSET($P782:AC782,0,MAX(COLUMN($P782:AC782))-COLUMN($P782:AC782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AD187,N(OFFSET($P782:AD782,0,MAX(COLUMN($P782:AD782))-COLUMN($P782:AD782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AE187,N(OFFSET($P782:AE782,0,MAX(COLUMN($P782:AE782))-COLUMN($P782:AE782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AF187,N(OFFSET($P782:AF782,0,MAX(COLUMN($P782:AF782))-COLUMN($P782:AF782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AG187,N(OFFSET($P782:AG782,0,MAX(COLUMN($P782:AG782))-COLUMN($P782:AG782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AH187,N(OFFSET($P782:AH782,0,MAX(COLUMN($P782:AH782))-COLUMN($P782:AH782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AI187,N(OFFSET($P782:AI782,0,MAX(COLUMN($P782:AI782))-COLUMN($P782:AI782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AJ187,N(OFFSET($P782:AJ782,0,MAX(COLUMN($P782:AJ782))-COLUMN($P782:AJ782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AK187,N(OFFSET($P782:AK782,0,MAX(COLUMN($P782:AK782))-COLUMN($P782:AK782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AL187,N(OFFSET($P782:AL782,0,MAX(COLUMN($P782:AL782))-COLUMN($P782:AL782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AM187,N(OFFSET($P782:AM782,0,MAX(COLUMN($P782:AM782))-COLUMN($P782:AM782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AN187,N(OFFSET($P782:AN782,0,MAX(COLUMN($P782:AN782))-COLUMN($P782:AN782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AO187,N(OFFSET($P782:AO782,0,MAX(COLUMN($P782:AO782))-COLUMN($P782:AO782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AP187,N(OFFSET($P782:AP782,0,MAX(COLUMN($P782:AP782))-COLUMN($P782:AP782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AQ187,N(OFFSET($P782:AQ782,0,MAX(COLUMN($P782:AQ782))-COLUMN($P782:AQ782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AR187,N(OFFSET($P782:AR782,0,MAX(COLUMN($P782:AR782))-COLUMN($P782:AR782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AS187,N(OFFSET($P782:AS782,0,MAX(COLUMN($P782:AS782))-COLUMN($P782:AS782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AT187,N(OFFSET($P782:AT782,0,MAX(COLUMN($P782:AT782))-COLUMN($P782:AT782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AU187,N(OFFSET($P782:AU782,0,MAX(COLUMN($P782:AU782))-COLUMN($P782:AU782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AV187,N(OFFSET($P782:AV782,0,MAX(COLUMN($P782:AV782))-COLUMN($P782:AV782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AW187,N(OFFSET($P782:AW782,0,MAX(COLUMN($P782:AW782))-COLUMN($P782:AW782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AX187,N(OFFSET($P782:AX782,0,MAX(COLUMN($P782:AX782))-COLUMN($P782:AX782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AY187,N(OFFSET($P782:AY782,0,MAX(COLUMN($P782:AY782))-COLUMN($P782:AY782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:AZ187,N(OFFSET($P782:AZ782,0,MAX(COLUMN($P782:AZ782))-COLUMN($P782:AZ782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BA187,N(OFFSET($P782:BA782,0,MAX(COLUMN($P782:BA782))-COLUMN($P782:BA782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BB187,N(OFFSET($P782:BB782,0,MAX(COLUMN($P782:BB782))-COLUMN($P782:BB782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BC187,N(OFFSET($P782:BC782,0,MAX(COLUMN($P782:BC782))-COLUMN($P782:BC782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BD187,N(OFFSET($P782:BD782,0,MAX(COLUMN($P782:BD782))-COLUMN($P782:BD782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BE187,N(OFFSET($P782:BE782,0,MAX(COLUMN($P782:BE782))-COLUMN($P782:BE782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BF187,N(OFFSET($P782:BF782,0,MAX(COLUMN($P782:BF782))-COLUMN($P782:BF782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BG187,N(OFFSET($P782:BG782,0,MAX(COLUMN($P782:BG782))-COLUMN($P782:BG782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BH187,N(OFFSET($P782:BH782,0,MAX(COLUMN($P782:BH782))-COLUMN($P782:BH782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BI187,N(OFFSET($P782:BI782,0,MAX(COLUMN($P782:BI782))-COLUMN($P782:BI782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BJ187,N(OFFSET($P782:BJ782,0,MAX(COLUMN($P782:BJ782))-COLUMN($P782:BJ782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BK187,N(OFFSET($P782:BK782,0,MAX(COLUMN($P782:BK782))-COLUMN($P782:BK782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BL187,N(OFFSET($P782:BL782,0,MAX(COLUMN($P782:BL782))-COLUMN($P782:BL782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BM187,N(OFFSET($P782:BM782,0,MAX(COLUMN($P782:BM782))-COLUMN($P782:BM782),1,1)))*$I811","v":5127.136750243666},{"$f":"SUMPRODUCT($P187:BN187,N(OFFSET($P782:BN782,0,MAX(COLUMN($P782:BN782))-COLUMN($P782:BN782),1,1)))*$I811","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,{"$f":"Input!N19","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P188:P188,N(OFFSET($P783:P783,0,MAX(COLUMN($P783:P783))-COLUMN($P783:P783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:Q188,N(OFFSET($P783:Q783,0,MAX(COLUMN($P783:Q783))-COLUMN($P783:Q783),1,1)))*$I812","v":890.04317854508679},{"$f":"SUMPRODUCT($P188:R188,N(OFFSET($P783:R783,0,MAX(COLUMN($P783:R783))-COLUMN($P783:R783),1,1)))*$I812","v":890.04317854508679},{"$f":"SUMPRODUCT($P188:S188,N(OFFSET($P783:S783,0,MAX(COLUMN($P783:S783))-COLUMN($P783:S783),1,1)))*$I812","v":844.38396348572383},{"$f":"SUMPRODUCT($P188:T188,N(OFFSET($P783:T783,0,MAX(COLUMN($P783:T783))-COLUMN($P783:T783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:U188,N(OFFSET($P783:U783,0,MAX(COLUMN($P783:U783))-COLUMN($P783:U783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:V188,N(OFFSET($P783:V783,0,MAX(COLUMN($P783:V783))-COLUMN($P783:V783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:W188,N(OFFSET($P783:W783,0,MAX(COLUMN($P783:W783))-COLUMN($P783:W783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:X188,N(OFFSET($P783:X783,0,MAX(COLUMN($P783:X783))-COLUMN($P783:X783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:Y188,N(OFFSET($P783:Y783,0,MAX(COLUMN($P783:Y783))-COLUMN($P783:Y783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:Z188,N(OFFSET($P783:Z783,0,MAX(COLUMN($P783:Z783))-COLUMN($P783:Z783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AA188,N(OFFSET($P783:AA783,0,MAX(COLUMN($P783:AA783))-COLUMN($P783:AA783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AB188,N(OFFSET($P783:AB783,0,MAX(COLUMN($P783:AB783))-COLUMN($P783:AB783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AC188,N(OFFSET($P783:AC783,0,MAX(COLUMN($P783:AC783))-COLUMN($P783:AC783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AD188,N(OFFSET($P783:AD783,0,MAX(COLUMN($P783:AD783))-COLUMN($P783:AD783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AE188,N(OFFSET($P783:AE783,0,MAX(COLUMN($P783:AE783))-COLUMN($P783:AE783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AF188,N(OFFSET($P783:AF783,0,MAX(COLUMN($P783:AF783))-COLUMN($P783:AF783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AG188,N(OFFSET($P783:AG783,0,MAX(COLUMN($P783:AG783))-COLUMN($P783:AG783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AH188,N(OFFSET($P783:AH783,0,MAX(COLUMN($P783:AH783))-COLUMN($P783:AH783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AI188,N(OFFSET($P783:AI783,0,MAX(COLUMN($P783:AI783))-COLUMN($P783:AI783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AJ188,N(OFFSET($P783:AJ783,0,MAX(COLUMN($P783:AJ783))-COLUMN($P783:AJ783),1,1)))*$I812","v":839.83491781303803},{"$f":"SUMPRODUCT($P188:AK188,N(OFFSET($P783:AK783,0,MAX(COLUMN($P783:AK783))-COLUMN($P783:AK783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AL188,N(OFFSET($P783:AL783,0,MAX(COLUMN($P783:AL783))-COLUMN($P783:AL783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AM188,N(OFFSET($P783:AM783,0,MAX(COLUMN($P783:AM783))-COLUMN($P783:AM783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AN188,N(OFFSET($P783:AN783,0,MAX(COLUMN($P783:AN783))-COLUMN($P783:AN783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AO188,N(OFFSET($P783:AO783,0,MAX(COLUMN($P783:AO783))-COLUMN($P783:AO783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AP188,N(OFFSET($P783:AP783,0,MAX(COLUMN($P783:AP783))-COLUMN($P783:AP783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AQ188,N(OFFSET($P783:AQ783,0,MAX(COLUMN($P783:AQ783))-COLUMN($P783:AQ783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AR188,N(OFFSET($P783:AR783,0,MAX(COLUMN($P783:AR783))-COLUMN($P783:AR783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AS188,N(OFFSET($P783:AS783,0,MAX(COLUMN($P783:AS783))-COLUMN($P783:AS783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AT188,N(OFFSET($P783:AT783,0,MAX(COLUMN($P783:AT783))-COLUMN($P783:AT783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AU188,N(OFFSET($P783:AU783,0,MAX(COLUMN($P783:AU783))-COLUMN($P783:AU783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AV188,N(OFFSET($P783:AV783,0,MAX(COLUMN($P783:AV783))-COLUMN($P783:AV783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AW188,N(OFFSET($P783:AW783,0,MAX(COLUMN($P783:AW783))-COLUMN($P783:AW783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AX188,N(OFFSET($P783:AX783,0,MAX(COLUMN($P783:AX783))-COLUMN($P783:AX783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AY188,N(OFFSET($P783:AY783,0,MAX(COLUMN($P783:AY783))-COLUMN($P783:AY783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:AZ188,N(OFFSET($P783:AZ783,0,MAX(COLUMN($P783:AZ783))-COLUMN($P783:AZ783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BA188,N(OFFSET($P783:BA783,0,MAX(COLUMN($P783:BA783))-COLUMN($P783:BA783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BB188,N(OFFSET($P783:BB783,0,MAX(COLUMN($P783:BB783))-COLUMN($P783:BB783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BC188,N(OFFSET($P783:BC783,0,MAX(COLUMN($P783:BC783))-COLUMN($P783:BC783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BD188,N(OFFSET($P783:BD783,0,MAX(COLUMN($P783:BD783))-COLUMN($P783:BD783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BE188,N(OFFSET($P783:BE783,0,MAX(COLUMN($P783:BE783))-COLUMN($P783:BE783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BF188,N(OFFSET($P783:BF783,0,MAX(COLUMN($P783:BF783))-COLUMN($P783:BF783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BG188,N(OFFSET($P783:BG783,0,MAX(COLUMN($P783:BG783))-COLUMN($P783:BG783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BH188,N(OFFSET($P783:BH783,0,MAX(COLUMN($P783:BH783))-COLUMN($P783:BH783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BI188,N(OFFSET($P783:BI783,0,MAX(COLUMN($P783:BI783))-COLUMN($P783:BI783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BJ188,N(OFFSET($P783:BJ783,0,MAX(COLUMN($P783:BJ783))-COLUMN($P783:BJ783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BK188,N(OFFSET($P783:BK783,0,MAX(COLUMN($P783:BK783))-COLUMN($P783:BK783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BL188,N(OFFSET($P783:BL783,0,MAX(COLUMN($P783:BL783))-COLUMN($P783:BL783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BM188,N(OFFSET($P783:BM783,0,MAX(COLUMN($P783:BM783))-COLUMN($P783:BM783),1,1)))*$I812","v":0},{"$f":"SUMPRODUCT($P188:BN188,N(OFFSET($P783:BN783,0,MAX(COLUMN($P783:BN783))-COLUMN($P783:BN783),1,1)))*$I812","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,{"$f":"Input!N20","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P189:P189,N(OFFSET($P784:P784,0,MAX(COLUMN($P784:P784))-COLUMN($P784:P784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:Q189,N(OFFSET($P784:Q784,0,MAX(COLUMN($P784:Q784))-COLUMN($P784:Q784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:R189,N(OFFSET($P784:R784,0,MAX(COLUMN($P784:R784))-COLUMN($P784:R784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:S189,N(OFFSET($P784:S784,0,MAX(COLUMN($P784:S784))-COLUMN($P784:S784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:T189,N(OFFSET($P784:T784,0,MAX(COLUMN($P784:T784))-COLUMN($P784:T784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:U189,N(OFFSET($P784:U784,0,MAX(COLUMN($P784:U784))-COLUMN($P784:U784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:V189,N(OFFSET($P784:V784,0,MAX(COLUMN($P784:V784))-COLUMN($P784:V784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:W189,N(OFFSET($P784:W784,0,MAX(COLUMN($P784:W784))-COLUMN($P784:W784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:X189,N(OFFSET($P784:X784,0,MAX(COLUMN($P784:X784))-COLUMN($P784:X784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:Y189,N(OFFSET($P784:Y784,0,MAX(COLUMN($P784:Y784))-COLUMN($P784:Y784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:Z189,N(OFFSET($P784:Z784,0,MAX(COLUMN($P784:Z784))-COLUMN($P784:Z784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AA189,N(OFFSET($P784:AA784,0,MAX(COLUMN($P784:AA784))-COLUMN($P784:AA784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AB189,N(OFFSET($P784:AB784,0,MAX(COLUMN($P784:AB784))-COLUMN($P784:AB784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AC189,N(OFFSET($P784:AC784,0,MAX(COLUMN($P784:AC784))-COLUMN($P784:AC784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AD189,N(OFFSET($P784:AD784,0,MAX(COLUMN($P784:AD784))-COLUMN($P784:AD784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AE189,N(OFFSET($P784:AE784,0,MAX(COLUMN($P784:AE784))-COLUMN($P784:AE784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AF189,N(OFFSET($P784:AF784,0,MAX(COLUMN($P784:AF784))-COLUMN($P784:AF784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AG189,N(OFFSET($P784:AG784,0,MAX(COLUMN($P784:AG784))-COLUMN($P784:AG784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AH189,N(OFFSET($P784:AH784,0,MAX(COLUMN($P784:AH784))-COLUMN($P784:AH784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AI189,N(OFFSET($P784:AI784,0,MAX(COLUMN($P784:AI784))-COLUMN($P784:AI784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AJ189,N(OFFSET($P784:AJ784,0,MAX(COLUMN($P784:AJ784))-COLUMN($P784:AJ784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AK189,N(OFFSET($P784:AK784,0,MAX(COLUMN($P784:AK784))-COLUMN($P784:AK784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AL189,N(OFFSET($P784:AL784,0,MAX(COLUMN($P784:AL784))-COLUMN($P784:AL784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AM189,N(OFFSET($P784:AM784,0,MAX(COLUMN($P784:AM784))-COLUMN($P784:AM784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AN189,N(OFFSET($P784:AN784,0,MAX(COLUMN($P784:AN784))-COLUMN($P784:AN784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AO189,N(OFFSET($P784:AO784,0,MAX(COLUMN($P784:AO784))-COLUMN($P784:AO784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AP189,N(OFFSET($P784:AP784,0,MAX(COLUMN($P784:AP784))-COLUMN($P784:AP784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AQ189,N(OFFSET($P784:AQ784,0,MAX(COLUMN($P784:AQ784))-COLUMN($P784:AQ784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AR189,N(OFFSET($P784:AR784,0,MAX(COLUMN($P784:AR784))-COLUMN($P784:AR784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AS189,N(OFFSET($P784:AS784,0,MAX(COLUMN($P784:AS784))-COLUMN($P784:AS784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AT189,N(OFFSET($P784:AT784,0,MAX(COLUMN($P784:AT784))-COLUMN($P784:AT784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AU189,N(OFFSET($P784:AU784,0,MAX(COLUMN($P784:AU784))-COLUMN($P784:AU784),1,1)))*$I813","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AV189,N(OFFSET($P784:AV784,0,MAX(COLUMN($P784:AV784))-COLUMN($P784:AV784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:AW189,N(OFFSET($P784:AW784,0,MAX(COLUMN($P784:AW784))-COLUMN($P784:AW784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:AX189,N(OFFSET($P784:AX784,0,MAX(COLUMN($P784:AX784))-COLUMN($P784:AX784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:AY189,N(OFFSET($P784:AY784,0,MAX(COLUMN($P784:AY784))-COLUMN($P784:AY784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:AZ189,N(OFFSET($P784:AZ784,0,MAX(COLUMN($P784:AZ784))-COLUMN($P784:AZ784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BA189,N(OFFSET($P784:BA784,0,MAX(COLUMN($P784:BA784))-COLUMN($P784:BA784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BB189,N(OFFSET($P784:BB784,0,MAX(COLUMN($P784:BB784))-COLUMN($P784:BB784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BC189,N(OFFSET($P784:BC784,0,MAX(COLUMN($P784:BC784))-COLUMN($P784:BC784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BD189,N(OFFSET($P784:BD784,0,MAX(COLUMN($P784:BD784))-COLUMN($P784:BD784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BE189,N(OFFSET($P784:BE784,0,MAX(COLUMN($P784:BE784))-COLUMN($P784:BE784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BF189,N(OFFSET($P784:BF784,0,MAX(COLUMN($P784:BF784))-COLUMN($P784:BF784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BG189,N(OFFSET($P784:BG784,0,MAX(COLUMN($P784:BG784))-COLUMN($P784:BG784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BH189,N(OFFSET($P784:BH784,0,MAX(COLUMN($P784:BH784))-COLUMN($P784:BH784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BI189,N(OFFSET($P784:BI784,0,MAX(COLUMN($P784:BI784))-COLUMN($P784:BI784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BJ189,N(OFFSET($P784:BJ784,0,MAX(COLUMN($P784:BJ784))-COLUMN($P784:BJ784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BK189,N(OFFSET($P784:BK784,0,MAX(COLUMN($P784:BK784))-COLUMN($P784:BK784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BL189,N(OFFSET($P784:BL784,0,MAX(COLUMN($P784:BL784))-COLUMN($P784:BL784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BM189,N(OFFSET($P784:BM784,0,MAX(COLUMN($P784:BM784))-COLUMN($P784:BM784),1,1)))*$I813","v":0},{"$f":"SUMPRODUCT($P189:BN189,N(OFFSET($P784:BN784,0,MAX(COLUMN($P784:BN784))-COLUMN($P784:BN784),1,1)))*$I813","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,{"$f":"Input!N21","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P190:P190,N(OFFSET($P785:P785,0,MAX(COLUMN($P785:P785))-COLUMN($P785:P785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:Q190,N(OFFSET($P785:Q785,0,MAX(COLUMN($P785:Q785))-COLUMN($P785:Q785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:R190,N(OFFSET($P785:R785,0,MAX(COLUMN($P785:R785))-COLUMN($P785:R785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:S190,N(OFFSET($P785:S785,0,MAX(COLUMN($P785:S785))-COLUMN($P785:S785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:T190,N(OFFSET($P785:T785,0,MAX(COLUMN($P785:T785))-COLUMN($P785:T785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:U190,N(OFFSET($P785:U785,0,MAX(COLUMN($P785:U785))-COLUMN($P785:U785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:V190,N(OFFSET($P785:V785,0,MAX(COLUMN($P785:V785))-COLUMN($P785:V785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:W190,N(OFFSET($P785:W785,0,MAX(COLUMN($P785:W785))-COLUMN($P785:W785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:X190,N(OFFSET($P785:X785,0,MAX(COLUMN($P785:X785))-COLUMN($P785:X785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:Y190,N(OFFSET($P785:Y785,0,MAX(COLUMN($P785:Y785))-COLUMN($P785:Y785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:Z190,N(OFFSET($P785:Z785,0,MAX(COLUMN($P785:Z785))-COLUMN($P785:Z785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AA190,N(OFFSET($P785:AA785,0,MAX(COLUMN($P785:AA785))-COLUMN($P785:AA785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AB190,N(OFFSET($P785:AB785,0,MAX(COLUMN($P785:AB785))-COLUMN($P785:AB785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AC190,N(OFFSET($P785:AC785,0,MAX(COLUMN($P785:AC785))-COLUMN($P785:AC785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AD190,N(OFFSET($P785:AD785,0,MAX(COLUMN($P785:AD785))-COLUMN($P785:AD785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AE190,N(OFFSET($P785:AE785,0,MAX(COLUMN($P785:AE785))-COLUMN($P785:AE785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AF190,N(OFFSET($P785:AF785,0,MAX(COLUMN($P785:AF785))-COLUMN($P785:AF785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AG190,N(OFFSET($P785:AG785,0,MAX(COLUMN($P785:AG785))-COLUMN($P785:AG785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AH190,N(OFFSET($P785:AH785,0,MAX(COLUMN($P785:AH785))-COLUMN($P785:AH785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AI190,N(OFFSET($P785:AI785,0,MAX(COLUMN($P785:AI785))-COLUMN($P785:AI785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AJ190,N(OFFSET($P785:AJ785,0,MAX(COLUMN($P785:AJ785))-COLUMN($P785:AJ785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AK190,N(OFFSET($P785:AK785,0,MAX(COLUMN($P785:AK785))-COLUMN($P785:AK785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AL190,N(OFFSET($P785:AL785,0,MAX(COLUMN($P785:AL785))-COLUMN($P785:AL785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AM190,N(OFFSET($P785:AM785,0,MAX(COLUMN($P785:AM785))-COLUMN($P785:AM785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AN190,N(OFFSET($P785:AN785,0,MAX(COLUMN($P785:AN785))-COLUMN($P785:AN785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AO190,N(OFFSET($P785:AO785,0,MAX(COLUMN($P785:AO785))-COLUMN($P785:AO785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AP190,N(OFFSET($P785:AP785,0,MAX(COLUMN($P785:AP785))-COLUMN($P785:AP785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AQ190,N(OFFSET($P785:AQ785,0,MAX(COLUMN($P785:AQ785))-COLUMN($P785:AQ785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AR190,N(OFFSET($P785:AR785,0,MAX(COLUMN($P785:AR785))-COLUMN($P785:AR785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AS190,N(OFFSET($P785:AS785,0,MAX(COLUMN($P785:AS785))-COLUMN($P785:AS785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AT190,N(OFFSET($P785:AT785,0,MAX(COLUMN($P785:AT785))-COLUMN($P785:AT785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AU190,N(OFFSET($P785:AU785,0,MAX(COLUMN($P785:AU785))-COLUMN($P785:AU785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AV190,N(OFFSET($P785:AV785,0,MAX(COLUMN($P785:AV785))-COLUMN($P785:AV785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AW190,N(OFFSET($P785:AW785,0,MAX(COLUMN($P785:AW785))-COLUMN($P785:AW785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AX190,N(OFFSET($P785:AX785,0,MAX(COLUMN($P785:AX785))-COLUMN($P785:AX785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AY190,N(OFFSET($P785:AY785,0,MAX(COLUMN($P785:AY785))-COLUMN($P785:AY785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:AZ190,N(OFFSET($P785:AZ785,0,MAX(COLUMN($P785:AZ785))-COLUMN($P785:AZ785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BA190,N(OFFSET($P785:BA785,0,MAX(COLUMN($P785:BA785))-COLUMN($P785:BA785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BB190,N(OFFSET($P785:BB785,0,MAX(COLUMN($P785:BB785))-COLUMN($P785:BB785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BC190,N(OFFSET($P785:BC785,0,MAX(COLUMN($P785:BC785))-COLUMN($P785:BC785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BD190,N(OFFSET($P785:BD785,0,MAX(COLUMN($P785:BD785))-COLUMN($P785:BD785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BE190,N(OFFSET($P785:BE785,0,MAX(COLUMN($P785:BE785))-COLUMN($P785:BE785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BF190,N(OFFSET($P785:BF785,0,MAX(COLUMN($P785:BF785))-COLUMN($P785:BF785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BG190,N(OFFSET($P785:BG785,0,MAX(COLUMN($P785:BG785))-COLUMN($P785:BG785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BH190,N(OFFSET($P785:BH785,0,MAX(COLUMN($P785:BH785))-COLUMN($P785:BH785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BI190,N(OFFSET($P785:BI785,0,MAX(COLUMN($P785:BI785))-COLUMN($P785:BI785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BJ190,N(OFFSET($P785:BJ785,0,MAX(COLUMN($P785:BJ785))-COLUMN($P785:BJ785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BK190,N(OFFSET($P785:BK785,0,MAX(COLUMN($P785:BK785))-COLUMN($P785:BK785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BL190,N(OFFSET($P785:BL785,0,MAX(COLUMN($P785:BL785))-COLUMN($P785:BL785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BM190,N(OFFSET($P785:BM785,0,MAX(COLUMN($P785:BM785))-COLUMN($P785:BM785),1,1)))*$I814","v":0},{"$f":"SUMPRODUCT($P190:BN190,N(OFFSET($P785:BN785,0,MAX(COLUMN($P785:BN785))-COLUMN($P785:BN785),1,1)))*$I814","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,{"$f":"Input!N22","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P191:P191,N(OFFSET($P786:P786,0,MAX(COLUMN($P786:P786))-COLUMN($P786:P786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:Q191,N(OFFSET($P786:Q786,0,MAX(COLUMN($P786:Q786))-COLUMN($P786:Q786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:R191,N(OFFSET($P786:R786,0,MAX(COLUMN($P786:R786))-COLUMN($P786:R786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:S191,N(OFFSET($P786:S786,0,MAX(COLUMN($P786:S786))-COLUMN($P786:S786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:T191,N(OFFSET($P786:T786,0,MAX(COLUMN($P786:T786))-COLUMN($P786:T786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:U191,N(OFFSET($P786:U786,0,MAX(COLUMN($P786:U786))-COLUMN($P786:U786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:V191,N(OFFSET($P786:V786,0,MAX(COLUMN($P786:V786))-COLUMN($P786:V786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:W191,N(OFFSET($P786:W786,0,MAX(COLUMN($P786:W786))-COLUMN($P786:W786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:X191,N(OFFSET($P786:X786,0,MAX(COLUMN($P786:X786))-COLUMN($P786:X786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:Y191,N(OFFSET($P786:Y786,0,MAX(COLUMN($P786:Y786))-COLUMN($P786:Y786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:Z191,N(OFFSET($P786:Z786,0,MAX(COLUMN($P786:Z786))-COLUMN($P786:Z786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AA191,N(OFFSET($P786:AA786,0,MAX(COLUMN($P786:AA786))-COLUMN($P786:AA786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AB191,N(OFFSET($P786:AB786,0,MAX(COLUMN($P786:AB786))-COLUMN($P786:AB786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AC191,N(OFFSET($P786:AC786,0,MAX(COLUMN($P786:AC786))-COLUMN($P786:AC786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AD191,N(OFFSET($P786:AD786,0,MAX(COLUMN($P786:AD786))-COLUMN($P786:AD786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AE191,N(OFFSET($P786:AE786,0,MAX(COLUMN($P786:AE786))-COLUMN($P786:AE786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AF191,N(OFFSET($P786:AF786,0,MAX(COLUMN($P786:AF786))-COLUMN($P786:AF786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AG191,N(OFFSET($P786:AG786,0,MAX(COLUMN($P786:AG786))-COLUMN($P786:AG786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AH191,N(OFFSET($P786:AH786,0,MAX(COLUMN($P786:AH786))-COLUMN($P786:AH786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AI191,N(OFFSET($P786:AI786,0,MAX(COLUMN($P786:AI786))-COLUMN($P786:AI786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AJ191,N(OFFSET($P786:AJ786,0,MAX(COLUMN($P786:AJ786))-COLUMN($P786:AJ786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AK191,N(OFFSET($P786:AK786,0,MAX(COLUMN($P786:AK786))-COLUMN($P786:AK786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AL191,N(OFFSET($P786:AL786,0,MAX(COLUMN($P786:AL786))-COLUMN($P786:AL786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AM191,N(OFFSET($P786:AM786,0,MAX(COLUMN($P786:AM786))-COLUMN($P786:AM786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AN191,N(OFFSET($P786:AN786,0,MAX(COLUMN($P786:AN786))-COLUMN($P786:AN786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AO191,N(OFFSET($P786:AO786,0,MAX(COLUMN($P786:AO786))-COLUMN($P786:AO786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AP191,N(OFFSET($P786:AP786,0,MAX(COLUMN($P786:AP786))-COLUMN($P786:AP786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AQ191,N(OFFSET($P786:AQ786,0,MAX(COLUMN($P786:AQ786))-COLUMN($P786:AQ786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AR191,N(OFFSET($P786:AR786,0,MAX(COLUMN($P786:AR786))-COLUMN($P786:AR786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AS191,N(OFFSET($P786:AS786,0,MAX(COLUMN($P786:AS786))-COLUMN($P786:AS786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AT191,N(OFFSET($P786:AT786,0,MAX(COLUMN($P786:AT786))-COLUMN($P786:AT786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AU191,N(OFFSET($P786:AU786,0,MAX(COLUMN($P786:AU786))-COLUMN($P786:AU786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AV191,N(OFFSET($P786:AV786,0,MAX(COLUMN($P786:AV786))-COLUMN($P786:AV786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AW191,N(OFFSET($P786:AW786,0,MAX(COLUMN($P786:AW786))-COLUMN($P786:AW786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AX191,N(OFFSET($P786:AX786,0,MAX(COLUMN($P786:AX786))-COLUMN($P786:AX786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AY191,N(OFFSET($P786:AY786,0,MAX(COLUMN($P786:AY786))-COLUMN($P786:AY786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:AZ191,N(OFFSET($P786:AZ786,0,MAX(COLUMN($P786:AZ786))-COLUMN($P786:AZ786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BA191,N(OFFSET($P786:BA786,0,MAX(COLUMN($P786:BA786))-COLUMN($P786:BA786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BB191,N(OFFSET($P786:BB786,0,MAX(COLUMN($P786:BB786))-COLUMN($P786:BB786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BC191,N(OFFSET($P786:BC786,0,MAX(COLUMN($P786:BC786))-COLUMN($P786:BC786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BD191,N(OFFSET($P786:BD786,0,MAX(COLUMN($P786:BD786))-COLUMN($P786:BD786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BE191,N(OFFSET($P786:BE786,0,MAX(COLUMN($P786:BE786))-COLUMN($P786:BE786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BF191,N(OFFSET($P786:BF786,0,MAX(COLUMN($P786:BF786))-COLUMN($P786:BF786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BG191,N(OFFSET($P786:BG786,0,MAX(COLUMN($P786:BG786))-COLUMN($P786:BG786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BH191,N(OFFSET($P786:BH786,0,MAX(COLUMN($P786:BH786))-COLUMN($P786:BH786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BI191,N(OFFSET($P786:BI786,0,MAX(COLUMN($P786:BI786))-COLUMN($P786:BI786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BJ191,N(OFFSET($P786:BJ786,0,MAX(COLUMN($P786:BJ786))-COLUMN($P786:BJ786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BK191,N(OFFSET($P786:BK786,0,MAX(COLUMN($P786:BK786))-COLUMN($P786:BK786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BL191,N(OFFSET($P786:BL786,0,MAX(COLUMN($P786:BL786))-COLUMN($P786:BL786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BM191,N(OFFSET($P786:BM786,0,MAX(COLUMN($P786:BM786))-COLUMN($P786:BM786),1,1)))*$I815","v":0},{"$f":"SUMPRODUCT($P191:BN191,N(OFFSET($P786:BN786,0,MAX(COLUMN($P786:BN786))-COLUMN($P786:BN786),1,1)))*$I815","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,{"$f":"Input!N23","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P192:P192,N(OFFSET($P787:P787,0,MAX(COLUMN($P787:P787))-COLUMN($P787:P787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:Q192,N(OFFSET($P787:Q787,0,MAX(COLUMN($P787:Q787))-COLUMN($P787:Q787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:R192,N(OFFSET($P787:R787,0,MAX(COLUMN($P787:R787))-COLUMN($P787:R787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:S192,N(OFFSET($P787:S787,0,MAX(COLUMN($P787:S787))-COLUMN($P787:S787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:T192,N(OFFSET($P787:T787,0,MAX(COLUMN($P787:T787))-COLUMN($P787:T787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:U192,N(OFFSET($P787:U787,0,MAX(COLUMN($P787:U787))-COLUMN($P787:U787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:V192,N(OFFSET($P787:V787,0,MAX(COLUMN($P787:V787))-COLUMN($P787:V787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:W192,N(OFFSET($P787:W787,0,MAX(COLUMN($P787:W787))-COLUMN($P787:W787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:X192,N(OFFSET($P787:X787,0,MAX(COLUMN($P787:X787))-COLUMN($P787:X787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:Y192,N(OFFSET($P787:Y787,0,MAX(COLUMN($P787:Y787))-COLUMN($P787:Y787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:Z192,N(OFFSET($P787:Z787,0,MAX(COLUMN($P787:Z787))-COLUMN($P787:Z787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AA192,N(OFFSET($P787:AA787,0,MAX(COLUMN($P787:AA787))-COLUMN($P787:AA787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AB192,N(OFFSET($P787:AB787,0,MAX(COLUMN($P787:AB787))-COLUMN($P787:AB787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AC192,N(OFFSET($P787:AC787,0,MAX(COLUMN($P787:AC787))-COLUMN($P787:AC787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AD192,N(OFFSET($P787:AD787,0,MAX(COLUMN($P787:AD787))-COLUMN($P787:AD787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AE192,N(OFFSET($P787:AE787,0,MAX(COLUMN($P787:AE787))-COLUMN($P787:AE787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AF192,N(OFFSET($P787:AF787,0,MAX(COLUMN($P787:AF787))-COLUMN($P787:AF787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AG192,N(OFFSET($P787:AG787,0,MAX(COLUMN($P787:AG787))-COLUMN($P787:AG787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AH192,N(OFFSET($P787:AH787,0,MAX(COLUMN($P787:AH787))-COLUMN($P787:AH787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AI192,N(OFFSET($P787:AI787,0,MAX(COLUMN($P787:AI787))-COLUMN($P787:AI787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AJ192,N(OFFSET($P787:AJ787,0,MAX(COLUMN($P787:AJ787))-COLUMN($P787:AJ787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AK192,N(OFFSET($P787:AK787,0,MAX(COLUMN($P787:AK787))-COLUMN($P787:AK787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AL192,N(OFFSET($P787:AL787,0,MAX(COLUMN($P787:AL787))-COLUMN($P787:AL787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AM192,N(OFFSET($P787:AM787,0,MAX(COLUMN($P787:AM787))-COLUMN($P787:AM787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AN192,N(OFFSET($P787:AN787,0,MAX(COLUMN($P787:AN787))-COLUMN($P787:AN787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AO192,N(OFFSET($P787:AO787,0,MAX(COLUMN($P787:AO787))-COLUMN($P787:AO787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AP192,N(OFFSET($P787:AP787,0,MAX(COLUMN($P787:AP787))-COLUMN($P787:AP787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AQ192,N(OFFSET($P787:AQ787,0,MAX(COLUMN($P787:AQ787))-COLUMN($P787:AQ787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AR192,N(OFFSET($P787:AR787,0,MAX(COLUMN($P787:AR787))-COLUMN($P787:AR787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AS192,N(OFFSET($P787:AS787,0,MAX(COLUMN($P787:AS787))-COLUMN($P787:AS787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AT192,N(OFFSET($P787:AT787,0,MAX(COLUMN($P787:AT787))-COLUMN($P787:AT787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AU192,N(OFFSET($P787:AU787,0,MAX(COLUMN($P787:AU787))-COLUMN($P787:AU787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AV192,N(OFFSET($P787:AV787,0,MAX(COLUMN($P787:AV787))-COLUMN($P787:AV787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AW192,N(OFFSET($P787:AW787,0,MAX(COLUMN($P787:AW787))-COLUMN($P787:AW787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AX192,N(OFFSET($P787:AX787,0,MAX(COLUMN($P787:AX787))-COLUMN($P787:AX787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AY192,N(OFFSET($P787:AY787,0,MAX(COLUMN($P787:AY787))-COLUMN($P787:AY787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:AZ192,N(OFFSET($P787:AZ787,0,MAX(COLUMN($P787:AZ787))-COLUMN($P787:AZ787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BA192,N(OFFSET($P787:BA787,0,MAX(COLUMN($P787:BA787))-COLUMN($P787:BA787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BB192,N(OFFSET($P787:BB787,0,MAX(COLUMN($P787:BB787))-COLUMN($P787:BB787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BC192,N(OFFSET($P787:BC787,0,MAX(COLUMN($P787:BC787))-COLUMN($P787:BC787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BD192,N(OFFSET($P787:BD787,0,MAX(COLUMN($P787:BD787))-COLUMN($P787:BD787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BE192,N(OFFSET($P787:BE787,0,MAX(COLUMN($P787:BE787))-COLUMN($P787:BE787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BF192,N(OFFSET($P787:BF787,0,MAX(COLUMN($P787:BF787))-COLUMN($P787:BF787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BG192,N(OFFSET($P787:BG787,0,MAX(COLUMN($P787:BG787))-COLUMN($P787:BG787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BH192,N(OFFSET($P787:BH787,0,MAX(COLUMN($P787:BH787))-COLUMN($P787:BH787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BI192,N(OFFSET($P787:BI787,0,MAX(COLUMN($P787:BI787))-COLUMN($P787:BI787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BJ192,N(OFFSET($P787:BJ787,0,MAX(COLUMN($P787:BJ787))-COLUMN($P787:BJ787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BK192,N(OFFSET($P787:BK787,0,MAX(COLUMN($P787:BK787))-COLUMN($P787:BK787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BL192,N(OFFSET($P787:BL787,0,MAX(COLUMN($P787:BL787))-COLUMN($P787:BL787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BM192,N(OFFSET($P787:BM787,0,MAX(COLUMN($P787:BM787))-COLUMN($P787:BM787),1,1)))*$I816","v":0},{"$f":"SUMPRODUCT($P192:BN192,N(OFFSET($P787:BN787,0,MAX(COLUMN($P787:BN787))-COLUMN($P787:BN787),1,1)))*$I816","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,{"$f":"Input!N24","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P193:P193,N(OFFSET($P788:P788,0,MAX(COLUMN($P788:P788))-COLUMN($P788:P788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:Q193,N(OFFSET($P788:Q788,0,MAX(COLUMN($P788:Q788))-COLUMN($P788:Q788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:R193,N(OFFSET($P788:R788,0,MAX(COLUMN($P788:R788))-COLUMN($P788:R788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:S193,N(OFFSET($P788:S788,0,MAX(COLUMN($P788:S788))-COLUMN($P788:S788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:T193,N(OFFSET($P788:T788,0,MAX(COLUMN($P788:T788))-COLUMN($P788:T788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:U193,N(OFFSET($P788:U788,0,MAX(COLUMN($P788:U788))-COLUMN($P788:U788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:V193,N(OFFSET($P788:V788,0,MAX(COLUMN($P788:V788))-COLUMN($P788:V788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:W193,N(OFFSET($P788:W788,0,MAX(COLUMN($P788:W788))-COLUMN($P788:W788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:X193,N(OFFSET($P788:X788,0,MAX(COLUMN($P788:X788))-COLUMN($P788:X788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:Y193,N(OFFSET($P788:Y788,0,MAX(COLUMN($P788:Y788))-COLUMN($P788:Y788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:Z193,N(OFFSET($P788:Z788,0,MAX(COLUMN($P788:Z788))-COLUMN($P788:Z788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AA193,N(OFFSET($P788:AA788,0,MAX(COLUMN($P788:AA788))-COLUMN($P788:AA788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AB193,N(OFFSET($P788:AB788,0,MAX(COLUMN($P788:AB788))-COLUMN($P788:AB788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AC193,N(OFFSET($P788:AC788,0,MAX(COLUMN($P788:AC788))-COLUMN($P788:AC788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AD193,N(OFFSET($P788:AD788,0,MAX(COLUMN($P788:AD788))-COLUMN($P788:AD788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AE193,N(OFFSET($P788:AE788,0,MAX(COLUMN($P788:AE788))-COLUMN($P788:AE788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AF193,N(OFFSET($P788:AF788,0,MAX(COLUMN($P788:AF788))-COLUMN($P788:AF788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AG193,N(OFFSET($P788:AG788,0,MAX(COLUMN($P788:AG788))-COLUMN($P788:AG788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AH193,N(OFFSET($P788:AH788,0,MAX(COLUMN($P788:AH788))-COLUMN($P788:AH788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AI193,N(OFFSET($P788:AI788,0,MAX(COLUMN($P788:AI788))-COLUMN($P788:AI788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AJ193,N(OFFSET($P788:AJ788,0,MAX(COLUMN($P788:AJ788))-COLUMN($P788:AJ788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AK193,N(OFFSET($P788:AK788,0,MAX(COLUMN($P788:AK788))-COLUMN($P788:AK788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AL193,N(OFFSET($P788:AL788,0,MAX(COLUMN($P788:AL788))-COLUMN($P788:AL788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AM193,N(OFFSET($P788:AM788,0,MAX(COLUMN($P788:AM788))-COLUMN($P788:AM788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AN193,N(OFFSET($P788:AN788,0,MAX(COLUMN($P788:AN788))-COLUMN($P788:AN788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AO193,N(OFFSET($P788:AO788,0,MAX(COLUMN($P788:AO788))-COLUMN($P788:AO788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AP193,N(OFFSET($P788:AP788,0,MAX(COLUMN($P788:AP788))-COLUMN($P788:AP788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AQ193,N(OFFSET($P788:AQ788,0,MAX(COLUMN($P788:AQ788))-COLUMN($P788:AQ788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AR193,N(OFFSET($P788:AR788,0,MAX(COLUMN($P788:AR788))-COLUMN($P788:AR788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AS193,N(OFFSET($P788:AS788,0,MAX(COLUMN($P788:AS788))-COLUMN($P788:AS788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AT193,N(OFFSET($P788:AT788,0,MAX(COLUMN($P788:AT788))-COLUMN($P788:AT788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AU193,N(OFFSET($P788:AU788,0,MAX(COLUMN($P788:AU788))-COLUMN($P788:AU788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AV193,N(OFFSET($P788:AV788,0,MAX(COLUMN($P788:AV788))-COLUMN($P788:AV788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AW193,N(OFFSET($P788:AW788,0,MAX(COLUMN($P788:AW788))-COLUMN($P788:AW788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AX193,N(OFFSET($P788:AX788,0,MAX(COLUMN($P788:AX788))-COLUMN($P788:AX788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AY193,N(OFFSET($P788:AY788,0,MAX(COLUMN($P788:AY788))-COLUMN($P788:AY788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:AZ193,N(OFFSET($P788:AZ788,0,MAX(COLUMN($P788:AZ788))-COLUMN($P788:AZ788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BA193,N(OFFSET($P788:BA788,0,MAX(COLUMN($P788:BA788))-COLUMN($P788:BA788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BB193,N(OFFSET($P788:BB788,0,MAX(COLUMN($P788:BB788))-COLUMN($P788:BB788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BC193,N(OFFSET($P788:BC788,0,MAX(COLUMN($P788:BC788))-COLUMN($P788:BC788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BD193,N(OFFSET($P788:BD788,0,MAX(COLUMN($P788:BD788))-COLUMN($P788:BD788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BE193,N(OFFSET($P788:BE788,0,MAX(COLUMN($P788:BE788))-COLUMN($P788:BE788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BF193,N(OFFSET($P788:BF788,0,MAX(COLUMN($P788:BF788))-COLUMN($P788:BF788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BG193,N(OFFSET($P788:BG788,0,MAX(COLUMN($P788:BG788))-COLUMN($P788:BG788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BH193,N(OFFSET($P788:BH788,0,MAX(COLUMN($P788:BH788))-COLUMN($P788:BH788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BI193,N(OFFSET($P788:BI788,0,MAX(COLUMN($P788:BI788))-COLUMN($P788:BI788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BJ193,N(OFFSET($P788:BJ788,0,MAX(COLUMN($P788:BJ788))-COLUMN($P788:BJ788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BK193,N(OFFSET($P788:BK788,0,MAX(COLUMN($P788:BK788))-COLUMN($P788:BK788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BL193,N(OFFSET($P788:BL788,0,MAX(COLUMN($P788:BL788))-COLUMN($P788:BL788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BM193,N(OFFSET($P788:BM788,0,MAX(COLUMN($P788:BM788))-COLUMN($P788:BM788),1,1)))*$I817","v":0},{"$f":"SUMPRODUCT($P193:BN193,N(OFFSET($P788:BN788,0,MAX(COLUMN($P788:BN788))-COLUMN($P788:BN788),1,1)))*$I817","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,{"$f":"Input!N25","v":0},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P194:P194,N(OFFSET($P789:P789,0,MAX(COLUMN($P789:P789))-COLUMN($P789:P789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:Q194,N(OFFSET($P789:Q789,0,MAX(COLUMN($P789:Q789))-COLUMN($P789:Q789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:R194,N(OFFSET($P789:R789,0,MAX(COLUMN($P789:R789))-COLUMN($P789:R789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:S194,N(OFFSET($P789:S789,0,MAX(COLUMN($P789:S789))-COLUMN($P789:S789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:T194,N(OFFSET($P789:T789,0,MAX(COLUMN($P789:T789))-COLUMN($P789:T789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:U194,N(OFFSET($P789:U789,0,MAX(COLUMN($P789:U789))-COLUMN($P789:U789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:V194,N(OFFSET($P789:V789,0,MAX(COLUMN($P789:V789))-COLUMN($P789:V789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:W194,N(OFFSET($P789:W789,0,MAX(COLUMN($P789:W789))-COLUMN($P789:W789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:X194,N(OFFSET($P789:X789,0,MAX(COLUMN($P789:X789))-COLUMN($P789:X789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:Y194,N(OFFSET($P789:Y789,0,MAX(COLUMN($P789:Y789))-COLUMN($P789:Y789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:Z194,N(OFFSET($P789:Z789,0,MAX(COLUMN($P789:Z789))-COLUMN($P789:Z789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AA194,N(OFFSET($P789:AA789,0,MAX(COLUMN($P789:AA789))-COLUMN($P789:AA789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AB194,N(OFFSET($P789:AB789,0,MAX(COLUMN($P789:AB789))-COLUMN($P789:AB789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AC194,N(OFFSET($P789:AC789,0,MAX(COLUMN($P789:AC789))-COLUMN($P789:AC789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AD194,N(OFFSET($P789:AD789,0,MAX(COLUMN($P789:AD789))-COLUMN($P789:AD789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AE194,N(OFFSET($P789:AE789,0,MAX(COLUMN($P789:AE789))-COLUMN($P789:AE789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AF194,N(OFFSET($P789:AF789,0,MAX(COLUMN($P789:AF789))-COLUMN($P789:AF789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AG194,N(OFFSET($P789:AG789,0,MAX(COLUMN($P789:AG789))-COLUMN($P789:AG789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AH194,N(OFFSET($P789:AH789,0,MAX(COLUMN($P789:AH789))-COLUMN($P789:AH789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AI194,N(OFFSET($P789:AI789,0,MAX(COLUMN($P789:AI789))-COLUMN($P789:AI789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AJ194,N(OFFSET($P789:AJ789,0,MAX(COLUMN($P789:AJ789))-COLUMN($P789:AJ789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AK194,N(OFFSET($P789:AK789,0,MAX(COLUMN($P789:AK789))-COLUMN($P789:AK789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AL194,N(OFFSET($P789:AL789,0,MAX(COLUMN($P789:AL789))-COLUMN($P789:AL789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AM194,N(OFFSET($P789:AM789,0,MAX(COLUMN($P789:AM789))-COLUMN($P789:AM789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AN194,N(OFFSET($P789:AN789,0,MAX(COLUMN($P789:AN789))-COLUMN($P789:AN789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AO194,N(OFFSET($P789:AO789,0,MAX(COLUMN($P789:AO789))-COLUMN($P789:AO789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AP194,N(OFFSET($P789:AP789,0,MAX(COLUMN($P789:AP789))-COLUMN($P789:AP789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AQ194,N(OFFSET($P789:AQ789,0,MAX(COLUMN($P789:AQ789))-COLUMN($P789:AQ789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AR194,N(OFFSET($P789:AR789,0,MAX(COLUMN($P789:AR789))-COLUMN($P789:AR789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AS194,N(OFFSET($P789:AS789,0,MAX(COLUMN($P789:AS789))-COLUMN($P789:AS789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AT194,N(OFFSET($P789:AT789,0,MAX(COLUMN($P789:AT789))-COLUMN($P789:AT789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AU194,N(OFFSET($P789:AU789,0,MAX(COLUMN($P789:AU789))-COLUMN($P789:AU789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AV194,N(OFFSET($P789:AV789,0,MAX(COLUMN($P789:AV789))-COLUMN($P789:AV789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AW194,N(OFFSET($P789:AW789,0,MAX(COLUMN($P789:AW789))-COLUMN($P789:AW789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AX194,N(OFFSET($P789:AX789,0,MAX(COLUMN($P789:AX789))-COLUMN($P789:AX789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AY194,N(OFFSET($P789:AY789,0,MAX(COLUMN($P789:AY789))-COLUMN($P789:AY789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:AZ194,N(OFFSET($P789:AZ789,0,MAX(COLUMN($P789:AZ789))-COLUMN($P789:AZ789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BA194,N(OFFSET($P789:BA789,0,MAX(COLUMN($P789:BA789))-COLUMN($P789:BA789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BB194,N(OFFSET($P789:BB789,0,MAX(COLUMN($P789:BB789))-COLUMN($P789:BB789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BC194,N(OFFSET($P789:BC789,0,MAX(COLUMN($P789:BC789))-COLUMN($P789:BC789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BD194,N(OFFSET($P789:BD789,0,MAX(COLUMN($P789:BD789))-COLUMN($P789:BD789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BE194,N(OFFSET($P789:BE789,0,MAX(COLUMN($P789:BE789))-COLUMN($P789:BE789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BF194,N(OFFSET($P789:BF789,0,MAX(COLUMN($P789:BF789))-COLUMN($P789:BF789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BG194,N(OFFSET($P789:BG789,0,MAX(COLUMN($P789:BG789))-COLUMN($P789:BG789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BH194,N(OFFSET($P789:BH789,0,MAX(COLUMN($P789:BH789))-COLUMN($P789:BH789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BI194,N(OFFSET($P789:BI789,0,MAX(COLUMN($P789:BI789))-COLUMN($P789:BI789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BJ194,N(OFFSET($P789:BJ789,0,MAX(COLUMN($P789:BJ789))-COLUMN($P789:BJ789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BK194,N(OFFSET($P789:BK789,0,MAX(COLUMN($P789:BK789))-COLUMN($P789:BK789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BL194,N(OFFSET($P789:BL789,0,MAX(COLUMN($P789:BL789))-COLUMN($P789:BL789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BM194,N(OFFSET($P789:BM789,0,MAX(COLUMN($P789:BM789))-COLUMN($P789:BM789),1,1)))*$I818","v":0},{"$f":"SUMPRODUCT($P194:BN194,N(OFFSET($P789:BN789,0,MAX(COLUMN($P789:BN789))-COLUMN($P789:BN789),1,1)))*$I818","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,{"$f":"Input!N26","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P195:P195,N(OFFSET($P790:P790,0,MAX(COLUMN($P790:P790))-COLUMN($P790:P790),1,1)))*$I819","v":2671.3290369600004},{"$f":"SUMPRODUCT($P195:Q195,N(OFFSET($P790:Q790,0,MAX(COLUMN($P790:Q790))-COLUMN($P790:Q790),1,1)))*$I819","v":3462.5649340254586},{"$f":"SUMPRODUCT($P195:R195,N(OFFSET($P790:R790,0,MAX(COLUMN($P790:R790))-COLUMN($P790:R790),1,1)))*$I819","v":7826.3624187654486},{"$f":"SUMPRODUCT($P195:S195,N(OFFSET($P790:S790,0,MAX(COLUMN($P790:S790))-COLUMN($P790:S790),1,1)))*$I819","v":16904.87131091264},{"$f":"SUMPRODUCT($P195:T195,N(OFFSET($P790:T790,0,MAX(COLUMN($P790:T790))-COLUMN($P790:T790),1,1)))*$I819","v":25905.276465867992},{"$f":"SUMPRODUCT($P195:U195,N(OFFSET($P790:U790,0,MAX(COLUMN($P790:U790))-COLUMN($P790:U790),1,1)))*$I819","v":38621.707092151832},{"$f":"SUMPRODUCT($P195:V195,N(OFFSET($P790:V790,0,MAX(COLUMN($P790:V790))-COLUMN($P790:V790),1,1)))*$I819","v":46211.083963146106},{"$f":"SUMPRODUCT($P195:W195,N(OFFSET($P790:W790,0,MAX(COLUMN($P790:W790))-COLUMN($P790:W790),1,1)))*$I819","v":53845.353947690106},{"$f":"SUMPRODUCT($P195:X195,N(OFFSET($P790:X790,0,MAX(COLUMN($P790:X790))-COLUMN($P790:X790),1,1)))*$I819","v":61526.014865142104},{"$f":"SUMPRODUCT($P195:Y195,N(OFFSET($P790:Y790,0,MAX(COLUMN($P790:Y790))-COLUMN($P790:Y790),1,1)))*$I819","v":69176.328307310381},{"$f":"SUMPRODUCT($P195:Z195,N(OFFSET($P790:Z790,0,MAX(COLUMN($P790:Z790))-COLUMN($P790:Z790),1,1)))*$I819","v":76795.216712430134},{"$f":"SUMPRODUCT($P195:AA195,N(OFFSET($P790:AA790,0,MAX(COLUMN($P790:AA790))-COLUMN($P790:AA790),1,1)))*$I819","v":84464.619958433192},{"$f":"SUMPRODUCT($P195:AB195,N(OFFSET($P790:AB790,0,MAX(COLUMN($P790:AB790))-COLUMN($P790:AB790),1,1)))*$I819","v":92186.226547111204},{"$f":"SUMPRODUCT($P195:AC195,N(OFFSET($P790:AC790,0,MAX(COLUMN($P790:AC790))-COLUMN($P790:AC790),1,1)))*$I819","v":99961.781629361707},{"$f":"SUMPRODUCT($P195:AD195,N(OFFSET($P790:AD790,0,MAX(COLUMN($P790:AD790))-COLUMN($P790:AD790),1,1)))*$I819","v":107793.08891288006},{"$f":"SUMPRODUCT($P195:AE195,N(OFFSET($P790:AE790,0,MAX(COLUMN($P790:AE790))-COLUMN($P790:AE790),1,1)))*$I819","v":115682.01263433021},{"$f":"SUMPRODUCT($P195:AF195,N(OFFSET($P790:AF790,0,MAX(COLUMN($P790:AF790))-COLUMN($P790:AF790),1,1)))*$I819","v":123630.47959818183},{"$f":"SUMPRODUCT($P195:AG195,N(OFFSET($P790:AG790,0,MAX(COLUMN($P790:AG790))-COLUMN($P790:AG790),1,1)))*$I819","v":131640.48128447507},{"$f":"SUMPRODUCT($P195:AH195,N(OFFSET($P790:AH790,0,MAX(COLUMN($P790:AH790))-COLUMN($P790:AH790),1,1)))*$I819","v":139714.07602785126},{"$f":"SUMPRODUCT($P195:AI195,N(OFFSET($P790:AI790,0,MAX(COLUMN($P790:AI790))-COLUMN($P790:AI790),1,1)))*$I819","v":147853.39127026824},{"$f":"SUMPRODUCT($P195:AJ195,N(OFFSET($P790:AJ790,0,MAX(COLUMN($P790:AJ790))-COLUMN($P790:AJ790),1,1)))*$I819","v":156060.62588990005},{"$f":"SUMPRODUCT($P195:AK195,N(OFFSET($P790:AK790,0,MAX(COLUMN($P790:AK790))-COLUMN($P790:AK790),1,1)))*$I819","v":164338.05260880684},{"$f":"SUMPRODUCT($P195:AL195,N(OFFSET($P790:AL790,0,MAX(COLUMN($P790:AL790))-COLUMN($P790:AL790),1,1)))*$I819","v":166434.82630870442},{"$f":"SUMPRODUCT($P195:AM195,N(OFFSET($P790:AM790,0,MAX(COLUMN($P790:AM790))-COLUMN($P790:AM790),1,1)))*$I819","v":168580.30570879122},{"$f":"SUMPRODUCT($P195:AN195,N(OFFSET($P790:AN790,0,MAX(COLUMN($P790:AN790))-COLUMN($P790:AN790),1,1)))*$I819","v":170776.21243469484},{"$f":"SUMPRODUCT($P195:AO195,N(OFFSET($P790:AO790,0,MAX(COLUMN($P790:AO790))-COLUMN($P790:AO790),1,1)))*$I819","v":173024.32879209286},{"$f":"SUMPRODUCT($P195:AP195,N(OFFSET($P790:AP790,0,MAX(COLUMN($P790:AP790))-COLUMN($P790:AP790),1,1)))*$I819","v":175326.49990109354},{"$f":"SUMPRODUCT($P195:AQ195,N(OFFSET($P790:AQ790,0,MAX(COLUMN($P790:AQ790))-COLUMN($P790:AQ790),1,1)))*$I819","v":177684.63590558394},{"$f":"SUMPRODUCT($P195:AR195,N(OFFSET($P790:AR790,0,MAX(COLUMN($P790:AR790))-COLUMN($P790:AR790),1,1)))*$I819","v":180100.71426017681},{"$f":"SUMPRODUCT($P195:AS195,N(OFFSET($P790:AS790,0,MAX(COLUMN($P790:AS790))-COLUMN($P790:AS790),1,1)))*$I819","v":182576.78209747805},{"$f":"SUMPRODUCT($P195:AT195,N(OFFSET($P790:AT790,0,MAX(COLUMN($P790:AT790))-COLUMN($P790:AT790),1,1)))*$I819","v":185114.95867849357},{"$f":"SUMPRODUCT($P195:AU195,N(OFFSET($P790:AU790,0,MAX(COLUMN($P790:AU790))-COLUMN($P790:AU790),1,1)))*$I819","v":177609.07998920279},{"$f":"SUMPRODUCT($P195:AV195,N(OFFSET($P790:AV790,0,MAX(COLUMN($P790:AV790))-COLUMN($P790:AV790),1,1)))*$I819","v":170171.58732325825},{"$f":"SUMPRODUCT($P195:AW195,N(OFFSET($P790:AW790,0,MAX(COLUMN($P790:AW790))-COLUMN($P790:AW790),1,1)))*$I819","v":162756.64892148826},{"$f":"SUMPRODUCT($P195:AX195,N(OFFSET($P790:AX790,0,MAX(COLUMN($P790:AX790))-COLUMN($P790:AX790),1,1)))*$I819","v":155455.92824192502},{"$f":"SUMPRODUCT($P195:AY195,N(OFFSET($P790:AY790,0,MAX(COLUMN($P790:AY790))-COLUMN($P790:AY790),1,1)))*$I819","v":148393.78322614875},{"$f":"SUMPRODUCT($P195:AZ195,N(OFFSET($P790:AZ790,0,MAX(COLUMN($P790:AZ790))-COLUMN($P790:AZ790),1,1)))*$I819","v":141575.31261289443},{"$f":"SUMPRODUCT($P195:BA195,N(OFFSET($P790:BA790,0,MAX(COLUMN($P790:BA790))-COLUMN($P790:BA790),1,1)))*$I819","v":135101.9178330657},{"$f":"SUMPRODUCT($P195:BB195,N(OFFSET($P790:BB790,0,MAX(COLUMN($P790:BB790))-COLUMN($P790:BB790),1,1)))*$I819","v":128851.99247212376},{"$f":"SUMPRODUCT($P195:BC195,N(OFFSET($P790:BC790,0,MAX(COLUMN($P790:BC790))-COLUMN($P790:BC790),1,1)))*$I819","v":122297.16008663976},{"$f":"SUMPRODUCT($P195:BD195,N(OFFSET($P790:BD790,0,MAX(COLUMN($P790:BD790))-COLUMN($P790:BD790),1,1)))*$I819","v":116341.03509725658},{"$f":"SUMPRODUCT($P195:BE195,N(OFFSET($P790:BE790,0,MAX(COLUMN($P790:BE790))-COLUMN($P790:BE790),1,1)))*$I819","v":109907.76559209909},{"$f":"SUMPRODUCT($P195:BF195,N(OFFSET($P790:BF790,0,MAX(COLUMN($P790:BF790))-COLUMN($P790:BF790),1,1)))*$I819","v":102755.80072827032},{"$f":"SUMPRODUCT($P195:BG195,N(OFFSET($P790:BG790,0,MAX(COLUMN($P790:BG790))-COLUMN($P790:BG790),1,1)))*$I819","v":95826.448089355516},{"$f":"SUMPRODUCT($P195:BH195,N(OFFSET($P790:BH790,0,MAX(COLUMN($P790:BH790))-COLUMN($P790:BH790),1,1)))*$I819","v":88367.971737594082},{"$f":"SUMPRODUCT($P195:BI195,N(OFFSET($P790:BI790,0,MAX(COLUMN($P790:BI790))-COLUMN($P790:BI790),1,1)))*$I819","v":82136.727648622167},{"$f":"SUMPRODUCT($P195:BJ195,N(OFFSET($P790:BJ790,0,MAX(COLUMN($P790:BJ790))-COLUMN($P790:BJ790),1,1)))*$I819","v":76131.42708710306},{"$f":"SUMPRODUCT($P195:BK195,N(OFFSET($P790:BK790,0,MAX(COLUMN($P790:BK790))-COLUMN($P790:BK790),1,1)))*$I819","v":70359.085963424674},{"$f":"SUMPRODUCT($P195:BL195,N(OFFSET($P790:BL790,0,MAX(COLUMN($P790:BL790))-COLUMN($P790:BL790),1,1)))*$I819","v":64842.598143014737},{"$f":"SUMPRODUCT($P195:BM195,N(OFFSET($P790:BM790,0,MAX(COLUMN($P790:BM790))-COLUMN($P790:BM790),1,1)))*$I819","v":59590.367350993511},{"$f":"SUMPRODUCT($P195:BN195,N(OFFSET($P790:BN790,0,MAX(COLUMN($P790:BN790))-COLUMN($P790:BN790),1,1)))*$I819","v":54594.463732312863}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,{"$f":"Input!N27","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P196:P196,N(OFFSET($P791:P791,0,MAX(COLUMN($P791:P791))-COLUMN($P791:P791),1,1)))*$I820","v":23.46153846153846},{"$f":"SUMPRODUCT($P196:Q196,N(OFFSET($P791:Q791,0,MAX(COLUMN($P791:Q791))-COLUMN($P791:Q791),1,1)))*$I820","v":1326.4070181144386},{"$f":"SUMPRODUCT($P196:R196,N(OFFSET($P791:R791,0,MAX(COLUMN($P791:R791))-COLUMN($P791:R791),1,1)))*$I820","v":12233.290867235954},{"$f":"SUMPRODUCT($P196:S196,N(OFFSET($P791:S791,0,MAX(COLUMN($P791:S791))-COLUMN($P791:S791),1,1)))*$I820","v":14888.857289364936},{"$f":"SUMPRODUCT($P196:T196,N(OFFSET($P791:T791,0,MAX(COLUMN($P791:T791))-COLUMN($P791:T791),1,1)))*$I820","v":16619.230587002196},{"$f":"SUMPRODUCT($P196:U196,N(OFFSET($P791:U791,0,MAX(COLUMN($P791:U791))-COLUMN($P791:U791),1,1)))*$I820","v":18347.692157427977},{"$f":"SUMPRODUCT($P196:V196,N(OFFSET($P791:V791,0,MAX(COLUMN($P791:V791))-COLUMN($P791:V791),1,1)))*$I820","v":19625.723715335946},{"$f":"SUMPRODUCT($P196:W196,N(OFFSET($P791:W791,0,MAX(COLUMN($P791:W791))-COLUMN($P791:W791),1,1)))*$I820","v":21013.024983638206},{"$f":"SUMPRODUCT($P196:X196,N(OFFSET($P791:X791,0,MAX(COLUMN($P791:X791))-COLUMN($P791:X791),1,1)))*$I820","v":23283.151652042612},{"$f":"SUMPRODUCT($P196:Y196,N(OFFSET($P791:Y791,0,MAX(COLUMN($P791:Y791))-COLUMN($P791:Y791),1,1)))*$I820","v":25557.44747270098},{"$f":"SUMPRODUCT($P196:Z196,N(OFFSET($P791:Z791,0,MAX(COLUMN($P791:Z791))-COLUMN($P791:Z791),1,1)))*$I820","v":27168.256565034444},{"$f":"SUMPRODUCT($P196:AA196,N(OFFSET($P791:AA791,0,MAX(COLUMN($P791:AA791))-COLUMN($P791:AA791),1,1)))*$I820","v":28788.926408465755},{"$f":"SUMPRODUCT($P196:AB196,N(OFFSET($P791:AB791,0,MAX(COLUMN($P791:AB791))-COLUMN($P791:AB791),1,1)))*$I820","v":30419.703521772342},{"$f":"SUMPRODUCT($P196:AC196,N(OFFSET($P791:AC791,0,MAX(COLUMN($P791:AC791))-COLUMN($P791:AC791),1,1)))*$I820","v":32060.840586701095},{"$f":"SUMPRODUCT($P196:AD196,N(OFFSET($P791:AD791,0,MAX(COLUMN($P791:AD791))-COLUMN($P791:AD791),1,1)))*$I820","v":33712.596602042569},{"$f":"SUMPRODUCT($P196:AE196,N(OFFSET($P791:AE791,0,MAX(COLUMN($P791:AE791))-COLUMN($P791:AE791),1,1)))*$I820","v":35375.237041557077},{"$f":"SUMPRODUCT($P196:AF196,N(OFFSET($P791:AF791,0,MAX(COLUMN($P791:AF791))-COLUMN($P791:AF791),1,1)))*$I820","v":37049.034015848942},{"$f":"SUMPRODUCT($P196:AG196,N(OFFSET($P791:AG791,0,MAX(COLUMN($P791:AG791))-COLUMN($P791:AG791),1,1)))*$I820","v":38734.26643828761},{"$f":"SUMPRODUCT($P196:AH196,N(OFFSET($P791:AH791,0,MAX(COLUMN($P791:AH791))-COLUMN($P791:AH791),1,1)))*$I820","v":40431.220195076748},{"$f":"SUMPRODUCT($P196:AI196,N(OFFSET($P791:AI791,0,MAX(COLUMN($P791:AI791))-COLUMN($P791:AI791),1,1)))*$I820","v":42140.188319575107},{"$f":"SUMPRODUCT($P196:AJ196,N(OFFSET($P791:AJ791,0,MAX(COLUMN($P791:AJ791))-COLUMN($P791:AJ791),1,1)))*$I820","v":43861.471170975427},{"$f":"SUMPRODUCT($P196:AK196,N(OFFSET($P791:AK791,0,MAX(COLUMN($P791:AK791))-COLUMN($P791:AK791),1,1)))*$I820","v":45595.376617450253},{"$f":"SUMPRODUCT($P196:AL196,N(OFFSET($P791:AL791,0,MAX(COLUMN($P791:AL791))-COLUMN($P791:AL791),1,1)))*$I820","v":47342.220223876451},{"$f":"SUMPRODUCT($P196:AM196,N(OFFSET($P791:AM791,0,MAX(COLUMN($P791:AM791))-COLUMN($P791:AM791),1,1)))*$I820","v":49102.325444252798},{"$f":"SUMPRODUCT($P196:AN196,N(OFFSET($P791:AN791,0,MAX(COLUMN($P791:AN791))-COLUMN($P791:AN791),1,1)))*$I820","v":50876.023818928072},{"$f":"SUMPRODUCT($P196:AO196,N(OFFSET($P791:AO791,0,MAX(COLUMN($P791:AO791))-COLUMN($P791:AO791),1,1)))*$I820","v":52663.655176759705},{"$f":"SUMPRODUCT($P196:AP196,N(OFFSET($P791:AP791,0,MAX(COLUMN($P791:AP791))-COLUMN($P791:AP791),1,1)))*$I820","v":54465.567842326636},{"$f":"SUMPRODUCT($P196:AQ196,N(OFFSET($P791:AQ791,0,MAX(COLUMN($P791:AQ791))-COLUMN($P791:AQ791),1,1)))*$I820","v":56282.118848322243},{"$f":"SUMPRODUCT($P196:AR196,N(OFFSET($P791:AR791,0,MAX(COLUMN($P791:AR791))-COLUMN($P791:AR791),1,1)))*$I820","v":58113.674153257241},{"$f":"SUMPRODUCT($P196:AS196,N(OFFSET($P791:AS791,0,MAX(COLUMN($P791:AS791))-COLUMN($P791:AS791),1,1)))*$I820","v":59960.608864605114},{"$f":"SUMPRODUCT($P196:AT196,N(OFFSET($P791:AT791,0,MAX(COLUMN($P791:AT791))-COLUMN($P791:AT791),1,1)))*$I820","v":61823.307467526181},{"$f":"SUMPRODUCT($P196:AU196,N(OFFSET($P791:AU791,0,MAX(COLUMN($P791:AU791))-COLUMN($P791:AU791),1,1)))*$I820","v":60021.733262845351},{"$f":"SUMPRODUCT($P196:AV196,N(OFFSET($P791:AV791,0,MAX(COLUMN($P791:AV791))-COLUMN($P791:AV791),1,1)))*$I820","v":58220.159058164514},{"$f":"SUMPRODUCT($P196:AW196,N(OFFSET($P791:AW791,0,MAX(COLUMN($P791:AW791))-COLUMN($P791:AW791),1,1)))*$I820","v":56418.58485348367},{"$f":"SUMPRODUCT($P196:AX196,N(OFFSET($P791:AX791,0,MAX(COLUMN($P791:AX791))-COLUMN($P791:AX791),1,1)))*$I820","v":54617.01064880284},{"$f":"SUMPRODUCT($P196:AY196,N(OFFSET($P791:AY791,0,MAX(COLUMN($P791:AY791))-COLUMN($P791:AY791),1,1)))*$I820","v":52815.436444121995},{"$f":"SUMPRODUCT($P196:AZ196,N(OFFSET($P791:AZ791,0,MAX(COLUMN($P791:AZ791))-COLUMN($P791:AZ791),1,1)))*$I820","v":51013.862239441158},{"$f":"SUMPRODUCT($P196:BA196,N(OFFSET($P791:BA791,0,MAX(COLUMN($P791:BA791))-COLUMN($P791:BA791),1,1)))*$I820","v":49212.288034760328},{"$f":"SUMPRODUCT($P196:BB196,N(OFFSET($P791:BB791,0,MAX(COLUMN($P791:BB791))-COLUMN($P791:BB791),1,1)))*$I820","v":47410.713830079476},{"$f":"SUMPRODUCT($P196:BC196,N(OFFSET($P791:BC791,0,MAX(COLUMN($P791:BC791))-COLUMN($P791:BC791),1,1)))*$I820","v":45609.139625398646},{"$f":"SUMPRODUCT($P196:BD196,N(OFFSET($P791:BD791,0,MAX(COLUMN($P791:BD791))-COLUMN($P791:BD791),1,1)))*$I820","v":43808.034651487047},{"$f":"SUMPRODUCT($P196:BE196,N(OFFSET($P791:BE791,0,MAX(COLUMN($P791:BE791))-COLUMN($P791:BE791),1,1)))*$I820","v":42033.009937168492},{"$f":"SUMPRODUCT($P196:BF196,N(OFFSET($P791:BF791,0,MAX(COLUMN($P791:BF791))-COLUMN($P791:BF791),1,1)))*$I820","v":40477.318637124627},{"$f":"SUMPRODUCT($P196:BG196,N(OFFSET($P791:BG791,0,MAX(COLUMN($P791:BG791))-COLUMN($P791:BG791),1,1)))*$I820","v":38985.232706992967},{"$f":"SUMPRODUCT($P196:BH196,N(OFFSET($P791:BH791,0,MAX(COLUMN($P791:BH791))-COLUMN($P791:BH791),1,1)))*$I820","v":37535.426535653365},{"$f":"SUMPRODUCT($P196:BI196,N(OFFSET($P791:BI791,0,MAX(COLUMN($P791:BI791))-COLUMN($P791:BI791),1,1)))*$I820","v":36128.266027054589},{"$f":"SUMPRODUCT($P196:BJ196,N(OFFSET($P791:BJ791,0,MAX(COLUMN($P791:BJ791))-COLUMN($P791:BJ791),1,1)))*$I820","v":34755.615861168888},{"$f":"SUMPRODUCT($P196:BK196,N(OFFSET($P791:BK791,0,MAX(COLUMN($P791:BK791))-COLUMN($P791:BK791),1,1)))*$I820","v":33420.143679223467},{"$f":"SUMPRODUCT($P196:BL196,N(OFFSET($P791:BL791,0,MAX(COLUMN($P791:BL791))-COLUMN($P791:BL791),1,1)))*$I820","v":32140.322772746367},{"$f":"SUMPRODUCT($P196:BM196,N(OFFSET($P791:BM791,0,MAX(COLUMN($P791:BM791))-COLUMN($P791:BM791),1,1)))*$I820","v":30913.126480937502},{"$f":"SUMPRODUCT($P196:BN196,N(OFFSET($P791:BN791,0,MAX(COLUMN($P791:BN791))-COLUMN($P791:BN791),1,1)))*$I820","v":29475.161477861242}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,{"$f":"Input!N28","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P197:P197,N(OFFSET($P792:P792,0,MAX(COLUMN($P792:P792))-COLUMN($P792:P792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:Q197,N(OFFSET($P792:Q792,0,MAX(COLUMN($P792:Q792))-COLUMN($P792:Q792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:R197,N(OFFSET($P792:R792,0,MAX(COLUMN($P792:R792))-COLUMN($P792:R792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:S197,N(OFFSET($P792:S792,0,MAX(COLUMN($P792:S792))-COLUMN($P792:S792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:T197,N(OFFSET($P792:T792,0,MAX(COLUMN($P792:T792))-COLUMN($P792:T792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:U197,N(OFFSET($P792:U792,0,MAX(COLUMN($P792:U792))-COLUMN($P792:U792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:V197,N(OFFSET($P792:V792,0,MAX(COLUMN($P792:V792))-COLUMN($P792:V792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:W197,N(OFFSET($P792:W792,0,MAX(COLUMN($P792:W792))-COLUMN($P792:W792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:X197,N(OFFSET($P792:X792,0,MAX(COLUMN($P792:X792))-COLUMN($P792:X792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:Y197,N(OFFSET($P792:Y792,0,MAX(COLUMN($P792:Y792))-COLUMN($P792:Y792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:Z197,N(OFFSET($P792:Z792,0,MAX(COLUMN($P792:Z792))-COLUMN($P792:Z792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AA197,N(OFFSET($P792:AA792,0,MAX(COLUMN($P792:AA792))-COLUMN($P792:AA792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AB197,N(OFFSET($P792:AB792,0,MAX(COLUMN($P792:AB792))-COLUMN($P792:AB792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AC197,N(OFFSET($P792:AC792,0,MAX(COLUMN($P792:AC792))-COLUMN($P792:AC792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AD197,N(OFFSET($P792:AD792,0,MAX(COLUMN($P792:AD792))-COLUMN($P792:AD792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AE197,N(OFFSET($P792:AE792,0,MAX(COLUMN($P792:AE792))-COLUMN($P792:AE792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AF197,N(OFFSET($P792:AF792,0,MAX(COLUMN($P792:AF792))-COLUMN($P792:AF792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AG197,N(OFFSET($P792:AG792,0,MAX(COLUMN($P792:AG792))-COLUMN($P792:AG792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AH197,N(OFFSET($P792:AH792,0,MAX(COLUMN($P792:AH792))-COLUMN($P792:AH792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AI197,N(OFFSET($P792:AI792,0,MAX(COLUMN($P792:AI792))-COLUMN($P792:AI792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AJ197,N(OFFSET($P792:AJ792,0,MAX(COLUMN($P792:AJ792))-COLUMN($P792:AJ792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AK197,N(OFFSET($P792:AK792,0,MAX(COLUMN($P792:AK792))-COLUMN($P792:AK792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AL197,N(OFFSET($P792:AL792,0,MAX(COLUMN($P792:AL792))-COLUMN($P792:AL792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AM197,N(OFFSET($P792:AM792,0,MAX(COLUMN($P792:AM792))-COLUMN($P792:AM792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AN197,N(OFFSET($P792:AN792,0,MAX(COLUMN($P792:AN792))-COLUMN($P792:AN792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AO197,N(OFFSET($P792:AO792,0,MAX(COLUMN($P792:AO792))-COLUMN($P792:AO792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AP197,N(OFFSET($P792:AP792,0,MAX(COLUMN($P792:AP792))-COLUMN($P792:AP792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AQ197,N(OFFSET($P792:AQ792,0,MAX(COLUMN($P792:AQ792))-COLUMN($P792:AQ792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AR197,N(OFFSET($P792:AR792,0,MAX(COLUMN($P792:AR792))-COLUMN($P792:AR792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AS197,N(OFFSET($P792:AS792,0,MAX(COLUMN($P792:AS792))-COLUMN($P792:AS792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AT197,N(OFFSET($P792:AT792,0,MAX(COLUMN($P792:AT792))-COLUMN($P792:AT792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AU197,N(OFFSET($P792:AU792,0,MAX(COLUMN($P792:AU792))-COLUMN($P792:AU792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AV197,N(OFFSET($P792:AV792,0,MAX(COLUMN($P792:AV792))-COLUMN($P792:AV792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AW197,N(OFFSET($P792:AW792,0,MAX(COLUMN($P792:AW792))-COLUMN($P792:AW792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AX197,N(OFFSET($P792:AX792,0,MAX(COLUMN($P792:AX792))-COLUMN($P792:AX792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AY197,N(OFFSET($P792:AY792,0,MAX(COLUMN($P792:AY792))-COLUMN($P792:AY792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:AZ197,N(OFFSET($P792:AZ792,0,MAX(COLUMN($P792:AZ792))-COLUMN($P792:AZ792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BA197,N(OFFSET($P792:BA792,0,MAX(COLUMN($P792:BA792))-COLUMN($P792:BA792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BB197,N(OFFSET($P792:BB792,0,MAX(COLUMN($P792:BB792))-COLUMN($P792:BB792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BC197,N(OFFSET($P792:BC792,0,MAX(COLUMN($P792:BC792))-COLUMN($P792:BC792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BD197,N(OFFSET($P792:BD792,0,MAX(COLUMN($P792:BD792))-COLUMN($P792:BD792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BE197,N(OFFSET($P792:BE792,0,MAX(COLUMN($P792:BE792))-COLUMN($P792:BE792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BF197,N(OFFSET($P792:BF792,0,MAX(COLUMN($P792:BF792))-COLUMN($P792:BF792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BG197,N(OFFSET($P792:BG792,0,MAX(COLUMN($P792:BG792))-COLUMN($P792:BG792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BH197,N(OFFSET($P792:BH792,0,MAX(COLUMN($P792:BH792))-COLUMN($P792:BH792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BI197,N(OFFSET($P792:BI792,0,MAX(COLUMN($P792:BI792))-COLUMN($P792:BI792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BJ197,N(OFFSET($P792:BJ792,0,MAX(COLUMN($P792:BJ792))-COLUMN($P792:BJ792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BK197,N(OFFSET($P792:BK792,0,MAX(COLUMN($P792:BK792))-COLUMN($P792:BK792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BL197,N(OFFSET($P792:BL792,0,MAX(COLUMN($P792:BL792))-COLUMN($P792:BL792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BM197,N(OFFSET($P792:BM792,0,MAX(COLUMN($P792:BM792))-COLUMN($P792:BM792),1,1)))*$I821","v":0},{"$f":"SUMPRODUCT($P197:BN197,N(OFFSET($P792:BN792,0,MAX(COLUMN($P792:BN792))-COLUMN($P792:BN792),1,1)))*$I821","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,{"$f":"Input!N29","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P198:P198,N(OFFSET($P793:P793,0,MAX(COLUMN($P793:P793))-COLUMN($P793:P793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:Q198,N(OFFSET($P793:Q793,0,MAX(COLUMN($P793:Q793))-COLUMN($P793:Q793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:R198,N(OFFSET($P793:R793,0,MAX(COLUMN($P793:R793))-COLUMN($P793:R793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:S198,N(OFFSET($P793:S793,0,MAX(COLUMN($P793:S793))-COLUMN($P793:S793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:T198,N(OFFSET($P793:T793,0,MAX(COLUMN($P793:T793))-COLUMN($P793:T793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:U198,N(OFFSET($P793:U793,0,MAX(COLUMN($P793:U793))-COLUMN($P793:U793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:V198,N(OFFSET($P793:V793,0,MAX(COLUMN($P793:V793))-COLUMN($P793:V793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:W198,N(OFFSET($P793:W793,0,MAX(COLUMN($P793:W793))-COLUMN($P793:W793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:X198,N(OFFSET($P793:X793,0,MAX(COLUMN($P793:X793))-COLUMN($P793:X793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:Y198,N(OFFSET($P793:Y793,0,MAX(COLUMN($P793:Y793))-COLUMN($P793:Y793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:Z198,N(OFFSET($P793:Z793,0,MAX(COLUMN($P793:Z793))-COLUMN($P793:Z793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AA198,N(OFFSET($P793:AA793,0,MAX(COLUMN($P793:AA793))-COLUMN($P793:AA793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AB198,N(OFFSET($P793:AB793,0,MAX(COLUMN($P793:AB793))-COLUMN($P793:AB793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AC198,N(OFFSET($P793:AC793,0,MAX(COLUMN($P793:AC793))-COLUMN($P793:AC793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AD198,N(OFFSET($P793:AD793,0,MAX(COLUMN($P793:AD793))-COLUMN($P793:AD793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AE198,N(OFFSET($P793:AE793,0,MAX(COLUMN($P793:AE793))-COLUMN($P793:AE793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AF198,N(OFFSET($P793:AF793,0,MAX(COLUMN($P793:AF793))-COLUMN($P793:AF793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AG198,N(OFFSET($P793:AG793,0,MAX(COLUMN($P793:AG793))-COLUMN($P793:AG793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AH198,N(OFFSET($P793:AH793,0,MAX(COLUMN($P793:AH793))-COLUMN($P793:AH793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AI198,N(OFFSET($P793:AI793,0,MAX(COLUMN($P793:AI793))-COLUMN($P793:AI793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AJ198,N(OFFSET($P793:AJ793,0,MAX(COLUMN($P793:AJ793))-COLUMN($P793:AJ793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AK198,N(OFFSET($P793:AK793,0,MAX(COLUMN($P793:AK793))-COLUMN($P793:AK793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AL198,N(OFFSET($P793:AL793,0,MAX(COLUMN($P793:AL793))-COLUMN($P793:AL793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AM198,N(OFFSET($P793:AM793,0,MAX(COLUMN($P793:AM793))-COLUMN($P793:AM793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AN198,N(OFFSET($P793:AN793,0,MAX(COLUMN($P793:AN793))-COLUMN($P793:AN793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AO198,N(OFFSET($P793:AO793,0,MAX(COLUMN($P793:AO793))-COLUMN($P793:AO793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AP198,N(OFFSET($P793:AP793,0,MAX(COLUMN($P793:AP793))-COLUMN($P793:AP793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AQ198,N(OFFSET($P793:AQ793,0,MAX(COLUMN($P793:AQ793))-COLUMN($P793:AQ793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AR198,N(OFFSET($P793:AR793,0,MAX(COLUMN($P793:AR793))-COLUMN($P793:AR793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AS198,N(OFFSET($P793:AS793,0,MAX(COLUMN($P793:AS793))-COLUMN($P793:AS793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AT198,N(OFFSET($P793:AT793,0,MAX(COLUMN($P793:AT793))-COLUMN($P793:AT793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AU198,N(OFFSET($P793:AU793,0,MAX(COLUMN($P793:AU793))-COLUMN($P793:AU793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AV198,N(OFFSET($P793:AV793,0,MAX(COLUMN($P793:AV793))-COLUMN($P793:AV793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AW198,N(OFFSET($P793:AW793,0,MAX(COLUMN($P793:AW793))-COLUMN($P793:AW793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AX198,N(OFFSET($P793:AX793,0,MAX(COLUMN($P793:AX793))-COLUMN($P793:AX793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AY198,N(OFFSET($P793:AY793,0,MAX(COLUMN($P793:AY793))-COLUMN($P793:AY793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:AZ198,N(OFFSET($P793:AZ793,0,MAX(COLUMN($P793:AZ793))-COLUMN($P793:AZ793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BA198,N(OFFSET($P793:BA793,0,MAX(COLUMN($P793:BA793))-COLUMN($P793:BA793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BB198,N(OFFSET($P793:BB793,0,MAX(COLUMN($P793:BB793))-COLUMN($P793:BB793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BC198,N(OFFSET($P793:BC793,0,MAX(COLUMN($P793:BC793))-COLUMN($P793:BC793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BD198,N(OFFSET($P793:BD793,0,MAX(COLUMN($P793:BD793))-COLUMN($P793:BD793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BE198,N(OFFSET($P793:BE793,0,MAX(COLUMN($P793:BE793))-COLUMN($P793:BE793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BF198,N(OFFSET($P793:BF793,0,MAX(COLUMN($P793:BF793))-COLUMN($P793:BF793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BG198,N(OFFSET($P793:BG793,0,MAX(COLUMN($P793:BG793))-COLUMN($P793:BG793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BH198,N(OFFSET($P793:BH793,0,MAX(COLUMN($P793:BH793))-COLUMN($P793:BH793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BI198,N(OFFSET($P793:BI793,0,MAX(COLUMN($P793:BI793))-COLUMN($P793:BI793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BJ198,N(OFFSET($P793:BJ793,0,MAX(COLUMN($P793:BJ793))-COLUMN($P793:BJ793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BK198,N(OFFSET($P793:BK793,0,MAX(COLUMN($P793:BK793))-COLUMN($P793:BK793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BL198,N(OFFSET($P793:BL793,0,MAX(COLUMN($P793:BL793))-COLUMN($P793:BL793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BM198,N(OFFSET($P793:BM793,0,MAX(COLUMN($P793:BM793))-COLUMN($P793:BM793),1,1)))*$I822","v":0},{"$f":"SUMPRODUCT($P198:BN198,N(OFFSET($P793:BN793,0,MAX(COLUMN($P793:BN793))-COLUMN($P793:BN793),1,1)))*$I822","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,{"$f":"Input!N30","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P199:P199,N(OFFSET($P794:P794,0,MAX(COLUMN($P794:P794))-COLUMN($P794:P794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:Q199,N(OFFSET($P794:Q794,0,MAX(COLUMN($P794:Q794))-COLUMN($P794:Q794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:R199,N(OFFSET($P794:R794,0,MAX(COLUMN($P794:R794))-COLUMN($P794:R794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:S199,N(OFFSET($P794:S794,0,MAX(COLUMN($P794:S794))-COLUMN($P794:S794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:T199,N(OFFSET($P794:T794,0,MAX(COLUMN($P794:T794))-COLUMN($P794:T794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:U199,N(OFFSET($P794:U794,0,MAX(COLUMN($P794:U794))-COLUMN($P794:U794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:V199,N(OFFSET($P794:V794,0,MAX(COLUMN($P794:V794))-COLUMN($P794:V794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:W199,N(OFFSET($P794:W794,0,MAX(COLUMN($P794:W794))-COLUMN($P794:W794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:X199,N(OFFSET($P794:X794,0,MAX(COLUMN($P794:X794))-COLUMN($P794:X794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:Y199,N(OFFSET($P794:Y794,0,MAX(COLUMN($P794:Y794))-COLUMN($P794:Y794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:Z199,N(OFFSET($P794:Z794,0,MAX(COLUMN($P794:Z794))-COLUMN($P794:Z794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AA199,N(OFFSET($P794:AA794,0,MAX(COLUMN($P794:AA794))-COLUMN($P794:AA794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AB199,N(OFFSET($P794:AB794,0,MAX(COLUMN($P794:AB794))-COLUMN($P794:AB794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AC199,N(OFFSET($P794:AC794,0,MAX(COLUMN($P794:AC794))-COLUMN($P794:AC794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AD199,N(OFFSET($P794:AD794,0,MAX(COLUMN($P794:AD794))-COLUMN($P794:AD794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AE199,N(OFFSET($P794:AE794,0,MAX(COLUMN($P794:AE794))-COLUMN($P794:AE794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AF199,N(OFFSET($P794:AF794,0,MAX(COLUMN($P794:AF794))-COLUMN($P794:AF794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AG199,N(OFFSET($P794:AG794,0,MAX(COLUMN($P794:AG794))-COLUMN($P794:AG794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AH199,N(OFFSET($P794:AH794,0,MAX(COLUMN($P794:AH794))-COLUMN($P794:AH794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AI199,N(OFFSET($P794:AI794,0,MAX(COLUMN($P794:AI794))-COLUMN($P794:AI794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AJ199,N(OFFSET($P794:AJ794,0,MAX(COLUMN($P794:AJ794))-COLUMN($P794:AJ794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AK199,N(OFFSET($P794:AK794,0,MAX(COLUMN($P794:AK794))-COLUMN($P794:AK794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AL199,N(OFFSET($P794:AL794,0,MAX(COLUMN($P794:AL794))-COLUMN($P794:AL794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AM199,N(OFFSET($P794:AM794,0,MAX(COLUMN($P794:AM794))-COLUMN($P794:AM794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AN199,N(OFFSET($P794:AN794,0,MAX(COLUMN($P794:AN794))-COLUMN($P794:AN794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AO199,N(OFFSET($P794:AO794,0,MAX(COLUMN($P794:AO794))-COLUMN($P794:AO794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AP199,N(OFFSET($P794:AP794,0,MAX(COLUMN($P794:AP794))-COLUMN($P794:AP794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AQ199,N(OFFSET($P794:AQ794,0,MAX(COLUMN($P794:AQ794))-COLUMN($P794:AQ794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AR199,N(OFFSET($P794:AR794,0,MAX(COLUMN($P794:AR794))-COLUMN($P794:AR794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AS199,N(OFFSET($P794:AS794,0,MAX(COLUMN($P794:AS794))-COLUMN($P794:AS794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AT199,N(OFFSET($P794:AT794,0,MAX(COLUMN($P794:AT794))-COLUMN($P794:AT794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AU199,N(OFFSET($P794:AU794,0,MAX(COLUMN($P794:AU794))-COLUMN($P794:AU794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AV199,N(OFFSET($P794:AV794,0,MAX(COLUMN($P794:AV794))-COLUMN($P794:AV794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AW199,N(OFFSET($P794:AW794,0,MAX(COLUMN($P794:AW794))-COLUMN($P794:AW794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AX199,N(OFFSET($P794:AX794,0,MAX(COLUMN($P794:AX794))-COLUMN($P794:AX794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AY199,N(OFFSET($P794:AY794,0,MAX(COLUMN($P794:AY794))-COLUMN($P794:AY794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:AZ199,N(OFFSET($P794:AZ794,0,MAX(COLUMN($P794:AZ794))-COLUMN($P794:AZ794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BA199,N(OFFSET($P794:BA794,0,MAX(COLUMN($P794:BA794))-COLUMN($P794:BA794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BB199,N(OFFSET($P794:BB794,0,MAX(COLUMN($P794:BB794))-COLUMN($P794:BB794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BC199,N(OFFSET($P794:BC794,0,MAX(COLUMN($P794:BC794))-COLUMN($P794:BC794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BD199,N(OFFSET($P794:BD794,0,MAX(COLUMN($P794:BD794))-COLUMN($P794:BD794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BE199,N(OFFSET($P794:BE794,0,MAX(COLUMN($P794:BE794))-COLUMN($P794:BE794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BF199,N(OFFSET($P794:BF794,0,MAX(COLUMN($P794:BF794))-COLUMN($P794:BF794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BG199,N(OFFSET($P794:BG794,0,MAX(COLUMN($P794:BG794))-COLUMN($P794:BG794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BH199,N(OFFSET($P794:BH794,0,MAX(COLUMN($P794:BH794))-COLUMN($P794:BH794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BI199,N(OFFSET($P794:BI794,0,MAX(COLUMN($P794:BI794))-COLUMN($P794:BI794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BJ199,N(OFFSET($P794:BJ794,0,MAX(COLUMN($P794:BJ794))-COLUMN($P794:BJ794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BK199,N(OFFSET($P794:BK794,0,MAX(COLUMN($P794:BK794))-COLUMN($P794:BK794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BL199,N(OFFSET($P794:BL794,0,MAX(COLUMN($P794:BL794))-COLUMN($P794:BL794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BM199,N(OFFSET($P794:BM794,0,MAX(COLUMN($P794:BM794))-COLUMN($P794:BM794),1,1)))*$I823","v":0},{"$f":"SUMPRODUCT($P199:BN199,N(OFFSET($P794:BN794,0,MAX(COLUMN($P794:BN794))-COLUMN($P794:BN794),1,1)))*$I823","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,{"$f":"Input!N31","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P200:P200,N(OFFSET($P795:P795,0,MAX(COLUMN($P795:P795))-COLUMN($P795:P795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:Q200,N(OFFSET($P795:Q795,0,MAX(COLUMN($P795:Q795))-COLUMN($P795:Q795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:R200,N(OFFSET($P795:R795,0,MAX(COLUMN($P795:R795))-COLUMN($P795:R795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:S200,N(OFFSET($P795:S795,0,MAX(COLUMN($P795:S795))-COLUMN($P795:S795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:T200,N(OFFSET($P795:T795,0,MAX(COLUMN($P795:T795))-COLUMN($P795:T795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:U200,N(OFFSET($P795:U795,0,MAX(COLUMN($P795:U795))-COLUMN($P795:U795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:V200,N(OFFSET($P795:V795,0,MAX(COLUMN($P795:V795))-COLUMN($P795:V795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:W200,N(OFFSET($P795:W795,0,MAX(COLUMN($P795:W795))-COLUMN($P795:W795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:X200,N(OFFSET($P795:X795,0,MAX(COLUMN($P795:X795))-COLUMN($P795:X795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:Y200,N(OFFSET($P795:Y795,0,MAX(COLUMN($P795:Y795))-COLUMN($P795:Y795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:Z200,N(OFFSET($P795:Z795,0,MAX(COLUMN($P795:Z795))-COLUMN($P795:Z795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AA200,N(OFFSET($P795:AA795,0,MAX(COLUMN($P795:AA795))-COLUMN($P795:AA795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AB200,N(OFFSET($P795:AB795,0,MAX(COLUMN($P795:AB795))-COLUMN($P795:AB795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AC200,N(OFFSET($P795:AC795,0,MAX(COLUMN($P795:AC795))-COLUMN($P795:AC795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AD200,N(OFFSET($P795:AD795,0,MAX(COLUMN($P795:AD795))-COLUMN($P795:AD795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AE200,N(OFFSET($P795:AE795,0,MAX(COLUMN($P795:AE795))-COLUMN($P795:AE795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AF200,N(OFFSET($P795:AF795,0,MAX(COLUMN($P795:AF795))-COLUMN($P795:AF795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AG200,N(OFFSET($P795:AG795,0,MAX(COLUMN($P795:AG795))-COLUMN($P795:AG795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AH200,N(OFFSET($P795:AH795,0,MAX(COLUMN($P795:AH795))-COLUMN($P795:AH795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AI200,N(OFFSET($P795:AI795,0,MAX(COLUMN($P795:AI795))-COLUMN($P795:AI795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AJ200,N(OFFSET($P795:AJ795,0,MAX(COLUMN($P795:AJ795))-COLUMN($P795:AJ795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AK200,N(OFFSET($P795:AK795,0,MAX(COLUMN($P795:AK795))-COLUMN($P795:AK795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AL200,N(OFFSET($P795:AL795,0,MAX(COLUMN($P795:AL795))-COLUMN($P795:AL795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AM200,N(OFFSET($P795:AM795,0,MAX(COLUMN($P795:AM795))-COLUMN($P795:AM795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AN200,N(OFFSET($P795:AN795,0,MAX(COLUMN($P795:AN795))-COLUMN($P795:AN795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AO200,N(OFFSET($P795:AO795,0,MAX(COLUMN($P795:AO795))-COLUMN($P795:AO795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AP200,N(OFFSET($P795:AP795,0,MAX(COLUMN($P795:AP795))-COLUMN($P795:AP795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AQ200,N(OFFSET($P795:AQ795,0,MAX(COLUMN($P795:AQ795))-COLUMN($P795:AQ795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AR200,N(OFFSET($P795:AR795,0,MAX(COLUMN($P795:AR795))-COLUMN($P795:AR795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AS200,N(OFFSET($P795:AS795,0,MAX(COLUMN($P795:AS795))-COLUMN($P795:AS795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AT200,N(OFFSET($P795:AT795,0,MAX(COLUMN($P795:AT795))-COLUMN($P795:AT795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AU200,N(OFFSET($P795:AU795,0,MAX(COLUMN($P795:AU795))-COLUMN($P795:AU795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AV200,N(OFFSET($P795:AV795,0,MAX(COLUMN($P795:AV795))-COLUMN($P795:AV795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AW200,N(OFFSET($P795:AW795,0,MAX(COLUMN($P795:AW795))-COLUMN($P795:AW795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AX200,N(OFFSET($P795:AX795,0,MAX(COLUMN($P795:AX795))-COLUMN($P795:AX795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AY200,N(OFFSET($P795:AY795,0,MAX(COLUMN($P795:AY795))-COLUMN($P795:AY795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:AZ200,N(OFFSET($P795:AZ795,0,MAX(COLUMN($P795:AZ795))-COLUMN($P795:AZ795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BA200,N(OFFSET($P795:BA795,0,MAX(COLUMN($P795:BA795))-COLUMN($P795:BA795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BB200,N(OFFSET($P795:BB795,0,MAX(COLUMN($P795:BB795))-COLUMN($P795:BB795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BC200,N(OFFSET($P795:BC795,0,MAX(COLUMN($P795:BC795))-COLUMN($P795:BC795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BD200,N(OFFSET($P795:BD795,0,MAX(COLUMN($P795:BD795))-COLUMN($P795:BD795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BE200,N(OFFSET($P795:BE795,0,MAX(COLUMN($P795:BE795))-COLUMN($P795:BE795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BF200,N(OFFSET($P795:BF795,0,MAX(COLUMN($P795:BF795))-COLUMN($P795:BF795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BG200,N(OFFSET($P795:BG795,0,MAX(COLUMN($P795:BG795))-COLUMN($P795:BG795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BH200,N(OFFSET($P795:BH795,0,MAX(COLUMN($P795:BH795))-COLUMN($P795:BH795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BI200,N(OFFSET($P795:BI795,0,MAX(COLUMN($P795:BI795))-COLUMN($P795:BI795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BJ200,N(OFFSET($P795:BJ795,0,MAX(COLUMN($P795:BJ795))-COLUMN($P795:BJ795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BK200,N(OFFSET($P795:BK795,0,MAX(COLUMN($P795:BK795))-COLUMN($P795:BK795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BL200,N(OFFSET($P795:BL795,0,MAX(COLUMN($P795:BL795))-COLUMN($P795:BL795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BM200,N(OFFSET($P795:BM795,0,MAX(COLUMN($P795:BM795))-COLUMN($P795:BM795),1,1)))*$I824","v":0},{"$f":"SUMPRODUCT($P200:BN200,N(OFFSET($P795:BN795,0,MAX(COLUMN($P795:BN795))-COLUMN($P795:BN795),1,1)))*$I824","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,{"$f":"Input!N32","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P201:P201,N(OFFSET($P796:P796,0,MAX(COLUMN($P796:P796))-COLUMN($P796:P796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:Q201,N(OFFSET($P796:Q796,0,MAX(COLUMN($P796:Q796))-COLUMN($P796:Q796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:R201,N(OFFSET($P796:R796,0,MAX(COLUMN($P796:R796))-COLUMN($P796:R796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:S201,N(OFFSET($P796:S796,0,MAX(COLUMN($P796:S796))-COLUMN($P796:S796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:T201,N(OFFSET($P796:T796,0,MAX(COLUMN($P796:T796))-COLUMN($P796:T796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:U201,N(OFFSET($P796:U796,0,MAX(COLUMN($P796:U796))-COLUMN($P796:U796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:V201,N(OFFSET($P796:V796,0,MAX(COLUMN($P796:V796))-COLUMN($P796:V796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:W201,N(OFFSET($P796:W796,0,MAX(COLUMN($P796:W796))-COLUMN($P796:W796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:X201,N(OFFSET($P796:X796,0,MAX(COLUMN($P796:X796))-COLUMN($P796:X796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:Y201,N(OFFSET($P796:Y796,0,MAX(COLUMN($P796:Y796))-COLUMN($P796:Y796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:Z201,N(OFFSET($P796:Z796,0,MAX(COLUMN($P796:Z796))-COLUMN($P796:Z796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AA201,N(OFFSET($P796:AA796,0,MAX(COLUMN($P796:AA796))-COLUMN($P796:AA796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AB201,N(OFFSET($P796:AB796,0,MAX(COLUMN($P796:AB796))-COLUMN($P796:AB796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AC201,N(OFFSET($P796:AC796,0,MAX(COLUMN($P796:AC796))-COLUMN($P796:AC796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AD201,N(OFFSET($P796:AD796,0,MAX(COLUMN($P796:AD796))-COLUMN($P796:AD796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AE201,N(OFFSET($P796:AE796,0,MAX(COLUMN($P796:AE796))-COLUMN($P796:AE796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AF201,N(OFFSET($P796:AF796,0,MAX(COLUMN($P796:AF796))-COLUMN($P796:AF796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AG201,N(OFFSET($P796:AG796,0,MAX(COLUMN($P796:AG796))-COLUMN($P796:AG796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AH201,N(OFFSET($P796:AH796,0,MAX(COLUMN($P796:AH796))-COLUMN($P796:AH796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AI201,N(OFFSET($P796:AI796,0,MAX(COLUMN($P796:AI796))-COLUMN($P796:AI796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AJ201,N(OFFSET($P796:AJ796,0,MAX(COLUMN($P796:AJ796))-COLUMN($P796:AJ796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AK201,N(OFFSET($P796:AK796,0,MAX(COLUMN($P796:AK796))-COLUMN($P796:AK796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AL201,N(OFFSET($P796:AL796,0,MAX(COLUMN($P796:AL796))-COLUMN($P796:AL796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AM201,N(OFFSET($P796:AM796,0,MAX(COLUMN($P796:AM796))-COLUMN($P796:AM796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AN201,N(OFFSET($P796:AN796,0,MAX(COLUMN($P796:AN796))-COLUMN($P796:AN796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AO201,N(OFFSET($P796:AO796,0,MAX(COLUMN($P796:AO796))-COLUMN($P796:AO796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AP201,N(OFFSET($P796:AP796,0,MAX(COLUMN($P796:AP796))-COLUMN($P796:AP796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AQ201,N(OFFSET($P796:AQ796,0,MAX(COLUMN($P796:AQ796))-COLUMN($P796:AQ796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AR201,N(OFFSET($P796:AR796,0,MAX(COLUMN($P796:AR796))-COLUMN($P796:AR796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AS201,N(OFFSET($P796:AS796,0,MAX(COLUMN($P796:AS796))-COLUMN($P796:AS796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AT201,N(OFFSET($P796:AT796,0,MAX(COLUMN($P796:AT796))-COLUMN($P796:AT796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AU201,N(OFFSET($P796:AU796,0,MAX(COLUMN($P796:AU796))-COLUMN($P796:AU796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AV201,N(OFFSET($P796:AV796,0,MAX(COLUMN($P796:AV796))-COLUMN($P796:AV796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AW201,N(OFFSET($P796:AW796,0,MAX(COLUMN($P796:AW796))-COLUMN($P796:AW796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AX201,N(OFFSET($P796:AX796,0,MAX(COLUMN($P796:AX796))-COLUMN($P796:AX796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AY201,N(OFFSET($P796:AY796,0,MAX(COLUMN($P796:AY796))-COLUMN($P796:AY796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:AZ201,N(OFFSET($P796:AZ796,0,MAX(COLUMN($P796:AZ796))-COLUMN($P796:AZ796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BA201,N(OFFSET($P796:BA796,0,MAX(COLUMN($P796:BA796))-COLUMN($P796:BA796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BB201,N(OFFSET($P796:BB796,0,MAX(COLUMN($P796:BB796))-COLUMN($P796:BB796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BC201,N(OFFSET($P796:BC796,0,MAX(COLUMN($P796:BC796))-COLUMN($P796:BC796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BD201,N(OFFSET($P796:BD796,0,MAX(COLUMN($P796:BD796))-COLUMN($P796:BD796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BE201,N(OFFSET($P796:BE796,0,MAX(COLUMN($P796:BE796))-COLUMN($P796:BE796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BF201,N(OFFSET($P796:BF796,0,MAX(COLUMN($P796:BF796))-COLUMN($P796:BF796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BG201,N(OFFSET($P796:BG796,0,MAX(COLUMN($P796:BG796))-COLUMN($P796:BG796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BH201,N(OFFSET($P796:BH796,0,MAX(COLUMN($P796:BH796))-COLUMN($P796:BH796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BI201,N(OFFSET($P796:BI796,0,MAX(COLUMN($P796:BI796))-COLUMN($P796:BI796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BJ201,N(OFFSET($P796:BJ796,0,MAX(COLUMN($P796:BJ796))-COLUMN($P796:BJ796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BK201,N(OFFSET($P796:BK796,0,MAX(COLUMN($P796:BK796))-COLUMN($P796:BK796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BL201,N(OFFSET($P796:BL796,0,MAX(COLUMN($P796:BL796))-COLUMN($P796:BL796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BM201,N(OFFSET($P796:BM796,0,MAX(COLUMN($P796:BM796))-COLUMN($P796:BM796),1,1)))*$I825","v":0},{"$f":"SUMPRODUCT($P201:BN201,N(OFFSET($P796:BN796,0,MAX(COLUMN($P796:BN796))-COLUMN($P796:BN796),1,1)))*$I825","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,{"$f":"Input!N33","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P202:P202,N(OFFSET($P797:P797,0,MAX(COLUMN($P797:P797))-COLUMN($P797:P797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:Q202,N(OFFSET($P797:Q797,0,MAX(COLUMN($P797:Q797))-COLUMN($P797:Q797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:R202,N(OFFSET($P797:R797,0,MAX(COLUMN($P797:R797))-COLUMN($P797:R797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:S202,N(OFFSET($P797:S797,0,MAX(COLUMN($P797:S797))-COLUMN($P797:S797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:T202,N(OFFSET($P797:T797,0,MAX(COLUMN($P797:T797))-COLUMN($P797:T797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:U202,N(OFFSET($P797:U797,0,MAX(COLUMN($P797:U797))-COLUMN($P797:U797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:V202,N(OFFSET($P797:V797,0,MAX(COLUMN($P797:V797))-COLUMN($P797:V797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:W202,N(OFFSET($P797:W797,0,MAX(COLUMN($P797:W797))-COLUMN($P797:W797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:X202,N(OFFSET($P797:X797,0,MAX(COLUMN($P797:X797))-COLUMN($P797:X797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:Y202,N(OFFSET($P797:Y797,0,MAX(COLUMN($P797:Y797))-COLUMN($P797:Y797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:Z202,N(OFFSET($P797:Z797,0,MAX(COLUMN($P797:Z797))-COLUMN($P797:Z797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AA202,N(OFFSET($P797:AA797,0,MAX(COLUMN($P797:AA797))-COLUMN($P797:AA797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AB202,N(OFFSET($P797:AB797,0,MAX(COLUMN($P797:AB797))-COLUMN($P797:AB797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AC202,N(OFFSET($P797:AC797,0,MAX(COLUMN($P797:AC797))-COLUMN($P797:AC797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AD202,N(OFFSET($P797:AD797,0,MAX(COLUMN($P797:AD797))-COLUMN($P797:AD797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AE202,N(OFFSET($P797:AE797,0,MAX(COLUMN($P797:AE797))-COLUMN($P797:AE797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AF202,N(OFFSET($P797:AF797,0,MAX(COLUMN($P797:AF797))-COLUMN($P797:AF797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AG202,N(OFFSET($P797:AG797,0,MAX(COLUMN($P797:AG797))-COLUMN($P797:AG797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AH202,N(OFFSET($P797:AH797,0,MAX(COLUMN($P797:AH797))-COLUMN($P797:AH797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AI202,N(OFFSET($P797:AI797,0,MAX(COLUMN($P797:AI797))-COLUMN($P797:AI797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AJ202,N(OFFSET($P797:AJ797,0,MAX(COLUMN($P797:AJ797))-COLUMN($P797:AJ797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AK202,N(OFFSET($P797:AK797,0,MAX(COLUMN($P797:AK797))-COLUMN($P797:AK797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AL202,N(OFFSET($P797:AL797,0,MAX(COLUMN($P797:AL797))-COLUMN($P797:AL797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AM202,N(OFFSET($P797:AM797,0,MAX(COLUMN($P797:AM797))-COLUMN($P797:AM797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AN202,N(OFFSET($P797:AN797,0,MAX(COLUMN($P797:AN797))-COLUMN($P797:AN797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AO202,N(OFFSET($P797:AO797,0,MAX(COLUMN($P797:AO797))-COLUMN($P797:AO797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AP202,N(OFFSET($P797:AP797,0,MAX(COLUMN($P797:AP797))-COLUMN($P797:AP797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AQ202,N(OFFSET($P797:AQ797,0,MAX(COLUMN($P797:AQ797))-COLUMN($P797:AQ797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AR202,N(OFFSET($P797:AR797,0,MAX(COLUMN($P797:AR797))-COLUMN($P797:AR797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AS202,N(OFFSET($P797:AS797,0,MAX(COLUMN($P797:AS797))-COLUMN($P797:AS797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AT202,N(OFFSET($P797:AT797,0,MAX(COLUMN($P797:AT797))-COLUMN($P797:AT797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AU202,N(OFFSET($P797:AU797,0,MAX(COLUMN($P797:AU797))-COLUMN($P797:AU797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AV202,N(OFFSET($P797:AV797,0,MAX(COLUMN($P797:AV797))-COLUMN($P797:AV797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AW202,N(OFFSET($P797:AW797,0,MAX(COLUMN($P797:AW797))-COLUMN($P797:AW797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AX202,N(OFFSET($P797:AX797,0,MAX(COLUMN($P797:AX797))-COLUMN($P797:AX797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AY202,N(OFFSET($P797:AY797,0,MAX(COLUMN($P797:AY797))-COLUMN($P797:AY797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:AZ202,N(OFFSET($P797:AZ797,0,MAX(COLUMN($P797:AZ797))-COLUMN($P797:AZ797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BA202,N(OFFSET($P797:BA797,0,MAX(COLUMN($P797:BA797))-COLUMN($P797:BA797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BB202,N(OFFSET($P797:BB797,0,MAX(COLUMN($P797:BB797))-COLUMN($P797:BB797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BC202,N(OFFSET($P797:BC797,0,MAX(COLUMN($P797:BC797))-COLUMN($P797:BC797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BD202,N(OFFSET($P797:BD797,0,MAX(COLUMN($P797:BD797))-COLUMN($P797:BD797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BE202,N(OFFSET($P797:BE797,0,MAX(COLUMN($P797:BE797))-COLUMN($P797:BE797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BF202,N(OFFSET($P797:BF797,0,MAX(COLUMN($P797:BF797))-COLUMN($P797:BF797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BG202,N(OFFSET($P797:BG797,0,MAX(COLUMN($P797:BG797))-COLUMN($P797:BG797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BH202,N(OFFSET($P797:BH797,0,MAX(COLUMN($P797:BH797))-COLUMN($P797:BH797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BI202,N(OFFSET($P797:BI797,0,MAX(COLUMN($P797:BI797))-COLUMN($P797:BI797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BJ202,N(OFFSET($P797:BJ797,0,MAX(COLUMN($P797:BJ797))-COLUMN($P797:BJ797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BK202,N(OFFSET($P797:BK797,0,MAX(COLUMN($P797:BK797))-COLUMN($P797:BK797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BL202,N(OFFSET($P797:BL797,0,MAX(COLUMN($P797:BL797))-COLUMN($P797:BL797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BM202,N(OFFSET($P797:BM797,0,MAX(COLUMN($P797:BM797))-COLUMN($P797:BM797),1,1)))*$I826","v":0},{"$f":"SUMPRODUCT($P202:BN202,N(OFFSET($P797:BN797,0,MAX(COLUMN($P797:BN797))-COLUMN($P797:BN797),1,1)))*$I826","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,{"$f":"Input!N34","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P203:P203,N(OFFSET($P798:P798,0,MAX(COLUMN($P798:P798))-COLUMN($P798:P798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:Q203,N(OFFSET($P798:Q798,0,MAX(COLUMN($P798:Q798))-COLUMN($P798:Q798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:R203,N(OFFSET($P798:R798,0,MAX(COLUMN($P798:R798))-COLUMN($P798:R798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:S203,N(OFFSET($P798:S798,0,MAX(COLUMN($P798:S798))-COLUMN($P798:S798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:T203,N(OFFSET($P798:T798,0,MAX(COLUMN($P798:T798))-COLUMN($P798:T798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:U203,N(OFFSET($P798:U798,0,MAX(COLUMN($P798:U798))-COLUMN($P798:U798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:V203,N(OFFSET($P798:V798,0,MAX(COLUMN($P798:V798))-COLUMN($P798:V798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:W203,N(OFFSET($P798:W798,0,MAX(COLUMN($P798:W798))-COLUMN($P798:W798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:X203,N(OFFSET($P798:X798,0,MAX(COLUMN($P798:X798))-COLUMN($P798:X798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:Y203,N(OFFSET($P798:Y798,0,MAX(COLUMN($P798:Y798))-COLUMN($P798:Y798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:Z203,N(OFFSET($P798:Z798,0,MAX(COLUMN($P798:Z798))-COLUMN($P798:Z798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AA203,N(OFFSET($P798:AA798,0,MAX(COLUMN($P798:AA798))-COLUMN($P798:AA798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AB203,N(OFFSET($P798:AB798,0,MAX(COLUMN($P798:AB798))-COLUMN($P798:AB798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AC203,N(OFFSET($P798:AC798,0,MAX(COLUMN($P798:AC798))-COLUMN($P798:AC798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AD203,N(OFFSET($P798:AD798,0,MAX(COLUMN($P798:AD798))-COLUMN($P798:AD798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AE203,N(OFFSET($P798:AE798,0,MAX(COLUMN($P798:AE798))-COLUMN($P798:AE798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AF203,N(OFFSET($P798:AF798,0,MAX(COLUMN($P798:AF798))-COLUMN($P798:AF798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AG203,N(OFFSET($P798:AG798,0,MAX(COLUMN($P798:AG798))-COLUMN($P798:AG798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AH203,N(OFFSET($P798:AH798,0,MAX(COLUMN($P798:AH798))-COLUMN($P798:AH798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AI203,N(OFFSET($P798:AI798,0,MAX(COLUMN($P798:AI798))-COLUMN($P798:AI798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AJ203,N(OFFSET($P798:AJ798,0,MAX(COLUMN($P798:AJ798))-COLUMN($P798:AJ798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AK203,N(OFFSET($P798:AK798,0,MAX(COLUMN($P798:AK798))-COLUMN($P798:AK798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AL203,N(OFFSET($P798:AL798,0,MAX(COLUMN($P798:AL798))-COLUMN($P798:AL798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AM203,N(OFFSET($P798:AM798,0,MAX(COLUMN($P798:AM798))-COLUMN($P798:AM798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AN203,N(OFFSET($P798:AN798,0,MAX(COLUMN($P798:AN798))-COLUMN($P798:AN798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AO203,N(OFFSET($P798:AO798,0,MAX(COLUMN($P798:AO798))-COLUMN($P798:AO798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AP203,N(OFFSET($P798:AP798,0,MAX(COLUMN($P798:AP798))-COLUMN($P798:AP798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AQ203,N(OFFSET($P798:AQ798,0,MAX(COLUMN($P798:AQ798))-COLUMN($P798:AQ798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AR203,N(OFFSET($P798:AR798,0,MAX(COLUMN($P798:AR798))-COLUMN($P798:AR798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AS203,N(OFFSET($P798:AS798,0,MAX(COLUMN($P798:AS798))-COLUMN($P798:AS798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AT203,N(OFFSET($P798:AT798,0,MAX(COLUMN($P798:AT798))-COLUMN($P798:AT798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AU203,N(OFFSET($P798:AU798,0,MAX(COLUMN($P798:AU798))-COLUMN($P798:AU798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AV203,N(OFFSET($P798:AV798,0,MAX(COLUMN($P798:AV798))-COLUMN($P798:AV798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AW203,N(OFFSET($P798:AW798,0,MAX(COLUMN($P798:AW798))-COLUMN($P798:AW798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AX203,N(OFFSET($P798:AX798,0,MAX(COLUMN($P798:AX798))-COLUMN($P798:AX798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AY203,N(OFFSET($P798:AY798,0,MAX(COLUMN($P798:AY798))-COLUMN($P798:AY798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:AZ203,N(OFFSET($P798:AZ798,0,MAX(COLUMN($P798:AZ798))-COLUMN($P798:AZ798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BA203,N(OFFSET($P798:BA798,0,MAX(COLUMN($P798:BA798))-COLUMN($P798:BA798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BB203,N(OFFSET($P798:BB798,0,MAX(COLUMN($P798:BB798))-COLUMN($P798:BB798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BC203,N(OFFSET($P798:BC798,0,MAX(COLUMN($P798:BC798))-COLUMN($P798:BC798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BD203,N(OFFSET($P798:BD798,0,MAX(COLUMN($P798:BD798))-COLUMN($P798:BD798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BE203,N(OFFSET($P798:BE798,0,MAX(COLUMN($P798:BE798))-COLUMN($P798:BE798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BF203,N(OFFSET($P798:BF798,0,MAX(COLUMN($P798:BF798))-COLUMN($P798:BF798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BG203,N(OFFSET($P798:BG798,0,MAX(COLUMN($P798:BG798))-COLUMN($P798:BG798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BH203,N(OFFSET($P798:BH798,0,MAX(COLUMN($P798:BH798))-COLUMN($P798:BH798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BI203,N(OFFSET($P798:BI798,0,MAX(COLUMN($P798:BI798))-COLUMN($P798:BI798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BJ203,N(OFFSET($P798:BJ798,0,MAX(COLUMN($P798:BJ798))-COLUMN($P798:BJ798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BK203,N(OFFSET($P798:BK798,0,MAX(COLUMN($P798:BK798))-COLUMN($P798:BK798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BL203,N(OFFSET($P798:BL798,0,MAX(COLUMN($P798:BL798))-COLUMN($P798:BL798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BM203,N(OFFSET($P798:BM798,0,MAX(COLUMN($P798:BM798))-COLUMN($P798:BM798),1,1)))*$I827","v":0},{"$f":"SUMPRODUCT($P203:BN203,N(OFFSET($P798:BN798,0,MAX(COLUMN($P798:BN798))-COLUMN($P798:BN798),1,1)))*$I827","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,{"$f":"Input!N35","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P204:P204,N(OFFSET($P799:P799,0,MAX(COLUMN($P799:P799))-COLUMN($P799:P799),1,1)))*$I828","v":5123.6913476432574},{"$f":"SUMPRODUCT($P204:Q204,N(OFFSET($P799:Q799,0,MAX(COLUMN($P799:Q799))-COLUMN($P799:Q799),1,1)))*$I828","v":6985.0643228342215},{"$f":"SUMPRODUCT($P204:R204,N(OFFSET($P799:R799,0,MAX(COLUMN($P799:R799))-COLUMN($P799:R799),1,1)))*$I828","v":6613.2465557901469},{"$f":"SUMPRODUCT($P204:S204,N(OFFSET($P799:S799,0,MAX(COLUMN($P799:S799))-COLUMN($P799:S799),1,1)))*$I828","v":6241.4287887460714},{"$f":"SUMPRODUCT($P204:T204,N(OFFSET($P799:T799,0,MAX(COLUMN($P799:T799))-COLUMN($P799:T799),1,1)))*$I828","v":5869.6110217019968},{"$f":"SUMPRODUCT($P204:U204,N(OFFSET($P799:U799,0,MAX(COLUMN($P799:U799))-COLUMN($P799:U799),1,1)))*$I828","v":5497.7932546579223},{"$f":"SUMPRODUCT($P204:V204,N(OFFSET($P799:V799,0,MAX(COLUMN($P799:V799))-COLUMN($P799:V799),1,1)))*$I828","v":5125.9754876138468},{"$f":"SUMPRODUCT($P204:W204,N(OFFSET($P799:W799,0,MAX(COLUMN($P799:W799))-COLUMN($P799:W799),1,1)))*$I828","v":4754.1577205697722},{"$f":"SUMPRODUCT($P204:X204,N(OFFSET($P799:X799,0,MAX(COLUMN($P799:X799))-COLUMN($P799:X799),1,1)))*$I828","v":4382.3399535256976},{"$f":"SUMPRODUCT($P204:Y204,N(OFFSET($P799:Y799,0,MAX(COLUMN($P799:Y799))-COLUMN($P799:Y799),1,1)))*$I828","v":4010.5221864816226},{"$f":"SUMPRODUCT($P204:Z204,N(OFFSET($P799:Z799,0,MAX(COLUMN($P799:Z799))-COLUMN($P799:Z799),1,1)))*$I828","v":3638.704419437548},{"$f":"SUMPRODUCT($P204:AA204,N(OFFSET($P799:AA799,0,MAX(COLUMN($P799:AA799))-COLUMN($P799:AA799),1,1)))*$I828","v":3266.886652393473},{"$f":"SUMPRODUCT($P204:AB204,N(OFFSET($P799:AB799,0,MAX(COLUMN($P799:AB799))-COLUMN($P799:AB799),1,1)))*$I828","v":2895.068885349398},{"$f":"SUMPRODUCT($P204:AC204,N(OFFSET($P799:AC799,0,MAX(COLUMN($P799:AC799))-COLUMN($P799:AC799),1,1)))*$I828","v":2523.251118305323},{"$f":"SUMPRODUCT($P204:AD204,N(OFFSET($P799:AD799,0,MAX(COLUMN($P799:AD799))-COLUMN($P799:AD799),1,1)))*$I828","v":2151.4333512612479},{"$f":"SUMPRODUCT($P204:AE204,N(OFFSET($P799:AE799,0,MAX(COLUMN($P799:AE799))-COLUMN($P799:AE799),1,1)))*$I828","v":1779.6155842171731},{"$f":"SUMPRODUCT($P204:AF204,N(OFFSET($P799:AF799,0,MAX(COLUMN($P799:AF799))-COLUMN($P799:AF799),1,1)))*$I828","v":1514.3705972040784},{"$f":"SUMPRODUCT($P204:AG204,N(OFFSET($P799:AG799,0,MAX(COLUMN($P799:AG799))-COLUMN($P799:AG799),1,1)))*$I828","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AH204,N(OFFSET($P799:AH799,0,MAX(COLUMN($P799:AH799))-COLUMN($P799:AH799),1,1)))*$I828","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AI204,N(OFFSET($P799:AI799,0,MAX(COLUMN($P799:AI799))-COLUMN($P799:AI799),1,1)))*$I828","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AJ204,N(OFFSET($P799:AJ799,0,MAX(COLUMN($P799:AJ799))-COLUMN($P799:AJ799),1,1)))*$I828","v":424.84366826501264},{"$f":"SUMPRODUCT($P204:AK204,N(OFFSET($P799:AK799,0,MAX(COLUMN($P799:AK799))-COLUMN($P799:AK799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AL204,N(OFFSET($P799:AL799,0,MAX(COLUMN($P799:AL799))-COLUMN($P799:AL799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AM204,N(OFFSET($P799:AM799,0,MAX(COLUMN($P799:AM799))-COLUMN($P799:AM799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AN204,N(OFFSET($P799:AN799,0,MAX(COLUMN($P799:AN799))-COLUMN($P799:AN799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AO204,N(OFFSET($P799:AO799,0,MAX(COLUMN($P799:AO799))-COLUMN($P799:AO799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AP204,N(OFFSET($P799:AP799,0,MAX(COLUMN($P799:AP799))-COLUMN($P799:AP799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AQ204,N(OFFSET($P799:AQ799,0,MAX(COLUMN($P799:AQ799))-COLUMN($P799:AQ799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AR204,N(OFFSET($P799:AR799,0,MAX(COLUMN($P799:AR799))-COLUMN($P799:AR799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AS204,N(OFFSET($P799:AS799,0,MAX(COLUMN($P799:AS799))-COLUMN($P799:AS799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AT204,N(OFFSET($P799:AT799,0,MAX(COLUMN($P799:AT799))-COLUMN($P799:AT799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AU204,N(OFFSET($P799:AU799,0,MAX(COLUMN($P799:AU799))-COLUMN($P799:AU799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AV204,N(OFFSET($P799:AV799,0,MAX(COLUMN($P799:AV799))-COLUMN($P799:AV799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AW204,N(OFFSET($P799:AW799,0,MAX(COLUMN($P799:AW799))-COLUMN($P799:AW799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AX204,N(OFFSET($P799:AX799,0,MAX(COLUMN($P799:AX799))-COLUMN($P799:AX799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AY204,N(OFFSET($P799:AY799,0,MAX(COLUMN($P799:AY799))-COLUMN($P799:AY799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:AZ204,N(OFFSET($P799:AZ799,0,MAX(COLUMN($P799:AZ799))-COLUMN($P799:AZ799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BA204,N(OFFSET($P799:BA799,0,MAX(COLUMN($P799:BA799))-COLUMN($P799:BA799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BB204,N(OFFSET($P799:BB799,0,MAX(COLUMN($P799:BB799))-COLUMN($P799:BB799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BC204,N(OFFSET($P799:BC799,0,MAX(COLUMN($P799:BC799))-COLUMN($P799:BC799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BD204,N(OFFSET($P799:BD799,0,MAX(COLUMN($P799:BD799))-COLUMN($P799:BD799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BE204,N(OFFSET($P799:BE799,0,MAX(COLUMN($P799:BE799))-COLUMN($P799:BE799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BF204,N(OFFSET($P799:BF799,0,MAX(COLUMN($P799:BF799))-COLUMN($P799:BF799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BG204,N(OFFSET($P799:BG799,0,MAX(COLUMN($P799:BG799))-COLUMN($P799:BG799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BH204,N(OFFSET($P799:BH799,0,MAX(COLUMN($P799:BH799))-COLUMN($P799:BH799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BI204,N(OFFSET($P799:BI799,0,MAX(COLUMN($P799:BI799))-COLUMN($P799:BI799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BJ204,N(OFFSET($P799:BJ799,0,MAX(COLUMN($P799:BJ799))-COLUMN($P799:BJ799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BK204,N(OFFSET($P799:BK799,0,MAX(COLUMN($P799:BK799))-COLUMN($P799:BK799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BL204,N(OFFSET($P799:BL799,0,MAX(COLUMN($P799:BL799))-COLUMN($P799:BL799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BM204,N(OFFSET($P799:BM799,0,MAX(COLUMN($P799:BM799))-COLUMN($P799:BM799),1,1)))*$I828","v":0},{"$f":"SUMPRODUCT($P204:BN204,N(OFFSET($P799:BN799,0,MAX(COLUMN($P799:BN799))-COLUMN($P799:BN799),1,1)))*$I828","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,{"$f":"Input!N36","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P205:P205,N(OFFSET($P800:P800,0,MAX(COLUMN($P800:P800))-COLUMN($P800:P800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:Q205,N(OFFSET($P800:Q800,0,MAX(COLUMN($P800:Q800))-COLUMN($P800:Q800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:R205,N(OFFSET($P800:R800,0,MAX(COLUMN($P800:R800))-COLUMN($P800:R800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:S205,N(OFFSET($P800:S800,0,MAX(COLUMN($P800:S800))-COLUMN($P800:S800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:T205,N(OFFSET($P800:T800,0,MAX(COLUMN($P800:T800))-COLUMN($P800:T800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:U205,N(OFFSET($P800:U800,0,MAX(COLUMN($P800:U800))-COLUMN($P800:U800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:V205,N(OFFSET($P800:V800,0,MAX(COLUMN($P800:V800))-COLUMN($P800:V800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:W205,N(OFFSET($P800:W800,0,MAX(COLUMN($P800:W800))-COLUMN($P800:W800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:X205,N(OFFSET($P800:X800,0,MAX(COLUMN($P800:X800))-COLUMN($P800:X800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:Y205,N(OFFSET($P800:Y800,0,MAX(COLUMN($P800:Y800))-COLUMN($P800:Y800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:Z205,N(OFFSET($P800:Z800,0,MAX(COLUMN($P800:Z800))-COLUMN($P800:Z800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AA205,N(OFFSET($P800:AA800,0,MAX(COLUMN($P800:AA800))-COLUMN($P800:AA800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AB205,N(OFFSET($P800:AB800,0,MAX(COLUMN($P800:AB800))-COLUMN($P800:AB800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AC205,N(OFFSET($P800:AC800,0,MAX(COLUMN($P800:AC800))-COLUMN($P800:AC800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AD205,N(OFFSET($P800:AD800,0,MAX(COLUMN($P800:AD800))-COLUMN($P800:AD800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AE205,N(OFFSET($P800:AE800,0,MAX(COLUMN($P800:AE800))-COLUMN($P800:AE800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AF205,N(OFFSET($P800:AF800,0,MAX(COLUMN($P800:AF800))-COLUMN($P800:AF800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AG205,N(OFFSET($P800:AG800,0,MAX(COLUMN($P800:AG800))-COLUMN($P800:AG800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AH205,N(OFFSET($P800:AH800,0,MAX(COLUMN($P800:AH800))-COLUMN($P800:AH800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AI205,N(OFFSET($P800:AI800,0,MAX(COLUMN($P800:AI800))-COLUMN($P800:AI800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AJ205,N(OFFSET($P800:AJ800,0,MAX(COLUMN($P800:AJ800))-COLUMN($P800:AJ800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AK205,N(OFFSET($P800:AK800,0,MAX(COLUMN($P800:AK800))-COLUMN($P800:AK800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AL205,N(OFFSET($P800:AL800,0,MAX(COLUMN($P800:AL800))-COLUMN($P800:AL800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AM205,N(OFFSET($P800:AM800,0,MAX(COLUMN($P800:AM800))-COLUMN($P800:AM800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AN205,N(OFFSET($P800:AN800,0,MAX(COLUMN($P800:AN800))-COLUMN($P800:AN800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AO205,N(OFFSET($P800:AO800,0,MAX(COLUMN($P800:AO800))-COLUMN($P800:AO800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AP205,N(OFFSET($P800:AP800,0,MAX(COLUMN($P800:AP800))-COLUMN($P800:AP800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AQ205,N(OFFSET($P800:AQ800,0,MAX(COLUMN($P800:AQ800))-COLUMN($P800:AQ800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AR205,N(OFFSET($P800:AR800,0,MAX(COLUMN($P800:AR800))-COLUMN($P800:AR800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AS205,N(OFFSET($P800:AS800,0,MAX(COLUMN($P800:AS800))-COLUMN($P800:AS800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AT205,N(OFFSET($P800:AT800,0,MAX(COLUMN($P800:AT800))-COLUMN($P800:AT800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AU205,N(OFFSET($P800:AU800,0,MAX(COLUMN($P800:AU800))-COLUMN($P800:AU800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AV205,N(OFFSET($P800:AV800,0,MAX(COLUMN($P800:AV800))-COLUMN($P800:AV800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AW205,N(OFFSET($P800:AW800,0,MAX(COLUMN($P800:AW800))-COLUMN($P800:AW800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AX205,N(OFFSET($P800:AX800,0,MAX(COLUMN($P800:AX800))-COLUMN($P800:AX800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AY205,N(OFFSET($P800:AY800,0,MAX(COLUMN($P800:AY800))-COLUMN($P800:AY800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:AZ205,N(OFFSET($P800:AZ800,0,MAX(COLUMN($P800:AZ800))-COLUMN($P800:AZ800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BA205,N(OFFSET($P800:BA800,0,MAX(COLUMN($P800:BA800))-COLUMN($P800:BA800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BB205,N(OFFSET($P800:BB800,0,MAX(COLUMN($P800:BB800))-COLUMN($P800:BB800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BC205,N(OFFSET($P800:BC800,0,MAX(COLUMN($P800:BC800))-COLUMN($P800:BC800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BD205,N(OFFSET($P800:BD800,0,MAX(COLUMN($P800:BD800))-COLUMN($P800:BD800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BE205,N(OFFSET($P800:BE800,0,MAX(COLUMN($P800:BE800))-COLUMN($P800:BE800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BF205,N(OFFSET($P800:BF800,0,MAX(COLUMN($P800:BF800))-COLUMN($P800:BF800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BG205,N(OFFSET($P800:BG800,0,MAX(COLUMN($P800:BG800))-COLUMN($P800:BG800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BH205,N(OFFSET($P800:BH800,0,MAX(COLUMN($P800:BH800))-COLUMN($P800:BH800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BI205,N(OFFSET($P800:BI800,0,MAX(COLUMN($P800:BI800))-COLUMN($P800:BI800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BJ205,N(OFFSET($P800:BJ800,0,MAX(COLUMN($P800:BJ800))-COLUMN($P800:BJ800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BK205,N(OFFSET($P800:BK800,0,MAX(COLUMN($P800:BK800))-COLUMN($P800:BK800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BL205,N(OFFSET($P800:BL800,0,MAX(COLUMN($P800:BL800))-COLUMN($P800:BL800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BM205,N(OFFSET($P800:BM800,0,MAX(COLUMN($P800:BM800))-COLUMN($P800:BM800),1,1)))*$I829","v":0},{"$f":"SUMPRODUCT($P205:BN205,N(OFFSET($P800:BN800,0,MAX(COLUMN($P800:BN800))-COLUMN($P800:BN800),1,1)))*$I829","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,{"$f":"Input!N37","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P206:P206,N(OFFSET($P801:P801,0,MAX(COLUMN($P801:P801))-COLUMN($P801:P801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:Q206,N(OFFSET($P801:Q801,0,MAX(COLUMN($P801:Q801))-COLUMN($P801:Q801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:R206,N(OFFSET($P801:R801,0,MAX(COLUMN($P801:R801))-COLUMN($P801:R801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:S206,N(OFFSET($P801:S801,0,MAX(COLUMN($P801:S801))-COLUMN($P801:S801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:T206,N(OFFSET($P801:T801,0,MAX(COLUMN($P801:T801))-COLUMN($P801:T801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:U206,N(OFFSET($P801:U801,0,MAX(COLUMN($P801:U801))-COLUMN($P801:U801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:V206,N(OFFSET($P801:V801,0,MAX(COLUMN($P801:V801))-COLUMN($P801:V801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:W206,N(OFFSET($P801:W801,0,MAX(COLUMN($P801:W801))-COLUMN($P801:W801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:X206,N(OFFSET($P801:X801,0,MAX(COLUMN($P801:X801))-COLUMN($P801:X801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:Y206,N(OFFSET($P801:Y801,0,MAX(COLUMN($P801:Y801))-COLUMN($P801:Y801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:Z206,N(OFFSET($P801:Z801,0,MAX(COLUMN($P801:Z801))-COLUMN($P801:Z801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AA206,N(OFFSET($P801:AA801,0,MAX(COLUMN($P801:AA801))-COLUMN($P801:AA801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AB206,N(OFFSET($P801:AB801,0,MAX(COLUMN($P801:AB801))-COLUMN($P801:AB801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AC206,N(OFFSET($P801:AC801,0,MAX(COLUMN($P801:AC801))-COLUMN($P801:AC801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AD206,N(OFFSET($P801:AD801,0,MAX(COLUMN($P801:AD801))-COLUMN($P801:AD801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AE206,N(OFFSET($P801:AE801,0,MAX(COLUMN($P801:AE801))-COLUMN($P801:AE801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AF206,N(OFFSET($P801:AF801,0,MAX(COLUMN($P801:AF801))-COLUMN($P801:AF801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AG206,N(OFFSET($P801:AG801,0,MAX(COLUMN($P801:AG801))-COLUMN($P801:AG801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AH206,N(OFFSET($P801:AH801,0,MAX(COLUMN($P801:AH801))-COLUMN($P801:AH801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AI206,N(OFFSET($P801:AI801,0,MAX(COLUMN($P801:AI801))-COLUMN($P801:AI801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AJ206,N(OFFSET($P801:AJ801,0,MAX(COLUMN($P801:AJ801))-COLUMN($P801:AJ801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AK206,N(OFFSET($P801:AK801,0,MAX(COLUMN($P801:AK801))-COLUMN($P801:AK801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AL206,N(OFFSET($P801:AL801,0,MAX(COLUMN($P801:AL801))-COLUMN($P801:AL801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AM206,N(OFFSET($P801:AM801,0,MAX(COLUMN($P801:AM801))-COLUMN($P801:AM801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AN206,N(OFFSET($P801:AN801,0,MAX(COLUMN($P801:AN801))-COLUMN($P801:AN801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AO206,N(OFFSET($P801:AO801,0,MAX(COLUMN($P801:AO801))-COLUMN($P801:AO801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AP206,N(OFFSET($P801:AP801,0,MAX(COLUMN($P801:AP801))-COLUMN($P801:AP801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AQ206,N(OFFSET($P801:AQ801,0,MAX(COLUMN($P801:AQ801))-COLUMN($P801:AQ801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AR206,N(OFFSET($P801:AR801,0,MAX(COLUMN($P801:AR801))-COLUMN($P801:AR801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AS206,N(OFFSET($P801:AS801,0,MAX(COLUMN($P801:AS801))-COLUMN($P801:AS801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AT206,N(OFFSET($P801:AT801,0,MAX(COLUMN($P801:AT801))-COLUMN($P801:AT801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AU206,N(OFFSET($P801:AU801,0,MAX(COLUMN($P801:AU801))-COLUMN($P801:AU801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AV206,N(OFFSET($P801:AV801,0,MAX(COLUMN($P801:AV801))-COLUMN($P801:AV801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AW206,N(OFFSET($P801:AW801,0,MAX(COLUMN($P801:AW801))-COLUMN($P801:AW801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AX206,N(OFFSET($P801:AX801,0,MAX(COLUMN($P801:AX801))-COLUMN($P801:AX801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AY206,N(OFFSET($P801:AY801,0,MAX(COLUMN($P801:AY801))-COLUMN($P801:AY801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:AZ206,N(OFFSET($P801:AZ801,0,MAX(COLUMN($P801:AZ801))-COLUMN($P801:AZ801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BA206,N(OFFSET($P801:BA801,0,MAX(COLUMN($P801:BA801))-COLUMN($P801:BA801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BB206,N(OFFSET($P801:BB801,0,MAX(COLUMN($P801:BB801))-COLUMN($P801:BB801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BC206,N(OFFSET($P801:BC801,0,MAX(COLUMN($P801:BC801))-COLUMN($P801:BC801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BD206,N(OFFSET($P801:BD801,0,MAX(COLUMN($P801:BD801))-COLUMN($P801:BD801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BE206,N(OFFSET($P801:BE801,0,MAX(COLUMN($P801:BE801))-COLUMN($P801:BE801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BF206,N(OFFSET($P801:BF801,0,MAX(COLUMN($P801:BF801))-COLUMN($P801:BF801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BG206,N(OFFSET($P801:BG801,0,MAX(COLUMN($P801:BG801))-COLUMN($P801:BG801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BH206,N(OFFSET($P801:BH801,0,MAX(COLUMN($P801:BH801))-COLUMN($P801:BH801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BI206,N(OFFSET($P801:BI801,0,MAX(COLUMN($P801:BI801))-COLUMN($P801:BI801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BJ206,N(OFFSET($P801:BJ801,0,MAX(COLUMN($P801:BJ801))-COLUMN($P801:BJ801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BK206,N(OFFSET($P801:BK801,0,MAX(COLUMN($P801:BK801))-COLUMN($P801:BK801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BL206,N(OFFSET($P801:BL801,0,MAX(COLUMN($P801:BL801))-COLUMN($P801:BL801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BM206,N(OFFSET($P801:BM801,0,MAX(COLUMN($P801:BM801))-COLUMN($P801:BM801),1,1)))*$I830","v":0},{"$f":"SUMPRODUCT($P206:BN206,N(OFFSET($P801:BN801,0,MAX(COLUMN($P801:BN801))-COLUMN($P801:BN801),1,1)))*$I830","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,{"$f":"Input!N38","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P207:P207,N(OFFSET($P802:P802,0,MAX(COLUMN($P802:P802))-COLUMN($P802:P802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:Q207,N(OFFSET($P802:Q802,0,MAX(COLUMN($P802:Q802))-COLUMN($P802:Q802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:R207,N(OFFSET($P802:R802,0,MAX(COLUMN($P802:R802))-COLUMN($P802:R802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:S207,N(OFFSET($P802:S802,0,MAX(COLUMN($P802:S802))-COLUMN($P802:S802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:T207,N(OFFSET($P802:T802,0,MAX(COLUMN($P802:T802))-COLUMN($P802:T802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:U207,N(OFFSET($P802:U802,0,MAX(COLUMN($P802:U802))-COLUMN($P802:U802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:V207,N(OFFSET($P802:V802,0,MAX(COLUMN($P802:V802))-COLUMN($P802:V802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:W207,N(OFFSET($P802:W802,0,MAX(COLUMN($P802:W802))-COLUMN($P802:W802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:X207,N(OFFSET($P802:X802,0,MAX(COLUMN($P802:X802))-COLUMN($P802:X802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:Y207,N(OFFSET($P802:Y802,0,MAX(COLUMN($P802:Y802))-COLUMN($P802:Y802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:Z207,N(OFFSET($P802:Z802,0,MAX(COLUMN($P802:Z802))-COLUMN($P802:Z802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AA207,N(OFFSET($P802:AA802,0,MAX(COLUMN($P802:AA802))-COLUMN($P802:AA802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AB207,N(OFFSET($P802:AB802,0,MAX(COLUMN($P802:AB802))-COLUMN($P802:AB802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AC207,N(OFFSET($P802:AC802,0,MAX(COLUMN($P802:AC802))-COLUMN($P802:AC802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AD207,N(OFFSET($P802:AD802,0,MAX(COLUMN($P802:AD802))-COLUMN($P802:AD802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AE207,N(OFFSET($P802:AE802,0,MAX(COLUMN($P802:AE802))-COLUMN($P802:AE802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AF207,N(OFFSET($P802:AF802,0,MAX(COLUMN($P802:AF802))-COLUMN($P802:AF802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AG207,N(OFFSET($P802:AG802,0,MAX(COLUMN($P802:AG802))-COLUMN($P802:AG802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AH207,N(OFFSET($P802:AH802,0,MAX(COLUMN($P802:AH802))-COLUMN($P802:AH802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AI207,N(OFFSET($P802:AI802,0,MAX(COLUMN($P802:AI802))-COLUMN($P802:AI802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AJ207,N(OFFSET($P802:AJ802,0,MAX(COLUMN($P802:AJ802))-COLUMN($P802:AJ802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AK207,N(OFFSET($P802:AK802,0,MAX(COLUMN($P802:AK802))-COLUMN($P802:AK802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AL207,N(OFFSET($P802:AL802,0,MAX(COLUMN($P802:AL802))-COLUMN($P802:AL802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AM207,N(OFFSET($P802:AM802,0,MAX(COLUMN($P802:AM802))-COLUMN($P802:AM802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AN207,N(OFFSET($P802:AN802,0,MAX(COLUMN($P802:AN802))-COLUMN($P802:AN802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AO207,N(OFFSET($P802:AO802,0,MAX(COLUMN($P802:AO802))-COLUMN($P802:AO802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AP207,N(OFFSET($P802:AP802,0,MAX(COLUMN($P802:AP802))-COLUMN($P802:AP802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AQ207,N(OFFSET($P802:AQ802,0,MAX(COLUMN($P802:AQ802))-COLUMN($P802:AQ802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AR207,N(OFFSET($P802:AR802,0,MAX(COLUMN($P802:AR802))-COLUMN($P802:AR802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AS207,N(OFFSET($P802:AS802,0,MAX(COLUMN($P802:AS802))-COLUMN($P802:AS802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AT207,N(OFFSET($P802:AT802,0,MAX(COLUMN($P802:AT802))-COLUMN($P802:AT802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AU207,N(OFFSET($P802:AU802,0,MAX(COLUMN($P802:AU802))-COLUMN($P802:AU802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AV207,N(OFFSET($P802:AV802,0,MAX(COLUMN($P802:AV802))-COLUMN($P802:AV802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AW207,N(OFFSET($P802:AW802,0,MAX(COLUMN($P802:AW802))-COLUMN($P802:AW802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AX207,N(OFFSET($P802:AX802,0,MAX(COLUMN($P802:AX802))-COLUMN($P802:AX802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AY207,N(OFFSET($P802:AY802,0,MAX(COLUMN($P802:AY802))-COLUMN($P802:AY802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:AZ207,N(OFFSET($P802:AZ802,0,MAX(COLUMN($P802:AZ802))-COLUMN($P802:AZ802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BA207,N(OFFSET($P802:BA802,0,MAX(COLUMN($P802:BA802))-COLUMN($P802:BA802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BB207,N(OFFSET($P802:BB802,0,MAX(COLUMN($P802:BB802))-COLUMN($P802:BB802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BC207,N(OFFSET($P802:BC802,0,MAX(COLUMN($P802:BC802))-COLUMN($P802:BC802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BD207,N(OFFSET($P802:BD802,0,MAX(COLUMN($P802:BD802))-COLUMN($P802:BD802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BE207,N(OFFSET($P802:BE802,0,MAX(COLUMN($P802:BE802))-COLUMN($P802:BE802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BF207,N(OFFSET($P802:BF802,0,MAX(COLUMN($P802:BF802))-COLUMN($P802:BF802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BG207,N(OFFSET($P802:BG802,0,MAX(COLUMN($P802:BG802))-COLUMN($P802:BG802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BH207,N(OFFSET($P802:BH802,0,MAX(COLUMN($P802:BH802))-COLUMN($P802:BH802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BI207,N(OFFSET($P802:BI802,0,MAX(COLUMN($P802:BI802))-COLUMN($P802:BI802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BJ207,N(OFFSET($P802:BJ802,0,MAX(COLUMN($P802:BJ802))-COLUMN($P802:BJ802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BK207,N(OFFSET($P802:BK802,0,MAX(COLUMN($P802:BK802))-COLUMN($P802:BK802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BL207,N(OFFSET($P802:BL802,0,MAX(COLUMN($P802:BL802))-COLUMN($P802:BL802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BM207,N(OFFSET($P802:BM802,0,MAX(COLUMN($P802:BM802))-COLUMN($P802:BM802),1,1)))*$I831","v":0},{"$f":"SUMPRODUCT($P207:BN207,N(OFFSET($P802:BN802,0,MAX(COLUMN($P802:BN802))-COLUMN($P802:BN802),1,1)))*$I831","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,{"$f":"Input!N39","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P208:P208,N(OFFSET($P803:P803,0,MAX(COLUMN($P803:P803))-COLUMN($P803:P803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:Q208,N(OFFSET($P803:Q803,0,MAX(COLUMN($P803:Q803))-COLUMN($P803:Q803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:R208,N(OFFSET($P803:R803,0,MAX(COLUMN($P803:R803))-COLUMN($P803:R803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:S208,N(OFFSET($P803:S803,0,MAX(COLUMN($P803:S803))-COLUMN($P803:S803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:T208,N(OFFSET($P803:T803,0,MAX(COLUMN($P803:T803))-COLUMN($P803:T803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:U208,N(OFFSET($P803:U803,0,MAX(COLUMN($P803:U803))-COLUMN($P803:U803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:V208,N(OFFSET($P803:V803,0,MAX(COLUMN($P803:V803))-COLUMN($P803:V803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:W208,N(OFFSET($P803:W803,0,MAX(COLUMN($P803:W803))-COLUMN($P803:W803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:X208,N(OFFSET($P803:X803,0,MAX(COLUMN($P803:X803))-COLUMN($P803:X803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:Y208,N(OFFSET($P803:Y803,0,MAX(COLUMN($P803:Y803))-COLUMN($P803:Y803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:Z208,N(OFFSET($P803:Z803,0,MAX(COLUMN($P803:Z803))-COLUMN($P803:Z803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AA208,N(OFFSET($P803:AA803,0,MAX(COLUMN($P803:AA803))-COLUMN($P803:AA803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AB208,N(OFFSET($P803:AB803,0,MAX(COLUMN($P803:AB803))-COLUMN($P803:AB803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AC208,N(OFFSET($P803:AC803,0,MAX(COLUMN($P803:AC803))-COLUMN($P803:AC803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AD208,N(OFFSET($P803:AD803,0,MAX(COLUMN($P803:AD803))-COLUMN($P803:AD803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AE208,N(OFFSET($P803:AE803,0,MAX(COLUMN($P803:AE803))-COLUMN($P803:AE803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AF208,N(OFFSET($P803:AF803,0,MAX(COLUMN($P803:AF803))-COLUMN($P803:AF803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AG208,N(OFFSET($P803:AG803,0,MAX(COLUMN($P803:AG803))-COLUMN($P803:AG803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AH208,N(OFFSET($P803:AH803,0,MAX(COLUMN($P803:AH803))-COLUMN($P803:AH803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AI208,N(OFFSET($P803:AI803,0,MAX(COLUMN($P803:AI803))-COLUMN($P803:AI803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AJ208,N(OFFSET($P803:AJ803,0,MAX(COLUMN($P803:AJ803))-COLUMN($P803:AJ803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AK208,N(OFFSET($P803:AK803,0,MAX(COLUMN($P803:AK803))-COLUMN($P803:AK803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AL208,N(OFFSET($P803:AL803,0,MAX(COLUMN($P803:AL803))-COLUMN($P803:AL803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AM208,N(OFFSET($P803:AM803,0,MAX(COLUMN($P803:AM803))-COLUMN($P803:AM803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AN208,N(OFFSET($P803:AN803,0,MAX(COLUMN($P803:AN803))-COLUMN($P803:AN803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AO208,N(OFFSET($P803:AO803,0,MAX(COLUMN($P803:AO803))-COLUMN($P803:AO803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AP208,N(OFFSET($P803:AP803,0,MAX(COLUMN($P803:AP803))-COLUMN($P803:AP803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AQ208,N(OFFSET($P803:AQ803,0,MAX(COLUMN($P803:AQ803))-COLUMN($P803:AQ803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AR208,N(OFFSET($P803:AR803,0,MAX(COLUMN($P803:AR803))-COLUMN($P803:AR803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AS208,N(OFFSET($P803:AS803,0,MAX(COLUMN($P803:AS803))-COLUMN($P803:AS803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AT208,N(OFFSET($P803:AT803,0,MAX(COLUMN($P803:AT803))-COLUMN($P803:AT803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AU208,N(OFFSET($P803:AU803,0,MAX(COLUMN($P803:AU803))-COLUMN($P803:AU803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AV208,N(OFFSET($P803:AV803,0,MAX(COLUMN($P803:AV803))-COLUMN($P803:AV803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AW208,N(OFFSET($P803:AW803,0,MAX(COLUMN($P803:AW803))-COLUMN($P803:AW803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AX208,N(OFFSET($P803:AX803,0,MAX(COLUMN($P803:AX803))-COLUMN($P803:AX803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AY208,N(OFFSET($P803:AY803,0,MAX(COLUMN($P803:AY803))-COLUMN($P803:AY803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:AZ208,N(OFFSET($P803:AZ803,0,MAX(COLUMN($P803:AZ803))-COLUMN($P803:AZ803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BA208,N(OFFSET($P803:BA803,0,MAX(COLUMN($P803:BA803))-COLUMN($P803:BA803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BB208,N(OFFSET($P803:BB803,0,MAX(COLUMN($P803:BB803))-COLUMN($P803:BB803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BC208,N(OFFSET($P803:BC803,0,MAX(COLUMN($P803:BC803))-COLUMN($P803:BC803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BD208,N(OFFSET($P803:BD803,0,MAX(COLUMN($P803:BD803))-COLUMN($P803:BD803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BE208,N(OFFSET($P803:BE803,0,MAX(COLUMN($P803:BE803))-COLUMN($P803:BE803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BF208,N(OFFSET($P803:BF803,0,MAX(COLUMN($P803:BF803))-COLUMN($P803:BF803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BG208,N(OFFSET($P803:BG803,0,MAX(COLUMN($P803:BG803))-COLUMN($P803:BG803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BH208,N(OFFSET($P803:BH803,0,MAX(COLUMN($P803:BH803))-COLUMN($P803:BH803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BI208,N(OFFSET($P803:BI803,0,MAX(COLUMN($P803:BI803))-COLUMN($P803:BI803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BJ208,N(OFFSET($P803:BJ803,0,MAX(COLUMN($P803:BJ803))-COLUMN($P803:BJ803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BK208,N(OFFSET($P803:BK803,0,MAX(COLUMN($P803:BK803))-COLUMN($P803:BK803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BL208,N(OFFSET($P803:BL803,0,MAX(COLUMN($P803:BL803))-COLUMN($P803:BL803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BM208,N(OFFSET($P803:BM803,0,MAX(COLUMN($P803:BM803))-COLUMN($P803:BM803),1,1)))*$I832","v":0},{"$f":"SUMPRODUCT($P208:BN208,N(OFFSET($P803:BN803,0,MAX(COLUMN($P803:BN803))-COLUMN($P803:BN803),1,1)))*$I832","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,{"$f":"Input!N40","v":1},null,null,null,null,null,null,{"$f":"SUMPRODUCT($P209:P209,N(OFFSET($P804:P804,0,MAX(COLUMN($P804:P804))-COLUMN($P804:P804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:Q209,N(OFFSET($P804:Q804,0,MAX(COLUMN($P804:Q804))-COLUMN($P804:Q804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:R209,N(OFFSET($P804:R804,0,MAX(COLUMN($P804:R804))-COLUMN($P804:R804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:S209,N(OFFSET($P804:S804,0,MAX(COLUMN($P804:S804))-COLUMN($P804:S804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:T209,N(OFFSET($P804:T804,0,MAX(COLUMN($P804:T804))-COLUMN($P804:T804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:U209,N(OFFSET($P804:U804,0,MAX(COLUMN($P804:U804))-COLUMN($P804:U804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:V209,N(OFFSET($P804:V804,0,MAX(COLUMN($P804:V804))-COLUMN($P804:V804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:W209,N(OFFSET($P804:W804,0,MAX(COLUMN($P804:W804))-COLUMN($P804:W804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:X209,N(OFFSET($P804:X804,0,MAX(COLUMN($P804:X804))-COLUMN($P804:X804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:Y209,N(OFFSET($P804:Y804,0,MAX(COLUMN($P804:Y804))-COLUMN($P804:Y804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:Z209,N(OFFSET($P804:Z804,0,MAX(COLUMN($P804:Z804))-COLUMN($P804:Z804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AA209,N(OFFSET($P804:AA804,0,MAX(COLUMN($P804:AA804))-COLUMN($P804:AA804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AB209,N(OFFSET($P804:AB804,0,MAX(COLUMN($P804:AB804))-COLUMN($P804:AB804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AC209,N(OFFSET($P804:AC804,0,MAX(COLUMN($P804:AC804))-COLUMN($P804:AC804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AD209,N(OFFSET($P804:AD804,0,MAX(COLUMN($P804:AD804))-COLUMN($P804:AD804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AE209,N(OFFSET($P804:AE804,0,MAX(COLUMN($P804:AE804))-COLUMN($P804:AE804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AF209,N(OFFSET($P804:AF804,0,MAX(COLUMN($P804:AF804))-COLUMN($P804:AF804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AG209,N(OFFSET($P804:AG804,0,MAX(COLUMN($P804:AG804))-COLUMN($P804:AG804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AH209,N(OFFSET($P804:AH804,0,MAX(COLUMN($P804:AH804))-COLUMN($P804:AH804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AI209,N(OFFSET($P804:AI804,0,MAX(COLUMN($P804:AI804))-COLUMN($P804:AI804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AJ209,N(OFFSET($P804:AJ804,0,MAX(COLUMN($P804:AJ804))-COLUMN($P804:AJ804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AK209,N(OFFSET($P804:AK804,0,MAX(COLUMN($P804:AK804))-COLUMN($P804:AK804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AL209,N(OFFSET($P804:AL804,0,MAX(COLUMN($P804:AL804))-COLUMN($P804:AL804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AM209,N(OFFSET($P804:AM804,0,MAX(COLUMN($P804:AM804))-COLUMN($P804:AM804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AN209,N(OFFSET($P804:AN804,0,MAX(COLUMN($P804:AN804))-COLUMN($P804:AN804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AO209,N(OFFSET($P804:AO804,0,MAX(COLUMN($P804:AO804))-COLUMN($P804:AO804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AP209,N(OFFSET($P804:AP804,0,MAX(COLUMN($P804:AP804))-COLUMN($P804:AP804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AQ209,N(OFFSET($P804:AQ804,0,MAX(COLUMN($P804:AQ804))-COLUMN($P804:AQ804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AR209,N(OFFSET($P804:AR804,0,MAX(COLUMN($P804:AR804))-COLUMN($P804:AR804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AS209,N(OFFSET($P804:AS804,0,MAX(COLUMN($P804:AS804))-COLUMN($P804:AS804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AT209,N(OFFSET($P804:AT804,0,MAX(COLUMN($P804:AT804))-COLUMN($P804:AT804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AU209,N(OFFSET($P804:AU804,0,MAX(COLUMN($P804:AU804))-COLUMN($P804:AU804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AV209,N(OFFSET($P804:AV804,0,MAX(COLUMN($P804:AV804))-COLUMN($P804:AV804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AW209,N(OFFSET($P804:AW804,0,MAX(COLUMN($P804:AW804))-COLUMN($P804:AW804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AX209,N(OFFSET($P804:AX804,0,MAX(COLUMN($P804:AX804))-COLUMN($P804:AX804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AY209,N(OFFSET($P804:AY804,0,MAX(COLUMN($P804:AY804))-COLUMN($P804:AY804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:AZ209,N(OFFSET($P804:AZ804,0,MAX(COLUMN($P804:AZ804))-COLUMN($P804:AZ804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BA209,N(OFFSET($P804:BA804,0,MAX(COLUMN($P804:BA804))-COLUMN($P804:BA804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BB209,N(OFFSET($P804:BB804,0,MAX(COLUMN($P804:BB804))-COLUMN($P804:BB804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BC209,N(OFFSET($P804:BC804,0,MAX(COLUMN($P804:BC804))-COLUMN($P804:BC804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BD209,N(OFFSET($P804:BD804,0,MAX(COLUMN($P804:BD804))-COLUMN($P804:BD804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BE209,N(OFFSET($P804:BE804,0,MAX(COLUMN($P804:BE804))-COLUMN($P804:BE804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BF209,N(OFFSET($P804:BF804,0,MAX(COLUMN($P804:BF804))-COLUMN($P804:BF804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BG209,N(OFFSET($P804:BG804,0,MAX(COLUMN($P804:BG804))-COLUMN($P804:BG804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BH209,N(OFFSET($P804:BH804,0,MAX(COLUMN($P804:BH804))-COLUMN($P804:BH804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BI209,N(OFFSET($P804:BI804,0,MAX(COLUMN($P804:BI804))-COLUMN($P804:BI804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BJ209,N(OFFSET($P804:BJ804,0,MAX(COLUMN($P804:BJ804))-COLUMN($P804:BJ804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BK209,N(OFFSET($P804:BK804,0,MAX(COLUMN($P804:BK804))-COLUMN($P804:BK804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BL209,N(OFFSET($P804:BL804,0,MAX(COLUMN($P804:BL804))-COLUMN($P804:BL804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BM209,N(OFFSET($P804:BM804,0,MAX(COLUMN($P804:BM804))-COLUMN($P804:BM804),1,1)))*$I833","v":0},{"$f":"SUMPRODUCT($P209:BN209,N(OFFSET($P804:BN804,0,MAX(COLUMN($P804:BN804))-COLUMN($P804:BN804),1,1)))*$I833","v":0}]
[null,null,null,{"$f":"\"Total \"&D808","v":"Total Property Tax Basis"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P809:P833)","v":7818.4819230647963},77219.896728902124,91318.760295719549,100353.28613371108,108425.62527940574,120216.62721489008,127230.14538256705,133597.82637418804,141694.72369881911,149765.44270042051,157141.24993664844,164577.43276485751,172147.49090060964,179840.65659427759,187600.19343962619,195428.23114707955,203433.54141174277,211712.2781745971,220131.11798829521,228627.69266874337,236625.54619574471,245372.1997750483,249215.81708137205,253121.40170183522,257091.00680241411,261126.75451764377,265230.83829221141,269405.52530269738,273653.15896222525,277976.1615108744,282377.03669481096,273069.58380083938,{"$f":"SUM(AV809:AV833)","v":262025.71934021398},252809.2067337631,243706.91184951906,234843.19262906193,226223.14781112681,217948.17882661725,209896.67926099442,201540.27267082961,165276.20649898727,157067.91227951125,148360.25611563859,139938.81754659215,131030.5350234911,123392.13042592042,116014.17969851561,108906.3663928918,102110.05766600477,95630.630582174679,84069.625210174097]
[]
[]
[null,null,null,"Property Expense",null,null,null,"Millage Rate"]
[null,null,{"$f":"C837+1","v":1},{"$f":"INDEX(D$66:D$90,$C838,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C838,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,{"$f":"SUMPRODUCT(P838:BN838,$P$14:$BN$14)","v":177.45042068857686},{"$f":"SUM(P838:BN838)","v":221.69599999999997},null,null,null,{"$f":"$H838*P809","v":0},{"$f":"$H838*Q809","v":69.28},55.423999999999992,41.567999999999998,27.711999999999989,13.855999999999998,13.855999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C838+1","v":2},{"$f":"INDEX(D$66:D$90,$C839,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,{"$f":"SUMPRODUCT(P839:BN839,$P$14:$BN$14)","v":8383.7934641403044},{"$f":"SUM(P839:BN839)","v":23533.890799548841},null,null,null,{"$f":"$H839*P810","v":0},907.4261414578192,907.4261414578192,884.01454700820739,860.60295255859569,837.19135810898399,813.77976365937229,790.36816920976048,766.95657476014867,743.54498031053697,720.13338586092527,696.72179141131357,673.31019696170176,649.89860251209018,626.48700806247848,603.07541361286667,579.66381916325497,556.25222471364316,532.84063026403157,509.42903581441976,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,493.73840313204335,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,1168.972044852768,4484.4274862312104,null,null,null,{"$f":"$H840*P811","v":0},110.14151949301311,110.14151949301311,107.88361834340634,105.62571719379956,103.36781604419279,101.10991489458603,98.85201374497926,96.594112595372494,94.336211445765741,92.078310296158946,89.820409146552194,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,88.80200851422029,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,141.61352703462103,292.73681915324556,null,null,null,{"$f":"$H841*P812","v":0},15.415547852400902,15.415547852400902,14.624730247572735,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,14.545940776521817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,349.71607924077853,969.03192202280036,null,null,null,{"$f":"$H842*P813","v":0},31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,31.259094258799994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H843*P814","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H844*P815","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H845*P816","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H846*P817","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H847*P818","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,16816.994670846361,97147.140633099931,null,null,null,{"$f":"$H848*P819","v":46.2674189201472},59.971624657320938,135.55259709301757,292.79237110500691,448.67938838883356,668.92796683606969,800.37597424169053,932.60153037399255,1065.6305774642613,1198.1340062826157,1330.0931534592899,1462.9272176800628,1596.665443795966,1731.3380578205447,1866.9762999710824,2003.6124588265991,2141.2799066405091,2280.0131358471081,2419.8477968023835,2560.8207368010458,2702.9700404130685,2846.3350711845342,2882.6511916667605,2919.8108948762638,2957.8439993689144,2996.781374679048,3036.6549782869397,3077.4978938847134,3119.3443709862622,3162.2298659283197,3206.1910843115083,3076.189265412992,2947.3718924388327,2818.9451593201766,2692.4966771501413,2570.1803254768961,2452.0844144553312,2339.9652168686976,2231.7165096171834,2118.1868127006005,2015.0267278844838,1903.6025000551563,1779.7304686136417,1659.7140809076375,1530.5332704951293,1422.6081228741359,1318.5963171486248,1218.6193688865153,1123.0737998370153,1032.1051625192076,945.57611184365874]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,5938.0358995216156,33841.469945142133,null,null,null,{"$f":"$H849*P820","v":0.40635384615384607},22.973369553742074,211.8805978205267,257.87500825180069,287.84507376687799,317.78202816665254,339.91753474961854,363.9455927166137,403.264186613378,442.65499022718092,470.55420370639655,498.62420539462681,526.86926499709693,555.29375896166289,583.90217314737731,612.69910555976855,641.68926915450356,670.87749471114137,700.26873377872926,729.86806169504075,759.68068068129435,789.71192301423832,819.96725427754006,850.45227669445842,881.17273254383417,912.13450766147798,943.3436350290973,974.80629845294118,1006.5288363344154,1038.5177455349606,1070.7796853375535,1039.5764201124814,1008.3731548874093,977.16988966233703,945.96662443726507,914.76335921219288,883.56009398712081,852.35682876204885,821.15356353697643,789.95029831190448,758.75516016375559,728.01173211175819,701.06715879499848,675.22423048511814,650.11358759751624,625.74156758858544,601.96726671544513,578.83688852415037,556.67039042396709,535.41535064983748,510.50979679655666]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H850*P821","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H851*P822","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H852*P823","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H853*P824","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H854*P825","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H855*P826","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H856*P827","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,822.44171183150911,1336.1817226328405,null,null,null,{"$f":"$H857*P828","v":88.742334141181203},120.98131407148871,114.54143034628534,108.10154662108195,101.66166289587858,95.221779170675205,88.781895445471818,82.342011720268445,75.902127995065072,69.462244269861699,63.022360544658326,56.582476819454946,50.142593094251566,43.702709369048193,37.262825643844813,30.822941918641437,26.228898743574636,25.106759162586261,25.106759162586261,25.106759162586261,7.3582923343500184,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H858*P829","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H859*P830","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H860*P831","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H861*P832","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Assumptions!$E$37","v":1.7319999999999999E-2},null,null,0,0,null,null,null,{"$f":"$H862*P833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D837","v":"Total Property Expense"},null,null,null,null,null,null,33799.017818156542,161826.57532783094,null,null,null,{"$f":"SUM(P838:P862)","v":135.41610690748226},1337.4486113445848,1581.6409283218627,1738.1189158358757,1877.9318298393071,2082.1519833618959,2203.6261180260612,2313.9143528009363,2454.1526144635477,2593.9374675712829,2721.6864489027507,2850.4811354873318,2981.5945423985586,3114.8401722128879,3249.2353503743248,3384.8169634674177,3523.4689372513844,3666.8566579840208,3812.6709635572724,3959.8316370226348,4098.3544601102985,4249.8465001038358,4316.4179518493638,4384.0626774757857,4452.8162378178122,4522.7153882455896,4593.7981192211009,4666.1036982427186,4739.6727132257411,4814.5471173683436,4890.770275554125,4729.5651914305372,{"$f":"SUM(AV838:AV862)","v":4538.2854589725057},4378.6554606287773,4221.0037132336702,4067.4840963353527,3918.1849200887154,3774.86245727701,3635.4104848004235,3490.6775226587688,2862.5838965624598,2720.4162406811347,2569.5996359228602,2423.7403199069759,2269.4488666068655,2137.1516989769416,2009.3655923782903,1886.258265924886,1768.5461987752026,1656.3225216832652,1456.0859086402154]
[]
[]
[null,null,null,"Insurance Valuation %",null,null,null,"Book Life","Floor"]
[null,null,{"$f":"C866+1","v":1},{"$f":"INDEX(D$66:D$90,$C867,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C867,1)","v":"Capital"},4,null,{"$f":"Input!I16","v":5},0.2,null,null,null,null,null,null,{"$f":"MAX($I867,1-SUM($N245:N245))*(P$10<=$H867)","v":1},{"$f":"MAX($I867,1-SUM($N245:P245))*(Q$10<=$H867)","v":0.8},{"$f":"MAX($I867,1-SUM($N245:Q245))*(R$10<=$H867)","v":0.6},{"$f":"MAX($I867,1-SUM($N245:R245))*(S$10<=$H867)","v":0.39999999999999991},{"$f":"MAX($I867,1-SUM($N245:S245))*(T$10<=$H867)","v":0.2},{"$f":"MAX($I867,1-SUM($N245:T245))*(U$10<=$H867)","v":0.2},{"$f":"MAX($I867,1-SUM($N245:U245))*(V$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:V245))*(W$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:W245))*(X$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:X245))*(Y$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:Y245))*(Z$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:Z245))*(AA$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AA245))*(AB$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AB245))*(AC$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AC245))*(AD$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AD245))*(AE$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AE245))*(AF$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AF245))*(AG$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AG245))*(AH$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AH245))*(AI$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AI245))*(AJ$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AJ245))*(AK$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AK245))*(AL$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AL245))*(AM$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AM245))*(AN$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AN245))*(AO$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AO245))*(AP$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AP245))*(AQ$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AQ245))*(AR$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AR245))*(AS$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AS245))*(AT$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AT245))*(AU$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AU245))*(AV$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AV245))*(AW$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AW245))*(AX$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AX245))*(AY$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AY245))*(AZ$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:AZ245))*(BA$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BA245))*(BB$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BB245))*(BC$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BC245))*(BD$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BD245))*(BE$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BE245))*(BF$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BF245))*(BG$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BG245))*(BH$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BH245))*(BI$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BI245))*(BJ$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BJ245))*(BK$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BK245))*(BL$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BL245))*(BM$10<=$H867)","v":0},{"$f":"MAX($I867,1-SUM($N245:BM245))*(BN$10<=$H867)","v":0}]
[null,null,{"$f":"C867+1","v":2},{"$f":"INDEX(D$66:D$90,$C868,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!I17","v":38.759689922480618},0.2,null,null,null,null,null,null,{"$f":"MAX($I868,1-SUM($N246:N246))*(P$10<=$H868)","v":0.45589136065792579},{"$f":"MAX($I868,1-SUM($N246:P246))*(Q$10<=$H868)","v":0.45589136065792579},{"$f":"MAX($I868,1-SUM($N246:Q246))*(R$10<=$H868)","v":0.43009136065792575},{"$f":"MAX($I868,1-SUM($N246:R246))*(S$10<=$H868)","v":0.4042913606579257},{"$f":"MAX($I868,1-SUM($N246:S246))*(T$10<=$H868)","v":0.37849136065792566},{"$f":"MAX($I868,1-SUM($N246:T246))*(U$10<=$H868)","v":0.35269136065792561},{"$f":"MAX($I868,1-SUM($N246:U246))*(V$10<=$H868)","v":0.32689136065792557},{"$f":"MAX($I868,1-SUM($N246:V246))*(W$10<=$H868)","v":0.30109136065792552},{"$f":"MAX($I868,1-SUM($N246:W246))*(X$10<=$H868)","v":0.27529136065792548},{"$f":"MAX($I868,1-SUM($N246:X246))*(Y$10<=$H868)","v":0.24949136065792543},{"$f":"MAX($I868,1-SUM($N246:Y246))*(Z$10<=$H868)","v":0.22369136065792539},{"$f":"MAX($I868,1-SUM($N246:Z246))*(AA$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AA246))*(AB$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AB246))*(AC$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AC246))*(AD$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AD246))*(AE$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AE246))*(AF$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AF246))*(AG$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AG246))*(AH$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AH246))*(AI$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AI246))*(AJ$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AJ246))*(AK$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AK246))*(AL$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AL246))*(AM$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AM246))*(AN$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AN246))*(AO$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AO246))*(AP$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AP246))*(AQ$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AQ246))*(AR$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AR246))*(AS$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AS246))*(AT$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AT246))*(AU$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AU246))*(AV$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AV246))*(AW$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AW246))*(AX$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AX246))*(AY$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AY246))*(AZ$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:AZ246))*(BA$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:BA246))*(BB$10<=$H868)","v":0.2},{"$f":"MAX($I868,1-SUM($N246:BB246))*(BC$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BC246))*(BD$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BD246))*(BE$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BE246))*(BF$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BF246))*(BG$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BG246))*(BH$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BH246))*(BI$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BI246))*(BJ$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BJ246))*(BK$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BK246))*(BL$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BL246))*(BM$10<=$H868)","v":0},{"$f":"MAX($I868,1-SUM($N246:BM246))*(BN$10<=$H868)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!I18","v":48.780487804878049},0.2,null,null,null,null,null,null,{"$f":"MAX($I869,1-SUM($N247:N247))*(P$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:P247))*(Q$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:Q247))*(R$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:R247))*(S$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:S247))*(T$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:T247))*(U$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:U247))*(V$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:V247))*(W$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:W247))*(X$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:X247))*(Y$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:Y247))*(Z$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:Z247))*(AA$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AA247))*(AB$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AB247))*(AC$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AC247))*(AD$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AD247))*(AE$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AE247))*(AF$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AF247))*(AG$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AG247))*(AH$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AH247))*(AI$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AI247))*(AJ$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AJ247))*(AK$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AK247))*(AL$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AL247))*(AM$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AM247))*(AN$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AN247))*(AO$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AO247))*(AP$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AP247))*(AQ$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AQ247))*(AR$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AR247))*(AS$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AS247))*(AT$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AT247))*(AU$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AU247))*(AV$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AV247))*(AW$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AW247))*(AX$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AX247))*(AY$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AY247))*(AZ$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:AZ247))*(BA$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BA247))*(BB$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BB247))*(BC$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BC247))*(BD$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BD247))*(BE$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BE247))*(BF$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BF247))*(BG$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BG247))*(BH$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BH247))*(BI$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BI247))*(BJ$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BJ247))*(BK$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BK247))*(BL$10<=$H869)","v":0.2},{"$f":"MAX($I869,1-SUM($N247:BL247))*(BM$10<=$H869)","v":0},{"$f":"MAX($I869,1-SUM($N247:BM247))*(BN$10<=$H869)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!I19","v":19.49317738791423},0.2,null,null,null,null,null,null,{"$f":"MAX($I870,1-SUM($N248:N248))*(P$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:P248))*(Q$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:Q248))*(R$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:R248))*(S$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:S248))*(T$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:T248))*(U$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:U248))*(V$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:V248))*(W$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:W248))*(X$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:X248))*(Y$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:Y248))*(Z$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:Z248))*(AA$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AA248))*(AB$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AB248))*(AC$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AC248))*(AD$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AD248))*(AE$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AE248))*(AF$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AF248))*(AG$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AG248))*(AH$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AH248))*(AI$10<=$H870)","v":0.2},{"$f":"MAX($I870,1-SUM($N248:AI248))*(AJ$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AJ248))*(AK$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AK248))*(AL$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AL248))*(AM$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AM248))*(AN$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AN248))*(AO$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AO248))*(AP$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AP248))*(AQ$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AQ248))*(AR$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AR248))*(AS$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AS248))*(AT$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AT248))*(AU$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AU248))*(AV$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AV248))*(AW$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AW248))*(AX$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AX248))*(AY$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AY248))*(AZ$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:AZ248))*(BA$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BA248))*(BB$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BB248))*(BC$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BC248))*(BD$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BD248))*(BE$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BE248))*(BF$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BF248))*(BG$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BG248))*(BH$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BH248))*(BI$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BI248))*(BJ$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BJ248))*(BK$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BK248))*(BL$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BL248))*(BM$10<=$H870)","v":0},{"$f":"MAX($I870,1-SUM($N248:BM248))*(BN$10<=$H870)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!I20","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I871,1-SUM($N249:N249))*(P$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:P249))*(Q$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:Q249))*(R$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:R249))*(S$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:S249))*(T$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:T249))*(U$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:U249))*(V$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:V249))*(W$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:W249))*(X$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:X249))*(Y$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:Y249))*(Z$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:Z249))*(AA$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AA249))*(AB$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AB249))*(AC$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AC249))*(AD$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AD249))*(AE$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AE249))*(AF$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AF249))*(AG$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AG249))*(AH$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AH249))*(AI$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AI249))*(AJ$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AJ249))*(AK$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AK249))*(AL$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AL249))*(AM$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AM249))*(AN$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AN249))*(AO$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AO249))*(AP$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AP249))*(AQ$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AQ249))*(AR$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AR249))*(AS$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AS249))*(AT$10<=$H871)","v":1},{"$f":"MAX($I871,1-SUM($N249:AT249))*(AU$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AU249))*(AV$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AV249))*(AW$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AW249))*(AX$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AX249))*(AY$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AY249))*(AZ$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:AZ249))*(BA$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BA249))*(BB$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BB249))*(BC$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BC249))*(BD$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BD249))*(BE$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BE249))*(BF$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BF249))*(BG$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BG249))*(BH$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BH249))*(BI$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BI249))*(BJ$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BJ249))*(BK$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BK249))*(BL$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BL249))*(BM$10<=$H871)","v":0},{"$f":"MAX($I871,1-SUM($N249:BM249))*(BN$10<=$H871)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!I21","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I872,1-SUM($N250:N250))*(P$10<=$H872)","v":1},{"$f":"MAX($I872,1-SUM($N250:P250))*(Q$10<=$H872)","v":0.96666666666666667},{"$f":"MAX($I872,1-SUM($N250:Q250))*(R$10<=$H872)","v":0.93333333333333335},{"$f":"MAX($I872,1-SUM($N250:R250))*(S$10<=$H872)","v":0.9},{"$f":"MAX($I872,1-SUM($N250:S250))*(T$10<=$H872)","v":0.8666666666666667},{"$f":"MAX($I872,1-SUM($N250:T250))*(U$10<=$H872)","v":0.83333333333333337},{"$f":"MAX($I872,1-SUM($N250:U250))*(V$10<=$H872)","v":0.8},{"$f":"MAX($I872,1-SUM($N250:V250))*(W$10<=$H872)","v":0.76666666666666672},{"$f":"MAX($I872,1-SUM($N250:W250))*(X$10<=$H872)","v":0.73333333333333339},{"$f":"MAX($I872,1-SUM($N250:X250))*(Y$10<=$H872)","v":0.7},{"$f":"MAX($I872,1-SUM($N250:Y250))*(Z$10<=$H872)","v":0.66666666666666674},{"$f":"MAX($I872,1-SUM($N250:Z250))*(AA$10<=$H872)","v":0.6333333333333333},{"$f":"MAX($I872,1-SUM($N250:AA250))*(AB$10<=$H872)","v":0.60000000000000009},{"$f":"MAX($I872,1-SUM($N250:AB250))*(AC$10<=$H872)","v":0.56666666666666665},{"$f":"MAX($I872,1-SUM($N250:AC250))*(AD$10<=$H872)","v":0.53333333333333344},{"$f":"MAX($I872,1-SUM($N250:AD250))*(AE$10<=$H872)","v":0.5},{"$f":"MAX($I872,1-SUM($N250:AE250))*(AF$10<=$H872)","v":0.46666666666666667},{"$f":"MAX($I872,1-SUM($N250:AF250))*(AG$10<=$H872)","v":0.43333333333333335},{"$f":"MAX($I872,1-SUM($N250:AG250))*(AH$10<=$H872)","v":0.4},{"$f":"MAX($I872,1-SUM($N250:AH250))*(AI$10<=$H872)","v":0.3666666666666667},{"$f":"MAX($I872,1-SUM($N250:AI250))*(AJ$10<=$H872)","v":0.33333333333333337},{"$f":"MAX($I872,1-SUM($N250:AJ250))*(AK$10<=$H872)","v":0.30000000000000004},{"$f":"MAX($I872,1-SUM($N250:AK250))*(AL$10<=$H872)","v":0.26666666666666672},{"$f":"MAX($I872,1-SUM($N250:AL250))*(AM$10<=$H872)","v":0.23333333333333339},{"$f":"MAX($I872,1-SUM($N250:AM250))*(AN$10<=$H872)","v":0.20000000000000007},{"$f":"MAX($I872,1-SUM($N250:AN250))*(AO$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AO250))*(AP$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AP250))*(AQ$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AQ250))*(AR$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AR250))*(AS$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AS250))*(AT$10<=$H872)","v":0.2},{"$f":"MAX($I872,1-SUM($N250:AT250))*(AU$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AU250))*(AV$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AV250))*(AW$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AW250))*(AX$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AX250))*(AY$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AY250))*(AZ$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:AZ250))*(BA$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BA250))*(BB$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BB250))*(BC$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BC250))*(BD$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BD250))*(BE$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BE250))*(BF$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BF250))*(BG$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BG250))*(BH$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BH250))*(BI$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BI250))*(BJ$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BJ250))*(BK$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BK250))*(BL$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BL250))*(BM$10<=$H872)","v":0},{"$f":"MAX($I872,1-SUM($N250:BM250))*(BN$10<=$H872)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!I22","v":99},0.2,null,null,null,null,null,null,{"$f":"MAX($I873,1-SUM($N251:N251))*(P$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:P251))*(Q$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:Q251))*(R$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:R251))*(S$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:S251))*(T$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:T251))*(U$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:U251))*(V$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:V251))*(W$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:W251))*(X$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:X251))*(Y$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:Y251))*(Z$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:Z251))*(AA$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AA251))*(AB$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AB251))*(AC$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AC251))*(AD$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AD251))*(AE$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AE251))*(AF$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AF251))*(AG$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AG251))*(AH$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AH251))*(AI$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AI251))*(AJ$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AJ251))*(AK$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AK251))*(AL$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AL251))*(AM$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AM251))*(AN$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AN251))*(AO$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AO251))*(AP$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AP251))*(AQ$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AQ251))*(AR$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AR251))*(AS$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AS251))*(AT$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AT251))*(AU$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AU251))*(AV$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AV251))*(AW$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AW251))*(AX$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AX251))*(AY$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AY251))*(AZ$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:AZ251))*(BA$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BA251))*(BB$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BB251))*(BC$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BC251))*(BD$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BD251))*(BE$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BE251))*(BF$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BF251))*(BG$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BG251))*(BH$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BH251))*(BI$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BI251))*(BJ$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BJ251))*(BK$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BK251))*(BL$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BL251))*(BM$10<=$H873)","v":1},{"$f":"MAX($I873,1-SUM($N251:BM251))*(BN$10<=$H873)","v":1}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!I23","v":99},0.2,null,null,null,null,null,null,{"$f":"MAX($I874,1-SUM($N252:N252))*(P$10<=$H874)","v":1},{"$f":"MAX($I874,1-SUM($N252:P252))*(Q$10<=$H874)","v":0.98989898989898994},{"$f":"MAX($I874,1-SUM($N252:Q252))*(R$10<=$H874)","v":0.97979797979797978},{"$f":"MAX($I874,1-SUM($N252:R252))*(S$10<=$H874)","v":0.96969696969696972},{"$f":"MAX($I874,1-SUM($N252:S252))*(T$10<=$H874)","v":0.95959595959595956},{"$f":"MAX($I874,1-SUM($N252:T252))*(U$10<=$H874)","v":0.9494949494949495},{"$f":"MAX($I874,1-SUM($N252:U252))*(V$10<=$H874)","v":0.93939393939393934},{"$f":"MAX($I874,1-SUM($N252:V252))*(W$10<=$H874)","v":0.92929292929292928},{"$f":"MAX($I874,1-SUM($N252:W252))*(X$10<=$H874)","v":0.91919191919191923},{"$f":"MAX($I874,1-SUM($N252:X252))*(Y$10<=$H874)","v":0.90909090909090906},{"$f":"MAX($I874,1-SUM($N252:Y252))*(Z$10<=$H874)","v":0.89898989898989901},{"$f":"MAX($I874,1-SUM($N252:Z252))*(AA$10<=$H874)","v":0.88888888888888884},{"$f":"MAX($I874,1-SUM($N252:AA252))*(AB$10<=$H874)","v":0.87878787878787878},{"$f":"MAX($I874,1-SUM($N252:AB252))*(AC$10<=$H874)","v":0.86868686868686873},{"$f":"MAX($I874,1-SUM($N252:AC252))*(AD$10<=$H874)","v":0.85858585858585856},{"$f":"MAX($I874,1-SUM($N252:AD252))*(AE$10<=$H874)","v":0.84848484848484851},{"$f":"MAX($I874,1-SUM($N252:AE252))*(AF$10<=$H874)","v":0.83838383838383834},{"$f":"MAX($I874,1-SUM($N252:AF252))*(AG$10<=$H874)","v":0.82828282828282829},{"$f":"MAX($I874,1-SUM($N252:AG252))*(AH$10<=$H874)","v":0.81818181818181812},{"$f":"MAX($I874,1-SUM($N252:AH252))*(AI$10<=$H874)","v":0.80808080808080807},{"$f":"MAX($I874,1-SUM($N252:AI252))*(AJ$10<=$H874)","v":0.7979797979797979},{"$f":"MAX($I874,1-SUM($N252:AJ252))*(AK$10<=$H874)","v":0.78787878787878785},{"$f":"MAX($I874,1-SUM($N252:AK252))*(AL$10<=$H874)","v":0.77777777777777768},{"$f":"MAX($I874,1-SUM($N252:AL252))*(AM$10<=$H874)","v":0.76767676767676762},{"$f":"MAX($I874,1-SUM($N252:AM252))*(AN$10<=$H874)","v":0.75757575757575746},{"$f":"MAX($I874,1-SUM($N252:AN252))*(AO$10<=$H874)","v":0.7474747474747474},{"$f":"MAX($I874,1-SUM($N252:AO252))*(AP$10<=$H874)","v":0.73737373737373724},{"$f":"MAX($I874,1-SUM($N252:AP252))*(AQ$10<=$H874)","v":0.72727272727272718},{"$f":"MAX($I874,1-SUM($N252:AQ252))*(AR$10<=$H874)","v":0.71717171717171713},{"$f":"MAX($I874,1-SUM($N252:AR252))*(AS$10<=$H874)","v":0.70707070707070696},{"$f":"MAX($I874,1-SUM($N252:AS252))*(AT$10<=$H874)","v":0.69696969696969679},{"$f":"MAX($I874,1-SUM($N252:AT252))*(AU$10<=$H874)","v":0.68686868686868674},{"$f":"MAX($I874,1-SUM($N252:AU252))*(AV$10<=$H874)","v":0.67676767676767668},{"$f":"MAX($I874,1-SUM($N252:AV252))*(AW$10<=$H874)","v":0.66666666666666652},{"$f":"MAX($I874,1-SUM($N252:AW252))*(AX$10<=$H874)","v":0.65656565656565635},{"$f":"MAX($I874,1-SUM($N252:AX252))*(AY$10<=$H874)","v":0.6464646464646463},{"$f":"MAX($I874,1-SUM($N252:AY252))*(AZ$10<=$H874)","v":0.63636363636363624},{"$f":"MAX($I874,1-SUM($N252:AZ252))*(BA$10<=$H874)","v":0.62626262626262608},{"$f":"MAX($I874,1-SUM($N252:BA252))*(BB$10<=$H874)","v":0.61616161616161591},{"$f":"MAX($I874,1-SUM($N252:BB252))*(BC$10<=$H874)","v":0.60606060606060586},{"$f":"MAX($I874,1-SUM($N252:BC252))*(BD$10<=$H874)","v":0.5959595959595958},{"$f":"MAX($I874,1-SUM($N252:BD252))*(BE$10<=$H874)","v":0.58585858585858563},{"$f":"MAX($I874,1-SUM($N252:BE252))*(BF$10<=$H874)","v":0.57575757575757547},{"$f":"MAX($I874,1-SUM($N252:BF252))*(BG$10<=$H874)","v":0.56565656565656541},{"$f":"MAX($I874,1-SUM($N252:BG252))*(BH$10<=$H874)","v":0.55555555555555536},{"$f":"MAX($I874,1-SUM($N252:BH252))*(BI$10<=$H874)","v":0.54545454545454519},{"$f":"MAX($I874,1-SUM($N252:BI252))*(BJ$10<=$H874)","v":0.53535353535353503},{"$f":"MAX($I874,1-SUM($N252:BJ252))*(BK$10<=$H874)","v":0.52525252525252497},{"$f":"MAX($I874,1-SUM($N252:BK252))*(BL$10<=$H874)","v":0.51515151515151492},{"$f":"MAX($I874,1-SUM($N252:BL252))*(BM$10<=$H874)","v":0.50505050505050475},{"$f":"MAX($I874,1-SUM($N252:BM252))*(BN$10<=$H874)","v":0.49494949494949469}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!I24","v":1},0.2,null,null,null,null,null,null,{"$f":"MAX($I875,1-SUM($N253:N253))*(P$10<=$H875)","v":1},{"$f":"MAX($I875,1-SUM($N253:P253))*(Q$10<=$H875)","v":0.2},{"$f":"MAX($I875,1-SUM($N253:Q253))*(R$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:R253))*(S$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:S253))*(T$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:T253))*(U$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:U253))*(V$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:V253))*(W$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:W253))*(X$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:X253))*(Y$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:Y253))*(Z$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:Z253))*(AA$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AA253))*(AB$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AB253))*(AC$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AC253))*(AD$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AD253))*(AE$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AE253))*(AF$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AF253))*(AG$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AG253))*(AH$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AH253))*(AI$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AI253))*(AJ$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AJ253))*(AK$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AK253))*(AL$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AL253))*(AM$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AM253))*(AN$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AN253))*(AO$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AO253))*(AP$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AP253))*(AQ$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AQ253))*(AR$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AR253))*(AS$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AS253))*(AT$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AT253))*(AU$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AU253))*(AV$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AV253))*(AW$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AW253))*(AX$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AX253))*(AY$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AY253))*(AZ$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:AZ253))*(BA$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BA253))*(BB$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BB253))*(BC$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BC253))*(BD$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BD253))*(BE$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BE253))*(BF$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BF253))*(BG$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BG253))*(BH$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BH253))*(BI$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BI253))*(BJ$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BJ253))*(BK$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BK253))*(BL$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BL253))*(BM$10<=$H875)","v":0},{"$f":"MAX($I875,1-SUM($N253:BM253))*(BN$10<=$H875)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!I25","v":2},0.2,null,null,null,null,null,null,{"$f":"MAX($I876,1-SUM($N254:N254))*(P$10<=$H876)","v":1},{"$f":"MAX($I876,1-SUM($N254:P254))*(Q$10<=$H876)","v":1},{"$f":"MAX($I876,1-SUM($N254:Q254))*(R$10<=$H876)","v":1},{"$f":"MAX($I876,1-SUM($N254:R254))*(S$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:S254))*(T$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:T254))*(U$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:U254))*(V$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:V254))*(W$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:W254))*(X$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:X254))*(Y$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:Y254))*(Z$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:Z254))*(AA$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AA254))*(AB$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AB254))*(AC$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AC254))*(AD$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AD254))*(AE$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AE254))*(AF$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AF254))*(AG$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AG254))*(AH$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AH254))*(AI$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AI254))*(AJ$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AJ254))*(AK$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AK254))*(AL$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AL254))*(AM$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AM254))*(AN$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AN254))*(AO$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AO254))*(AP$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AP254))*(AQ$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AQ254))*(AR$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AR254))*(AS$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AS254))*(AT$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AT254))*(AU$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AU254))*(AV$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AV254))*(AW$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AW254))*(AX$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AX254))*(AY$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AY254))*(AZ$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:AZ254))*(BA$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BA254))*(BB$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BB254))*(BC$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BC254))*(BD$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BD254))*(BE$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BE254))*(BF$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BF254))*(BG$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BG254))*(BH$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BH254))*(BI$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BI254))*(BJ$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BJ254))*(BK$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BK254))*(BL$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BL254))*(BM$10<=$H876)","v":0},{"$f":"MAX($I876,1-SUM($N254:BM254))*(BN$10<=$H876)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!I26","v":38.759689922480618},0.2,null,null,null,null,null,null,{"$f":"MAX($I877,1-SUM($N255:N255))*(P$10<=$H877)","v":1},{"$f":"MAX($I877,1-SUM($N255:P255))*(Q$10<=$H877)","v":0.97419999999999995},{"$f":"MAX($I877,1-SUM($N255:Q255))*(R$10<=$H877)","v":0.94840000000000002},{"$f":"MAX($I877,1-SUM($N255:R255))*(S$10<=$H877)","v":0.92259999999999998},{"$f":"MAX($I877,1-SUM($N255:S255))*(T$10<=$H877)","v":0.89680000000000004},{"$f":"MAX($I877,1-SUM($N255:T255))*(U$10<=$H877)","v":0.871},{"$f":"MAX($I877,1-SUM($N255:U255))*(V$10<=$H877)","v":0.84519999999999995},{"$f":"MAX($I877,1-SUM($N255:V255))*(W$10<=$H877)","v":0.81940000000000002},{"$f":"MAX($I877,1-SUM($N255:W255))*(X$10<=$H877)","v":0.79360000000000008},{"$f":"MAX($I877,1-SUM($N255:X255))*(Y$10<=$H877)","v":0.76780000000000004},{"$f":"MAX($I877,1-SUM($N255:Y255))*(Z$10<=$H877)","v":0.74199999999999999},{"$f":"MAX($I877,1-SUM($N255:Z255))*(AA$10<=$H877)","v":0.71620000000000006},{"$f":"MAX($I877,1-SUM($N255:AA255))*(AB$10<=$H877)","v":0.69040000000000012},{"$f":"MAX($I877,1-SUM($N255:AB255))*(AC$10<=$H877)","v":0.66460000000000008},{"$f":"MAX($I877,1-SUM($N255:AC255))*(AD$10<=$H877)","v":0.63880000000000003},{"$f":"MAX($I877,1-SUM($N255:AD255))*(AE$10<=$H877)","v":0.6130000000000001},{"$f":"MAX($I877,1-SUM($N255:AE255))*(AF$10<=$H877)","v":0.58720000000000017},{"$f":"MAX($I877,1-SUM($N255:AF255))*(AG$10<=$H877)","v":0.56140000000000012},{"$f":"MAX($I877,1-SUM($N255:AG255))*(AH$10<=$H877)","v":0.53560000000000008},{"$f":"MAX($I877,1-SUM($N255:AH255))*(AI$10<=$H877)","v":0.50980000000000014},{"$f":"MAX($I877,1-SUM($N255:AI255))*(AJ$10<=$H877)","v":0.4840000000000001},{"$f":"MAX($I877,1-SUM($N255:AJ255))*(AK$10<=$H877)","v":0.45820000000000005},{"$f":"MAX($I877,1-SUM($N255:AK255))*(AL$10<=$H877)","v":0.43240000000000001},{"$f":"MAX($I877,1-SUM($N255:AL255))*(AM$10<=$H877)","v":0.40659999999999996},{"$f":"MAX($I877,1-SUM($N255:AM255))*(AN$10<=$H877)","v":0.38079999999999992},{"$f":"MAX($I877,1-SUM($N255:AN255))*(AO$10<=$H877)","v":0.35499999999999987},{"$f":"MAX($I877,1-SUM($N255:AO255))*(AP$10<=$H877)","v":0.32919999999999983},{"$f":"MAX($I877,1-SUM($N255:AP255))*(AQ$10<=$H877)","v":0.30339999999999978},{"$f":"MAX($I877,1-SUM($N255:AQ255))*(AR$10<=$H877)","v":0.27759999999999974},{"$f":"MAX($I877,1-SUM($N255:AR255))*(AS$10<=$H877)","v":0.25179999999999969},{"$f":"MAX($I877,1-SUM($N255:AS255))*(AT$10<=$H877)","v":0.22599999999999965},{"$f":"MAX($I877,1-SUM($N255:AT255))*(AU$10<=$H877)","v":0.2001999999999996},{"$f":"MAX($I877,1-SUM($N255:AU255))*(AV$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:AV255))*(AW$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:AW255))*(AX$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:AX255))*(AY$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:AY255))*(AZ$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:AZ255))*(BA$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:BA255))*(BB$10<=$H877)","v":0.2},{"$f":"MAX($I877,1-SUM($N255:BB255))*(BC$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BC255))*(BD$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BD255))*(BE$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BE255))*(BF$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BF255))*(BG$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BG255))*(BH$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BH255))*(BI$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BI255))*(BJ$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BJ255))*(BK$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BK255))*(BL$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BL255))*(BM$10<=$H877)","v":0},{"$f":"MAX($I877,1-SUM($N255:BM255))*(BN$10<=$H877)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!I27","v":48.780487804878049},0.2,null,null,null,null,null,null,{"$f":"MAX($I878,1-SUM($N256:N256))*(P$10<=$H878)","v":1},{"$f":"MAX($I878,1-SUM($N256:P256))*(Q$10<=$H878)","v":0.97950000000000004},{"$f":"MAX($I878,1-SUM($N256:Q256))*(R$10<=$H878)","v":0.95899999999999996},{"$f":"MAX($I878,1-SUM($N256:R256))*(S$10<=$H878)","v":0.9385},{"$f":"MAX($I878,1-SUM($N256:S256))*(T$10<=$H878)","v":0.91800000000000004},{"$f":"MAX($I878,1-SUM($N256:T256))*(U$10<=$H878)","v":0.89749999999999996},{"$f":"MAX($I878,1-SUM($N256:U256))*(V$10<=$H878)","v":0.877},{"$f":"MAX($I878,1-SUM($N256:V256))*(W$10<=$H878)","v":0.85650000000000004},{"$f":"MAX($I878,1-SUM($N256:W256))*(X$10<=$H878)","v":0.83599999999999997},{"$f":"MAX($I878,1-SUM($N256:X256))*(Y$10<=$H878)","v":0.8155},{"$f":"MAX($I878,1-SUM($N256:Y256))*(Z$10<=$H878)","v":0.79500000000000004},{"$f":"MAX($I878,1-SUM($N256:Z256))*(AA$10<=$H878)","v":0.77449999999999997},{"$f":"MAX($I878,1-SUM($N256:AA256))*(AB$10<=$H878)","v":0.754},{"$f":"MAX($I878,1-SUM($N256:AB256))*(AC$10<=$H878)","v":0.73350000000000004},{"$f":"MAX($I878,1-SUM($N256:AC256))*(AD$10<=$H878)","v":0.71300000000000008},{"$f":"MAX($I878,1-SUM($N256:AD256))*(AE$10<=$H878)","v":0.6925},{"$f":"MAX($I878,1-SUM($N256:AE256))*(AF$10<=$H878)","v":0.67199999999999993},{"$f":"MAX($I878,1-SUM($N256:AF256))*(AG$10<=$H878)","v":0.65149999999999997},{"$f":"MAX($I878,1-SUM($N256:AG256))*(AH$10<=$H878)","v":0.63100000000000001},{"$f":"MAX($I878,1-SUM($N256:AH256))*(AI$10<=$H878)","v":0.61049999999999993},{"$f":"MAX($I878,1-SUM($N256:AI256))*(AJ$10<=$H878)","v":0.58999999999999986},{"$f":"MAX($I878,1-SUM($N256:AJ256))*(AK$10<=$H878)","v":0.5694999999999999},{"$f":"MAX($I878,1-SUM($N256:AK256))*(AL$10<=$H878)","v":0.54899999999999993},{"$f":"MAX($I878,1-SUM($N256:AL256))*(AM$10<=$H878)","v":0.52849999999999986},{"$f":"MAX($I878,1-SUM($N256:AM256))*(AN$10<=$H878)","v":0.50799999999999979},{"$f":"MAX($I878,1-SUM($N256:AN256))*(AO$10<=$H878)","v":0.48749999999999982},{"$f":"MAX($I878,1-SUM($N256:AO256))*(AP$10<=$H878)","v":0.46699999999999986},{"$f":"MAX($I878,1-SUM($N256:AP256))*(AQ$10<=$H878)","v":0.4464999999999999},{"$f":"MAX($I878,1-SUM($N256:AQ256))*(AR$10<=$H878)","v":0.42599999999999993},{"$f":"MAX($I878,1-SUM($N256:AR256))*(AS$10<=$H878)","v":0.40549999999999997},{"$f":"MAX($I878,1-SUM($N256:AS256))*(AT$10<=$H878)","v":0.38500000000000001},{"$f":"MAX($I878,1-SUM($N256:AT256))*(AU$10<=$H878)","v":0.36450000000000005},{"$f":"MAX($I878,1-SUM($N256:AU256))*(AV$10<=$H878)","v":0.34400000000000008},{"$f":"MAX($I878,1-SUM($N256:AV256))*(AW$10<=$H878)","v":0.32350000000000012},{"$f":"MAX($I878,1-SUM($N256:AW256))*(AX$10<=$H878)","v":0.30300000000000016},{"$f":"MAX($I878,1-SUM($N256:AX256))*(AY$10<=$H878)","v":0.2825000000000002},{"$f":"MAX($I878,1-SUM($N256:AY256))*(AZ$10<=$H878)","v":0.26200000000000023},{"$f":"MAX($I878,1-SUM($N256:AZ256))*(BA$10<=$H878)","v":0.24150000000000027},{"$f":"MAX($I878,1-SUM($N256:BA256))*(BB$10<=$H878)","v":0.22100000000000031},{"$f":"MAX($I878,1-SUM($N256:BB256))*(BC$10<=$H878)","v":0.20050000000000034},{"$f":"MAX($I878,1-SUM($N256:BC256))*(BD$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BD256))*(BE$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BE256))*(BF$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BF256))*(BG$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BG256))*(BH$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BH256))*(BI$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BI256))*(BJ$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BJ256))*(BK$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BK256))*(BL$10<=$H878)","v":0.2},{"$f":"MAX($I878,1-SUM($N256:BL256))*(BM$10<=$H878)","v":0},{"$f":"MAX($I878,1-SUM($N256:BM256))*(BN$10<=$H878)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!I28","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I879,1-SUM($N257:N257))*(P$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:P257))*(Q$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:Q257))*(R$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:R257))*(S$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:S257))*(T$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:T257))*(U$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:U257))*(V$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:V257))*(W$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:W257))*(X$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:X257))*(Y$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:Y257))*(Z$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:Z257))*(AA$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AA257))*(AB$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AB257))*(AC$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AC257))*(AD$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AD257))*(AE$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AE257))*(AF$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AF257))*(AG$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AG257))*(AH$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AH257))*(AI$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AI257))*(AJ$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AJ257))*(AK$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AK257))*(AL$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AL257))*(AM$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AM257))*(AN$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AN257))*(AO$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AO257))*(AP$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AP257))*(AQ$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AQ257))*(AR$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AR257))*(AS$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AS257))*(AT$10<=$H879)","v":1},{"$f":"MAX($I879,1-SUM($N257:AT257))*(AU$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AU257))*(AV$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AV257))*(AW$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AW257))*(AX$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AX257))*(AY$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AY257))*(AZ$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:AZ257))*(BA$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BA257))*(BB$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BB257))*(BC$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BC257))*(BD$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BD257))*(BE$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BE257))*(BF$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BF257))*(BG$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BG257))*(BH$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BH257))*(BI$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BI257))*(BJ$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BJ257))*(BK$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BK257))*(BL$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BL257))*(BM$10<=$H879)","v":0},{"$f":"MAX($I879,1-SUM($N257:BM257))*(BN$10<=$H879)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!I29","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I880,1-SUM($N258:N258))*(P$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:P258))*(Q$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:Q258))*(R$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:R258))*(S$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:S258))*(T$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:T258))*(U$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:U258))*(V$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:V258))*(W$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:W258))*(X$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:X258))*(Y$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:Y258))*(Z$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:Z258))*(AA$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AA258))*(AB$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AB258))*(AC$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AC258))*(AD$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AD258))*(AE$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AE258))*(AF$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AF258))*(AG$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AG258))*(AH$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AH258))*(AI$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AI258))*(AJ$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AJ258))*(AK$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AK258))*(AL$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AL258))*(AM$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AM258))*(AN$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AN258))*(AO$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AO258))*(AP$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AP258))*(AQ$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AQ258))*(AR$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AR258))*(AS$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AS258))*(AT$10<=$H880)","v":1},{"$f":"MAX($I880,1-SUM($N258:AT258))*(AU$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AU258))*(AV$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AV258))*(AW$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AW258))*(AX$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AX258))*(AY$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AY258))*(AZ$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:AZ258))*(BA$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BA258))*(BB$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BB258))*(BC$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BC258))*(BD$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BD258))*(BE$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BE258))*(BF$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BF258))*(BG$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BG258))*(BH$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BH258))*(BI$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BI258))*(BJ$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BJ258))*(BK$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BK258))*(BL$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BL258))*(BM$10<=$H880)","v":0},{"$f":"MAX($I880,1-SUM($N258:BM258))*(BN$10<=$H880)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!I30","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I881,1-SUM($N259:N259))*(P$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:P259))*(Q$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:Q259))*(R$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:R259))*(S$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:S259))*(T$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:T259))*(U$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:U259))*(V$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:V259))*(W$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:W259))*(X$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:X259))*(Y$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:Y259))*(Z$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:Z259))*(AA$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AA259))*(AB$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AB259))*(AC$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AC259))*(AD$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AD259))*(AE$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AE259))*(AF$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AF259))*(AG$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AG259))*(AH$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AH259))*(AI$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AI259))*(AJ$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AJ259))*(AK$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AK259))*(AL$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AL259))*(AM$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AM259))*(AN$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AN259))*(AO$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AO259))*(AP$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AP259))*(AQ$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AQ259))*(AR$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AR259))*(AS$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AS259))*(AT$10<=$H881)","v":1},{"$f":"MAX($I881,1-SUM($N259:AT259))*(AU$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AU259))*(AV$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AV259))*(AW$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AW259))*(AX$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AX259))*(AY$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AY259))*(AZ$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:AZ259))*(BA$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BA259))*(BB$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BB259))*(BC$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BC259))*(BD$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BD259))*(BE$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BE259))*(BF$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BF259))*(BG$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BG259))*(BH$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BH259))*(BI$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BI259))*(BJ$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BJ259))*(BK$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BK259))*(BL$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BL259))*(BM$10<=$H881)","v":0},{"$f":"MAX($I881,1-SUM($N259:BM259))*(BN$10<=$H881)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!I31","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I882,1-SUM($N260:N260))*(P$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:P260))*(Q$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:Q260))*(R$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:R260))*(S$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:S260))*(T$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:T260))*(U$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:U260))*(V$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:V260))*(W$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:W260))*(X$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:X260))*(Y$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:Y260))*(Z$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:Z260))*(AA$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AA260))*(AB$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AB260))*(AC$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AC260))*(AD$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AD260))*(AE$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AE260))*(AF$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AF260))*(AG$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AG260))*(AH$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AH260))*(AI$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AI260))*(AJ$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AJ260))*(AK$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AK260))*(AL$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AL260))*(AM$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AM260))*(AN$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AN260))*(AO$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AO260))*(AP$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AP260))*(AQ$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AQ260))*(AR$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AR260))*(AS$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AS260))*(AT$10<=$H882)","v":1},{"$f":"MAX($I882,1-SUM($N260:AT260))*(AU$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AU260))*(AV$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AV260))*(AW$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AW260))*(AX$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AX260))*(AY$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AY260))*(AZ$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:AZ260))*(BA$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BA260))*(BB$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BB260))*(BC$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BC260))*(BD$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BD260))*(BE$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BE260))*(BF$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BF260))*(BG$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BG260))*(BH$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BH260))*(BI$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BI260))*(BJ$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BJ260))*(BK$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BK260))*(BL$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BL260))*(BM$10<=$H882)","v":0},{"$f":"MAX($I882,1-SUM($N260:BM260))*(BN$10<=$H882)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!I32","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I883,1-SUM($N261:N261))*(P$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:P261))*(Q$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:Q261))*(R$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:R261))*(S$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:S261))*(T$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:T261))*(U$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:U261))*(V$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:V261))*(W$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:W261))*(X$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:X261))*(Y$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:Y261))*(Z$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:Z261))*(AA$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AA261))*(AB$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AB261))*(AC$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AC261))*(AD$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AD261))*(AE$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AE261))*(AF$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AF261))*(AG$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AG261))*(AH$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AH261))*(AI$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AI261))*(AJ$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AJ261))*(AK$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AK261))*(AL$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AL261))*(AM$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AM261))*(AN$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AN261))*(AO$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AO261))*(AP$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AP261))*(AQ$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AQ261))*(AR$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AR261))*(AS$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AS261))*(AT$10<=$H883)","v":1},{"$f":"MAX($I883,1-SUM($N261:AT261))*(AU$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AU261))*(AV$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AV261))*(AW$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AW261))*(AX$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AX261))*(AY$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AY261))*(AZ$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:AZ261))*(BA$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BA261))*(BB$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BB261))*(BC$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BC261))*(BD$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BD261))*(BE$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BE261))*(BF$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BF261))*(BG$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BG261))*(BH$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BH261))*(BI$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BI261))*(BJ$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BJ261))*(BK$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BK261))*(BL$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BL261))*(BM$10<=$H883)","v":0},{"$f":"MAX($I883,1-SUM($N261:BM261))*(BN$10<=$H883)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!I33","v":5},0.2,null,null,null,null,null,null,{"$f":"MAX($I884,1-SUM($N262:N262))*(P$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:P262))*(Q$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:Q262))*(R$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:R262))*(S$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:S262))*(T$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:T262))*(U$10<=$H884)","v":1},{"$f":"MAX($I884,1-SUM($N262:U262))*(V$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:V262))*(W$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:W262))*(X$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:X262))*(Y$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:Y262))*(Z$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:Z262))*(AA$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AA262))*(AB$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AB262))*(AC$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AC262))*(AD$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AD262))*(AE$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AE262))*(AF$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AF262))*(AG$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AG262))*(AH$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AH262))*(AI$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AI262))*(AJ$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AJ262))*(AK$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AK262))*(AL$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AL262))*(AM$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AM262))*(AN$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AN262))*(AO$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AO262))*(AP$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AP262))*(AQ$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AQ262))*(AR$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AR262))*(AS$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AS262))*(AT$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AT262))*(AU$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AU262))*(AV$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AV262))*(AW$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AW262))*(AX$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AX262))*(AY$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AY262))*(AZ$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:AZ262))*(BA$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BA262))*(BB$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BB262))*(BC$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BC262))*(BD$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BD262))*(BE$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BE262))*(BF$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BF262))*(BG$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BG262))*(BH$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BH262))*(BI$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BI262))*(BJ$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BJ262))*(BK$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BK262))*(BL$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BL262))*(BM$10<=$H884)","v":0},{"$f":"MAX($I884,1-SUM($N262:BM262))*(BN$10<=$H884)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!I34","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I885,1-SUM($N263:N263))*(P$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:P263))*(Q$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:Q263))*(R$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:R263))*(S$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:S263))*(T$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:T263))*(U$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:U263))*(V$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:V263))*(W$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:W263))*(X$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:X263))*(Y$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:Y263))*(Z$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:Z263))*(AA$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AA263))*(AB$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AB263))*(AC$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AC263))*(AD$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AD263))*(AE$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AE263))*(AF$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AF263))*(AG$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AG263))*(AH$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AH263))*(AI$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AI263))*(AJ$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AJ263))*(AK$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AK263))*(AL$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AL263))*(AM$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AM263))*(AN$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AN263))*(AO$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AO263))*(AP$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AP263))*(AQ$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AQ263))*(AR$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AR263))*(AS$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AS263))*(AT$10<=$H885)","v":1},{"$f":"MAX($I885,1-SUM($N263:AT263))*(AU$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AU263))*(AV$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AV263))*(AW$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AW263))*(AX$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AX263))*(AY$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AY263))*(AZ$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:AZ263))*(BA$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BA263))*(BB$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BB263))*(BC$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BC263))*(BD$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BD263))*(BE$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BE263))*(BF$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BF263))*(BG$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BG263))*(BH$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BH263))*(BI$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BI263))*(BJ$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BJ263))*(BK$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BK263))*(BL$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BL263))*(BM$10<=$H885)","v":0},{"$f":"MAX($I885,1-SUM($N263:BM263))*(BN$10<=$H885)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!I35","v":19.49317738791423},0.2,null,null,null,null,null,null,{"$f":"MAX($I886,1-SUM($N264:N264))*(P$10<=$H886)","v":1},{"$f":"MAX($I886,1-SUM($N264:P264))*(Q$10<=$H886)","v":0.94869999999999999},{"$f":"MAX($I886,1-SUM($N264:Q264))*(R$10<=$H886)","v":0.89739999999999998},{"$f":"MAX($I886,1-SUM($N264:R264))*(S$10<=$H886)","v":0.84610000000000007},{"$f":"MAX($I886,1-SUM($N264:S264))*(T$10<=$H886)","v":0.79479999999999995},{"$f":"MAX($I886,1-SUM($N264:T264))*(U$10<=$H886)","v":0.74350000000000005},{"$f":"MAX($I886,1-SUM($N264:U264))*(V$10<=$H886)","v":0.69219999999999993},{"$f":"MAX($I886,1-SUM($N264:V264))*(W$10<=$H886)","v":0.64090000000000003},{"$f":"MAX($I886,1-SUM($N264:W264))*(X$10<=$H886)","v":0.5895999999999999},{"$f":"MAX($I886,1-SUM($N264:X264))*(Y$10<=$H886)","v":0.5383},{"$f":"MAX($I886,1-SUM($N264:Y264))*(Z$10<=$H886)","v":0.48699999999999999},{"$f":"MAX($I886,1-SUM($N264:Z264))*(AA$10<=$H886)","v":0.43569999999999998},{"$f":"MAX($I886,1-SUM($N264:AA264))*(AB$10<=$H886)","v":0.38439999999999996},{"$f":"MAX($I886,1-SUM($N264:AB264))*(AC$10<=$H886)","v":0.33309999999999995},{"$f":"MAX($I886,1-SUM($N264:AC264))*(AD$10<=$H886)","v":0.28179999999999994},{"$f":"MAX($I886,1-SUM($N264:AD264))*(AE$10<=$H886)","v":0.23049999999999993},{"$f":"MAX($I886,1-SUM($N264:AE264))*(AF$10<=$H886)","v":0.2},{"$f":"MAX($I886,1-SUM($N264:AF264))*(AG$10<=$H886)","v":0.2},{"$f":"MAX($I886,1-SUM($N264:AG264))*(AH$10<=$H886)","v":0.2},{"$f":"MAX($I886,1-SUM($N264:AH264))*(AI$10<=$H886)","v":0.2},{"$f":"MAX($I886,1-SUM($N264:AI264))*(AJ$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AJ264))*(AK$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AK264))*(AL$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AL264))*(AM$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AM264))*(AN$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AN264))*(AO$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AO264))*(AP$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AP264))*(AQ$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AQ264))*(AR$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AR264))*(AS$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AS264))*(AT$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AT264))*(AU$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AU264))*(AV$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AV264))*(AW$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AW264))*(AX$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AX264))*(AY$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AY264))*(AZ$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:AZ264))*(BA$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BA264))*(BB$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BB264))*(BC$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BC264))*(BD$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BD264))*(BE$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BE264))*(BF$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BF264))*(BG$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BG264))*(BH$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BH264))*(BI$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BI264))*(BJ$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BJ264))*(BK$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BK264))*(BL$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BL264))*(BM$10<=$H886)","v":0},{"$f":"MAX($I886,1-SUM($N264:BM264))*(BN$10<=$H886)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!I36","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I887,1-SUM($N265:N265))*(P$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:P265))*(Q$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:Q265))*(R$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:R265))*(S$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:S265))*(T$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:T265))*(U$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:U265))*(V$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:V265))*(W$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:W265))*(X$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:X265))*(Y$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:Y265))*(Z$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:Z265))*(AA$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AA265))*(AB$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AB265))*(AC$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AC265))*(AD$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AD265))*(AE$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AE265))*(AF$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AF265))*(AG$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AG265))*(AH$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AH265))*(AI$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AI265))*(AJ$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AJ265))*(AK$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AK265))*(AL$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AL265))*(AM$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AM265))*(AN$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AN265))*(AO$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AO265))*(AP$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AP265))*(AQ$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AQ265))*(AR$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AR265))*(AS$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AS265))*(AT$10<=$H887)","v":1},{"$f":"MAX($I887,1-SUM($N265:AT265))*(AU$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AU265))*(AV$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AV265))*(AW$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AW265))*(AX$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AX265))*(AY$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AY265))*(AZ$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:AZ265))*(BA$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BA265))*(BB$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BB265))*(BC$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BC265))*(BD$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BD265))*(BE$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BE265))*(BF$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BF265))*(BG$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BG265))*(BH$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BH265))*(BI$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BI265))*(BJ$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BJ265))*(BK$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BK265))*(BL$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BL265))*(BM$10<=$H887)","v":0},{"$f":"MAX($I887,1-SUM($N265:BM265))*(BN$10<=$H887)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!I37","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I888,1-SUM($N266:N266))*(P$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:P266))*(Q$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:Q266))*(R$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:R266))*(S$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:S266))*(T$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:T266))*(U$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:U266))*(V$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:V266))*(W$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:W266))*(X$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:X266))*(Y$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:Y266))*(Z$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:Z266))*(AA$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AA266))*(AB$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AB266))*(AC$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AC266))*(AD$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AD266))*(AE$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AE266))*(AF$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AF266))*(AG$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AG266))*(AH$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AH266))*(AI$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AI266))*(AJ$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AJ266))*(AK$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AK266))*(AL$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AL266))*(AM$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AM266))*(AN$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AN266))*(AO$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AO266))*(AP$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AP266))*(AQ$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AQ266))*(AR$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AR266))*(AS$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AS266))*(AT$10<=$H888)","v":1},{"$f":"MAX($I888,1-SUM($N266:AT266))*(AU$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AU266))*(AV$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AV266))*(AW$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AW266))*(AX$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AX266))*(AY$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AY266))*(AZ$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:AZ266))*(BA$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BA266))*(BB$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BB266))*(BC$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BC266))*(BD$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BD266))*(BE$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BE266))*(BF$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BF266))*(BG$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BG266))*(BH$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BH266))*(BI$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BI266))*(BJ$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BJ266))*(BK$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BK266))*(BL$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BL266))*(BM$10<=$H888)","v":0},{"$f":"MAX($I888,1-SUM($N266:BM266))*(BN$10<=$H888)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!I38","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I889,1-SUM($N267:N267))*(P$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:P267))*(Q$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:Q267))*(R$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:R267))*(S$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:S267))*(T$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:T267))*(U$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:U267))*(V$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:V267))*(W$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:W267))*(X$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:X267))*(Y$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:Y267))*(Z$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:Z267))*(AA$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AA267))*(AB$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AB267))*(AC$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AC267))*(AD$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AD267))*(AE$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AE267))*(AF$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AF267))*(AG$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AG267))*(AH$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AH267))*(AI$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AI267))*(AJ$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AJ267))*(AK$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AK267))*(AL$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AL267))*(AM$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AM267))*(AN$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AN267))*(AO$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AO267))*(AP$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AP267))*(AQ$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AQ267))*(AR$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AR267))*(AS$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AS267))*(AT$10<=$H889)","v":1},{"$f":"MAX($I889,1-SUM($N267:AT267))*(AU$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AU267))*(AV$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AV267))*(AW$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AW267))*(AX$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AX267))*(AY$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AY267))*(AZ$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:AZ267))*(BA$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BA267))*(BB$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BB267))*(BC$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BC267))*(BD$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BD267))*(BE$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BE267))*(BF$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BF267))*(BG$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BG267))*(BH$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BH267))*(BI$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BI267))*(BJ$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BJ267))*(BK$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BK267))*(BL$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BL267))*(BM$10<=$H889)","v":0},{"$f":"MAX($I889,1-SUM($N267:BM267))*(BN$10<=$H889)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!I39","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I890,1-SUM($N268:N268))*(P$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:P268))*(Q$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:Q268))*(R$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:R268))*(S$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:S268))*(T$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:T268))*(U$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:U268))*(V$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:V268))*(W$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:W268))*(X$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:X268))*(Y$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:Y268))*(Z$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:Z268))*(AA$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AA268))*(AB$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AB268))*(AC$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AC268))*(AD$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AD268))*(AE$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AE268))*(AF$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AF268))*(AG$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AG268))*(AH$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AH268))*(AI$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AI268))*(AJ$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AJ268))*(AK$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AK268))*(AL$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AL268))*(AM$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AM268))*(AN$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AN268))*(AO$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AO268))*(AP$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AP268))*(AQ$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AQ268))*(AR$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AR268))*(AS$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AS268))*(AT$10<=$H890)","v":1},{"$f":"MAX($I890,1-SUM($N268:AT268))*(AU$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AU268))*(AV$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AV268))*(AW$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AW268))*(AX$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AX268))*(AY$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AY268))*(AZ$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:AZ268))*(BA$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BA268))*(BB$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BB268))*(BC$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BC268))*(BD$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BD268))*(BE$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BE268))*(BF$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BF268))*(BG$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BG268))*(BH$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BH268))*(BI$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BI268))*(BJ$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BJ268))*(BK$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BK268))*(BL$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BL268))*(BM$10<=$H890)","v":0},{"$f":"MAX($I890,1-SUM($N268:BM268))*(BN$10<=$H890)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!I40","v":30},0.2,null,null,null,null,null,null,{"$f":"MAX($I891,1-SUM($N269:N269))*(P$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:P269))*(Q$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:Q269))*(R$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:R269))*(S$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:S269))*(T$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:T269))*(U$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:U269))*(V$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:V269))*(W$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:W269))*(X$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:X269))*(Y$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:Y269))*(Z$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:Z269))*(AA$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AA269))*(AB$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AB269))*(AC$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AC269))*(AD$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AD269))*(AE$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AE269))*(AF$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AF269))*(AG$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AG269))*(AH$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AH269))*(AI$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AI269))*(AJ$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AJ269))*(AK$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AK269))*(AL$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AL269))*(AM$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AM269))*(AN$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AN269))*(AO$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AO269))*(AP$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AP269))*(AQ$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AQ269))*(AR$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AR269))*(AS$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AS269))*(AT$10<=$H891)","v":1},{"$f":"MAX($I891,1-SUM($N269:AT269))*(AU$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AU269))*(AV$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AV269))*(AW$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AW269))*(AX$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AX269))*(AY$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AY269))*(AZ$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:AZ269))*(BA$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BA269))*(BB$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BB269))*(BC$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BC269))*(BD$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BD269))*(BE$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BE269))*(BF$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BF269))*(BG$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BG269))*(BH$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BH269))*(BI$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BI269))*(BJ$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BJ269))*(BK$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BK269))*(BL$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BL269))*(BM$10<=$H891)","v":0},{"$f":"MAX($I891,1-SUM($N269:BM269))*(BN$10<=$H891)","v":0}]
[null,null,null,{"$f":"D866","v":"Insurance Valuation %"}]
[]
[]
[null,null,null,"Insurance Valuation"]
[null,null,{"$f":"C895+1","v":1},{"$f":"INDEX(D$66:D$90,$C896,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C896,1)","v":"Capital"},4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P185:P185,N(OFFSET($P867:P867,0,MAX(COLUMN($P867:P867))-COLUMN($P867:P867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Q185,N(OFFSET($P867:Q867,0,MAX(COLUMN($P867:Q867))-COLUMN($P867:Q867),1,1)))","v":4000},{"$f":"SUMPRODUCT($P185:R185,N(OFFSET($P867:R867,0,MAX(COLUMN($P867:R867))-COLUMN($P867:R867),1,1)))","v":3200},{"$f":"SUMPRODUCT($P185:S185,N(OFFSET($P867:S867,0,MAX(COLUMN($P867:S867))-COLUMN($P867:S867),1,1)))","v":2400},{"$f":"SUMPRODUCT($P185:T185,N(OFFSET($P867:T867,0,MAX(COLUMN($P867:T867))-COLUMN($P867:T867),1,1)))","v":1599.9999999999995},{"$f":"SUMPRODUCT($P185:U185,N(OFFSET($P867:U867,0,MAX(COLUMN($P867:U867))-COLUMN($P867:U867),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:V185,N(OFFSET($P867:V867,0,MAX(COLUMN($P867:V867))-COLUMN($P867:V867),1,1)))","v":800},{"$f":"SUMPRODUCT($P185:W185,N(OFFSET($P867:W867,0,MAX(COLUMN($P867:W867))-COLUMN($P867:W867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:X185,N(OFFSET($P867:X867,0,MAX(COLUMN($P867:X867))-COLUMN($P867:X867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Y185,N(OFFSET($P867:Y867,0,MAX(COLUMN($P867:Y867))-COLUMN($P867:Y867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:Z185,N(OFFSET($P867:Z867,0,MAX(COLUMN($P867:Z867))-COLUMN($P867:Z867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AA185,N(OFFSET($P867:AA867,0,MAX(COLUMN($P867:AA867))-COLUMN($P867:AA867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AB185,N(OFFSET($P867:AB867,0,MAX(COLUMN($P867:AB867))-COLUMN($P867:AB867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AC185,N(OFFSET($P867:AC867,0,MAX(COLUMN($P867:AC867))-COLUMN($P867:AC867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AD185,N(OFFSET($P867:AD867,0,MAX(COLUMN($P867:AD867))-COLUMN($P867:AD867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AE185,N(OFFSET($P867:AE867,0,MAX(COLUMN($P867:AE867))-COLUMN($P867:AE867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AF185,N(OFFSET($P867:AF867,0,MAX(COLUMN($P867:AF867))-COLUMN($P867:AF867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AG185,N(OFFSET($P867:AG867,0,MAX(COLUMN($P867:AG867))-COLUMN($P867:AG867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AH185,N(OFFSET($P867:AH867,0,MAX(COLUMN($P867:AH867))-COLUMN($P867:AH867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AI185,N(OFFSET($P867:AI867,0,MAX(COLUMN($P867:AI867))-COLUMN($P867:AI867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AJ185,N(OFFSET($P867:AJ867,0,MAX(COLUMN($P867:AJ867))-COLUMN($P867:AJ867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AK185,N(OFFSET($P867:AK867,0,MAX(COLUMN($P867:AK867))-COLUMN($P867:AK867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AL185,N(OFFSET($P867:AL867,0,MAX(COLUMN($P867:AL867))-COLUMN($P867:AL867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AM185,N(OFFSET($P867:AM867,0,MAX(COLUMN($P867:AM867))-COLUMN($P867:AM867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AN185,N(OFFSET($P867:AN867,0,MAX(COLUMN($P867:AN867))-COLUMN($P867:AN867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AO185,N(OFFSET($P867:AO867,0,MAX(COLUMN($P867:AO867))-COLUMN($P867:AO867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AP185,N(OFFSET($P867:AP867,0,MAX(COLUMN($P867:AP867))-COLUMN($P867:AP867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AQ185,N(OFFSET($P867:AQ867,0,MAX(COLUMN($P867:AQ867))-COLUMN($P867:AQ867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AR185,N(OFFSET($P867:AR867,0,MAX(COLUMN($P867:AR867))-COLUMN($P867:AR867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AS185,N(OFFSET($P867:AS867,0,MAX(COLUMN($P867:AS867))-COLUMN($P867:AS867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AT185,N(OFFSET($P867:AT867,0,MAX(COLUMN($P867:AT867))-COLUMN($P867:AT867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AU185,N(OFFSET($P867:AU867,0,MAX(COLUMN($P867:AU867))-COLUMN($P867:AU867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AV185,N(OFFSET($P867:AV867,0,MAX(COLUMN($P867:AV867))-COLUMN($P867:AV867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AW185,N(OFFSET($P867:AW867,0,MAX(COLUMN($P867:AW867))-COLUMN($P867:AW867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AX185,N(OFFSET($P867:AX867,0,MAX(COLUMN($P867:AX867))-COLUMN($P867:AX867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AY185,N(OFFSET($P867:AY867,0,MAX(COLUMN($P867:AY867))-COLUMN($P867:AY867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:AZ185,N(OFFSET($P867:AZ867,0,MAX(COLUMN($P867:AZ867))-COLUMN($P867:AZ867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BA185,N(OFFSET($P867:BA867,0,MAX(COLUMN($P867:BA867))-COLUMN($P867:BA867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BB185,N(OFFSET($P867:BB867,0,MAX(COLUMN($P867:BB867))-COLUMN($P867:BB867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BC185,N(OFFSET($P867:BC867,0,MAX(COLUMN($P867:BC867))-COLUMN($P867:BC867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BD185,N(OFFSET($P867:BD867,0,MAX(COLUMN($P867:BD867))-COLUMN($P867:BD867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BE185,N(OFFSET($P867:BE867,0,MAX(COLUMN($P867:BE867))-COLUMN($P867:BE867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BF185,N(OFFSET($P867:BF867,0,MAX(COLUMN($P867:BF867))-COLUMN($P867:BF867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BG185,N(OFFSET($P867:BG867,0,MAX(COLUMN($P867:BG867))-COLUMN($P867:BG867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BH185,N(OFFSET($P867:BH867,0,MAX(COLUMN($P867:BH867))-COLUMN($P867:BH867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BI185,N(OFFSET($P867:BI867,0,MAX(COLUMN($P867:BI867))-COLUMN($P867:BI867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BJ185,N(OFFSET($P867:BJ867,0,MAX(COLUMN($P867:BJ867))-COLUMN($P867:BJ867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BK185,N(OFFSET($P867:BK867,0,MAX(COLUMN($P867:BK867))-COLUMN($P867:BK867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BL185,N(OFFSET($P867:BL867,0,MAX(COLUMN($P867:BL867))-COLUMN($P867:BL867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BM185,N(OFFSET($P867:BM867,0,MAX(COLUMN($P867:BM867))-COLUMN($P867:BM867),1,1)))","v":0},{"$f":"SUMPRODUCT($P185:BN185,N(OFFSET($P867:BN867,0,MAX(COLUMN($P867:BN867))-COLUMN($P867:BN867),1,1)))","v":0}]
[null,null,{"$f":"C896+1","v":2},{"$f":"INDEX(D$66:D$90,$C897,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P186:P186,N(OFFSET($P868:P868,0,MAX(COLUMN($P868:P868))-COLUMN($P868:P868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:Q186,N(OFFSET($P868:Q868,0,MAX(COLUMN($P868:Q868))-COLUMN($P868:Q868),1,1)))","v":23884.973344444381},{"$f":"SUMPRODUCT($P186:R186,N(OFFSET($P868:R868,0,MAX(COLUMN($P868:R868))-COLUMN($P868:R868),1,1)))","v":23884.973344444381},{"$f":"SUMPRODUCT($P186:S186,N(OFFSET($P868:S868,0,MAX(COLUMN($P868:S868))-COLUMN($P868:S868),1,1)))","v":22533.264657977186},{"$f":"SUMPRODUCT($P186:T186,N(OFFSET($P868:T868,0,MAX(COLUMN($P868:T868))-COLUMN($P868:T868),1,1)))","v":21181.555971509995},{"$f":"SUMPRODUCT($P186:U186,N(OFFSET($P868:U868,0,MAX(COLUMN($P868:U868))-COLUMN($P868:U868),1,1)))","v":19829.847285042801},{"$f":"SUMPRODUCT($P186:V186,N(OFFSET($P868:V868,0,MAX(COLUMN($P868:V868))-COLUMN($P868:V868),1,1)))","v":18478.13859857561},{"$f":"SUMPRODUCT($P186:W186,N(OFFSET($P868:W868,0,MAX(COLUMN($P868:W868))-COLUMN($P868:W868),1,1)))","v":17126.429912108415},{"$f":"SUMPRODUCT($P186:X186,N(OFFSET($P868:X868,0,MAX(COLUMN($P868:X868))-COLUMN($P868:X868),1,1)))","v":15774.721225641224},{"$f":"SUMPRODUCT($P186:Y186,N(OFFSET($P868:Y868,0,MAX(COLUMN($P868:Y868))-COLUMN($P868:Y868),1,1)))","v":14423.012539174031},{"$f":"SUMPRODUCT($P186:Z186,N(OFFSET($P868:Z868,0,MAX(COLUMN($P868:Z868))-COLUMN($P868:Z868),1,1)))","v":13071.303852706838},{"$f":"SUMPRODUCT($P186:AA186,N(OFFSET($P868:AA868,0,MAX(COLUMN($P868:AA868))-COLUMN($P868:AA868),1,1)))","v":11719.595166239646},{"$f":"SUMPRODUCT($P186:AB186,N(OFFSET($P868:AB868,0,MAX(COLUMN($P868:AB868))-COLUMN($P868:AB868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AC186,N(OFFSET($P868:AC868,0,MAX(COLUMN($P868:AC868))-COLUMN($P868:AC868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AD186,N(OFFSET($P868:AD868,0,MAX(COLUMN($P868:AD868))-COLUMN($P868:AD868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AE186,N(OFFSET($P868:AE868,0,MAX(COLUMN($P868:AE868))-COLUMN($P868:AE868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AF186,N(OFFSET($P868:AF868,0,MAX(COLUMN($P868:AF868))-COLUMN($P868:AF868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AG186,N(OFFSET($P868:AG868,0,MAX(COLUMN($P868:AG868))-COLUMN($P868:AG868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AH186,N(OFFSET($P868:AH868,0,MAX(COLUMN($P868:AH868))-COLUMN($P868:AH868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AI186,N(OFFSET($P868:AI868,0,MAX(COLUMN($P868:AI868))-COLUMN($P868:AI868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AJ186,N(OFFSET($P868:AJ868,0,MAX(COLUMN($P868:AJ868))-COLUMN($P868:AJ868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AK186,N(OFFSET($P868:AK868,0,MAX(COLUMN($P868:AK868))-COLUMN($P868:AK868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AL186,N(OFFSET($P868:AL868,0,MAX(COLUMN($P868:AL868))-COLUMN($P868:AL868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AM186,N(OFFSET($P868:AM868,0,MAX(COLUMN($P868:AM868))-COLUMN($P868:AM868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AN186,N(OFFSET($P868:AN868,0,MAX(COLUMN($P868:AN868))-COLUMN($P868:AN868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AO186,N(OFFSET($P868:AO868,0,MAX(COLUMN($P868:AO868))-COLUMN($P868:AO868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AP186,N(OFFSET($P868:AP868,0,MAX(COLUMN($P868:AP868))-COLUMN($P868:AP868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AQ186,N(OFFSET($P868:AQ868,0,MAX(COLUMN($P868:AQ868))-COLUMN($P868:AQ868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AR186,N(OFFSET($P868:AR868,0,MAX(COLUMN($P868:AR868))-COLUMN($P868:AR868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AS186,N(OFFSET($P868:AS868,0,MAX(COLUMN($P868:AS868))-COLUMN($P868:AS868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AT186,N(OFFSET($P868:AT868,0,MAX(COLUMN($P868:AT868))-COLUMN($P868:AT868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AU186,N(OFFSET($P868:AU868,0,MAX(COLUMN($P868:AU868))-COLUMN($P868:AU868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AV186,N(OFFSET($P868:AV868,0,MAX(COLUMN($P868:AV868))-COLUMN($P868:AV868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AW186,N(OFFSET($P868:AW868,0,MAX(COLUMN($P868:AW868))-COLUMN($P868:AW868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AX186,N(OFFSET($P868:AX868,0,MAX(COLUMN($P868:AX868))-COLUMN($P868:AX868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AY186,N(OFFSET($P868:AY868,0,MAX(COLUMN($P868:AY868))-COLUMN($P868:AY868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:AZ186,N(OFFSET($P868:AZ868,0,MAX(COLUMN($P868:AZ868))-COLUMN($P868:AZ868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:BA186,N(OFFSET($P868:BA868,0,MAX(COLUMN($P868:BA868))-COLUMN($P868:BA868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:BB186,N(OFFSET($P868:BB868,0,MAX(COLUMN($P868:BB868))-COLUMN($P868:BB868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:BC186,N(OFFSET($P868:BC868,0,MAX(COLUMN($P868:BC868))-COLUMN($P868:BC868),1,1)))","v":10478.361910598374},{"$f":"SUMPRODUCT($P186:BD186,N(OFFSET($P868:BD868,0,MAX(COLUMN($P868:BD868))-COLUMN($P868:BD868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BE186,N(OFFSET($P868:BE868,0,MAX(COLUMN($P868:BE868))-COLUMN($P868:BE868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BF186,N(OFFSET($P868:BF868,0,MAX(COLUMN($P868:BF868))-COLUMN($P868:BF868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BG186,N(OFFSET($P868:BG868,0,MAX(COLUMN($P868:BG868))-COLUMN($P868:BG868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BH186,N(OFFSET($P868:BH868,0,MAX(COLUMN($P868:BH868))-COLUMN($P868:BH868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BI186,N(OFFSET($P868:BI868,0,MAX(COLUMN($P868:BI868))-COLUMN($P868:BI868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BJ186,N(OFFSET($P868:BJ868,0,MAX(COLUMN($P868:BJ868))-COLUMN($P868:BJ868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BK186,N(OFFSET($P868:BK868,0,MAX(COLUMN($P868:BK868))-COLUMN($P868:BK868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BL186,N(OFFSET($P868:BL868,0,MAX(COLUMN($P868:BL868))-COLUMN($P868:BL868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BM186,N(OFFSET($P868:BM868,0,MAX(COLUMN($P868:BM868))-COLUMN($P868:BM868),1,1)))","v":0},{"$f":"SUMPRODUCT($P186:BN186,N(OFFSET($P868:BN868,0,MAX(COLUMN($P868:BN868))-COLUMN($P868:BN868),1,1)))","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P187:P187,N(OFFSET($P869:P869,0,MAX(COLUMN($P869:P869))-COLUMN($P869:P869),1,1)))","v":0},{"$f":"SUMPRODUCT($P187:Q187,N(OFFSET($P869:Q869,0,MAX(COLUMN($P869:Q869))-COLUMN($P869:Q869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:R187,N(OFFSET($P869:R869,0,MAX(COLUMN($P869:R869))-COLUMN($P869:R869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:S187,N(OFFSET($P869:S869,0,MAX(COLUMN($P869:S869))-COLUMN($P869:S869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:T187,N(OFFSET($P869:T869,0,MAX(COLUMN($P869:T869))-COLUMN($P869:T869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:U187,N(OFFSET($P869:U869,0,MAX(COLUMN($P869:U869))-COLUMN($P869:U869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:V187,N(OFFSET($P869:V869,0,MAX(COLUMN($P869:V869))-COLUMN($P869:V869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:W187,N(OFFSET($P869:W869,0,MAX(COLUMN($P869:W869))-COLUMN($P869:W869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:X187,N(OFFSET($P869:X869,0,MAX(COLUMN($P869:X869))-COLUMN($P869:X869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:Y187,N(OFFSET($P869:Y869,0,MAX(COLUMN($P869:Y869))-COLUMN($P869:Y869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:Z187,N(OFFSET($P869:Z869,0,MAX(COLUMN($P869:Z869))-COLUMN($P869:Z869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AA187,N(OFFSET($P869:AA869,0,MAX(COLUMN($P869:AA869))-COLUMN($P869:AA869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AB187,N(OFFSET($P869:AB869,0,MAX(COLUMN($P869:AB869))-COLUMN($P869:AB869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AC187,N(OFFSET($P869:AC869,0,MAX(COLUMN($P869:AC869))-COLUMN($P869:AC869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AD187,N(OFFSET($P869:AD869,0,MAX(COLUMN($P869:AD869))-COLUMN($P869:AD869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AE187,N(OFFSET($P869:AE869,0,MAX(COLUMN($P869:AE869))-COLUMN($P869:AE869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AF187,N(OFFSET($P869:AF869,0,MAX(COLUMN($P869:AF869))-COLUMN($P869:AF869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AG187,N(OFFSET($P869:AG869,0,MAX(COLUMN($P869:AG869))-COLUMN($P869:AG869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AH187,N(OFFSET($P869:AH869,0,MAX(COLUMN($P869:AH869))-COLUMN($P869:AH869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AI187,N(OFFSET($P869:AI869,0,MAX(COLUMN($P869:AI869))-COLUMN($P869:AI869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AJ187,N(OFFSET($P869:AJ869,0,MAX(COLUMN($P869:AJ869))-COLUMN($P869:AJ869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AK187,N(OFFSET($P869:AK869,0,MAX(COLUMN($P869:AK869))-COLUMN($P869:AK869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AL187,N(OFFSET($P869:AL869,0,MAX(COLUMN($P869:AL869))-COLUMN($P869:AL869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AM187,N(OFFSET($P869:AM869,0,MAX(COLUMN($P869:AM869))-COLUMN($P869:AM869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AN187,N(OFFSET($P869:AN869,0,MAX(COLUMN($P869:AN869))-COLUMN($P869:AN869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AO187,N(OFFSET($P869:AO869,0,MAX(COLUMN($P869:AO869))-COLUMN($P869:AO869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AP187,N(OFFSET($P869:AP869,0,MAX(COLUMN($P869:AP869))-COLUMN($P869:AP869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AQ187,N(OFFSET($P869:AQ869,0,MAX(COLUMN($P869:AQ869))-COLUMN($P869:AQ869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AR187,N(OFFSET($P869:AR869,0,MAX(COLUMN($P869:AR869))-COLUMN($P869:AR869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AS187,N(OFFSET($P869:AS869,0,MAX(COLUMN($P869:AS869))-COLUMN($P869:AS869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AT187,N(OFFSET($P869:AT869,0,MAX(COLUMN($P869:AT869))-COLUMN($P869:AT869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AU187,N(OFFSET($P869:AU869,0,MAX(COLUMN($P869:AU869))-COLUMN($P869:AU869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AV187,N(OFFSET($P869:AV869,0,MAX(COLUMN($P869:AV869))-COLUMN($P869:AV869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AW187,N(OFFSET($P869:AW869,0,MAX(COLUMN($P869:AW869))-COLUMN($P869:AW869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AX187,N(OFFSET($P869:AX869,0,MAX(COLUMN($P869:AX869))-COLUMN($P869:AX869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AY187,N(OFFSET($P869:AY869,0,MAX(COLUMN($P869:AY869))-COLUMN($P869:AY869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:AZ187,N(OFFSET($P869:AZ869,0,MAX(COLUMN($P869:AZ869))-COLUMN($P869:AZ869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BA187,N(OFFSET($P869:BA869,0,MAX(COLUMN($P869:BA869))-COLUMN($P869:BA869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BB187,N(OFFSET($P869:BB869,0,MAX(COLUMN($P869:BB869))-COLUMN($P869:BB869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BC187,N(OFFSET($P869:BC869,0,MAX(COLUMN($P869:BC869))-COLUMN($P869:BC869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BD187,N(OFFSET($P869:BD869,0,MAX(COLUMN($P869:BD869))-COLUMN($P869:BD869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BE187,N(OFFSET($P869:BE869,0,MAX(COLUMN($P869:BE869))-COLUMN($P869:BE869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BF187,N(OFFSET($P869:BF869,0,MAX(COLUMN($P869:BF869))-COLUMN($P869:BF869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BG187,N(OFFSET($P869:BG869,0,MAX(COLUMN($P869:BG869))-COLUMN($P869:BG869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BH187,N(OFFSET($P869:BH869,0,MAX(COLUMN($P869:BH869))-COLUMN($P869:BH869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BI187,N(OFFSET($P869:BI869,0,MAX(COLUMN($P869:BI869))-COLUMN($P869:BI869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BJ187,N(OFFSET($P869:BJ869,0,MAX(COLUMN($P869:BJ869))-COLUMN($P869:BJ869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BK187,N(OFFSET($P869:BK869,0,MAX(COLUMN($P869:BK869))-COLUMN($P869:BK869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BL187,N(OFFSET($P869:BL869,0,MAX(COLUMN($P869:BL869))-COLUMN($P869:BL869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BM187,N(OFFSET($P869:BM869,0,MAX(COLUMN($P869:BM869))-COLUMN($P869:BM869),1,1)))","v":1271.8420264782117},{"$f":"SUMPRODUCT($P187:BN187,N(OFFSET($P869:BN869,0,MAX(COLUMN($P869:BN869))-COLUMN($P869:BN869),1,1)))","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P188:P188,N(OFFSET($P870:P870,0,MAX(COLUMN($P870:P870))-COLUMN($P870:P870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:Q188,N(OFFSET($P870:Q870,0,MAX(COLUMN($P870:Q870))-COLUMN($P870:Q870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:R188,N(OFFSET($P870:R870,0,MAX(COLUMN($P870:R870))-COLUMN($P870:R870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:S188,N(OFFSET($P870:S870,0,MAX(COLUMN($P870:S870))-COLUMN($P870:S870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:T188,N(OFFSET($P870:T870,0,MAX(COLUMN($P870:T870))-COLUMN($P870:T870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:U188,N(OFFSET($P870:U870,0,MAX(COLUMN($P870:U870))-COLUMN($P870:U870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:V188,N(OFFSET($P870:V870,0,MAX(COLUMN($P870:V870))-COLUMN($P870:V870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:W188,N(OFFSET($P870:W870,0,MAX(COLUMN($P870:W870))-COLUMN($P870:W870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:X188,N(OFFSET($P870:X870,0,MAX(COLUMN($P870:X870))-COLUMN($P870:X870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:Y188,N(OFFSET($P870:Y870,0,MAX(COLUMN($P870:Y870))-COLUMN($P870:Y870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:Z188,N(OFFSET($P870:Z870,0,MAX(COLUMN($P870:Z870))-COLUMN($P870:Z870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AA188,N(OFFSET($P870:AA870,0,MAX(COLUMN($P870:AA870))-COLUMN($P870:AA870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AB188,N(OFFSET($P870:AB870,0,MAX(COLUMN($P870:AB870))-COLUMN($P870:AB870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AC188,N(OFFSET($P870:AC870,0,MAX(COLUMN($P870:AC870))-COLUMN($P870:AC870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AD188,N(OFFSET($P870:AD870,0,MAX(COLUMN($P870:AD870))-COLUMN($P870:AD870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AE188,N(OFFSET($P870:AE870,0,MAX(COLUMN($P870:AE870))-COLUMN($P870:AE870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AF188,N(OFFSET($P870:AF870,0,MAX(COLUMN($P870:AF870))-COLUMN($P870:AF870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AG188,N(OFFSET($P870:AG870,0,MAX(COLUMN($P870:AG870))-COLUMN($P870:AG870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AH188,N(OFFSET($P870:AH870,0,MAX(COLUMN($P870:AH870))-COLUMN($P870:AH870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AI188,N(OFFSET($P870:AI870,0,MAX(COLUMN($P870:AI870))-COLUMN($P870:AI870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AJ188,N(OFFSET($P870:AJ870,0,MAX(COLUMN($P870:AJ870))-COLUMN($P870:AJ870),1,1)))","v":178.00863570901737},{"$f":"SUMPRODUCT($P188:AK188,N(OFFSET($P870:AK870,0,MAX(COLUMN($P870:AK870))-COLUMN($P870:AK870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AL188,N(OFFSET($P870:AL870,0,MAX(COLUMN($P870:AL870))-COLUMN($P870:AL870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AM188,N(OFFSET($P870:AM870,0,MAX(COLUMN($P870:AM870))-COLUMN($P870:AM870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AN188,N(OFFSET($P870:AN870,0,MAX(COLUMN($P870:AN870))-COLUMN($P870:AN870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AO188,N(OFFSET($P870:AO870,0,MAX(COLUMN($P870:AO870))-COLUMN($P870:AO870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AP188,N(OFFSET($P870:AP870,0,MAX(COLUMN($P870:AP870))-COLUMN($P870:AP870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AQ188,N(OFFSET($P870:AQ870,0,MAX(COLUMN($P870:AQ870))-COLUMN($P870:AQ870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AR188,N(OFFSET($P870:AR870,0,MAX(COLUMN($P870:AR870))-COLUMN($P870:AR870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AS188,N(OFFSET($P870:AS870,0,MAX(COLUMN($P870:AS870))-COLUMN($P870:AS870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AT188,N(OFFSET($P870:AT870,0,MAX(COLUMN($P870:AT870))-COLUMN($P870:AT870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AU188,N(OFFSET($P870:AU870,0,MAX(COLUMN($P870:AU870))-COLUMN($P870:AU870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AV188,N(OFFSET($P870:AV870,0,MAX(COLUMN($P870:AV870))-COLUMN($P870:AV870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AW188,N(OFFSET($P870:AW870,0,MAX(COLUMN($P870:AW870))-COLUMN($P870:AW870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AX188,N(OFFSET($P870:AX870,0,MAX(COLUMN($P870:AX870))-COLUMN($P870:AX870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AY188,N(OFFSET($P870:AY870,0,MAX(COLUMN($P870:AY870))-COLUMN($P870:AY870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:AZ188,N(OFFSET($P870:AZ870,0,MAX(COLUMN($P870:AZ870))-COLUMN($P870:AZ870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BA188,N(OFFSET($P870:BA870,0,MAX(COLUMN($P870:BA870))-COLUMN($P870:BA870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BB188,N(OFFSET($P870:BB870,0,MAX(COLUMN($P870:BB870))-COLUMN($P870:BB870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BC188,N(OFFSET($P870:BC870,0,MAX(COLUMN($P870:BC870))-COLUMN($P870:BC870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BD188,N(OFFSET($P870:BD870,0,MAX(COLUMN($P870:BD870))-COLUMN($P870:BD870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BE188,N(OFFSET($P870:BE870,0,MAX(COLUMN($P870:BE870))-COLUMN($P870:BE870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BF188,N(OFFSET($P870:BF870,0,MAX(COLUMN($P870:BF870))-COLUMN($P870:BF870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BG188,N(OFFSET($P870:BG870,0,MAX(COLUMN($P870:BG870))-COLUMN($P870:BG870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BH188,N(OFFSET($P870:BH870,0,MAX(COLUMN($P870:BH870))-COLUMN($P870:BH870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BI188,N(OFFSET($P870:BI870,0,MAX(COLUMN($P870:BI870))-COLUMN($P870:BI870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BJ188,N(OFFSET($P870:BJ870,0,MAX(COLUMN($P870:BJ870))-COLUMN($P870:BJ870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BK188,N(OFFSET($P870:BK870,0,MAX(COLUMN($P870:BK870))-COLUMN($P870:BK870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BL188,N(OFFSET($P870:BL870,0,MAX(COLUMN($P870:BL870))-COLUMN($P870:BL870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BM188,N(OFFSET($P870:BM870,0,MAX(COLUMN($P870:BM870))-COLUMN($P870:BM870),1,1)))","v":0},{"$f":"SUMPRODUCT($P188:BN188,N(OFFSET($P870:BN870,0,MAX(COLUMN($P870:BN870))-COLUMN($P870:BN870),1,1)))","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P189:P189,N(OFFSET($P871:P871,0,MAX(COLUMN($P871:P871))-COLUMN($P871:P871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:Q189,N(OFFSET($P871:Q871,0,MAX(COLUMN($P871:Q871))-COLUMN($P871:Q871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:R189,N(OFFSET($P871:R871,0,MAX(COLUMN($P871:R871))-COLUMN($P871:R871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:S189,N(OFFSET($P871:S871,0,MAX(COLUMN($P871:S871))-COLUMN($P871:S871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:T189,N(OFFSET($P871:T871,0,MAX(COLUMN($P871:T871))-COLUMN($P871:T871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:U189,N(OFFSET($P871:U871,0,MAX(COLUMN($P871:U871))-COLUMN($P871:U871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:V189,N(OFFSET($P871:V871,0,MAX(COLUMN($P871:V871))-COLUMN($P871:V871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:W189,N(OFFSET($P871:W871,0,MAX(COLUMN($P871:W871))-COLUMN($P871:W871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:X189,N(OFFSET($P871:X871,0,MAX(COLUMN($P871:X871))-COLUMN($P871:X871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:Y189,N(OFFSET($P871:Y871,0,MAX(COLUMN($P871:Y871))-COLUMN($P871:Y871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:Z189,N(OFFSET($P871:Z871,0,MAX(COLUMN($P871:Z871))-COLUMN($P871:Z871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AA189,N(OFFSET($P871:AA871,0,MAX(COLUMN($P871:AA871))-COLUMN($P871:AA871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AB189,N(OFFSET($P871:AB871,0,MAX(COLUMN($P871:AB871))-COLUMN($P871:AB871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AC189,N(OFFSET($P871:AC871,0,MAX(COLUMN($P871:AC871))-COLUMN($P871:AC871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AD189,N(OFFSET($P871:AD871,0,MAX(COLUMN($P871:AD871))-COLUMN($P871:AD871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AE189,N(OFFSET($P871:AE871,0,MAX(COLUMN($P871:AE871))-COLUMN($P871:AE871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AF189,N(OFFSET($P871:AF871,0,MAX(COLUMN($P871:AF871))-COLUMN($P871:AF871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AG189,N(OFFSET($P871:AG871,0,MAX(COLUMN($P871:AG871))-COLUMN($P871:AG871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AH189,N(OFFSET($P871:AH871,0,MAX(COLUMN($P871:AH871))-COLUMN($P871:AH871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AI189,N(OFFSET($P871:AI871,0,MAX(COLUMN($P871:AI871))-COLUMN($P871:AI871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AJ189,N(OFFSET($P871:AJ871,0,MAX(COLUMN($P871:AJ871))-COLUMN($P871:AJ871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AK189,N(OFFSET($P871:AK871,0,MAX(COLUMN($P871:AK871))-COLUMN($P871:AK871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AL189,N(OFFSET($P871:AL871,0,MAX(COLUMN($P871:AL871))-COLUMN($P871:AL871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AM189,N(OFFSET($P871:AM871,0,MAX(COLUMN($P871:AM871))-COLUMN($P871:AM871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AN189,N(OFFSET($P871:AN871,0,MAX(COLUMN($P871:AN871))-COLUMN($P871:AN871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AO189,N(OFFSET($P871:AO871,0,MAX(COLUMN($P871:AO871))-COLUMN($P871:AO871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AP189,N(OFFSET($P871:AP871,0,MAX(COLUMN($P871:AP871))-COLUMN($P871:AP871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AQ189,N(OFFSET($P871:AQ871,0,MAX(COLUMN($P871:AQ871))-COLUMN($P871:AQ871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AR189,N(OFFSET($P871:AR871,0,MAX(COLUMN($P871:AR871))-COLUMN($P871:AR871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AS189,N(OFFSET($P871:AS871,0,MAX(COLUMN($P871:AS871))-COLUMN($P871:AS871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AT189,N(OFFSET($P871:AT871,0,MAX(COLUMN($P871:AT871))-COLUMN($P871:AT871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AU189,N(OFFSET($P871:AU871,0,MAX(COLUMN($P871:AU871))-COLUMN($P871:AU871),1,1)))","v":1804.7975899999999},{"$f":"SUMPRODUCT($P189:AV189,N(OFFSET($P871:AV871,0,MAX(COLUMN($P871:AV871))-COLUMN($P871:AV871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AW189,N(OFFSET($P871:AW871,0,MAX(COLUMN($P871:AW871))-COLUMN($P871:AW871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AX189,N(OFFSET($P871:AX871,0,MAX(COLUMN($P871:AX871))-COLUMN($P871:AX871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AY189,N(OFFSET($P871:AY871,0,MAX(COLUMN($P871:AY871))-COLUMN($P871:AY871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:AZ189,N(OFFSET($P871:AZ871,0,MAX(COLUMN($P871:AZ871))-COLUMN($P871:AZ871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BA189,N(OFFSET($P871:BA871,0,MAX(COLUMN($P871:BA871))-COLUMN($P871:BA871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BB189,N(OFFSET($P871:BB871,0,MAX(COLUMN($P871:BB871))-COLUMN($P871:BB871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BC189,N(OFFSET($P871:BC871,0,MAX(COLUMN($P871:BC871))-COLUMN($P871:BC871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BD189,N(OFFSET($P871:BD871,0,MAX(COLUMN($P871:BD871))-COLUMN($P871:BD871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BE189,N(OFFSET($P871:BE871,0,MAX(COLUMN($P871:BE871))-COLUMN($P871:BE871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BF189,N(OFFSET($P871:BF871,0,MAX(COLUMN($P871:BF871))-COLUMN($P871:BF871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BG189,N(OFFSET($P871:BG871,0,MAX(COLUMN($P871:BG871))-COLUMN($P871:BG871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BH189,N(OFFSET($P871:BH871,0,MAX(COLUMN($P871:BH871))-COLUMN($P871:BH871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BI189,N(OFFSET($P871:BI871,0,MAX(COLUMN($P871:BI871))-COLUMN($P871:BI871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BJ189,N(OFFSET($P871:BJ871,0,MAX(COLUMN($P871:BJ871))-COLUMN($P871:BJ871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BK189,N(OFFSET($P871:BK871,0,MAX(COLUMN($P871:BK871))-COLUMN($P871:BK871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BL189,N(OFFSET($P871:BL871,0,MAX(COLUMN($P871:BL871))-COLUMN($P871:BL871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BM189,N(OFFSET($P871:BM871,0,MAX(COLUMN($P871:BM871))-COLUMN($P871:BM871),1,1)))","v":0},{"$f":"SUMPRODUCT($P189:BN189,N(OFFSET($P871:BN871,0,MAX(COLUMN($P871:BN871))-COLUMN($P871:BN871),1,1)))","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P190:P190,N(OFFSET($P872:P872,0,MAX(COLUMN($P872:P872))-COLUMN($P872:P872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:Q190,N(OFFSET($P872:Q872,0,MAX(COLUMN($P872:Q872))-COLUMN($P872:Q872),1,1)))","v":114264.10554607198},{"$f":"SUMPRODUCT($P190:R190,N(OFFSET($P872:R872,0,MAX(COLUMN($P872:R872))-COLUMN($P872:R872),1,1)))","v":110455.30202786958},{"$f":"SUMPRODUCT($P190:S190,N(OFFSET($P872:S872,0,MAX(COLUMN($P872:S872))-COLUMN($P872:S872),1,1)))","v":106646.49850966719},{"$f":"SUMPRODUCT($P190:T190,N(OFFSET($P872:T872,0,MAX(COLUMN($P872:T872))-COLUMN($P872:T872),1,1)))","v":102837.69499146478},{"$f":"SUMPRODUCT($P190:U190,N(OFFSET($P872:U872,0,MAX(COLUMN($P872:U872))-COLUMN($P872:U872),1,1)))","v":99028.891473262382},{"$f":"SUMPRODUCT($P190:V190,N(OFFSET($P872:V872,0,MAX(COLUMN($P872:V872))-COLUMN($P872:V872),1,1)))","v":95220.087955059993},{"$f":"SUMPRODUCT($P190:W190,N(OFFSET($P872:W872,0,MAX(COLUMN($P872:W872))-COLUMN($P872:W872),1,1)))","v":91411.28443685759},{"$f":"SUMPRODUCT($P190:X190,N(OFFSET($P872:X872,0,MAX(COLUMN($P872:X872))-COLUMN($P872:X872),1,1)))","v":87602.480918655187},{"$f":"SUMPRODUCT($P190:Y190,N(OFFSET($P872:Y872,0,MAX(COLUMN($P872:Y872))-COLUMN($P872:Y872),1,1)))","v":83793.677400452798},{"$f":"SUMPRODUCT($P190:Z190,N(OFFSET($P872:Z872,0,MAX(COLUMN($P872:Z872))-COLUMN($P872:Z872),1,1)))","v":79984.87388225038},{"$f":"SUMPRODUCT($P190:AA190,N(OFFSET($P872:AA872,0,MAX(COLUMN($P872:AA872))-COLUMN($P872:AA872),1,1)))","v":76176.070364047991},{"$f":"SUMPRODUCT($P190:AB190,N(OFFSET($P872:AB872,0,MAX(COLUMN($P872:AB872))-COLUMN($P872:AB872),1,1)))","v":72367.266845845588},{"$f":"SUMPRODUCT($P190:AC190,N(OFFSET($P872:AC872,0,MAX(COLUMN($P872:AC872))-COLUMN($P872:AC872),1,1)))","v":68558.4633276432},{"$f":"SUMPRODUCT($P190:AD190,N(OFFSET($P872:AD872,0,MAX(COLUMN($P872:AD872))-COLUMN($P872:AD872),1,1)))","v":64749.659809440789},{"$f":"SUMPRODUCT($P190:AE190,N(OFFSET($P872:AE872,0,MAX(COLUMN($P872:AE872))-COLUMN($P872:AE872),1,1)))","v":60940.8562912384},{"$f":"SUMPRODUCT($P190:AF190,N(OFFSET($P872:AF872,0,MAX(COLUMN($P872:AF872))-COLUMN($P872:AF872),1,1)))","v":57132.05277303599},{"$f":"SUMPRODUCT($P190:AG190,N(OFFSET($P872:AG872,0,MAX(COLUMN($P872:AG872))-COLUMN($P872:AG872),1,1)))","v":53323.249254833594},{"$f":"SUMPRODUCT($P190:AH190,N(OFFSET($P872:AH872,0,MAX(COLUMN($P872:AH872))-COLUMN($P872:AH872),1,1)))","v":49514.445736631191},{"$f":"SUMPRODUCT($P190:AI190,N(OFFSET($P872:AI872,0,MAX(COLUMN($P872:AI872))-COLUMN($P872:AI872),1,1)))","v":45705.642218428795},{"$f":"SUMPRODUCT($P190:AJ190,N(OFFSET($P872:AJ872,0,MAX(COLUMN($P872:AJ872))-COLUMN($P872:AJ872),1,1)))","v":41896.838700226399},{"$f":"SUMPRODUCT($P190:AK190,N(OFFSET($P872:AK872,0,MAX(COLUMN($P872:AK872))-COLUMN($P872:AK872),1,1)))","v":38088.035182023996},{"$f":"SUMPRODUCT($P190:AL190,N(OFFSET($P872:AL872,0,MAX(COLUMN($P872:AL872))-COLUMN($P872:AL872),1,1)))","v":34279.2316638216},{"$f":"SUMPRODUCT($P190:AM190,N(OFFSET($P872:AM872,0,MAX(COLUMN($P872:AM872))-COLUMN($P872:AM872),1,1)))","v":30470.4281456192},{"$f":"SUMPRODUCT($P190:AN190,N(OFFSET($P872:AN872,0,MAX(COLUMN($P872:AN872))-COLUMN($P872:AN872),1,1)))","v":26661.624627416801},{"$f":"SUMPRODUCT($P190:AO190,N(OFFSET($P872:AO872,0,MAX(COLUMN($P872:AO872))-COLUMN($P872:AO872),1,1)))","v":22852.821109214405},{"$f":"SUMPRODUCT($P190:AP190,N(OFFSET($P872:AP872,0,MAX(COLUMN($P872:AP872))-COLUMN($P872:AP872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AQ190,N(OFFSET($P872:AQ872,0,MAX(COLUMN($P872:AQ872))-COLUMN($P872:AQ872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AR190,N(OFFSET($P872:AR872,0,MAX(COLUMN($P872:AR872))-COLUMN($P872:AR872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AS190,N(OFFSET($P872:AS872,0,MAX(COLUMN($P872:AS872))-COLUMN($P872:AS872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AT190,N(OFFSET($P872:AT872,0,MAX(COLUMN($P872:AT872))-COLUMN($P872:AT872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AU190,N(OFFSET($P872:AU872,0,MAX(COLUMN($P872:AU872))-COLUMN($P872:AU872),1,1)))","v":22852.821109214397},{"$f":"SUMPRODUCT($P190:AV190,N(OFFSET($P872:AV872,0,MAX(COLUMN($P872:AV872))-COLUMN($P872:AV872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AW190,N(OFFSET($P872:AW872,0,MAX(COLUMN($P872:AW872))-COLUMN($P872:AW872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AX190,N(OFFSET($P872:AX872,0,MAX(COLUMN($P872:AX872))-COLUMN($P872:AX872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AY190,N(OFFSET($P872:AY872,0,MAX(COLUMN($P872:AY872))-COLUMN($P872:AY872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:AZ190,N(OFFSET($P872:AZ872,0,MAX(COLUMN($P872:AZ872))-COLUMN($P872:AZ872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BA190,N(OFFSET($P872:BA872,0,MAX(COLUMN($P872:BA872))-COLUMN($P872:BA872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BB190,N(OFFSET($P872:BB872,0,MAX(COLUMN($P872:BB872))-COLUMN($P872:BB872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BC190,N(OFFSET($P872:BC872,0,MAX(COLUMN($P872:BC872))-COLUMN($P872:BC872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BD190,N(OFFSET($P872:BD872,0,MAX(COLUMN($P872:BD872))-COLUMN($P872:BD872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BE190,N(OFFSET($P872:BE872,0,MAX(COLUMN($P872:BE872))-COLUMN($P872:BE872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BF190,N(OFFSET($P872:BF872,0,MAX(COLUMN($P872:BF872))-COLUMN($P872:BF872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BG190,N(OFFSET($P872:BG872,0,MAX(COLUMN($P872:BG872))-COLUMN($P872:BG872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BH190,N(OFFSET($P872:BH872,0,MAX(COLUMN($P872:BH872))-COLUMN($P872:BH872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BI190,N(OFFSET($P872:BI872,0,MAX(COLUMN($P872:BI872))-COLUMN($P872:BI872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BJ190,N(OFFSET($P872:BJ872,0,MAX(COLUMN($P872:BJ872))-COLUMN($P872:BJ872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BK190,N(OFFSET($P872:BK872,0,MAX(COLUMN($P872:BK872))-COLUMN($P872:BK872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BL190,N(OFFSET($P872:BL872,0,MAX(COLUMN($P872:BL872))-COLUMN($P872:BL872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BM190,N(OFFSET($P872:BM872,0,MAX(COLUMN($P872:BM872))-COLUMN($P872:BM872),1,1)))","v":0},{"$f":"SUMPRODUCT($P190:BN190,N(OFFSET($P872:BN872,0,MAX(COLUMN($P872:BN872))-COLUMN($P872:BN872),1,1)))","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P191:P191,N(OFFSET($P873:P873,0,MAX(COLUMN($P873:P873))-COLUMN($P873:P873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Q191,N(OFFSET($P873:Q873,0,MAX(COLUMN($P873:Q873))-COLUMN($P873:Q873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:R191,N(OFFSET($P873:R873,0,MAX(COLUMN($P873:R873))-COLUMN($P873:R873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:S191,N(OFFSET($P873:S873,0,MAX(COLUMN($P873:S873))-COLUMN($P873:S873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:T191,N(OFFSET($P873:T873,0,MAX(COLUMN($P873:T873))-COLUMN($P873:T873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:U191,N(OFFSET($P873:U873,0,MAX(COLUMN($P873:U873))-COLUMN($P873:U873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:V191,N(OFFSET($P873:V873,0,MAX(COLUMN($P873:V873))-COLUMN($P873:V873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:W191,N(OFFSET($P873:W873,0,MAX(COLUMN($P873:W873))-COLUMN($P873:W873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:X191,N(OFFSET($P873:X873,0,MAX(COLUMN($P873:X873))-COLUMN($P873:X873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Y191,N(OFFSET($P873:Y873,0,MAX(COLUMN($P873:Y873))-COLUMN($P873:Y873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:Z191,N(OFFSET($P873:Z873,0,MAX(COLUMN($P873:Z873))-COLUMN($P873:Z873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AA191,N(OFFSET($P873:AA873,0,MAX(COLUMN($P873:AA873))-COLUMN($P873:AA873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AB191,N(OFFSET($P873:AB873,0,MAX(COLUMN($P873:AB873))-COLUMN($P873:AB873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AC191,N(OFFSET($P873:AC873,0,MAX(COLUMN($P873:AC873))-COLUMN($P873:AC873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AD191,N(OFFSET($P873:AD873,0,MAX(COLUMN($P873:AD873))-COLUMN($P873:AD873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AE191,N(OFFSET($P873:AE873,0,MAX(COLUMN($P873:AE873))-COLUMN($P873:AE873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AF191,N(OFFSET($P873:AF873,0,MAX(COLUMN($P873:AF873))-COLUMN($P873:AF873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AG191,N(OFFSET($P873:AG873,0,MAX(COLUMN($P873:AG873))-COLUMN($P873:AG873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AH191,N(OFFSET($P873:AH873,0,MAX(COLUMN($P873:AH873))-COLUMN($P873:AH873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AI191,N(OFFSET($P873:AI873,0,MAX(COLUMN($P873:AI873))-COLUMN($P873:AI873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AJ191,N(OFFSET($P873:AJ873,0,MAX(COLUMN($P873:AJ873))-COLUMN($P873:AJ873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AK191,N(OFFSET($P873:AK873,0,MAX(COLUMN($P873:AK873))-COLUMN($P873:AK873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AL191,N(OFFSET($P873:AL873,0,MAX(COLUMN($P873:AL873))-COLUMN($P873:AL873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AM191,N(OFFSET($P873:AM873,0,MAX(COLUMN($P873:AM873))-COLUMN($P873:AM873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AN191,N(OFFSET($P873:AN873,0,MAX(COLUMN($P873:AN873))-COLUMN($P873:AN873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AO191,N(OFFSET($P873:AO873,0,MAX(COLUMN($P873:AO873))-COLUMN($P873:AO873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AP191,N(OFFSET($P873:AP873,0,MAX(COLUMN($P873:AP873))-COLUMN($P873:AP873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AQ191,N(OFFSET($P873:AQ873,0,MAX(COLUMN($P873:AQ873))-COLUMN($P873:AQ873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AR191,N(OFFSET($P873:AR873,0,MAX(COLUMN($P873:AR873))-COLUMN($P873:AR873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AS191,N(OFFSET($P873:AS873,0,MAX(COLUMN($P873:AS873))-COLUMN($P873:AS873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AT191,N(OFFSET($P873:AT873,0,MAX(COLUMN($P873:AT873))-COLUMN($P873:AT873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AU191,N(OFFSET($P873:AU873,0,MAX(COLUMN($P873:AU873))-COLUMN($P873:AU873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AV191,N(OFFSET($P873:AV873,0,MAX(COLUMN($P873:AV873))-COLUMN($P873:AV873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AW191,N(OFFSET($P873:AW873,0,MAX(COLUMN($P873:AW873))-COLUMN($P873:AW873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AX191,N(OFFSET($P873:AX873,0,MAX(COLUMN($P873:AX873))-COLUMN($P873:AX873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AY191,N(OFFSET($P873:AY873,0,MAX(COLUMN($P873:AY873))-COLUMN($P873:AY873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:AZ191,N(OFFSET($P873:AZ873,0,MAX(COLUMN($P873:AZ873))-COLUMN($P873:AZ873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BA191,N(OFFSET($P873:BA873,0,MAX(COLUMN($P873:BA873))-COLUMN($P873:BA873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BB191,N(OFFSET($P873:BB873,0,MAX(COLUMN($P873:BB873))-COLUMN($P873:BB873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BC191,N(OFFSET($P873:BC873,0,MAX(COLUMN($P873:BC873))-COLUMN($P873:BC873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BD191,N(OFFSET($P873:BD873,0,MAX(COLUMN($P873:BD873))-COLUMN($P873:BD873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BE191,N(OFFSET($P873:BE873,0,MAX(COLUMN($P873:BE873))-COLUMN($P873:BE873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BF191,N(OFFSET($P873:BF873,0,MAX(COLUMN($P873:BF873))-COLUMN($P873:BF873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BG191,N(OFFSET($P873:BG873,0,MAX(COLUMN($P873:BG873))-COLUMN($P873:BG873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BH191,N(OFFSET($P873:BH873,0,MAX(COLUMN($P873:BH873))-COLUMN($P873:BH873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BI191,N(OFFSET($P873:BI873,0,MAX(COLUMN($P873:BI873))-COLUMN($P873:BI873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BJ191,N(OFFSET($P873:BJ873,0,MAX(COLUMN($P873:BJ873))-COLUMN($P873:BJ873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BK191,N(OFFSET($P873:BK873,0,MAX(COLUMN($P873:BK873))-COLUMN($P873:BK873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BL191,N(OFFSET($P873:BL873,0,MAX(COLUMN($P873:BL873))-COLUMN($P873:BL873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BM191,N(OFFSET($P873:BM873,0,MAX(COLUMN($P873:BM873))-COLUMN($P873:BM873),1,1)))","v":0},{"$f":"SUMPRODUCT($P191:BN191,N(OFFSET($P873:BN873,0,MAX(COLUMN($P873:BN873))-COLUMN($P873:BN873),1,1)))","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P192:P192,N(OFFSET($P874:P874,0,MAX(COLUMN($P874:P874))-COLUMN($P874:P874),1,1)))","v":0},{"$f":"SUMPRODUCT($P192:Q192,N(OFFSET($P874:Q874,0,MAX(COLUMN($P874:Q874))-COLUMN($P874:Q874),1,1)))","v":2000},{"$f":"SUMPRODUCT($P192:R192,N(OFFSET($P874:R874,0,MAX(COLUMN($P874:R874))-COLUMN($P874:R874),1,1)))","v":1979.7979797979799},{"$f":"SUMPRODUCT($P192:S192,N(OFFSET($P874:S874,0,MAX(COLUMN($P874:S874))-COLUMN($P874:S874),1,1)))","v":1959.5959595959596},{"$f":"SUMPRODUCT($P192:T192,N(OFFSET($P874:T874,0,MAX(COLUMN($P874:T874))-COLUMN($P874:T874),1,1)))","v":1939.3939393939395},{"$f":"SUMPRODUCT($P192:U192,N(OFFSET($P874:U874,0,MAX(COLUMN($P874:U874))-COLUMN($P874:U874),1,1)))","v":1919.1919191919192},{"$f":"SUMPRODUCT($P192:V192,N(OFFSET($P874:V874,0,MAX(COLUMN($P874:V874))-COLUMN($P874:V874),1,1)))","v":1898.9898989898991},{"$f":"SUMPRODUCT($P192:W192,N(OFFSET($P874:W874,0,MAX(COLUMN($P874:W874))-COLUMN($P874:W874),1,1)))","v":1878.7878787878788},{"$f":"SUMPRODUCT($P192:X192,N(OFFSET($P874:X874,0,MAX(COLUMN($P874:X874))-COLUMN($P874:X874),1,1)))","v":1858.5858585858587},{"$f":"SUMPRODUCT($P192:Y192,N(OFFSET($P874:Y874,0,MAX(COLUMN($P874:Y874))-COLUMN($P874:Y874),1,1)))","v":1838.3838383838386},{"$f":"SUMPRODUCT($P192:Z192,N(OFFSET($P874:Z874,0,MAX(COLUMN($P874:Z874))-COLUMN($P874:Z874),1,1)))","v":1818.181818181818},{"$f":"SUMPRODUCT($P192:AA192,N(OFFSET($P874:AA874,0,MAX(COLUMN($P874:AA874))-COLUMN($P874:AA874),1,1)))","v":1797.9797979797979},{"$f":"SUMPRODUCT($P192:AB192,N(OFFSET($P874:AB874,0,MAX(COLUMN($P874:AB874))-COLUMN($P874:AB874),1,1)))","v":1777.7777777777776},{"$f":"SUMPRODUCT($P192:AC192,N(OFFSET($P874:AC874,0,MAX(COLUMN($P874:AC874))-COLUMN($P874:AC874),1,1)))","v":1757.5757575757575},{"$f":"SUMPRODUCT($P192:AD192,N(OFFSET($P874:AD874,0,MAX(COLUMN($P874:AD874))-COLUMN($P874:AD874),1,1)))","v":1737.3737373737374},{"$f":"SUMPRODUCT($P192:AE192,N(OFFSET($P874:AE874,0,MAX(COLUMN($P874:AE874))-COLUMN($P874:AE874),1,1)))","v":1717.1717171717171},{"$f":"SUMPRODUCT($P192:AF192,N(OFFSET($P874:AF874,0,MAX(COLUMN($P874:AF874))-COLUMN($P874:AF874),1,1)))","v":1696.969696969697},{"$f":"SUMPRODUCT($P192:AG192,N(OFFSET($P874:AG874,0,MAX(COLUMN($P874:AG874))-COLUMN($P874:AG874),1,1)))","v":1676.7676767676767},{"$f":"SUMPRODUCT($P192:AH192,N(OFFSET($P874:AH874,0,MAX(COLUMN($P874:AH874))-COLUMN($P874:AH874),1,1)))","v":1656.5656565656566},{"$f":"SUMPRODUCT($P192:AI192,N(OFFSET($P874:AI874,0,MAX(COLUMN($P874:AI874))-COLUMN($P874:AI874),1,1)))","v":1636.3636363636363},{"$f":"SUMPRODUCT($P192:AJ192,N(OFFSET($P874:AJ874,0,MAX(COLUMN($P874:AJ874))-COLUMN($P874:AJ874),1,1)))","v":1616.1616161616162},{"$f":"SUMPRODUCT($P192:AK192,N(OFFSET($P874:AK874,0,MAX(COLUMN($P874:AK874))-COLUMN($P874:AK874),1,1)))","v":1595.9595959595958},{"$f":"SUMPRODUCT($P192:AL192,N(OFFSET($P874:AL874,0,MAX(COLUMN($P874:AL874))-COLUMN($P874:AL874),1,1)))","v":1575.7575757575758},{"$f":"SUMPRODUCT($P192:AM192,N(OFFSET($P874:AM874,0,MAX(COLUMN($P874:AM874))-COLUMN($P874:AM874),1,1)))","v":1555.5555555555554},{"$f":"SUMPRODUCT($P192:AN192,N(OFFSET($P874:AN874,0,MAX(COLUMN($P874:AN874))-COLUMN($P874:AN874),1,1)))","v":1535.3535353535353},{"$f":"SUMPRODUCT($P192:AO192,N(OFFSET($P874:AO874,0,MAX(COLUMN($P874:AO874))-COLUMN($P874:AO874),1,1)))","v":1515.151515151515},{"$f":"SUMPRODUCT($P192:AP192,N(OFFSET($P874:AP874,0,MAX(COLUMN($P874:AP874))-COLUMN($P874:AP874),1,1)))","v":1494.9494949494947},{"$f":"SUMPRODUCT($P192:AQ192,N(OFFSET($P874:AQ874,0,MAX(COLUMN($P874:AQ874))-COLUMN($P874:AQ874),1,1)))","v":1474.7474747474744},{"$f":"SUMPRODUCT($P192:AR192,N(OFFSET($P874:AR874,0,MAX(COLUMN($P874:AR874))-COLUMN($P874:AR874),1,1)))","v":1454.5454545454543},{"$f":"SUMPRODUCT($P192:AS192,N(OFFSET($P874:AS874,0,MAX(COLUMN($P874:AS874))-COLUMN($P874:AS874),1,1)))","v":1434.3434343434342},{"$f":"SUMPRODUCT($P192:AT192,N(OFFSET($P874:AT874,0,MAX(COLUMN($P874:AT874))-COLUMN($P874:AT874),1,1)))","v":1414.1414141414139},{"$f":"SUMPRODUCT($P192:AU192,N(OFFSET($P874:AU874,0,MAX(COLUMN($P874:AU874))-COLUMN($P874:AU874),1,1)))","v":1393.9393939393935},{"$f":"SUMPRODUCT($P192:AV192,N(OFFSET($P874:AV874,0,MAX(COLUMN($P874:AV874))-COLUMN($P874:AV874),1,1)))","v":1373.7373737373734},{"$f":"SUMPRODUCT($P192:AW192,N(OFFSET($P874:AW874,0,MAX(COLUMN($P874:AW874))-COLUMN($P874:AW874),1,1)))","v":1353.5353535353534},{"$f":"SUMPRODUCT($P192:AX192,N(OFFSET($P874:AX874,0,MAX(COLUMN($P874:AX874))-COLUMN($P874:AX874),1,1)))","v":1333.333333333333},{"$f":"SUMPRODUCT($P192:AY192,N(OFFSET($P874:AY874,0,MAX(COLUMN($P874:AY874))-COLUMN($P874:AY874),1,1)))","v":1313.1313131313127},{"$f":"SUMPRODUCT($P192:AZ192,N(OFFSET($P874:AZ874,0,MAX(COLUMN($P874:AZ874))-COLUMN($P874:AZ874),1,1)))","v":1292.9292929292926},{"$f":"SUMPRODUCT($P192:BA192,N(OFFSET($P874:BA874,0,MAX(COLUMN($P874:BA874))-COLUMN($P874:BA874),1,1)))","v":1272.7272727272725},{"$f":"SUMPRODUCT($P192:BB192,N(OFFSET($P874:BB874,0,MAX(COLUMN($P874:BB874))-COLUMN($P874:BB874),1,1)))","v":1252.5252525252522},{"$f":"SUMPRODUCT($P192:BC192,N(OFFSET($P874:BC874,0,MAX(COLUMN($P874:BC874))-COLUMN($P874:BC874),1,1)))","v":1232.3232323232319},{"$f":"SUMPRODUCT($P192:BD192,N(OFFSET($P874:BD874,0,MAX(COLUMN($P874:BD874))-COLUMN($P874:BD874),1,1)))","v":1212.1212121212118},{"$f":"SUMPRODUCT($P192:BE192,N(OFFSET($P874:BE874,0,MAX(COLUMN($P874:BE874))-COLUMN($P874:BE874),1,1)))","v":1191.9191919191917},{"$f":"SUMPRODUCT($P192:BF192,N(OFFSET($P874:BF874,0,MAX(COLUMN($P874:BF874))-COLUMN($P874:BF874),1,1)))","v":1171.7171717171714},{"$f":"SUMPRODUCT($P192:BG192,N(OFFSET($P874:BG874,0,MAX(COLUMN($P874:BG874))-COLUMN($P874:BG874),1,1)))","v":1151.515151515151},{"$f":"SUMPRODUCT($P192:BH192,N(OFFSET($P874:BH874,0,MAX(COLUMN($P874:BH874))-COLUMN($P874:BH874),1,1)))","v":1131.3131313131307},{"$f":"SUMPRODUCT($P192:BI192,N(OFFSET($P874:BI874,0,MAX(COLUMN($P874:BI874))-COLUMN($P874:BI874),1,1)))","v":1111.1111111111106},{"$f":"SUMPRODUCT($P192:BJ192,N(OFFSET($P874:BJ874,0,MAX(COLUMN($P874:BJ874))-COLUMN($P874:BJ874),1,1)))","v":1090.9090909090903},{"$f":"SUMPRODUCT($P192:BK192,N(OFFSET($P874:BK874,0,MAX(COLUMN($P874:BK874))-COLUMN($P874:BK874),1,1)))","v":1070.70707070707},{"$f":"SUMPRODUCT($P192:BL192,N(OFFSET($P874:BL874,0,MAX(COLUMN($P874:BL874))-COLUMN($P874:BL874),1,1)))","v":1050.5050505050499},{"$f":"SUMPRODUCT($P192:BM192,N(OFFSET($P874:BM874,0,MAX(COLUMN($P874:BM874))-COLUMN($P874:BM874),1,1)))","v":1030.3030303030298},{"$f":"SUMPRODUCT($P192:BN192,N(OFFSET($P874:BN874,0,MAX(COLUMN($P874:BN874))-COLUMN($P874:BN874),1,1)))","v":1010.1010101010095}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P193:P193,N(OFFSET($P875:P875,0,MAX(COLUMN($P875:P875))-COLUMN($P875:P875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Q193,N(OFFSET($P875:Q875,0,MAX(COLUMN($P875:Q875))-COLUMN($P875:Q875),1,1)))","v":5819.1},{"$f":"SUMPRODUCT($P193:R193,N(OFFSET($P875:R875,0,MAX(COLUMN($P875:R875))-COLUMN($P875:R875),1,1)))","v":8248.74},{"$f":"SUMPRODUCT($P193:S193,N(OFFSET($P875:S875,0,MAX(COLUMN($P875:S875))-COLUMN($P875:S875),1,1)))","v":1416.9840000000002},{"$f":"SUMPRODUCT($P193:T193,N(OFFSET($P875:T875,0,MAX(COLUMN($P875:T875))-COLUMN($P875:T875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:U193,N(OFFSET($P875:U875,0,MAX(COLUMN($P875:U875))-COLUMN($P875:U875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:V193,N(OFFSET($P875:V875,0,MAX(COLUMN($P875:V875))-COLUMN($P875:V875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:W193,N(OFFSET($P875:W875,0,MAX(COLUMN($P875:W875))-COLUMN($P875:W875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:X193,N(OFFSET($P875:X875,0,MAX(COLUMN($P875:X875))-COLUMN($P875:X875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Y193,N(OFFSET($P875:Y875,0,MAX(COLUMN($P875:Y875))-COLUMN($P875:Y875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:Z193,N(OFFSET($P875:Z875,0,MAX(COLUMN($P875:Z875))-COLUMN($P875:Z875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AA193,N(OFFSET($P875:AA875,0,MAX(COLUMN($P875:AA875))-COLUMN($P875:AA875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AB193,N(OFFSET($P875:AB875,0,MAX(COLUMN($P875:AB875))-COLUMN($P875:AB875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AC193,N(OFFSET($P875:AC875,0,MAX(COLUMN($P875:AC875))-COLUMN($P875:AC875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AD193,N(OFFSET($P875:AD875,0,MAX(COLUMN($P875:AD875))-COLUMN($P875:AD875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AE193,N(OFFSET($P875:AE875,0,MAX(COLUMN($P875:AE875))-COLUMN($P875:AE875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AF193,N(OFFSET($P875:AF875,0,MAX(COLUMN($P875:AF875))-COLUMN($P875:AF875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AG193,N(OFFSET($P875:AG875,0,MAX(COLUMN($P875:AG875))-COLUMN($P875:AG875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AH193,N(OFFSET($P875:AH875,0,MAX(COLUMN($P875:AH875))-COLUMN($P875:AH875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AI193,N(OFFSET($P875:AI875,0,MAX(COLUMN($P875:AI875))-COLUMN($P875:AI875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AJ193,N(OFFSET($P875:AJ875,0,MAX(COLUMN($P875:AJ875))-COLUMN($P875:AJ875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AK193,N(OFFSET($P875:AK875,0,MAX(COLUMN($P875:AK875))-COLUMN($P875:AK875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AL193,N(OFFSET($P875:AL875,0,MAX(COLUMN($P875:AL875))-COLUMN($P875:AL875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AM193,N(OFFSET($P875:AM875,0,MAX(COLUMN($P875:AM875))-COLUMN($P875:AM875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AN193,N(OFFSET($P875:AN875,0,MAX(COLUMN($P875:AN875))-COLUMN($P875:AN875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AO193,N(OFFSET($P875:AO875,0,MAX(COLUMN($P875:AO875))-COLUMN($P875:AO875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AP193,N(OFFSET($P875:AP875,0,MAX(COLUMN($P875:AP875))-COLUMN($P875:AP875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AQ193,N(OFFSET($P875:AQ875,0,MAX(COLUMN($P875:AQ875))-COLUMN($P875:AQ875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AR193,N(OFFSET($P875:AR875,0,MAX(COLUMN($P875:AR875))-COLUMN($P875:AR875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AS193,N(OFFSET($P875:AS875,0,MAX(COLUMN($P875:AS875))-COLUMN($P875:AS875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AT193,N(OFFSET($P875:AT875,0,MAX(COLUMN($P875:AT875))-COLUMN($P875:AT875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AU193,N(OFFSET($P875:AU875,0,MAX(COLUMN($P875:AU875))-COLUMN($P875:AU875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AV193,N(OFFSET($P875:AV875,0,MAX(COLUMN($P875:AV875))-COLUMN($P875:AV875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AW193,N(OFFSET($P875:AW875,0,MAX(COLUMN($P875:AW875))-COLUMN($P875:AW875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AX193,N(OFFSET($P875:AX875,0,MAX(COLUMN($P875:AX875))-COLUMN($P875:AX875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AY193,N(OFFSET($P875:AY875,0,MAX(COLUMN($P875:AY875))-COLUMN($P875:AY875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:AZ193,N(OFFSET($P875:AZ875,0,MAX(COLUMN($P875:AZ875))-COLUMN($P875:AZ875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BA193,N(OFFSET($P875:BA875,0,MAX(COLUMN($P875:BA875))-COLUMN($P875:BA875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BB193,N(OFFSET($P875:BB875,0,MAX(COLUMN($P875:BB875))-COLUMN($P875:BB875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BC193,N(OFFSET($P875:BC875,0,MAX(COLUMN($P875:BC875))-COLUMN($P875:BC875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BD193,N(OFFSET($P875:BD875,0,MAX(COLUMN($P875:BD875))-COLUMN($P875:BD875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BE193,N(OFFSET($P875:BE875,0,MAX(COLUMN($P875:BE875))-COLUMN($P875:BE875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BF193,N(OFFSET($P875:BF875,0,MAX(COLUMN($P875:BF875))-COLUMN($P875:BF875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BG193,N(OFFSET($P875:BG875,0,MAX(COLUMN($P875:BG875))-COLUMN($P875:BG875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BH193,N(OFFSET($P875:BH875,0,MAX(COLUMN($P875:BH875))-COLUMN($P875:BH875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BI193,N(OFFSET($P875:BI875,0,MAX(COLUMN($P875:BI875))-COLUMN($P875:BI875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BJ193,N(OFFSET($P875:BJ875,0,MAX(COLUMN($P875:BJ875))-COLUMN($P875:BJ875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BK193,N(OFFSET($P875:BK875,0,MAX(COLUMN($P875:BK875))-COLUMN($P875:BK875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BL193,N(OFFSET($P875:BL875,0,MAX(COLUMN($P875:BL875))-COLUMN($P875:BL875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BM193,N(OFFSET($P875:BM875,0,MAX(COLUMN($P875:BM875))-COLUMN($P875:BM875),1,1)))","v":0},{"$f":"SUMPRODUCT($P193:BN193,N(OFFSET($P875:BN875,0,MAX(COLUMN($P875:BN875))-COLUMN($P875:BN875),1,1)))","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P194:P194,N(OFFSET($P876:P876,0,MAX(COLUMN($P876:P876))-COLUMN($P876:P876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Q194,N(OFFSET($P876:Q876,0,MAX(COLUMN($P876:Q876))-COLUMN($P876:Q876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:R194,N(OFFSET($P876:R876,0,MAX(COLUMN($P876:R876))-COLUMN($P876:R876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:S194,N(OFFSET($P876:S876,0,MAX(COLUMN($P876:S876))-COLUMN($P876:S876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:T194,N(OFFSET($P876:T876,0,MAX(COLUMN($P876:T876))-COLUMN($P876:T876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:U194,N(OFFSET($P876:U876,0,MAX(COLUMN($P876:U876))-COLUMN($P876:U876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:V194,N(OFFSET($P876:V876,0,MAX(COLUMN($P876:V876))-COLUMN($P876:V876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:W194,N(OFFSET($P876:W876,0,MAX(COLUMN($P876:W876))-COLUMN($P876:W876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:X194,N(OFFSET($P876:X876,0,MAX(COLUMN($P876:X876))-COLUMN($P876:X876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Y194,N(OFFSET($P876:Y876,0,MAX(COLUMN($P876:Y876))-COLUMN($P876:Y876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:Z194,N(OFFSET($P876:Z876,0,MAX(COLUMN($P876:Z876))-COLUMN($P876:Z876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AA194,N(OFFSET($P876:AA876,0,MAX(COLUMN($P876:AA876))-COLUMN($P876:AA876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AB194,N(OFFSET($P876:AB876,0,MAX(COLUMN($P876:AB876))-COLUMN($P876:AB876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AC194,N(OFFSET($P876:AC876,0,MAX(COLUMN($P876:AC876))-COLUMN($P876:AC876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AD194,N(OFFSET($P876:AD876,0,MAX(COLUMN($P876:AD876))-COLUMN($P876:AD876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AE194,N(OFFSET($P876:AE876,0,MAX(COLUMN($P876:AE876))-COLUMN($P876:AE876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AF194,N(OFFSET($P876:AF876,0,MAX(COLUMN($P876:AF876))-COLUMN($P876:AF876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AG194,N(OFFSET($P876:AG876,0,MAX(COLUMN($P876:AG876))-COLUMN($P876:AG876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AH194,N(OFFSET($P876:AH876,0,MAX(COLUMN($P876:AH876))-COLUMN($P876:AH876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AI194,N(OFFSET($P876:AI876,0,MAX(COLUMN($P876:AI876))-COLUMN($P876:AI876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AJ194,N(OFFSET($P876:AJ876,0,MAX(COLUMN($P876:AJ876))-COLUMN($P876:AJ876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AK194,N(OFFSET($P876:AK876,0,MAX(COLUMN($P876:AK876))-COLUMN($P876:AK876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AL194,N(OFFSET($P876:AL876,0,MAX(COLUMN($P876:AL876))-COLUMN($P876:AL876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AM194,N(OFFSET($P876:AM876,0,MAX(COLUMN($P876:AM876))-COLUMN($P876:AM876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AN194,N(OFFSET($P876:AN876,0,MAX(COLUMN($P876:AN876))-COLUMN($P876:AN876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AO194,N(OFFSET($P876:AO876,0,MAX(COLUMN($P876:AO876))-COLUMN($P876:AO876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AP194,N(OFFSET($P876:AP876,0,MAX(COLUMN($P876:AP876))-COLUMN($P876:AP876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AQ194,N(OFFSET($P876:AQ876,0,MAX(COLUMN($P876:AQ876))-COLUMN($P876:AQ876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AR194,N(OFFSET($P876:AR876,0,MAX(COLUMN($P876:AR876))-COLUMN($P876:AR876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AS194,N(OFFSET($P876:AS876,0,MAX(COLUMN($P876:AS876))-COLUMN($P876:AS876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AT194,N(OFFSET($P876:AT876,0,MAX(COLUMN($P876:AT876))-COLUMN($P876:AT876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AU194,N(OFFSET($P876:AU876,0,MAX(COLUMN($P876:AU876))-COLUMN($P876:AU876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AV194,N(OFFSET($P876:AV876,0,MAX(COLUMN($P876:AV876))-COLUMN($P876:AV876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AW194,N(OFFSET($P876:AW876,0,MAX(COLUMN($P876:AW876))-COLUMN($P876:AW876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AX194,N(OFFSET($P876:AX876,0,MAX(COLUMN($P876:AX876))-COLUMN($P876:AX876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AY194,N(OFFSET($P876:AY876,0,MAX(COLUMN($P876:AY876))-COLUMN($P876:AY876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:AZ194,N(OFFSET($P876:AZ876,0,MAX(COLUMN($P876:AZ876))-COLUMN($P876:AZ876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BA194,N(OFFSET($P876:BA876,0,MAX(COLUMN($P876:BA876))-COLUMN($P876:BA876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BB194,N(OFFSET($P876:BB876,0,MAX(COLUMN($P876:BB876))-COLUMN($P876:BB876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BC194,N(OFFSET($P876:BC876,0,MAX(COLUMN($P876:BC876))-COLUMN($P876:BC876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BD194,N(OFFSET($P876:BD876,0,MAX(COLUMN($P876:BD876))-COLUMN($P876:BD876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BE194,N(OFFSET($P876:BE876,0,MAX(COLUMN($P876:BE876))-COLUMN($P876:BE876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BF194,N(OFFSET($P876:BF876,0,MAX(COLUMN($P876:BF876))-COLUMN($P876:BF876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BG194,N(OFFSET($P876:BG876,0,MAX(COLUMN($P876:BG876))-COLUMN($P876:BG876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BH194,N(OFFSET($P876:BH876,0,MAX(COLUMN($P876:BH876))-COLUMN($P876:BH876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BI194,N(OFFSET($P876:BI876,0,MAX(COLUMN($P876:BI876))-COLUMN($P876:BI876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BJ194,N(OFFSET($P876:BJ876,0,MAX(COLUMN($P876:BJ876))-COLUMN($P876:BJ876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BK194,N(OFFSET($P876:BK876,0,MAX(COLUMN($P876:BK876))-COLUMN($P876:BK876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BL194,N(OFFSET($P876:BL876,0,MAX(COLUMN($P876:BL876))-COLUMN($P876:BL876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BM194,N(OFFSET($P876:BM876,0,MAX(COLUMN($P876:BM876))-COLUMN($P876:BM876),1,1)))","v":0},{"$f":"SUMPRODUCT($P194:BN194,N(OFFSET($P876:BN876,0,MAX(COLUMN($P876:BN876))-COLUMN($P876:BN876),1,1)))","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P195:P195,N(OFFSET($P877:P877,0,MAX(COLUMN($P877:P877))-COLUMN($P877:P877),1,1)))","v":2671.3290369600004},{"$f":"SUMPRODUCT($P195:Q195,N(OFFSET($P877:Q877,0,MAX(COLUMN($P877:Q877))-COLUMN($P877:Q877),1,1)))","v":3462.5649340254586},{"$f":"SUMPRODUCT($P195:R195,N(OFFSET($P877:R877,0,MAX(COLUMN($P877:R877))-COLUMN($P877:R877),1,1)))","v":7826.3624187654486},{"$f":"SUMPRODUCT($P195:S195,N(OFFSET($P877:S877,0,MAX(COLUMN($P877:S877))-COLUMN($P877:S877),1,1)))","v":16904.87131091264},{"$f":"SUMPRODUCT($P195:T195,N(OFFSET($P877:T877,0,MAX(COLUMN($P877:T877))-COLUMN($P877:T877),1,1)))","v":25905.276465867992},{"$f":"SUMPRODUCT($P195:U195,N(OFFSET($P877:U877,0,MAX(COLUMN($P877:U877))-COLUMN($P877:U877),1,1)))","v":38621.707092151832},{"$f":"SUMPRODUCT($P195:V195,N(OFFSET($P877:V877,0,MAX(COLUMN($P877:V877))-COLUMN($P877:V877),1,1)))","v":46211.083963146106},{"$f":"SUMPRODUCT($P195:W195,N(OFFSET($P877:W877,0,MAX(COLUMN($P877:W877))-COLUMN($P877:W877),1,1)))","v":53845.353947690106},{"$f":"SUMPRODUCT($P195:X195,N(OFFSET($P877:X877,0,MAX(COLUMN($P877:X877))-COLUMN($P877:X877),1,1)))","v":61526.014865142104},{"$f":"SUMPRODUCT($P195:Y195,N(OFFSET($P877:Y877,0,MAX(COLUMN($P877:Y877))-COLUMN($P877:Y877),1,1)))","v":69176.328307310381},{"$f":"SUMPRODUCT($P195:Z195,N(OFFSET($P877:Z877,0,MAX(COLUMN($P877:Z877))-COLUMN($P877:Z877),1,1)))","v":76795.216712430134},{"$f":"SUMPRODUCT($P195:AA195,N(OFFSET($P877:AA877,0,MAX(COLUMN($P877:AA877))-COLUMN($P877:AA877),1,1)))","v":84464.619958433192},{"$f":"SUMPRODUCT($P195:AB195,N(OFFSET($P877:AB877,0,MAX(COLUMN($P877:AB877))-COLUMN($P877:AB877),1,1)))","v":92186.226547111204},{"$f":"SUMPRODUCT($P195:AC195,N(OFFSET($P877:AC877,0,MAX(COLUMN($P877:AC877))-COLUMN($P877:AC877),1,1)))","v":99961.781629361707},{"$f":"SUMPRODUCT($P195:AD195,N(OFFSET($P877:AD877,0,MAX(COLUMN($P877:AD877))-COLUMN($P877:AD877),1,1)))","v":107793.08891288006},{"$f":"SUMPRODUCT($P195:AE195,N(OFFSET($P877:AE877,0,MAX(COLUMN($P877:AE877))-COLUMN($P877:AE877),1,1)))","v":115682.01263433021},{"$f":"SUMPRODUCT($P195:AF195,N(OFFSET($P877:AF877,0,MAX(COLUMN($P877:AF877))-COLUMN($P877:AF877),1,1)))","v":123630.47959818183},{"$f":"SUMPRODUCT($P195:AG195,N(OFFSET($P877:AG877,0,MAX(COLUMN($P877:AG877))-COLUMN($P877:AG877),1,1)))","v":131640.48128447507},{"$f":"SUMPRODUCT($P195:AH195,N(OFFSET($P877:AH877,0,MAX(COLUMN($P877:AH877))-COLUMN($P877:AH877),1,1)))","v":139714.07602785126},{"$f":"SUMPRODUCT($P195:AI195,N(OFFSET($P877:AI877,0,MAX(COLUMN($P877:AI877))-COLUMN($P877:AI877),1,1)))","v":147853.39127026824},{"$f":"SUMPRODUCT($P195:AJ195,N(OFFSET($P877:AJ877,0,MAX(COLUMN($P877:AJ877))-COLUMN($P877:AJ877),1,1)))","v":156060.62588990005},{"$f":"SUMPRODUCT($P195:AK195,N(OFFSET($P877:AK877,0,MAX(COLUMN($P877:AK877))-COLUMN($P877:AK877),1,1)))","v":164338.05260880684},{"$f":"SUMPRODUCT($P195:AL195,N(OFFSET($P877:AL877,0,MAX(COLUMN($P877:AL877))-COLUMN($P877:AL877),1,1)))","v":166434.82630870442},{"$f":"SUMPRODUCT($P195:AM195,N(OFFSET($P877:AM877,0,MAX(COLUMN($P877:AM877))-COLUMN($P877:AM877),1,1)))","v":168580.30570879122},{"$f":"SUMPRODUCT($P195:AN195,N(OFFSET($P877:AN877,0,MAX(COLUMN($P877:AN877))-COLUMN($P877:AN877),1,1)))","v":170776.21243469484},{"$f":"SUMPRODUCT($P195:AO195,N(OFFSET($P877:AO877,0,MAX(COLUMN($P877:AO877))-COLUMN($P877:AO877),1,1)))","v":173024.32879209286},{"$f":"SUMPRODUCT($P195:AP195,N(OFFSET($P877:AP877,0,MAX(COLUMN($P877:AP877))-COLUMN($P877:AP877),1,1)))","v":175326.49990109354},{"$f":"SUMPRODUCT($P195:AQ195,N(OFFSET($P877:AQ877,0,MAX(COLUMN($P877:AQ877))-COLUMN($P877:AQ877),1,1)))","v":177684.63590558394},{"$f":"SUMPRODUCT($P195:AR195,N(OFFSET($P877:AR877,0,MAX(COLUMN($P877:AR877))-COLUMN($P877:AR877),1,1)))","v":180100.71426017681},{"$f":"SUMPRODUCT($P195:AS195,N(OFFSET($P877:AS877,0,MAX(COLUMN($P877:AS877))-COLUMN($P877:AS877),1,1)))","v":182576.78209747805},{"$f":"SUMPRODUCT($P195:AT195,N(OFFSET($P877:AT877,0,MAX(COLUMN($P877:AT877))-COLUMN($P877:AT877),1,1)))","v":185114.95867849357},{"$f":"SUMPRODUCT($P195:AU195,N(OFFSET($P877:AU877,0,MAX(COLUMN($P877:AU877))-COLUMN($P877:AU877),1,1)))","v":177609.07998920279},{"$f":"SUMPRODUCT($P195:AV195,N(OFFSET($P877:AV877,0,MAX(COLUMN($P877:AV877))-COLUMN($P877:AV877),1,1)))","v":170171.58732325825},{"$f":"SUMPRODUCT($P195:AW195,N(OFFSET($P877:AW877,0,MAX(COLUMN($P877:AW877))-COLUMN($P877:AW877),1,1)))","v":162756.64892148826},{"$f":"SUMPRODUCT($P195:AX195,N(OFFSET($P877:AX877,0,MAX(COLUMN($P877:AX877))-COLUMN($P877:AX877),1,1)))","v":155455.92824192502},{"$f":"SUMPRODUCT($P195:AY195,N(OFFSET($P877:AY877,0,MAX(COLUMN($P877:AY877))-COLUMN($P877:AY877),1,1)))","v":148393.78322614875},{"$f":"SUMPRODUCT($P195:AZ195,N(OFFSET($P877:AZ877,0,MAX(COLUMN($P877:AZ877))-COLUMN($P877:AZ877),1,1)))","v":141575.31261289443},{"$f":"SUMPRODUCT($P195:BA195,N(OFFSET($P877:BA877,0,MAX(COLUMN($P877:BA877))-COLUMN($P877:BA877),1,1)))","v":135101.9178330657},{"$f":"SUMPRODUCT($P195:BB195,N(OFFSET($P877:BB877,0,MAX(COLUMN($P877:BB877))-COLUMN($P877:BB877),1,1)))","v":128851.99247212376},{"$f":"SUMPRODUCT($P195:BC195,N(OFFSET($P877:BC877,0,MAX(COLUMN($P877:BC877))-COLUMN($P877:BC877),1,1)))","v":122297.16008663976},{"$f":"SUMPRODUCT($P195:BD195,N(OFFSET($P877:BD877,0,MAX(COLUMN($P877:BD877))-COLUMN($P877:BD877),1,1)))","v":116341.03509725658},{"$f":"SUMPRODUCT($P195:BE195,N(OFFSET($P877:BE877,0,MAX(COLUMN($P877:BE877))-COLUMN($P877:BE877),1,1)))","v":109907.76559209909},{"$f":"SUMPRODUCT($P195:BF195,N(OFFSET($P877:BF877,0,MAX(COLUMN($P877:BF877))-COLUMN($P877:BF877),1,1)))","v":102755.80072827032},{"$f":"SUMPRODUCT($P195:BG195,N(OFFSET($P877:BG877,0,MAX(COLUMN($P877:BG877))-COLUMN($P877:BG877),1,1)))","v":95826.448089355516},{"$f":"SUMPRODUCT($P195:BH195,N(OFFSET($P877:BH877,0,MAX(COLUMN($P877:BH877))-COLUMN($P877:BH877),1,1)))","v":88367.971737594082},{"$f":"SUMPRODUCT($P195:BI195,N(OFFSET($P877:BI877,0,MAX(COLUMN($P877:BI877))-COLUMN($P877:BI877),1,1)))","v":82136.727648622167},{"$f":"SUMPRODUCT($P195:BJ195,N(OFFSET($P877:BJ877,0,MAX(COLUMN($P877:BJ877))-COLUMN($P877:BJ877),1,1)))","v":76131.42708710306},{"$f":"SUMPRODUCT($P195:BK195,N(OFFSET($P877:BK877,0,MAX(COLUMN($P877:BK877))-COLUMN($P877:BK877),1,1)))","v":70359.085963424674},{"$f":"SUMPRODUCT($P195:BL195,N(OFFSET($P877:BL877,0,MAX(COLUMN($P877:BL877))-COLUMN($P877:BL877),1,1)))","v":64842.598143014737},{"$f":"SUMPRODUCT($P195:BM195,N(OFFSET($P877:BM877,0,MAX(COLUMN($P877:BM877))-COLUMN($P877:BM877),1,1)))","v":59590.367350993511},{"$f":"SUMPRODUCT($P195:BN195,N(OFFSET($P877:BN877,0,MAX(COLUMN($P877:BN877))-COLUMN($P877:BN877),1,1)))","v":54594.463732312863}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P196:P196,N(OFFSET($P878:P878,0,MAX(COLUMN($P878:P878))-COLUMN($P878:P878),1,1)))","v":23.46153846153846},{"$f":"SUMPRODUCT($P196:Q196,N(OFFSET($P878:Q878,0,MAX(COLUMN($P878:Q878))-COLUMN($P878:Q878),1,1)))","v":1326.4070181144386},{"$f":"SUMPRODUCT($P196:R196,N(OFFSET($P878:R878,0,MAX(COLUMN($P878:R878))-COLUMN($P878:R878),1,1)))","v":12233.290867235954},{"$f":"SUMPRODUCT($P196:S196,N(OFFSET($P878:S878,0,MAX(COLUMN($P878:S878))-COLUMN($P878:S878),1,1)))","v":14888.857289364936},{"$f":"SUMPRODUCT($P196:T196,N(OFFSET($P878:T878,0,MAX(COLUMN($P878:T878))-COLUMN($P878:T878),1,1)))","v":16619.230587002196},{"$f":"SUMPRODUCT($P196:U196,N(OFFSET($P878:U878,0,MAX(COLUMN($P878:U878))-COLUMN($P878:U878),1,1)))","v":18347.692157427977},{"$f":"SUMPRODUCT($P196:V196,N(OFFSET($P878:V878,0,MAX(COLUMN($P878:V878))-COLUMN($P878:V878),1,1)))","v":19625.723715335946},{"$f":"SUMPRODUCT($P196:W196,N(OFFSET($P878:W878,0,MAX(COLUMN($P878:W878))-COLUMN($P878:W878),1,1)))","v":21013.024983638206},{"$f":"SUMPRODUCT($P196:X196,N(OFFSET($P878:X878,0,MAX(COLUMN($P878:X878))-COLUMN($P878:X878),1,1)))","v":23283.151652042612},{"$f":"SUMPRODUCT($P196:Y196,N(OFFSET($P878:Y878,0,MAX(COLUMN($P878:Y878))-COLUMN($P878:Y878),1,1)))","v":25557.44747270098},{"$f":"SUMPRODUCT($P196:Z196,N(OFFSET($P878:Z878,0,MAX(COLUMN($P878:Z878))-COLUMN($P878:Z878),1,1)))","v":27168.256565034444},{"$f":"SUMPRODUCT($P196:AA196,N(OFFSET($P878:AA878,0,MAX(COLUMN($P878:AA878))-COLUMN($P878:AA878),1,1)))","v":28788.926408465755},{"$f":"SUMPRODUCT($P196:AB196,N(OFFSET($P878:AB878,0,MAX(COLUMN($P878:AB878))-COLUMN($P878:AB878),1,1)))","v":30419.703521772342},{"$f":"SUMPRODUCT($P196:AC196,N(OFFSET($P878:AC878,0,MAX(COLUMN($P878:AC878))-COLUMN($P878:AC878),1,1)))","v":32060.840586701095},{"$f":"SUMPRODUCT($P196:AD196,N(OFFSET($P878:AD878,0,MAX(COLUMN($P878:AD878))-COLUMN($P878:AD878),1,1)))","v":33712.596602042569},{"$f":"SUMPRODUCT($P196:AE196,N(OFFSET($P878:AE878,0,MAX(COLUMN($P878:AE878))-COLUMN($P878:AE878),1,1)))","v":35375.237041557077},{"$f":"SUMPRODUCT($P196:AF196,N(OFFSET($P878:AF878,0,MAX(COLUMN($P878:AF878))-COLUMN($P878:AF878),1,1)))","v":37049.034015848942},{"$f":"SUMPRODUCT($P196:AG196,N(OFFSET($P878:AG878,0,MAX(COLUMN($P878:AG878))-COLUMN($P878:AG878),1,1)))","v":38734.26643828761},{"$f":"SUMPRODUCT($P196:AH196,N(OFFSET($P878:AH878,0,MAX(COLUMN($P878:AH878))-COLUMN($P878:AH878),1,1)))","v":40431.220195076748},{"$f":"SUMPRODUCT($P196:AI196,N(OFFSET($P878:AI878,0,MAX(COLUMN($P878:AI878))-COLUMN($P878:AI878),1,1)))","v":42140.188319575107},{"$f":"SUMPRODUCT($P196:AJ196,N(OFFSET($P878:AJ878,0,MAX(COLUMN($P878:AJ878))-COLUMN($P878:AJ878),1,1)))","v":43861.471170975427},{"$f":"SUMPRODUCT($P196:AK196,N(OFFSET($P878:AK878,0,MAX(COLUMN($P878:AK878))-COLUMN($P878:AK878),1,1)))","v":45595.376617450253},{"$f":"SUMPRODUCT($P196:AL196,N(OFFSET($P878:AL878,0,MAX(COLUMN($P878:AL878))-COLUMN($P878:AL878),1,1)))","v":47342.220223876451},{"$f":"SUMPRODUCT($P196:AM196,N(OFFSET($P878:AM878,0,MAX(COLUMN($P878:AM878))-COLUMN($P878:AM878),1,1)))","v":49102.325444252798},{"$f":"SUMPRODUCT($P196:AN196,N(OFFSET($P878:AN878,0,MAX(COLUMN($P878:AN878))-COLUMN($P878:AN878),1,1)))","v":50876.023818928072},{"$f":"SUMPRODUCT($P196:AO196,N(OFFSET($P878:AO878,0,MAX(COLUMN($P878:AO878))-COLUMN($P878:AO878),1,1)))","v":52663.655176759705},{"$f":"SUMPRODUCT($P196:AP196,N(OFFSET($P878:AP878,0,MAX(COLUMN($P878:AP878))-COLUMN($P878:AP878),1,1)))","v":54465.567842326636},{"$f":"SUMPRODUCT($P196:AQ196,N(OFFSET($P878:AQ878,0,MAX(COLUMN($P878:AQ878))-COLUMN($P878:AQ878),1,1)))","v":56282.118848322243},{"$f":"SUMPRODUCT($P196:AR196,N(OFFSET($P878:AR878,0,MAX(COLUMN($P878:AR878))-COLUMN($P878:AR878),1,1)))","v":58113.674153257241},{"$f":"SUMPRODUCT($P196:AS196,N(OFFSET($P878:AS878,0,MAX(COLUMN($P878:AS878))-COLUMN($P878:AS878),1,1)))","v":59960.608864605114},{"$f":"SUMPRODUCT($P196:AT196,N(OFFSET($P878:AT878,0,MAX(COLUMN($P878:AT878))-COLUMN($P878:AT878),1,1)))","v":61823.307467526181},{"$f":"SUMPRODUCT($P196:AU196,N(OFFSET($P878:AU878,0,MAX(COLUMN($P878:AU878))-COLUMN($P878:AU878),1,1)))","v":60021.733262845351},{"$f":"SUMPRODUCT($P196:AV196,N(OFFSET($P878:AV878,0,MAX(COLUMN($P878:AV878))-COLUMN($P878:AV878),1,1)))","v":58220.159058164514},{"$f":"SUMPRODUCT($P196:AW196,N(OFFSET($P878:AW878,0,MAX(COLUMN($P878:AW878))-COLUMN($P878:AW878),1,1)))","v":56418.58485348367},{"$f":"SUMPRODUCT($P196:AX196,N(OFFSET($P878:AX878,0,MAX(COLUMN($P878:AX878))-COLUMN($P878:AX878),1,1)))","v":54617.01064880284},{"$f":"SUMPRODUCT($P196:AY196,N(OFFSET($P878:AY878,0,MAX(COLUMN($P878:AY878))-COLUMN($P878:AY878),1,1)))","v":52815.436444121995},{"$f":"SUMPRODUCT($P196:AZ196,N(OFFSET($P878:AZ878,0,MAX(COLUMN($P878:AZ878))-COLUMN($P878:AZ878),1,1)))","v":51013.862239441158},{"$f":"SUMPRODUCT($P196:BA196,N(OFFSET($P878:BA878,0,MAX(COLUMN($P878:BA878))-COLUMN($P878:BA878),1,1)))","v":49212.288034760328},{"$f":"SUMPRODUCT($P196:BB196,N(OFFSET($P878:BB878,0,MAX(COLUMN($P878:BB878))-COLUMN($P878:BB878),1,1)))","v":47410.713830079476},{"$f":"SUMPRODUCT($P196:BC196,N(OFFSET($P878:BC878,0,MAX(COLUMN($P878:BC878))-COLUMN($P878:BC878),1,1)))","v":45609.139625398646},{"$f":"SUMPRODUCT($P196:BD196,N(OFFSET($P878:BD878,0,MAX(COLUMN($P878:BD878))-COLUMN($P878:BD878),1,1)))","v":43808.034651487047},{"$f":"SUMPRODUCT($P196:BE196,N(OFFSET($P878:BE878,0,MAX(COLUMN($P878:BE878))-COLUMN($P878:BE878),1,1)))","v":42033.009937168492},{"$f":"SUMPRODUCT($P196:BF196,N(OFFSET($P878:BF878,0,MAX(COLUMN($P878:BF878))-COLUMN($P878:BF878),1,1)))","v":40477.318637124627},{"$f":"SUMPRODUCT($P196:BG196,N(OFFSET($P878:BG878,0,MAX(COLUMN($P878:BG878))-COLUMN($P878:BG878),1,1)))","v":38985.232706992967},{"$f":"SUMPRODUCT($P196:BH196,N(OFFSET($P878:BH878,0,MAX(COLUMN($P878:BH878))-COLUMN($P878:BH878),1,1)))","v":37535.426535653365},{"$f":"SUMPRODUCT($P196:BI196,N(OFFSET($P878:BI878,0,MAX(COLUMN($P878:BI878))-COLUMN($P878:BI878),1,1)))","v":36128.266027054589},{"$f":"SUMPRODUCT($P196:BJ196,N(OFFSET($P878:BJ878,0,MAX(COLUMN($P878:BJ878))-COLUMN($P878:BJ878),1,1)))","v":34755.615861168888},{"$f":"SUMPRODUCT($P196:BK196,N(OFFSET($P878:BK878,0,MAX(COLUMN($P878:BK878))-COLUMN($P878:BK878),1,1)))","v":33420.143679223467},{"$f":"SUMPRODUCT($P196:BL196,N(OFFSET($P878:BL878,0,MAX(COLUMN($P878:BL878))-COLUMN($P878:BL878),1,1)))","v":32140.322772746367},{"$f":"SUMPRODUCT($P196:BM196,N(OFFSET($P878:BM878,0,MAX(COLUMN($P878:BM878))-COLUMN($P878:BM878),1,1)))","v":30913.126480937502},{"$f":"SUMPRODUCT($P196:BN196,N(OFFSET($P878:BN878,0,MAX(COLUMN($P878:BN878))-COLUMN($P878:BN878),1,1)))","v":29475.161477861242}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P197:P197,N(OFFSET($P879:P879,0,MAX(COLUMN($P879:P879))-COLUMN($P879:P879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Q197,N(OFFSET($P879:Q879,0,MAX(COLUMN($P879:Q879))-COLUMN($P879:Q879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:R197,N(OFFSET($P879:R879,0,MAX(COLUMN($P879:R879))-COLUMN($P879:R879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:S197,N(OFFSET($P879:S879,0,MAX(COLUMN($P879:S879))-COLUMN($P879:S879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:T197,N(OFFSET($P879:T879,0,MAX(COLUMN($P879:T879))-COLUMN($P879:T879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:U197,N(OFFSET($P879:U879,0,MAX(COLUMN($P879:U879))-COLUMN($P879:U879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:V197,N(OFFSET($P879:V879,0,MAX(COLUMN($P879:V879))-COLUMN($P879:V879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:W197,N(OFFSET($P879:W879,0,MAX(COLUMN($P879:W879))-COLUMN($P879:W879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:X197,N(OFFSET($P879:X879,0,MAX(COLUMN($P879:X879))-COLUMN($P879:X879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Y197,N(OFFSET($P879:Y879,0,MAX(COLUMN($P879:Y879))-COLUMN($P879:Y879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:Z197,N(OFFSET($P879:Z879,0,MAX(COLUMN($P879:Z879))-COLUMN($P879:Z879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AA197,N(OFFSET($P879:AA879,0,MAX(COLUMN($P879:AA879))-COLUMN($P879:AA879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AB197,N(OFFSET($P879:AB879,0,MAX(COLUMN($P879:AB879))-COLUMN($P879:AB879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AC197,N(OFFSET($P879:AC879,0,MAX(COLUMN($P879:AC879))-COLUMN($P879:AC879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AD197,N(OFFSET($P879:AD879,0,MAX(COLUMN($P879:AD879))-COLUMN($P879:AD879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AE197,N(OFFSET($P879:AE879,0,MAX(COLUMN($P879:AE879))-COLUMN($P879:AE879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AF197,N(OFFSET($P879:AF879,0,MAX(COLUMN($P879:AF879))-COLUMN($P879:AF879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AG197,N(OFFSET($P879:AG879,0,MAX(COLUMN($P879:AG879))-COLUMN($P879:AG879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AH197,N(OFFSET($P879:AH879,0,MAX(COLUMN($P879:AH879))-COLUMN($P879:AH879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AI197,N(OFFSET($P879:AI879,0,MAX(COLUMN($P879:AI879))-COLUMN($P879:AI879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AJ197,N(OFFSET($P879:AJ879,0,MAX(COLUMN($P879:AJ879))-COLUMN($P879:AJ879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AK197,N(OFFSET($P879:AK879,0,MAX(COLUMN($P879:AK879))-COLUMN($P879:AK879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AL197,N(OFFSET($P879:AL879,0,MAX(COLUMN($P879:AL879))-COLUMN($P879:AL879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AM197,N(OFFSET($P879:AM879,0,MAX(COLUMN($P879:AM879))-COLUMN($P879:AM879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AN197,N(OFFSET($P879:AN879,0,MAX(COLUMN($P879:AN879))-COLUMN($P879:AN879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AO197,N(OFFSET($P879:AO879,0,MAX(COLUMN($P879:AO879))-COLUMN($P879:AO879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AP197,N(OFFSET($P879:AP879,0,MAX(COLUMN($P879:AP879))-COLUMN($P879:AP879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AQ197,N(OFFSET($P879:AQ879,0,MAX(COLUMN($P879:AQ879))-COLUMN($P879:AQ879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AR197,N(OFFSET($P879:AR879,0,MAX(COLUMN($P879:AR879))-COLUMN($P879:AR879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AS197,N(OFFSET($P879:AS879,0,MAX(COLUMN($P879:AS879))-COLUMN($P879:AS879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AT197,N(OFFSET($P879:AT879,0,MAX(COLUMN($P879:AT879))-COLUMN($P879:AT879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AU197,N(OFFSET($P879:AU879,0,MAX(COLUMN($P879:AU879))-COLUMN($P879:AU879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AV197,N(OFFSET($P879:AV879,0,MAX(COLUMN($P879:AV879))-COLUMN($P879:AV879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AW197,N(OFFSET($P879:AW879,0,MAX(COLUMN($P879:AW879))-COLUMN($P879:AW879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AX197,N(OFFSET($P879:AX879,0,MAX(COLUMN($P879:AX879))-COLUMN($P879:AX879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AY197,N(OFFSET($P879:AY879,0,MAX(COLUMN($P879:AY879))-COLUMN($P879:AY879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:AZ197,N(OFFSET($P879:AZ879,0,MAX(COLUMN($P879:AZ879))-COLUMN($P879:AZ879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BA197,N(OFFSET($P879:BA879,0,MAX(COLUMN($P879:BA879))-COLUMN($P879:BA879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BB197,N(OFFSET($P879:BB879,0,MAX(COLUMN($P879:BB879))-COLUMN($P879:BB879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BC197,N(OFFSET($P879:BC879,0,MAX(COLUMN($P879:BC879))-COLUMN($P879:BC879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BD197,N(OFFSET($P879:BD879,0,MAX(COLUMN($P879:BD879))-COLUMN($P879:BD879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BE197,N(OFFSET($P879:BE879,0,MAX(COLUMN($P879:BE879))-COLUMN($P879:BE879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BF197,N(OFFSET($P879:BF879,0,MAX(COLUMN($P879:BF879))-COLUMN($P879:BF879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BG197,N(OFFSET($P879:BG879,0,MAX(COLUMN($P879:BG879))-COLUMN($P879:BG879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BH197,N(OFFSET($P879:BH879,0,MAX(COLUMN($P879:BH879))-COLUMN($P879:BH879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BI197,N(OFFSET($P879:BI879,0,MAX(COLUMN($P879:BI879))-COLUMN($P879:BI879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BJ197,N(OFFSET($P879:BJ879,0,MAX(COLUMN($P879:BJ879))-COLUMN($P879:BJ879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BK197,N(OFFSET($P879:BK879,0,MAX(COLUMN($P879:BK879))-COLUMN($P879:BK879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BL197,N(OFFSET($P879:BL879,0,MAX(COLUMN($P879:BL879))-COLUMN($P879:BL879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BM197,N(OFFSET($P879:BM879,0,MAX(COLUMN($P879:BM879))-COLUMN($P879:BM879),1,1)))","v":0},{"$f":"SUMPRODUCT($P197:BN197,N(OFFSET($P879:BN879,0,MAX(COLUMN($P879:BN879))-COLUMN($P879:BN879),1,1)))","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P198:P198,N(OFFSET($P880:P880,0,MAX(COLUMN($P880:P880))-COLUMN($P880:P880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Q198,N(OFFSET($P880:Q880,0,MAX(COLUMN($P880:Q880))-COLUMN($P880:Q880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:R198,N(OFFSET($P880:R880,0,MAX(COLUMN($P880:R880))-COLUMN($P880:R880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:S198,N(OFFSET($P880:S880,0,MAX(COLUMN($P880:S880))-COLUMN($P880:S880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:T198,N(OFFSET($P880:T880,0,MAX(COLUMN($P880:T880))-COLUMN($P880:T880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:U198,N(OFFSET($P880:U880,0,MAX(COLUMN($P880:U880))-COLUMN($P880:U880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:V198,N(OFFSET($P880:V880,0,MAX(COLUMN($P880:V880))-COLUMN($P880:V880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:W198,N(OFFSET($P880:W880,0,MAX(COLUMN($P880:W880))-COLUMN($P880:W880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:X198,N(OFFSET($P880:X880,0,MAX(COLUMN($P880:X880))-COLUMN($P880:X880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Y198,N(OFFSET($P880:Y880,0,MAX(COLUMN($P880:Y880))-COLUMN($P880:Y880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:Z198,N(OFFSET($P880:Z880,0,MAX(COLUMN($P880:Z880))-COLUMN($P880:Z880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AA198,N(OFFSET($P880:AA880,0,MAX(COLUMN($P880:AA880))-COLUMN($P880:AA880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AB198,N(OFFSET($P880:AB880,0,MAX(COLUMN($P880:AB880))-COLUMN($P880:AB880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AC198,N(OFFSET($P880:AC880,0,MAX(COLUMN($P880:AC880))-COLUMN($P880:AC880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AD198,N(OFFSET($P880:AD880,0,MAX(COLUMN($P880:AD880))-COLUMN($P880:AD880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AE198,N(OFFSET($P880:AE880,0,MAX(COLUMN($P880:AE880))-COLUMN($P880:AE880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AF198,N(OFFSET($P880:AF880,0,MAX(COLUMN($P880:AF880))-COLUMN($P880:AF880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AG198,N(OFFSET($P880:AG880,0,MAX(COLUMN($P880:AG880))-COLUMN($P880:AG880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AH198,N(OFFSET($P880:AH880,0,MAX(COLUMN($P880:AH880))-COLUMN($P880:AH880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AI198,N(OFFSET($P880:AI880,0,MAX(COLUMN($P880:AI880))-COLUMN($P880:AI880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AJ198,N(OFFSET($P880:AJ880,0,MAX(COLUMN($P880:AJ880))-COLUMN($P880:AJ880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AK198,N(OFFSET($P880:AK880,0,MAX(COLUMN($P880:AK880))-COLUMN($P880:AK880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AL198,N(OFFSET($P880:AL880,0,MAX(COLUMN($P880:AL880))-COLUMN($P880:AL880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AM198,N(OFFSET($P880:AM880,0,MAX(COLUMN($P880:AM880))-COLUMN($P880:AM880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AN198,N(OFFSET($P880:AN880,0,MAX(COLUMN($P880:AN880))-COLUMN($P880:AN880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AO198,N(OFFSET($P880:AO880,0,MAX(COLUMN($P880:AO880))-COLUMN($P880:AO880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AP198,N(OFFSET($P880:AP880,0,MAX(COLUMN($P880:AP880))-COLUMN($P880:AP880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AQ198,N(OFFSET($P880:AQ880,0,MAX(COLUMN($P880:AQ880))-COLUMN($P880:AQ880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AR198,N(OFFSET($P880:AR880,0,MAX(COLUMN($P880:AR880))-COLUMN($P880:AR880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AS198,N(OFFSET($P880:AS880,0,MAX(COLUMN($P880:AS880))-COLUMN($P880:AS880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AT198,N(OFFSET($P880:AT880,0,MAX(COLUMN($P880:AT880))-COLUMN($P880:AT880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AU198,N(OFFSET($P880:AU880,0,MAX(COLUMN($P880:AU880))-COLUMN($P880:AU880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AV198,N(OFFSET($P880:AV880,0,MAX(COLUMN($P880:AV880))-COLUMN($P880:AV880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AW198,N(OFFSET($P880:AW880,0,MAX(COLUMN($P880:AW880))-COLUMN($P880:AW880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AX198,N(OFFSET($P880:AX880,0,MAX(COLUMN($P880:AX880))-COLUMN($P880:AX880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AY198,N(OFFSET($P880:AY880,0,MAX(COLUMN($P880:AY880))-COLUMN($P880:AY880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:AZ198,N(OFFSET($P880:AZ880,0,MAX(COLUMN($P880:AZ880))-COLUMN($P880:AZ880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BA198,N(OFFSET($P880:BA880,0,MAX(COLUMN($P880:BA880))-COLUMN($P880:BA880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BB198,N(OFFSET($P880:BB880,0,MAX(COLUMN($P880:BB880))-COLUMN($P880:BB880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BC198,N(OFFSET($P880:BC880,0,MAX(COLUMN($P880:BC880))-COLUMN($P880:BC880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BD198,N(OFFSET($P880:BD880,0,MAX(COLUMN($P880:BD880))-COLUMN($P880:BD880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BE198,N(OFFSET($P880:BE880,0,MAX(COLUMN($P880:BE880))-COLUMN($P880:BE880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BF198,N(OFFSET($P880:BF880,0,MAX(COLUMN($P880:BF880))-COLUMN($P880:BF880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BG198,N(OFFSET($P880:BG880,0,MAX(COLUMN($P880:BG880))-COLUMN($P880:BG880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BH198,N(OFFSET($P880:BH880,0,MAX(COLUMN($P880:BH880))-COLUMN($P880:BH880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BI198,N(OFFSET($P880:BI880,0,MAX(COLUMN($P880:BI880))-COLUMN($P880:BI880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BJ198,N(OFFSET($P880:BJ880,0,MAX(COLUMN($P880:BJ880))-COLUMN($P880:BJ880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BK198,N(OFFSET($P880:BK880,0,MAX(COLUMN($P880:BK880))-COLUMN($P880:BK880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BL198,N(OFFSET($P880:BL880,0,MAX(COLUMN($P880:BL880))-COLUMN($P880:BL880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BM198,N(OFFSET($P880:BM880,0,MAX(COLUMN($P880:BM880))-COLUMN($P880:BM880),1,1)))","v":0},{"$f":"SUMPRODUCT($P198:BN198,N(OFFSET($P880:BN880,0,MAX(COLUMN($P880:BN880))-COLUMN($P880:BN880),1,1)))","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P199:P199,N(OFFSET($P881:P881,0,MAX(COLUMN($P881:P881))-COLUMN($P881:P881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Q199,N(OFFSET($P881:Q881,0,MAX(COLUMN($P881:Q881))-COLUMN($P881:Q881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:R199,N(OFFSET($P881:R881,0,MAX(COLUMN($P881:R881))-COLUMN($P881:R881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:S199,N(OFFSET($P881:S881,0,MAX(COLUMN($P881:S881))-COLUMN($P881:S881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:T199,N(OFFSET($P881:T881,0,MAX(COLUMN($P881:T881))-COLUMN($P881:T881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:U199,N(OFFSET($P881:U881,0,MAX(COLUMN($P881:U881))-COLUMN($P881:U881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:V199,N(OFFSET($P881:V881,0,MAX(COLUMN($P881:V881))-COLUMN($P881:V881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:W199,N(OFFSET($P881:W881,0,MAX(COLUMN($P881:W881))-COLUMN($P881:W881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:X199,N(OFFSET($P881:X881,0,MAX(COLUMN($P881:X881))-COLUMN($P881:X881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Y199,N(OFFSET($P881:Y881,0,MAX(COLUMN($P881:Y881))-COLUMN($P881:Y881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:Z199,N(OFFSET($P881:Z881,0,MAX(COLUMN($P881:Z881))-COLUMN($P881:Z881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AA199,N(OFFSET($P881:AA881,0,MAX(COLUMN($P881:AA881))-COLUMN($P881:AA881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AB199,N(OFFSET($P881:AB881,0,MAX(COLUMN($P881:AB881))-COLUMN($P881:AB881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AC199,N(OFFSET($P881:AC881,0,MAX(COLUMN($P881:AC881))-COLUMN($P881:AC881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AD199,N(OFFSET($P881:AD881,0,MAX(COLUMN($P881:AD881))-COLUMN($P881:AD881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AE199,N(OFFSET($P881:AE881,0,MAX(COLUMN($P881:AE881))-COLUMN($P881:AE881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AF199,N(OFFSET($P881:AF881,0,MAX(COLUMN($P881:AF881))-COLUMN($P881:AF881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AG199,N(OFFSET($P881:AG881,0,MAX(COLUMN($P881:AG881))-COLUMN($P881:AG881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AH199,N(OFFSET($P881:AH881,0,MAX(COLUMN($P881:AH881))-COLUMN($P881:AH881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AI199,N(OFFSET($P881:AI881,0,MAX(COLUMN($P881:AI881))-COLUMN($P881:AI881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AJ199,N(OFFSET($P881:AJ881,0,MAX(COLUMN($P881:AJ881))-COLUMN($P881:AJ881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AK199,N(OFFSET($P881:AK881,0,MAX(COLUMN($P881:AK881))-COLUMN($P881:AK881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AL199,N(OFFSET($P881:AL881,0,MAX(COLUMN($P881:AL881))-COLUMN($P881:AL881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AM199,N(OFFSET($P881:AM881,0,MAX(COLUMN($P881:AM881))-COLUMN($P881:AM881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AN199,N(OFFSET($P881:AN881,0,MAX(COLUMN($P881:AN881))-COLUMN($P881:AN881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AO199,N(OFFSET($P881:AO881,0,MAX(COLUMN($P881:AO881))-COLUMN($P881:AO881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AP199,N(OFFSET($P881:AP881,0,MAX(COLUMN($P881:AP881))-COLUMN($P881:AP881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AQ199,N(OFFSET($P881:AQ881,0,MAX(COLUMN($P881:AQ881))-COLUMN($P881:AQ881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AR199,N(OFFSET($P881:AR881,0,MAX(COLUMN($P881:AR881))-COLUMN($P881:AR881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AS199,N(OFFSET($P881:AS881,0,MAX(COLUMN($P881:AS881))-COLUMN($P881:AS881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AT199,N(OFFSET($P881:AT881,0,MAX(COLUMN($P881:AT881))-COLUMN($P881:AT881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AU199,N(OFFSET($P881:AU881,0,MAX(COLUMN($P881:AU881))-COLUMN($P881:AU881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AV199,N(OFFSET($P881:AV881,0,MAX(COLUMN($P881:AV881))-COLUMN($P881:AV881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AW199,N(OFFSET($P881:AW881,0,MAX(COLUMN($P881:AW881))-COLUMN($P881:AW881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AX199,N(OFFSET($P881:AX881,0,MAX(COLUMN($P881:AX881))-COLUMN($P881:AX881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AY199,N(OFFSET($P881:AY881,0,MAX(COLUMN($P881:AY881))-COLUMN($P881:AY881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:AZ199,N(OFFSET($P881:AZ881,0,MAX(COLUMN($P881:AZ881))-COLUMN($P881:AZ881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BA199,N(OFFSET($P881:BA881,0,MAX(COLUMN($P881:BA881))-COLUMN($P881:BA881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BB199,N(OFFSET($P881:BB881,0,MAX(COLUMN($P881:BB881))-COLUMN($P881:BB881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BC199,N(OFFSET($P881:BC881,0,MAX(COLUMN($P881:BC881))-COLUMN($P881:BC881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BD199,N(OFFSET($P881:BD881,0,MAX(COLUMN($P881:BD881))-COLUMN($P881:BD881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BE199,N(OFFSET($P881:BE881,0,MAX(COLUMN($P881:BE881))-COLUMN($P881:BE881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BF199,N(OFFSET($P881:BF881,0,MAX(COLUMN($P881:BF881))-COLUMN($P881:BF881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BG199,N(OFFSET($P881:BG881,0,MAX(COLUMN($P881:BG881))-COLUMN($P881:BG881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BH199,N(OFFSET($P881:BH881,0,MAX(COLUMN($P881:BH881))-COLUMN($P881:BH881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BI199,N(OFFSET($P881:BI881,0,MAX(COLUMN($P881:BI881))-COLUMN($P881:BI881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BJ199,N(OFFSET($P881:BJ881,0,MAX(COLUMN($P881:BJ881))-COLUMN($P881:BJ881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BK199,N(OFFSET($P881:BK881,0,MAX(COLUMN($P881:BK881))-COLUMN($P881:BK881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BL199,N(OFFSET($P881:BL881,0,MAX(COLUMN($P881:BL881))-COLUMN($P881:BL881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BM199,N(OFFSET($P881:BM881,0,MAX(COLUMN($P881:BM881))-COLUMN($P881:BM881),1,1)))","v":0},{"$f":"SUMPRODUCT($P199:BN199,N(OFFSET($P881:BN881,0,MAX(COLUMN($P881:BN881))-COLUMN($P881:BN881),1,1)))","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P200:P200,N(OFFSET($P882:P882,0,MAX(COLUMN($P882:P882))-COLUMN($P882:P882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Q200,N(OFFSET($P882:Q882,0,MAX(COLUMN($P882:Q882))-COLUMN($P882:Q882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:R200,N(OFFSET($P882:R882,0,MAX(COLUMN($P882:R882))-COLUMN($P882:R882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:S200,N(OFFSET($P882:S882,0,MAX(COLUMN($P882:S882))-COLUMN($P882:S882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:T200,N(OFFSET($P882:T882,0,MAX(COLUMN($P882:T882))-COLUMN($P882:T882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:U200,N(OFFSET($P882:U882,0,MAX(COLUMN($P882:U882))-COLUMN($P882:U882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:V200,N(OFFSET($P882:V882,0,MAX(COLUMN($P882:V882))-COLUMN($P882:V882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:W200,N(OFFSET($P882:W882,0,MAX(COLUMN($P882:W882))-COLUMN($P882:W882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:X200,N(OFFSET($P882:X882,0,MAX(COLUMN($P882:X882))-COLUMN($P882:X882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Y200,N(OFFSET($P882:Y882,0,MAX(COLUMN($P882:Y882))-COLUMN($P882:Y882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:Z200,N(OFFSET($P882:Z882,0,MAX(COLUMN($P882:Z882))-COLUMN($P882:Z882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AA200,N(OFFSET($P882:AA882,0,MAX(COLUMN($P882:AA882))-COLUMN($P882:AA882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AB200,N(OFFSET($P882:AB882,0,MAX(COLUMN($P882:AB882))-COLUMN($P882:AB882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AC200,N(OFFSET($P882:AC882,0,MAX(COLUMN($P882:AC882))-COLUMN($P882:AC882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AD200,N(OFFSET($P882:AD882,0,MAX(COLUMN($P882:AD882))-COLUMN($P882:AD882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AE200,N(OFFSET($P882:AE882,0,MAX(COLUMN($P882:AE882))-COLUMN($P882:AE882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AF200,N(OFFSET($P882:AF882,0,MAX(COLUMN($P882:AF882))-COLUMN($P882:AF882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AG200,N(OFFSET($P882:AG882,0,MAX(COLUMN($P882:AG882))-COLUMN($P882:AG882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AH200,N(OFFSET($P882:AH882,0,MAX(COLUMN($P882:AH882))-COLUMN($P882:AH882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AI200,N(OFFSET($P882:AI882,0,MAX(COLUMN($P882:AI882))-COLUMN($P882:AI882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AJ200,N(OFFSET($P882:AJ882,0,MAX(COLUMN($P882:AJ882))-COLUMN($P882:AJ882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AK200,N(OFFSET($P882:AK882,0,MAX(COLUMN($P882:AK882))-COLUMN($P882:AK882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AL200,N(OFFSET($P882:AL882,0,MAX(COLUMN($P882:AL882))-COLUMN($P882:AL882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AM200,N(OFFSET($P882:AM882,0,MAX(COLUMN($P882:AM882))-COLUMN($P882:AM882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AN200,N(OFFSET($P882:AN882,0,MAX(COLUMN($P882:AN882))-COLUMN($P882:AN882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AO200,N(OFFSET($P882:AO882,0,MAX(COLUMN($P882:AO882))-COLUMN($P882:AO882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AP200,N(OFFSET($P882:AP882,0,MAX(COLUMN($P882:AP882))-COLUMN($P882:AP882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AQ200,N(OFFSET($P882:AQ882,0,MAX(COLUMN($P882:AQ882))-COLUMN($P882:AQ882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AR200,N(OFFSET($P882:AR882,0,MAX(COLUMN($P882:AR882))-COLUMN($P882:AR882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AS200,N(OFFSET($P882:AS882,0,MAX(COLUMN($P882:AS882))-COLUMN($P882:AS882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AT200,N(OFFSET($P882:AT882,0,MAX(COLUMN($P882:AT882))-COLUMN($P882:AT882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AU200,N(OFFSET($P882:AU882,0,MAX(COLUMN($P882:AU882))-COLUMN($P882:AU882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AV200,N(OFFSET($P882:AV882,0,MAX(COLUMN($P882:AV882))-COLUMN($P882:AV882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AW200,N(OFFSET($P882:AW882,0,MAX(COLUMN($P882:AW882))-COLUMN($P882:AW882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AX200,N(OFFSET($P882:AX882,0,MAX(COLUMN($P882:AX882))-COLUMN($P882:AX882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AY200,N(OFFSET($P882:AY882,0,MAX(COLUMN($P882:AY882))-COLUMN($P882:AY882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:AZ200,N(OFFSET($P882:AZ882,0,MAX(COLUMN($P882:AZ882))-COLUMN($P882:AZ882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BA200,N(OFFSET($P882:BA882,0,MAX(COLUMN($P882:BA882))-COLUMN($P882:BA882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BB200,N(OFFSET($P882:BB882,0,MAX(COLUMN($P882:BB882))-COLUMN($P882:BB882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BC200,N(OFFSET($P882:BC882,0,MAX(COLUMN($P882:BC882))-COLUMN($P882:BC882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BD200,N(OFFSET($P882:BD882,0,MAX(COLUMN($P882:BD882))-COLUMN($P882:BD882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BE200,N(OFFSET($P882:BE882,0,MAX(COLUMN($P882:BE882))-COLUMN($P882:BE882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BF200,N(OFFSET($P882:BF882,0,MAX(COLUMN($P882:BF882))-COLUMN($P882:BF882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BG200,N(OFFSET($P882:BG882,0,MAX(COLUMN($P882:BG882))-COLUMN($P882:BG882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BH200,N(OFFSET($P882:BH882,0,MAX(COLUMN($P882:BH882))-COLUMN($P882:BH882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BI200,N(OFFSET($P882:BI882,0,MAX(COLUMN($P882:BI882))-COLUMN($P882:BI882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BJ200,N(OFFSET($P882:BJ882,0,MAX(COLUMN($P882:BJ882))-COLUMN($P882:BJ882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BK200,N(OFFSET($P882:BK882,0,MAX(COLUMN($P882:BK882))-COLUMN($P882:BK882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BL200,N(OFFSET($P882:BL882,0,MAX(COLUMN($P882:BL882))-COLUMN($P882:BL882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BM200,N(OFFSET($P882:BM882,0,MAX(COLUMN($P882:BM882))-COLUMN($P882:BM882),1,1)))","v":0},{"$f":"SUMPRODUCT($P200:BN200,N(OFFSET($P882:BN882,0,MAX(COLUMN($P882:BN882))-COLUMN($P882:BN882),1,1)))","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P201:P201,N(OFFSET($P883:P883,0,MAX(COLUMN($P883:P883))-COLUMN($P883:P883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Q201,N(OFFSET($P883:Q883,0,MAX(COLUMN($P883:Q883))-COLUMN($P883:Q883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:R201,N(OFFSET($P883:R883,0,MAX(COLUMN($P883:R883))-COLUMN($P883:R883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:S201,N(OFFSET($P883:S883,0,MAX(COLUMN($P883:S883))-COLUMN($P883:S883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:T201,N(OFFSET($P883:T883,0,MAX(COLUMN($P883:T883))-COLUMN($P883:T883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:U201,N(OFFSET($P883:U883,0,MAX(COLUMN($P883:U883))-COLUMN($P883:U883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:V201,N(OFFSET($P883:V883,0,MAX(COLUMN($P883:V883))-COLUMN($P883:V883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:W201,N(OFFSET($P883:W883,0,MAX(COLUMN($P883:W883))-COLUMN($P883:W883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:X201,N(OFFSET($P883:X883,0,MAX(COLUMN($P883:X883))-COLUMN($P883:X883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Y201,N(OFFSET($P883:Y883,0,MAX(COLUMN($P883:Y883))-COLUMN($P883:Y883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:Z201,N(OFFSET($P883:Z883,0,MAX(COLUMN($P883:Z883))-COLUMN($P883:Z883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AA201,N(OFFSET($P883:AA883,0,MAX(COLUMN($P883:AA883))-COLUMN($P883:AA883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AB201,N(OFFSET($P883:AB883,0,MAX(COLUMN($P883:AB883))-COLUMN($P883:AB883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AC201,N(OFFSET($P883:AC883,0,MAX(COLUMN($P883:AC883))-COLUMN($P883:AC883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AD201,N(OFFSET($P883:AD883,0,MAX(COLUMN($P883:AD883))-COLUMN($P883:AD883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AE201,N(OFFSET($P883:AE883,0,MAX(COLUMN($P883:AE883))-COLUMN($P883:AE883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AF201,N(OFFSET($P883:AF883,0,MAX(COLUMN($P883:AF883))-COLUMN($P883:AF883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AG201,N(OFFSET($P883:AG883,0,MAX(COLUMN($P883:AG883))-COLUMN($P883:AG883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AH201,N(OFFSET($P883:AH883,0,MAX(COLUMN($P883:AH883))-COLUMN($P883:AH883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AI201,N(OFFSET($P883:AI883,0,MAX(COLUMN($P883:AI883))-COLUMN($P883:AI883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AJ201,N(OFFSET($P883:AJ883,0,MAX(COLUMN($P883:AJ883))-COLUMN($P883:AJ883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AK201,N(OFFSET($P883:AK883,0,MAX(COLUMN($P883:AK883))-COLUMN($P883:AK883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AL201,N(OFFSET($P883:AL883,0,MAX(COLUMN($P883:AL883))-COLUMN($P883:AL883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AM201,N(OFFSET($P883:AM883,0,MAX(COLUMN($P883:AM883))-COLUMN($P883:AM883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AN201,N(OFFSET($P883:AN883,0,MAX(COLUMN($P883:AN883))-COLUMN($P883:AN883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AO201,N(OFFSET($P883:AO883,0,MAX(COLUMN($P883:AO883))-COLUMN($P883:AO883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AP201,N(OFFSET($P883:AP883,0,MAX(COLUMN($P883:AP883))-COLUMN($P883:AP883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AQ201,N(OFFSET($P883:AQ883,0,MAX(COLUMN($P883:AQ883))-COLUMN($P883:AQ883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AR201,N(OFFSET($P883:AR883,0,MAX(COLUMN($P883:AR883))-COLUMN($P883:AR883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AS201,N(OFFSET($P883:AS883,0,MAX(COLUMN($P883:AS883))-COLUMN($P883:AS883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AT201,N(OFFSET($P883:AT883,0,MAX(COLUMN($P883:AT883))-COLUMN($P883:AT883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AU201,N(OFFSET($P883:AU883,0,MAX(COLUMN($P883:AU883))-COLUMN($P883:AU883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AV201,N(OFFSET($P883:AV883,0,MAX(COLUMN($P883:AV883))-COLUMN($P883:AV883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AW201,N(OFFSET($P883:AW883,0,MAX(COLUMN($P883:AW883))-COLUMN($P883:AW883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AX201,N(OFFSET($P883:AX883,0,MAX(COLUMN($P883:AX883))-COLUMN($P883:AX883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AY201,N(OFFSET($P883:AY883,0,MAX(COLUMN($P883:AY883))-COLUMN($P883:AY883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:AZ201,N(OFFSET($P883:AZ883,0,MAX(COLUMN($P883:AZ883))-COLUMN($P883:AZ883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BA201,N(OFFSET($P883:BA883,0,MAX(COLUMN($P883:BA883))-COLUMN($P883:BA883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BB201,N(OFFSET($P883:BB883,0,MAX(COLUMN($P883:BB883))-COLUMN($P883:BB883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BC201,N(OFFSET($P883:BC883,0,MAX(COLUMN($P883:BC883))-COLUMN($P883:BC883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BD201,N(OFFSET($P883:BD883,0,MAX(COLUMN($P883:BD883))-COLUMN($P883:BD883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BE201,N(OFFSET($P883:BE883,0,MAX(COLUMN($P883:BE883))-COLUMN($P883:BE883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BF201,N(OFFSET($P883:BF883,0,MAX(COLUMN($P883:BF883))-COLUMN($P883:BF883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BG201,N(OFFSET($P883:BG883,0,MAX(COLUMN($P883:BG883))-COLUMN($P883:BG883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BH201,N(OFFSET($P883:BH883,0,MAX(COLUMN($P883:BH883))-COLUMN($P883:BH883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BI201,N(OFFSET($P883:BI883,0,MAX(COLUMN($P883:BI883))-COLUMN($P883:BI883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BJ201,N(OFFSET($P883:BJ883,0,MAX(COLUMN($P883:BJ883))-COLUMN($P883:BJ883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BK201,N(OFFSET($P883:BK883,0,MAX(COLUMN($P883:BK883))-COLUMN($P883:BK883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BL201,N(OFFSET($P883:BL883,0,MAX(COLUMN($P883:BL883))-COLUMN($P883:BL883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BM201,N(OFFSET($P883:BM883,0,MAX(COLUMN($P883:BM883))-COLUMN($P883:BM883),1,1)))","v":0},{"$f":"SUMPRODUCT($P201:BN201,N(OFFSET($P883:BN883,0,MAX(COLUMN($P883:BN883))-COLUMN($P883:BN883),1,1)))","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P202:P202,N(OFFSET($P884:P884,0,MAX(COLUMN($P884:P884))-COLUMN($P884:P884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Q202,N(OFFSET($P884:Q884,0,MAX(COLUMN($P884:Q884))-COLUMN($P884:Q884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:R202,N(OFFSET($P884:R884,0,MAX(COLUMN($P884:R884))-COLUMN($P884:R884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:S202,N(OFFSET($P884:S884,0,MAX(COLUMN($P884:S884))-COLUMN($P884:S884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:T202,N(OFFSET($P884:T884,0,MAX(COLUMN($P884:T884))-COLUMN($P884:T884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:U202,N(OFFSET($P884:U884,0,MAX(COLUMN($P884:U884))-COLUMN($P884:U884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:V202,N(OFFSET($P884:V884,0,MAX(COLUMN($P884:V884))-COLUMN($P884:V884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:W202,N(OFFSET($P884:W884,0,MAX(COLUMN($P884:W884))-COLUMN($P884:W884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:X202,N(OFFSET($P884:X884,0,MAX(COLUMN($P884:X884))-COLUMN($P884:X884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Y202,N(OFFSET($P884:Y884,0,MAX(COLUMN($P884:Y884))-COLUMN($P884:Y884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:Z202,N(OFFSET($P884:Z884,0,MAX(COLUMN($P884:Z884))-COLUMN($P884:Z884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AA202,N(OFFSET($P884:AA884,0,MAX(COLUMN($P884:AA884))-COLUMN($P884:AA884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AB202,N(OFFSET($P884:AB884,0,MAX(COLUMN($P884:AB884))-COLUMN($P884:AB884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AC202,N(OFFSET($P884:AC884,0,MAX(COLUMN($P884:AC884))-COLUMN($P884:AC884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AD202,N(OFFSET($P884:AD884,0,MAX(COLUMN($P884:AD884))-COLUMN($P884:AD884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AE202,N(OFFSET($P884:AE884,0,MAX(COLUMN($P884:AE884))-COLUMN($P884:AE884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AF202,N(OFFSET($P884:AF884,0,MAX(COLUMN($P884:AF884))-COLUMN($P884:AF884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AG202,N(OFFSET($P884:AG884,0,MAX(COLUMN($P884:AG884))-COLUMN($P884:AG884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AH202,N(OFFSET($P884:AH884,0,MAX(COLUMN($P884:AH884))-COLUMN($P884:AH884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AI202,N(OFFSET($P884:AI884,0,MAX(COLUMN($P884:AI884))-COLUMN($P884:AI884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AJ202,N(OFFSET($P884:AJ884,0,MAX(COLUMN($P884:AJ884))-COLUMN($P884:AJ884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AK202,N(OFFSET($P884:AK884,0,MAX(COLUMN($P884:AK884))-COLUMN($P884:AK884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AL202,N(OFFSET($P884:AL884,0,MAX(COLUMN($P884:AL884))-COLUMN($P884:AL884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AM202,N(OFFSET($P884:AM884,0,MAX(COLUMN($P884:AM884))-COLUMN($P884:AM884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AN202,N(OFFSET($P884:AN884,0,MAX(COLUMN($P884:AN884))-COLUMN($P884:AN884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AO202,N(OFFSET($P884:AO884,0,MAX(COLUMN($P884:AO884))-COLUMN($P884:AO884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AP202,N(OFFSET($P884:AP884,0,MAX(COLUMN($P884:AP884))-COLUMN($P884:AP884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AQ202,N(OFFSET($P884:AQ884,0,MAX(COLUMN($P884:AQ884))-COLUMN($P884:AQ884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AR202,N(OFFSET($P884:AR884,0,MAX(COLUMN($P884:AR884))-COLUMN($P884:AR884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AS202,N(OFFSET($P884:AS884,0,MAX(COLUMN($P884:AS884))-COLUMN($P884:AS884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AT202,N(OFFSET($P884:AT884,0,MAX(COLUMN($P884:AT884))-COLUMN($P884:AT884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AU202,N(OFFSET($P884:AU884,0,MAX(COLUMN($P884:AU884))-COLUMN($P884:AU884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AV202,N(OFFSET($P884:AV884,0,MAX(COLUMN($P884:AV884))-COLUMN($P884:AV884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AW202,N(OFFSET($P884:AW884,0,MAX(COLUMN($P884:AW884))-COLUMN($P884:AW884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AX202,N(OFFSET($P884:AX884,0,MAX(COLUMN($P884:AX884))-COLUMN($P884:AX884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AY202,N(OFFSET($P884:AY884,0,MAX(COLUMN($P884:AY884))-COLUMN($P884:AY884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:AZ202,N(OFFSET($P884:AZ884,0,MAX(COLUMN($P884:AZ884))-COLUMN($P884:AZ884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BA202,N(OFFSET($P884:BA884,0,MAX(COLUMN($P884:BA884))-COLUMN($P884:BA884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BB202,N(OFFSET($P884:BB884,0,MAX(COLUMN($P884:BB884))-COLUMN($P884:BB884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BC202,N(OFFSET($P884:BC884,0,MAX(COLUMN($P884:BC884))-COLUMN($P884:BC884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BD202,N(OFFSET($P884:BD884,0,MAX(COLUMN($P884:BD884))-COLUMN($P884:BD884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BE202,N(OFFSET($P884:BE884,0,MAX(COLUMN($P884:BE884))-COLUMN($P884:BE884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BF202,N(OFFSET($P884:BF884,0,MAX(COLUMN($P884:BF884))-COLUMN($P884:BF884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BG202,N(OFFSET($P884:BG884,0,MAX(COLUMN($P884:BG884))-COLUMN($P884:BG884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BH202,N(OFFSET($P884:BH884,0,MAX(COLUMN($P884:BH884))-COLUMN($P884:BH884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BI202,N(OFFSET($P884:BI884,0,MAX(COLUMN($P884:BI884))-COLUMN($P884:BI884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BJ202,N(OFFSET($P884:BJ884,0,MAX(COLUMN($P884:BJ884))-COLUMN($P884:BJ884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BK202,N(OFFSET($P884:BK884,0,MAX(COLUMN($P884:BK884))-COLUMN($P884:BK884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BL202,N(OFFSET($P884:BL884,0,MAX(COLUMN($P884:BL884))-COLUMN($P884:BL884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BM202,N(OFFSET($P884:BM884,0,MAX(COLUMN($P884:BM884))-COLUMN($P884:BM884),1,1)))","v":0},{"$f":"SUMPRODUCT($P202:BN202,N(OFFSET($P884:BN884,0,MAX(COLUMN($P884:BN884))-COLUMN($P884:BN884),1,1)))","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P203:P203,N(OFFSET($P885:P885,0,MAX(COLUMN($P885:P885))-COLUMN($P885:P885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Q203,N(OFFSET($P885:Q885,0,MAX(COLUMN($P885:Q885))-COLUMN($P885:Q885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:R203,N(OFFSET($P885:R885,0,MAX(COLUMN($P885:R885))-COLUMN($P885:R885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:S203,N(OFFSET($P885:S885,0,MAX(COLUMN($P885:S885))-COLUMN($P885:S885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:T203,N(OFFSET($P885:T885,0,MAX(COLUMN($P885:T885))-COLUMN($P885:T885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:U203,N(OFFSET($P885:U885,0,MAX(COLUMN($P885:U885))-COLUMN($P885:U885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:V203,N(OFFSET($P885:V885,0,MAX(COLUMN($P885:V885))-COLUMN($P885:V885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:W203,N(OFFSET($P885:W885,0,MAX(COLUMN($P885:W885))-COLUMN($P885:W885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:X203,N(OFFSET($P885:X885,0,MAX(COLUMN($P885:X885))-COLUMN($P885:X885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Y203,N(OFFSET($P885:Y885,0,MAX(COLUMN($P885:Y885))-COLUMN($P885:Y885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:Z203,N(OFFSET($P885:Z885,0,MAX(COLUMN($P885:Z885))-COLUMN($P885:Z885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AA203,N(OFFSET($P885:AA885,0,MAX(COLUMN($P885:AA885))-COLUMN($P885:AA885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AB203,N(OFFSET($P885:AB885,0,MAX(COLUMN($P885:AB885))-COLUMN($P885:AB885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AC203,N(OFFSET($P885:AC885,0,MAX(COLUMN($P885:AC885))-COLUMN($P885:AC885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AD203,N(OFFSET($P885:AD885,0,MAX(COLUMN($P885:AD885))-COLUMN($P885:AD885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AE203,N(OFFSET($P885:AE885,0,MAX(COLUMN($P885:AE885))-COLUMN($P885:AE885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AF203,N(OFFSET($P885:AF885,0,MAX(COLUMN($P885:AF885))-COLUMN($P885:AF885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AG203,N(OFFSET($P885:AG885,0,MAX(COLUMN($P885:AG885))-COLUMN($P885:AG885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AH203,N(OFFSET($P885:AH885,0,MAX(COLUMN($P885:AH885))-COLUMN($P885:AH885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AI203,N(OFFSET($P885:AI885,0,MAX(COLUMN($P885:AI885))-COLUMN($P885:AI885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AJ203,N(OFFSET($P885:AJ885,0,MAX(COLUMN($P885:AJ885))-COLUMN($P885:AJ885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AK203,N(OFFSET($P885:AK885,0,MAX(COLUMN($P885:AK885))-COLUMN($P885:AK885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AL203,N(OFFSET($P885:AL885,0,MAX(COLUMN($P885:AL885))-COLUMN($P885:AL885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AM203,N(OFFSET($P885:AM885,0,MAX(COLUMN($P885:AM885))-COLUMN($P885:AM885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AN203,N(OFFSET($P885:AN885,0,MAX(COLUMN($P885:AN885))-COLUMN($P885:AN885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AO203,N(OFFSET($P885:AO885,0,MAX(COLUMN($P885:AO885))-COLUMN($P885:AO885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AP203,N(OFFSET($P885:AP885,0,MAX(COLUMN($P885:AP885))-COLUMN($P885:AP885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AQ203,N(OFFSET($P885:AQ885,0,MAX(COLUMN($P885:AQ885))-COLUMN($P885:AQ885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AR203,N(OFFSET($P885:AR885,0,MAX(COLUMN($P885:AR885))-COLUMN($P885:AR885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AS203,N(OFFSET($P885:AS885,0,MAX(COLUMN($P885:AS885))-COLUMN($P885:AS885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AT203,N(OFFSET($P885:AT885,0,MAX(COLUMN($P885:AT885))-COLUMN($P885:AT885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AU203,N(OFFSET($P885:AU885,0,MAX(COLUMN($P885:AU885))-COLUMN($P885:AU885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AV203,N(OFFSET($P885:AV885,0,MAX(COLUMN($P885:AV885))-COLUMN($P885:AV885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AW203,N(OFFSET($P885:AW885,0,MAX(COLUMN($P885:AW885))-COLUMN($P885:AW885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AX203,N(OFFSET($P885:AX885,0,MAX(COLUMN($P885:AX885))-COLUMN($P885:AX885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AY203,N(OFFSET($P885:AY885,0,MAX(COLUMN($P885:AY885))-COLUMN($P885:AY885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:AZ203,N(OFFSET($P885:AZ885,0,MAX(COLUMN($P885:AZ885))-COLUMN($P885:AZ885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BA203,N(OFFSET($P885:BA885,0,MAX(COLUMN($P885:BA885))-COLUMN($P885:BA885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BB203,N(OFFSET($P885:BB885,0,MAX(COLUMN($P885:BB885))-COLUMN($P885:BB885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BC203,N(OFFSET($P885:BC885,0,MAX(COLUMN($P885:BC885))-COLUMN($P885:BC885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BD203,N(OFFSET($P885:BD885,0,MAX(COLUMN($P885:BD885))-COLUMN($P885:BD885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BE203,N(OFFSET($P885:BE885,0,MAX(COLUMN($P885:BE885))-COLUMN($P885:BE885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BF203,N(OFFSET($P885:BF885,0,MAX(COLUMN($P885:BF885))-COLUMN($P885:BF885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BG203,N(OFFSET($P885:BG885,0,MAX(COLUMN($P885:BG885))-COLUMN($P885:BG885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BH203,N(OFFSET($P885:BH885,0,MAX(COLUMN($P885:BH885))-COLUMN($P885:BH885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BI203,N(OFFSET($P885:BI885,0,MAX(COLUMN($P885:BI885))-COLUMN($P885:BI885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BJ203,N(OFFSET($P885:BJ885,0,MAX(COLUMN($P885:BJ885))-COLUMN($P885:BJ885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BK203,N(OFFSET($P885:BK885,0,MAX(COLUMN($P885:BK885))-COLUMN($P885:BK885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BL203,N(OFFSET($P885:BL885,0,MAX(COLUMN($P885:BL885))-COLUMN($P885:BL885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BM203,N(OFFSET($P885:BM885,0,MAX(COLUMN($P885:BM885))-COLUMN($P885:BM885),1,1)))","v":0},{"$f":"SUMPRODUCT($P203:BN203,N(OFFSET($P885:BN885,0,MAX(COLUMN($P885:BN885))-COLUMN($P885:BN885),1,1)))","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P204:P204,N(OFFSET($P886:P886,0,MAX(COLUMN($P886:P886))-COLUMN($P886:P886),1,1)))","v":5123.6913476432574},{"$f":"SUMPRODUCT($P204:Q204,N(OFFSET($P886:Q886,0,MAX(COLUMN($P886:Q886))-COLUMN($P886:Q886),1,1)))","v":6985.0643228342215},{"$f":"SUMPRODUCT($P204:R204,N(OFFSET($P886:R886,0,MAX(COLUMN($P886:R886))-COLUMN($P886:R886),1,1)))","v":6613.2465557901469},{"$f":"SUMPRODUCT($P204:S204,N(OFFSET($P886:S886,0,MAX(COLUMN($P886:S886))-COLUMN($P886:S886),1,1)))","v":6241.4287887460714},{"$f":"SUMPRODUCT($P204:T204,N(OFFSET($P886:T886,0,MAX(COLUMN($P886:T886))-COLUMN($P886:T886),1,1)))","v":5869.6110217019968},{"$f":"SUMPRODUCT($P204:U204,N(OFFSET($P886:U886,0,MAX(COLUMN($P886:U886))-COLUMN($P886:U886),1,1)))","v":5497.7932546579223},{"$f":"SUMPRODUCT($P204:V204,N(OFFSET($P886:V886,0,MAX(COLUMN($P886:V886))-COLUMN($P886:V886),1,1)))","v":5125.9754876138468},{"$f":"SUMPRODUCT($P204:W204,N(OFFSET($P886:W886,0,MAX(COLUMN($P886:W886))-COLUMN($P886:W886),1,1)))","v":4754.1577205697722},{"$f":"SUMPRODUCT($P204:X204,N(OFFSET($P886:X886,0,MAX(COLUMN($P886:X886))-COLUMN($P886:X886),1,1)))","v":4382.3399535256976},{"$f":"SUMPRODUCT($P204:Y204,N(OFFSET($P886:Y886,0,MAX(COLUMN($P886:Y886))-COLUMN($P886:Y886),1,1)))","v":4010.5221864816226},{"$f":"SUMPRODUCT($P204:Z204,N(OFFSET($P886:Z886,0,MAX(COLUMN($P886:Z886))-COLUMN($P886:Z886),1,1)))","v":3638.704419437548},{"$f":"SUMPRODUCT($P204:AA204,N(OFFSET($P886:AA886,0,MAX(COLUMN($P886:AA886))-COLUMN($P886:AA886),1,1)))","v":3266.886652393473},{"$f":"SUMPRODUCT($P204:AB204,N(OFFSET($P886:AB886,0,MAX(COLUMN($P886:AB886))-COLUMN($P886:AB886),1,1)))","v":2895.068885349398},{"$f":"SUMPRODUCT($P204:AC204,N(OFFSET($P886:AC886,0,MAX(COLUMN($P886:AC886))-COLUMN($P886:AC886),1,1)))","v":2523.251118305323},{"$f":"SUMPRODUCT($P204:AD204,N(OFFSET($P886:AD886,0,MAX(COLUMN($P886:AD886))-COLUMN($P886:AD886),1,1)))","v":2151.4333512612479},{"$f":"SUMPRODUCT($P204:AE204,N(OFFSET($P886:AE886,0,MAX(COLUMN($P886:AE886))-COLUMN($P886:AE886),1,1)))","v":1779.6155842171731},{"$f":"SUMPRODUCT($P204:AF204,N(OFFSET($P886:AF886,0,MAX(COLUMN($P886:AF886))-COLUMN($P886:AF886),1,1)))","v":1514.3705972040784},{"$f":"SUMPRODUCT($P204:AG204,N(OFFSET($P886:AG886,0,MAX(COLUMN($P886:AG886))-COLUMN($P886:AG886),1,1)))","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AH204,N(OFFSET($P886:AH886,0,MAX(COLUMN($P886:AH886))-COLUMN($P886:AH886),1,1)))","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AI204,N(OFFSET($P886:AI886,0,MAX(COLUMN($P886:AI886))-COLUMN($P886:AI886),1,1)))","v":1449.5819377936641},{"$f":"SUMPRODUCT($P204:AJ204,N(OFFSET($P886:AJ886,0,MAX(COLUMN($P886:AJ886))-COLUMN($P886:AJ886),1,1)))","v":424.84366826501264},{"$f":"SUMPRODUCT($P204:AK204,N(OFFSET($P886:AK886,0,MAX(COLUMN($P886:AK886))-COLUMN($P886:AK886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AL204,N(OFFSET($P886:AL886,0,MAX(COLUMN($P886:AL886))-COLUMN($P886:AL886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AM204,N(OFFSET($P886:AM886,0,MAX(COLUMN($P886:AM886))-COLUMN($P886:AM886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AN204,N(OFFSET($P886:AN886,0,MAX(COLUMN($P886:AN886))-COLUMN($P886:AN886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AO204,N(OFFSET($P886:AO886,0,MAX(COLUMN($P886:AO886))-COLUMN($P886:AO886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AP204,N(OFFSET($P886:AP886,0,MAX(COLUMN($P886:AP886))-COLUMN($P886:AP886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AQ204,N(OFFSET($P886:AQ886,0,MAX(COLUMN($P886:AQ886))-COLUMN($P886:AQ886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AR204,N(OFFSET($P886:AR886,0,MAX(COLUMN($P886:AR886))-COLUMN($P886:AR886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AS204,N(OFFSET($P886:AS886,0,MAX(COLUMN($P886:AS886))-COLUMN($P886:AS886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AT204,N(OFFSET($P886:AT886,0,MAX(COLUMN($P886:AT886))-COLUMN($P886:AT886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AU204,N(OFFSET($P886:AU886,0,MAX(COLUMN($P886:AU886))-COLUMN($P886:AU886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AV204,N(OFFSET($P886:AV886,0,MAX(COLUMN($P886:AV886))-COLUMN($P886:AV886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AW204,N(OFFSET($P886:AW886,0,MAX(COLUMN($P886:AW886))-COLUMN($P886:AW886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AX204,N(OFFSET($P886:AX886,0,MAX(COLUMN($P886:AX886))-COLUMN($P886:AX886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AY204,N(OFFSET($P886:AY886,0,MAX(COLUMN($P886:AY886))-COLUMN($P886:AY886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:AZ204,N(OFFSET($P886:AZ886,0,MAX(COLUMN($P886:AZ886))-COLUMN($P886:AZ886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BA204,N(OFFSET($P886:BA886,0,MAX(COLUMN($P886:BA886))-COLUMN($P886:BA886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BB204,N(OFFSET($P886:BB886,0,MAX(COLUMN($P886:BB886))-COLUMN($P886:BB886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BC204,N(OFFSET($P886:BC886,0,MAX(COLUMN($P886:BC886))-COLUMN($P886:BC886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BD204,N(OFFSET($P886:BD886,0,MAX(COLUMN($P886:BD886))-COLUMN($P886:BD886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BE204,N(OFFSET($P886:BE886,0,MAX(COLUMN($P886:BE886))-COLUMN($P886:BE886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BF204,N(OFFSET($P886:BF886,0,MAX(COLUMN($P886:BF886))-COLUMN($P886:BF886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BG204,N(OFFSET($P886:BG886,0,MAX(COLUMN($P886:BG886))-COLUMN($P886:BG886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BH204,N(OFFSET($P886:BH886,0,MAX(COLUMN($P886:BH886))-COLUMN($P886:BH886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BI204,N(OFFSET($P886:BI886,0,MAX(COLUMN($P886:BI886))-COLUMN($P886:BI886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BJ204,N(OFFSET($P886:BJ886,0,MAX(COLUMN($P886:BJ886))-COLUMN($P886:BJ886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BK204,N(OFFSET($P886:BK886,0,MAX(COLUMN($P886:BK886))-COLUMN($P886:BK886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BL204,N(OFFSET($P886:BL886,0,MAX(COLUMN($P886:BL886))-COLUMN($P886:BL886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BM204,N(OFFSET($P886:BM886,0,MAX(COLUMN($P886:BM886))-COLUMN($P886:BM886),1,1)))","v":0},{"$f":"SUMPRODUCT($P204:BN204,N(OFFSET($P886:BN886,0,MAX(COLUMN($P886:BN886))-COLUMN($P886:BN886),1,1)))","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P205:P205,N(OFFSET($P887:P887,0,MAX(COLUMN($P887:P887))-COLUMN($P887:P887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Q205,N(OFFSET($P887:Q887,0,MAX(COLUMN($P887:Q887))-COLUMN($P887:Q887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:R205,N(OFFSET($P887:R887,0,MAX(COLUMN($P887:R887))-COLUMN($P887:R887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:S205,N(OFFSET($P887:S887,0,MAX(COLUMN($P887:S887))-COLUMN($P887:S887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:T205,N(OFFSET($P887:T887,0,MAX(COLUMN($P887:T887))-COLUMN($P887:T887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:U205,N(OFFSET($P887:U887,0,MAX(COLUMN($P887:U887))-COLUMN($P887:U887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:V205,N(OFFSET($P887:V887,0,MAX(COLUMN($P887:V887))-COLUMN($P887:V887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:W205,N(OFFSET($P887:W887,0,MAX(COLUMN($P887:W887))-COLUMN($P887:W887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:X205,N(OFFSET($P887:X887,0,MAX(COLUMN($P887:X887))-COLUMN($P887:X887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Y205,N(OFFSET($P887:Y887,0,MAX(COLUMN($P887:Y887))-COLUMN($P887:Y887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:Z205,N(OFFSET($P887:Z887,0,MAX(COLUMN($P887:Z887))-COLUMN($P887:Z887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AA205,N(OFFSET($P887:AA887,0,MAX(COLUMN($P887:AA887))-COLUMN($P887:AA887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AB205,N(OFFSET($P887:AB887,0,MAX(COLUMN($P887:AB887))-COLUMN($P887:AB887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AC205,N(OFFSET($P887:AC887,0,MAX(COLUMN($P887:AC887))-COLUMN($P887:AC887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AD205,N(OFFSET($P887:AD887,0,MAX(COLUMN($P887:AD887))-COLUMN($P887:AD887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AE205,N(OFFSET($P887:AE887,0,MAX(COLUMN($P887:AE887))-COLUMN($P887:AE887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AF205,N(OFFSET($P887:AF887,0,MAX(COLUMN($P887:AF887))-COLUMN($P887:AF887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AG205,N(OFFSET($P887:AG887,0,MAX(COLUMN($P887:AG887))-COLUMN($P887:AG887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AH205,N(OFFSET($P887:AH887,0,MAX(COLUMN($P887:AH887))-COLUMN($P887:AH887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AI205,N(OFFSET($P887:AI887,0,MAX(COLUMN($P887:AI887))-COLUMN($P887:AI887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AJ205,N(OFFSET($P887:AJ887,0,MAX(COLUMN($P887:AJ887))-COLUMN($P887:AJ887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AK205,N(OFFSET($P887:AK887,0,MAX(COLUMN($P887:AK887))-COLUMN($P887:AK887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AL205,N(OFFSET($P887:AL887,0,MAX(COLUMN($P887:AL887))-COLUMN($P887:AL887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AM205,N(OFFSET($P887:AM887,0,MAX(COLUMN($P887:AM887))-COLUMN($P887:AM887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AN205,N(OFFSET($P887:AN887,0,MAX(COLUMN($P887:AN887))-COLUMN($P887:AN887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AO205,N(OFFSET($P887:AO887,0,MAX(COLUMN($P887:AO887))-COLUMN($P887:AO887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AP205,N(OFFSET($P887:AP887,0,MAX(COLUMN($P887:AP887))-COLUMN($P887:AP887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AQ205,N(OFFSET($P887:AQ887,0,MAX(COLUMN($P887:AQ887))-COLUMN($P887:AQ887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AR205,N(OFFSET($P887:AR887,0,MAX(COLUMN($P887:AR887))-COLUMN($P887:AR887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AS205,N(OFFSET($P887:AS887,0,MAX(COLUMN($P887:AS887))-COLUMN($P887:AS887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AT205,N(OFFSET($P887:AT887,0,MAX(COLUMN($P887:AT887))-COLUMN($P887:AT887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AU205,N(OFFSET($P887:AU887,0,MAX(COLUMN($P887:AU887))-COLUMN($P887:AU887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AV205,N(OFFSET($P887:AV887,0,MAX(COLUMN($P887:AV887))-COLUMN($P887:AV887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AW205,N(OFFSET($P887:AW887,0,MAX(COLUMN($P887:AW887))-COLUMN($P887:AW887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AX205,N(OFFSET($P887:AX887,0,MAX(COLUMN($P887:AX887))-COLUMN($P887:AX887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AY205,N(OFFSET($P887:AY887,0,MAX(COLUMN($P887:AY887))-COLUMN($P887:AY887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:AZ205,N(OFFSET($P887:AZ887,0,MAX(COLUMN($P887:AZ887))-COLUMN($P887:AZ887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BA205,N(OFFSET($P887:BA887,0,MAX(COLUMN($P887:BA887))-COLUMN($P887:BA887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BB205,N(OFFSET($P887:BB887,0,MAX(COLUMN($P887:BB887))-COLUMN($P887:BB887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BC205,N(OFFSET($P887:BC887,0,MAX(COLUMN($P887:BC887))-COLUMN($P887:BC887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BD205,N(OFFSET($P887:BD887,0,MAX(COLUMN($P887:BD887))-COLUMN($P887:BD887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BE205,N(OFFSET($P887:BE887,0,MAX(COLUMN($P887:BE887))-COLUMN($P887:BE887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BF205,N(OFFSET($P887:BF887,0,MAX(COLUMN($P887:BF887))-COLUMN($P887:BF887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BG205,N(OFFSET($P887:BG887,0,MAX(COLUMN($P887:BG887))-COLUMN($P887:BG887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BH205,N(OFFSET($P887:BH887,0,MAX(COLUMN($P887:BH887))-COLUMN($P887:BH887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BI205,N(OFFSET($P887:BI887,0,MAX(COLUMN($P887:BI887))-COLUMN($P887:BI887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BJ205,N(OFFSET($P887:BJ887,0,MAX(COLUMN($P887:BJ887))-COLUMN($P887:BJ887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BK205,N(OFFSET($P887:BK887,0,MAX(COLUMN($P887:BK887))-COLUMN($P887:BK887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BL205,N(OFFSET($P887:BL887,0,MAX(COLUMN($P887:BL887))-COLUMN($P887:BL887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BM205,N(OFFSET($P887:BM887,0,MAX(COLUMN($P887:BM887))-COLUMN($P887:BM887),1,1)))","v":0},{"$f":"SUMPRODUCT($P205:BN205,N(OFFSET($P887:BN887,0,MAX(COLUMN($P887:BN887))-COLUMN($P887:BN887),1,1)))","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P206:P206,N(OFFSET($P888:P888,0,MAX(COLUMN($P888:P888))-COLUMN($P888:P888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Q206,N(OFFSET($P888:Q888,0,MAX(COLUMN($P888:Q888))-COLUMN($P888:Q888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:R206,N(OFFSET($P888:R888,0,MAX(COLUMN($P888:R888))-COLUMN($P888:R888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:S206,N(OFFSET($P888:S888,0,MAX(COLUMN($P888:S888))-COLUMN($P888:S888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:T206,N(OFFSET($P888:T888,0,MAX(COLUMN($P888:T888))-COLUMN($P888:T888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:U206,N(OFFSET($P888:U888,0,MAX(COLUMN($P888:U888))-COLUMN($P888:U888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:V206,N(OFFSET($P888:V888,0,MAX(COLUMN($P888:V888))-COLUMN($P888:V888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:W206,N(OFFSET($P888:W888,0,MAX(COLUMN($P888:W888))-COLUMN($P888:W888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:X206,N(OFFSET($P888:X888,0,MAX(COLUMN($P888:X888))-COLUMN($P888:X888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Y206,N(OFFSET($P888:Y888,0,MAX(COLUMN($P888:Y888))-COLUMN($P888:Y888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:Z206,N(OFFSET($P888:Z888,0,MAX(COLUMN($P888:Z888))-COLUMN($P888:Z888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AA206,N(OFFSET($P888:AA888,0,MAX(COLUMN($P888:AA888))-COLUMN($P888:AA888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AB206,N(OFFSET($P888:AB888,0,MAX(COLUMN($P888:AB888))-COLUMN($P888:AB888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AC206,N(OFFSET($P888:AC888,0,MAX(COLUMN($P888:AC888))-COLUMN($P888:AC888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AD206,N(OFFSET($P888:AD888,0,MAX(COLUMN($P888:AD888))-COLUMN($P888:AD888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AE206,N(OFFSET($P888:AE888,0,MAX(COLUMN($P888:AE888))-COLUMN($P888:AE888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AF206,N(OFFSET($P888:AF888,0,MAX(COLUMN($P888:AF888))-COLUMN($P888:AF888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AG206,N(OFFSET($P888:AG888,0,MAX(COLUMN($P888:AG888))-COLUMN($P888:AG888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AH206,N(OFFSET($P888:AH888,0,MAX(COLUMN($P888:AH888))-COLUMN($P888:AH888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AI206,N(OFFSET($P888:AI888,0,MAX(COLUMN($P888:AI888))-COLUMN($P888:AI888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AJ206,N(OFFSET($P888:AJ888,0,MAX(COLUMN($P888:AJ888))-COLUMN($P888:AJ888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AK206,N(OFFSET($P888:AK888,0,MAX(COLUMN($P888:AK888))-COLUMN($P888:AK888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AL206,N(OFFSET($P888:AL888,0,MAX(COLUMN($P888:AL888))-COLUMN($P888:AL888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AM206,N(OFFSET($P888:AM888,0,MAX(COLUMN($P888:AM888))-COLUMN($P888:AM888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AN206,N(OFFSET($P888:AN888,0,MAX(COLUMN($P888:AN888))-COLUMN($P888:AN888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AO206,N(OFFSET($P888:AO888,0,MAX(COLUMN($P888:AO888))-COLUMN($P888:AO888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AP206,N(OFFSET($P888:AP888,0,MAX(COLUMN($P888:AP888))-COLUMN($P888:AP888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AQ206,N(OFFSET($P888:AQ888,0,MAX(COLUMN($P888:AQ888))-COLUMN($P888:AQ888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AR206,N(OFFSET($P888:AR888,0,MAX(COLUMN($P888:AR888))-COLUMN($P888:AR888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AS206,N(OFFSET($P888:AS888,0,MAX(COLUMN($P888:AS888))-COLUMN($P888:AS888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AT206,N(OFFSET($P888:AT888,0,MAX(COLUMN($P888:AT888))-COLUMN($P888:AT888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AU206,N(OFFSET($P888:AU888,0,MAX(COLUMN($P888:AU888))-COLUMN($P888:AU888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AV206,N(OFFSET($P888:AV888,0,MAX(COLUMN($P888:AV888))-COLUMN($P888:AV888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AW206,N(OFFSET($P888:AW888,0,MAX(COLUMN($P888:AW888))-COLUMN($P888:AW888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AX206,N(OFFSET($P888:AX888,0,MAX(COLUMN($P888:AX888))-COLUMN($P888:AX888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AY206,N(OFFSET($P888:AY888,0,MAX(COLUMN($P888:AY888))-COLUMN($P888:AY888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:AZ206,N(OFFSET($P888:AZ888,0,MAX(COLUMN($P888:AZ888))-COLUMN($P888:AZ888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BA206,N(OFFSET($P888:BA888,0,MAX(COLUMN($P888:BA888))-COLUMN($P888:BA888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BB206,N(OFFSET($P888:BB888,0,MAX(COLUMN($P888:BB888))-COLUMN($P888:BB888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BC206,N(OFFSET($P888:BC888,0,MAX(COLUMN($P888:BC888))-COLUMN($P888:BC888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BD206,N(OFFSET($P888:BD888,0,MAX(COLUMN($P888:BD888))-COLUMN($P888:BD888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BE206,N(OFFSET($P888:BE888,0,MAX(COLUMN($P888:BE888))-COLUMN($P888:BE888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BF206,N(OFFSET($P888:BF888,0,MAX(COLUMN($P888:BF888))-COLUMN($P888:BF888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BG206,N(OFFSET($P888:BG888,0,MAX(COLUMN($P888:BG888))-COLUMN($P888:BG888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BH206,N(OFFSET($P888:BH888,0,MAX(COLUMN($P888:BH888))-COLUMN($P888:BH888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BI206,N(OFFSET($P888:BI888,0,MAX(COLUMN($P888:BI888))-COLUMN($P888:BI888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BJ206,N(OFFSET($P888:BJ888,0,MAX(COLUMN($P888:BJ888))-COLUMN($P888:BJ888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BK206,N(OFFSET($P888:BK888,0,MAX(COLUMN($P888:BK888))-COLUMN($P888:BK888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BL206,N(OFFSET($P888:BL888,0,MAX(COLUMN($P888:BL888))-COLUMN($P888:BL888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BM206,N(OFFSET($P888:BM888,0,MAX(COLUMN($P888:BM888))-COLUMN($P888:BM888),1,1)))","v":0},{"$f":"SUMPRODUCT($P206:BN206,N(OFFSET($P888:BN888,0,MAX(COLUMN($P888:BN888))-COLUMN($P888:BN888),1,1)))","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P207:P207,N(OFFSET($P889:P889,0,MAX(COLUMN($P889:P889))-COLUMN($P889:P889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Q207,N(OFFSET($P889:Q889,0,MAX(COLUMN($P889:Q889))-COLUMN($P889:Q889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:R207,N(OFFSET($P889:R889,0,MAX(COLUMN($P889:R889))-COLUMN($P889:R889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:S207,N(OFFSET($P889:S889,0,MAX(COLUMN($P889:S889))-COLUMN($P889:S889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:T207,N(OFFSET($P889:T889,0,MAX(COLUMN($P889:T889))-COLUMN($P889:T889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:U207,N(OFFSET($P889:U889,0,MAX(COLUMN($P889:U889))-COLUMN($P889:U889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:V207,N(OFFSET($P889:V889,0,MAX(COLUMN($P889:V889))-COLUMN($P889:V889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:W207,N(OFFSET($P889:W889,0,MAX(COLUMN($P889:W889))-COLUMN($P889:W889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:X207,N(OFFSET($P889:X889,0,MAX(COLUMN($P889:X889))-COLUMN($P889:X889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Y207,N(OFFSET($P889:Y889,0,MAX(COLUMN($P889:Y889))-COLUMN($P889:Y889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:Z207,N(OFFSET($P889:Z889,0,MAX(COLUMN($P889:Z889))-COLUMN($P889:Z889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AA207,N(OFFSET($P889:AA889,0,MAX(COLUMN($P889:AA889))-COLUMN($P889:AA889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AB207,N(OFFSET($P889:AB889,0,MAX(COLUMN($P889:AB889))-COLUMN($P889:AB889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AC207,N(OFFSET($P889:AC889,0,MAX(COLUMN($P889:AC889))-COLUMN($P889:AC889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AD207,N(OFFSET($P889:AD889,0,MAX(COLUMN($P889:AD889))-COLUMN($P889:AD889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AE207,N(OFFSET($P889:AE889,0,MAX(COLUMN($P889:AE889))-COLUMN($P889:AE889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AF207,N(OFFSET($P889:AF889,0,MAX(COLUMN($P889:AF889))-COLUMN($P889:AF889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AG207,N(OFFSET($P889:AG889,0,MAX(COLUMN($P889:AG889))-COLUMN($P889:AG889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AH207,N(OFFSET($P889:AH889,0,MAX(COLUMN($P889:AH889))-COLUMN($P889:AH889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AI207,N(OFFSET($P889:AI889,0,MAX(COLUMN($P889:AI889))-COLUMN($P889:AI889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AJ207,N(OFFSET($P889:AJ889,0,MAX(COLUMN($P889:AJ889))-COLUMN($P889:AJ889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AK207,N(OFFSET($P889:AK889,0,MAX(COLUMN($P889:AK889))-COLUMN($P889:AK889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AL207,N(OFFSET($P889:AL889,0,MAX(COLUMN($P889:AL889))-COLUMN($P889:AL889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AM207,N(OFFSET($P889:AM889,0,MAX(COLUMN($P889:AM889))-COLUMN($P889:AM889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AN207,N(OFFSET($P889:AN889,0,MAX(COLUMN($P889:AN889))-COLUMN($P889:AN889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AO207,N(OFFSET($P889:AO889,0,MAX(COLUMN($P889:AO889))-COLUMN($P889:AO889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AP207,N(OFFSET($P889:AP889,0,MAX(COLUMN($P889:AP889))-COLUMN($P889:AP889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AQ207,N(OFFSET($P889:AQ889,0,MAX(COLUMN($P889:AQ889))-COLUMN($P889:AQ889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AR207,N(OFFSET($P889:AR889,0,MAX(COLUMN($P889:AR889))-COLUMN($P889:AR889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AS207,N(OFFSET($P889:AS889,0,MAX(COLUMN($P889:AS889))-COLUMN($P889:AS889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AT207,N(OFFSET($P889:AT889,0,MAX(COLUMN($P889:AT889))-COLUMN($P889:AT889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AU207,N(OFFSET($P889:AU889,0,MAX(COLUMN($P889:AU889))-COLUMN($P889:AU889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AV207,N(OFFSET($P889:AV889,0,MAX(COLUMN($P889:AV889))-COLUMN($P889:AV889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AW207,N(OFFSET($P889:AW889,0,MAX(COLUMN($P889:AW889))-COLUMN($P889:AW889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AX207,N(OFFSET($P889:AX889,0,MAX(COLUMN($P889:AX889))-COLUMN($P889:AX889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AY207,N(OFFSET($P889:AY889,0,MAX(COLUMN($P889:AY889))-COLUMN($P889:AY889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:AZ207,N(OFFSET($P889:AZ889,0,MAX(COLUMN($P889:AZ889))-COLUMN($P889:AZ889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BA207,N(OFFSET($P889:BA889,0,MAX(COLUMN($P889:BA889))-COLUMN($P889:BA889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BB207,N(OFFSET($P889:BB889,0,MAX(COLUMN($P889:BB889))-COLUMN($P889:BB889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BC207,N(OFFSET($P889:BC889,0,MAX(COLUMN($P889:BC889))-COLUMN($P889:BC889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BD207,N(OFFSET($P889:BD889,0,MAX(COLUMN($P889:BD889))-COLUMN($P889:BD889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BE207,N(OFFSET($P889:BE889,0,MAX(COLUMN($P889:BE889))-COLUMN($P889:BE889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BF207,N(OFFSET($P889:BF889,0,MAX(COLUMN($P889:BF889))-COLUMN($P889:BF889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BG207,N(OFFSET($P889:BG889,0,MAX(COLUMN($P889:BG889))-COLUMN($P889:BG889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BH207,N(OFFSET($P889:BH889,0,MAX(COLUMN($P889:BH889))-COLUMN($P889:BH889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BI207,N(OFFSET($P889:BI889,0,MAX(COLUMN($P889:BI889))-COLUMN($P889:BI889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BJ207,N(OFFSET($P889:BJ889,0,MAX(COLUMN($P889:BJ889))-COLUMN($P889:BJ889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BK207,N(OFFSET($P889:BK889,0,MAX(COLUMN($P889:BK889))-COLUMN($P889:BK889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BL207,N(OFFSET($P889:BL889,0,MAX(COLUMN($P889:BL889))-COLUMN($P889:BL889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BM207,N(OFFSET($P889:BM889,0,MAX(COLUMN($P889:BM889))-COLUMN($P889:BM889),1,1)))","v":0},{"$f":"SUMPRODUCT($P207:BN207,N(OFFSET($P889:BN889,0,MAX(COLUMN($P889:BN889))-COLUMN($P889:BN889),1,1)))","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P208:P208,N(OFFSET($P890:P890,0,MAX(COLUMN($P890:P890))-COLUMN($P890:P890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Q208,N(OFFSET($P890:Q890,0,MAX(COLUMN($P890:Q890))-COLUMN($P890:Q890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:R208,N(OFFSET($P890:R890,0,MAX(COLUMN($P890:R890))-COLUMN($P890:R890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:S208,N(OFFSET($P890:S890,0,MAX(COLUMN($P890:S890))-COLUMN($P890:S890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:T208,N(OFFSET($P890:T890,0,MAX(COLUMN($P890:T890))-COLUMN($P890:T890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:U208,N(OFFSET($P890:U890,0,MAX(COLUMN($P890:U890))-COLUMN($P890:U890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:V208,N(OFFSET($P890:V890,0,MAX(COLUMN($P890:V890))-COLUMN($P890:V890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:W208,N(OFFSET($P890:W890,0,MAX(COLUMN($P890:W890))-COLUMN($P890:W890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:X208,N(OFFSET($P890:X890,0,MAX(COLUMN($P890:X890))-COLUMN($P890:X890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Y208,N(OFFSET($P890:Y890,0,MAX(COLUMN($P890:Y890))-COLUMN($P890:Y890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:Z208,N(OFFSET($P890:Z890,0,MAX(COLUMN($P890:Z890))-COLUMN($P890:Z890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AA208,N(OFFSET($P890:AA890,0,MAX(COLUMN($P890:AA890))-COLUMN($P890:AA890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AB208,N(OFFSET($P890:AB890,0,MAX(COLUMN($P890:AB890))-COLUMN($P890:AB890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AC208,N(OFFSET($P890:AC890,0,MAX(COLUMN($P890:AC890))-COLUMN($P890:AC890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AD208,N(OFFSET($P890:AD890,0,MAX(COLUMN($P890:AD890))-COLUMN($P890:AD890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AE208,N(OFFSET($P890:AE890,0,MAX(COLUMN($P890:AE890))-COLUMN($P890:AE890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AF208,N(OFFSET($P890:AF890,0,MAX(COLUMN($P890:AF890))-COLUMN($P890:AF890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AG208,N(OFFSET($P890:AG890,0,MAX(COLUMN($P890:AG890))-COLUMN($P890:AG890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AH208,N(OFFSET($P890:AH890,0,MAX(COLUMN($P890:AH890))-COLUMN($P890:AH890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AI208,N(OFFSET($P890:AI890,0,MAX(COLUMN($P890:AI890))-COLUMN($P890:AI890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AJ208,N(OFFSET($P890:AJ890,0,MAX(COLUMN($P890:AJ890))-COLUMN($P890:AJ890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AK208,N(OFFSET($P890:AK890,0,MAX(COLUMN($P890:AK890))-COLUMN($P890:AK890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AL208,N(OFFSET($P890:AL890,0,MAX(COLUMN($P890:AL890))-COLUMN($P890:AL890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AM208,N(OFFSET($P890:AM890,0,MAX(COLUMN($P890:AM890))-COLUMN($P890:AM890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AN208,N(OFFSET($P890:AN890,0,MAX(COLUMN($P890:AN890))-COLUMN($P890:AN890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AO208,N(OFFSET($P890:AO890,0,MAX(COLUMN($P890:AO890))-COLUMN($P890:AO890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AP208,N(OFFSET($P890:AP890,0,MAX(COLUMN($P890:AP890))-COLUMN($P890:AP890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AQ208,N(OFFSET($P890:AQ890,0,MAX(COLUMN($P890:AQ890))-COLUMN($P890:AQ890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AR208,N(OFFSET($P890:AR890,0,MAX(COLUMN($P890:AR890))-COLUMN($P890:AR890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AS208,N(OFFSET($P890:AS890,0,MAX(COLUMN($P890:AS890))-COLUMN($P890:AS890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AT208,N(OFFSET($P890:AT890,0,MAX(COLUMN($P890:AT890))-COLUMN($P890:AT890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AU208,N(OFFSET($P890:AU890,0,MAX(COLUMN($P890:AU890))-COLUMN($P890:AU890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AV208,N(OFFSET($P890:AV890,0,MAX(COLUMN($P890:AV890))-COLUMN($P890:AV890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AW208,N(OFFSET($P890:AW890,0,MAX(COLUMN($P890:AW890))-COLUMN($P890:AW890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AX208,N(OFFSET($P890:AX890,0,MAX(COLUMN($P890:AX890))-COLUMN($P890:AX890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AY208,N(OFFSET($P890:AY890,0,MAX(COLUMN($P890:AY890))-COLUMN($P890:AY890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:AZ208,N(OFFSET($P890:AZ890,0,MAX(COLUMN($P890:AZ890))-COLUMN($P890:AZ890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BA208,N(OFFSET($P890:BA890,0,MAX(COLUMN($P890:BA890))-COLUMN($P890:BA890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BB208,N(OFFSET($P890:BB890,0,MAX(COLUMN($P890:BB890))-COLUMN($P890:BB890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BC208,N(OFFSET($P890:BC890,0,MAX(COLUMN($P890:BC890))-COLUMN($P890:BC890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BD208,N(OFFSET($P890:BD890,0,MAX(COLUMN($P890:BD890))-COLUMN($P890:BD890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BE208,N(OFFSET($P890:BE890,0,MAX(COLUMN($P890:BE890))-COLUMN($P890:BE890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BF208,N(OFFSET($P890:BF890,0,MAX(COLUMN($P890:BF890))-COLUMN($P890:BF890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BG208,N(OFFSET($P890:BG890,0,MAX(COLUMN($P890:BG890))-COLUMN($P890:BG890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BH208,N(OFFSET($P890:BH890,0,MAX(COLUMN($P890:BH890))-COLUMN($P890:BH890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BI208,N(OFFSET($P890:BI890,0,MAX(COLUMN($P890:BI890))-COLUMN($P890:BI890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BJ208,N(OFFSET($P890:BJ890,0,MAX(COLUMN($P890:BJ890))-COLUMN($P890:BJ890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BK208,N(OFFSET($P890:BK890,0,MAX(COLUMN($P890:BK890))-COLUMN($P890:BK890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BL208,N(OFFSET($P890:BL890,0,MAX(COLUMN($P890:BL890))-COLUMN($P890:BL890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BM208,N(OFFSET($P890:BM890,0,MAX(COLUMN($P890:BM890))-COLUMN($P890:BM890),1,1)))","v":0},{"$f":"SUMPRODUCT($P208:BN208,N(OFFSET($P890:BN890,0,MAX(COLUMN($P890:BN890))-COLUMN($P890:BN890),1,1)))","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT($P209:P209,N(OFFSET($P891:P891,0,MAX(COLUMN($P891:P891))-COLUMN($P891:P891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Q209,N(OFFSET($P891:Q891,0,MAX(COLUMN($P891:Q891))-COLUMN($P891:Q891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:R209,N(OFFSET($P891:R891,0,MAX(COLUMN($P891:R891))-COLUMN($P891:R891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:S209,N(OFFSET($P891:S891,0,MAX(COLUMN($P891:S891))-COLUMN($P891:S891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:T209,N(OFFSET($P891:T891,0,MAX(COLUMN($P891:T891))-COLUMN($P891:T891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:U209,N(OFFSET($P891:U891,0,MAX(COLUMN($P891:U891))-COLUMN($P891:U891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:V209,N(OFFSET($P891:V891,0,MAX(COLUMN($P891:V891))-COLUMN($P891:V891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:W209,N(OFFSET($P891:W891,0,MAX(COLUMN($P891:W891))-COLUMN($P891:W891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:X209,N(OFFSET($P891:X891,0,MAX(COLUMN($P891:X891))-COLUMN($P891:X891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Y209,N(OFFSET($P891:Y891,0,MAX(COLUMN($P891:Y891))-COLUMN($P891:Y891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:Z209,N(OFFSET($P891:Z891,0,MAX(COLUMN($P891:Z891))-COLUMN($P891:Z891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AA209,N(OFFSET($P891:AA891,0,MAX(COLUMN($P891:AA891))-COLUMN($P891:AA891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AB209,N(OFFSET($P891:AB891,0,MAX(COLUMN($P891:AB891))-COLUMN($P891:AB891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AC209,N(OFFSET($P891:AC891,0,MAX(COLUMN($P891:AC891))-COLUMN($P891:AC891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AD209,N(OFFSET($P891:AD891,0,MAX(COLUMN($P891:AD891))-COLUMN($P891:AD891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AE209,N(OFFSET($P891:AE891,0,MAX(COLUMN($P891:AE891))-COLUMN($P891:AE891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AF209,N(OFFSET($P891:AF891,0,MAX(COLUMN($P891:AF891))-COLUMN($P891:AF891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AG209,N(OFFSET($P891:AG891,0,MAX(COLUMN($P891:AG891))-COLUMN($P891:AG891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AH209,N(OFFSET($P891:AH891,0,MAX(COLUMN($P891:AH891))-COLUMN($P891:AH891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AI209,N(OFFSET($P891:AI891,0,MAX(COLUMN($P891:AI891))-COLUMN($P891:AI891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AJ209,N(OFFSET($P891:AJ891,0,MAX(COLUMN($P891:AJ891))-COLUMN($P891:AJ891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AK209,N(OFFSET($P891:AK891,0,MAX(COLUMN($P891:AK891))-COLUMN($P891:AK891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AL209,N(OFFSET($P891:AL891,0,MAX(COLUMN($P891:AL891))-COLUMN($P891:AL891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AM209,N(OFFSET($P891:AM891,0,MAX(COLUMN($P891:AM891))-COLUMN($P891:AM891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AN209,N(OFFSET($P891:AN891,0,MAX(COLUMN($P891:AN891))-COLUMN($P891:AN891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AO209,N(OFFSET($P891:AO891,0,MAX(COLUMN($P891:AO891))-COLUMN($P891:AO891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AP209,N(OFFSET($P891:AP891,0,MAX(COLUMN($P891:AP891))-COLUMN($P891:AP891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AQ209,N(OFFSET($P891:AQ891,0,MAX(COLUMN($P891:AQ891))-COLUMN($P891:AQ891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AR209,N(OFFSET($P891:AR891,0,MAX(COLUMN($P891:AR891))-COLUMN($P891:AR891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AS209,N(OFFSET($P891:AS891,0,MAX(COLUMN($P891:AS891))-COLUMN($P891:AS891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AT209,N(OFFSET($P891:AT891,0,MAX(COLUMN($P891:AT891))-COLUMN($P891:AT891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AU209,N(OFFSET($P891:AU891,0,MAX(COLUMN($P891:AU891))-COLUMN($P891:AU891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AV209,N(OFFSET($P891:AV891,0,MAX(COLUMN($P891:AV891))-COLUMN($P891:AV891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AW209,N(OFFSET($P891:AW891,0,MAX(COLUMN($P891:AW891))-COLUMN($P891:AW891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AX209,N(OFFSET($P891:AX891,0,MAX(COLUMN($P891:AX891))-COLUMN($P891:AX891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AY209,N(OFFSET($P891:AY891,0,MAX(COLUMN($P891:AY891))-COLUMN($P891:AY891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:AZ209,N(OFFSET($P891:AZ891,0,MAX(COLUMN($P891:AZ891))-COLUMN($P891:AZ891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BA209,N(OFFSET($P891:BA891,0,MAX(COLUMN($P891:BA891))-COLUMN($P891:BA891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BB209,N(OFFSET($P891:BB891,0,MAX(COLUMN($P891:BB891))-COLUMN($P891:BB891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BC209,N(OFFSET($P891:BC891,0,MAX(COLUMN($P891:BC891))-COLUMN($P891:BC891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BD209,N(OFFSET($P891:BD891,0,MAX(COLUMN($P891:BD891))-COLUMN($P891:BD891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BE209,N(OFFSET($P891:BE891,0,MAX(COLUMN($P891:BE891))-COLUMN($P891:BE891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BF209,N(OFFSET($P891:BF891,0,MAX(COLUMN($P891:BF891))-COLUMN($P891:BF891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BG209,N(OFFSET($P891:BG891,0,MAX(COLUMN($P891:BG891))-COLUMN($P891:BG891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BH209,N(OFFSET($P891:BH891,0,MAX(COLUMN($P891:BH891))-COLUMN($P891:BH891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BI209,N(OFFSET($P891:BI891,0,MAX(COLUMN($P891:BI891))-COLUMN($P891:BI891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BJ209,N(OFFSET($P891:BJ891,0,MAX(COLUMN($P891:BJ891))-COLUMN($P891:BJ891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BK209,N(OFFSET($P891:BK891,0,MAX(COLUMN($P891:BK891))-COLUMN($P891:BK891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BL209,N(OFFSET($P891:BL891,0,MAX(COLUMN($P891:BL891))-COLUMN($P891:BL891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BM209,N(OFFSET($P891:BM891,0,MAX(COLUMN($P891:BM891))-COLUMN($P891:BM891),1,1)))","v":0},{"$f":"SUMPRODUCT($P209:BN209,N(OFFSET($P891:BN891,0,MAX(COLUMN($P891:BN891))-COLUMN($P891:BN891),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D895","v":"Total Insurance Valuation"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P896:P920)","v":7818.4819230647963},164996.86341767773,177696.36144609071,176246.14876845121,179207.41122912813,187299.77143392205,190614.64787090861,193283.68713183919,197681.94272577993,202054.01999669085,205731.18550222839,209468.72659974708,213379.05374064195,218594.92258237267,223877.16257578402,229227.90343130019,234755.91684402613,240557.35675494323,246498.89971670412,252518.17754521506,257592.9512083141,263172.42553131731,263187.03729923663,263263.61638129537,263404.21594346984,263610.95812029508,267694.83987466065,271849.32486494462,276076.75650427048,280379.55703271757,284760.23019645218,275432.57528227853,{"$f":"SUM(AV896:AV920)","v":241515.68769223674},232278.97306558385,223156.47616113781,214272.55492047864,205632.30808234148,197337.13707762989,189265.43549180508,180888.82688143823,162633.03298734303,154404.53674766497,145676.67856359034,137235.03797434186,128306.5534310388,120647.94681326608,113249.79406565925,106121.77873983342,99305.267992744368,92805.638888712259,85079.726220275115]
[]
[]
[null,null,null,"Insurance Expense",null,null,null,"Insurance Rate"]
[null,null,{"$f":"C924+1","v":1},{"$f":"INDEX(D$66:D$90,$C925,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C925,1)","v":"Capital"},4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,{"$f":"SUMPRODUCT(P925:BN925,$P$14:$BN$14)","v":5.4300648363132646},{"$f":"SUM(P925:BN925)","v":6.7840000000000007},null,null,null,{"$f":"$H925*P896","v":0},{"$f":"$H925*Q896","v":2.12},1.696,1.272,0.84799999999999975,0.42399999999999999,0.42399999999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C925+1","v":2},{"$f":"INDEX(D$66:D$90,$C926,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,{"$f":"SUMPRODUCT(P926:BN926,$P$14:$BN$14)","v":97.73275727354671},{"$f":"SUM(P926:BN926)","v":262.51003317914808},null,null,null,{"$f":"$H926*P897","v":0},12.659035872555522,12.659035872555522,11.942630268727909,11.226224664900297,10.509819061072683,9.7934134572450731,9.0770078534174594,8.3606022495898475,7.6441966457622366,6.9277910419346238,6.2113854381070119,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,5.5535318126171385,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,8.1504680479880207,33.029737427639169,null,null,null,{"$f":"$H927*P898","v":0},0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0.67407627403345216,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0.90838483014578475,1.8868915385155836,null,null,null,{"$f":"$H928*P899","v":0},9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,9.4344576925779203E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,10.701473556444153,29.652824403699999,null,null,null,{"$f":"$H929*P900","v":0},0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0.95654272269999996,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,467.71272625986751,981.07161021857394,null,null,null,{"$f":"$H930*P901","v":0},60.559975939418145,58.541310074770877,56.522644210123609,54.503978345476334,52.485312480829059,50.466646616181798,48.447980751534523,46.429314886887248,44.41064902223998,42.391983157592698,40.373317292945437,38.354651428298162,36.335985563650894,34.317319699003619,32.298653834356351,30.279987969709072,28.261322105061804,26.242656240414529,24.223990375767261,22.20532451111999,20.186658646472718,18.167992781825447,16.149326917178175,14.130661052530904,12.111995187883634,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H931*P902","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,11.328623387094456,39.883838383838373,null,null,null,{"$f":"$H932*P903","v":0},1.06,1.0492929292929294,1.0385858585858585,1.0278787878787878,1.0171717171717172,1.0064646464646465,0.99575757575757573,0.98505050505050507,0.9743434343434344,0.96363636363636351,0.95292929292929285,0.94222222222222207,0.93151515151515141,0.92080808080808074,0.91010101010101008,0.89939393939393941,0.88868686868686864,0.87797979797979797,0.8672727272727272,0.85656565656565653,0.84585858585858575,0.83515151515151509,0.82444444444444431,0.81373737373737365,0.80303030303030298,0.79232323232323221,0.78161616161616143,0.77090909090909077,0.7602020202020201,0.74949494949494933,0.73878787878787855,0.72808080808080788,0.71737373737373722,0.70666666666666644,0.69595959595959567,0.68525252525252511,0.67454545454545445,0.66383838383838367,0.6531313131313129,0.64242424242424223,0.63171717171717157,0.62101010101010079,0.61030303030303001,0.59959595959595924,0.58888888888888857,0.5781818181818178,0.56747474747474702,0.55676767676767647,0.5460606060606058,0.53535353535353503]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0,null,null,0,0,null,null,null,{"$f":"$H933*P904","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H934*P905","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,514.60780459287378,2972.7473750313493,null,null,null,{"$f":"$H935*P906","v":1.4158043895888002},1.8351594150334929,4.1479720819456878,8.9595817947836984,13.729796526910036,20.469504758840468,24.491874500467436,28.538037592275757,32.608787878525312,36.663454002874502,40.701464857587972,44.766248577969591,48.85870006996894,52.979744263561706,57.130337123826429,61.311466696195012,65.524154187036373,69.769455080771792,74.048460294761171,78.362297373242171,82.712131721647026,87.099167882667629,88.210457943613335,89.347562025659343,90.511392590388269,91.702894259809213,92.923044947579569,94.172857029959488,95.453378557893714,96.765694511663355,98.110928099601594,94.132812394277479,90.190941281326872,86.261023928388781,82.391641968220256,78.648705109858838,75.034915684834047,71.604016451524814,68.291556010225591,64.817494845919072,61.660748601545983,58.251115763812521,54.460574385983264,50.788017487358424,46.83502502092486,43.532465653769748,40.349656356164623,37.290315560615078,34.366577015797809,31.58289469602656,28.935065778125818]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,181.7066412671164,1035.5646114852959,null,null,null,{"$f":"$H936*P907","v":1.2434615384615383E-2},0.70299571960065244,6.4836441596350554,7.8910943633634156,8.8081922111111641,9.7242768434368276,10.40163356912805,11.136903241328248,12.340070375582584,13.54544716053152,14.399175979468255,15.25813099648685,16.122442866539341,16.99224551095158,17.86767619908256,18.74887563202525,19.63598802839994,20.529161212292433,21.428546703390676,22.334299809374805,23.246579720616975,24.165549607248632,25.091376718654519,26.024232485453982,26.964292624031877,27.911737243682641,28.866750956433116,29.829522989610787,30.800247301226335,31.779122698240709,32.766352957788875,31.811518629308036,30.85668430082719,29.901849972346344,28.947015643865505,27.992181315384656,27.037346986903813,26.082512658422974,25.127678329942121,24.172844001461282,23.218258365288133,22.277495266699301,21.452978877676053,20.662173334706271,19.893776063896283,19.147980994338933,18.42047640641951,17.712676149988436,17.034371069555576,16.383957034896877,15.621835583266458]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H937*P908","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H938*P909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H939*P910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H940*P911","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H941*P912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H942*P913","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H943*P914","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,25.167096262742483,40.887777886570767,null,null,null,{"$f":"$H944*P915","v":2.7155564142509263},3.7020840911021371,3.5050206745687777,3.3079572580354175,3.1108938415020582,2.9138304249686988,2.7167670084353386,2.5197035919019792,2.3226401753686194,2.1255767588352601,1.9285133423019003,1.7314499257685407,1.5343865092351809,1.3373230927018211,1.1402596761684614,0.94319625963510167,0.80261641651816151,0.76827842703064197,0.76827842703064197,0.76827842703064197,0.22516714418045669,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H945*P916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H946*P917","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H947*P918","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H948*P919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Assumptions!$E$38","v":5.2999999999999998E-4},null,null,0,0,null,null,null,{"$f":"$H949*P920","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D924","v":"Total Insurance Expense"},null,null,null,null,null,null,1323.4460403141322,5404.0186995546328,null,null,null,{"$f":"SUM(P925:P949)","v":4.1437954192243414},84.364214611369178,89.807239366428092,92.659457327279142,94.979927951437915,99.268878859978685,101.02576337158158,102.44035417987475,104.77142964466334,107.08863059824617,109.03752831618104,111.01842509786597,113.09089848254021,115.85530896865751,118.6548961651655,121.49078881858908,124.42063592733385,127.49539908011991,130.6444168498532,133.83463409896399,136.52426414040647,139.48138553159816,139.4891297685954,139.52971668208653,139.60423445003903,139.7138078037564,141.87826513357012,144.08014217842066,146.32068094726336,148.60116522734029,150.92292200411964,145.97926489960761,{"$f":"SUM(AV925:AV949)","v":128.00331447688546},123.10785572475945,118.27293236540302,113.56445410785368,108.98512328364097,104.58868265114383,100.31068081065669,95.871078247162259,86.195507483291806,81.834404476262449,77.208639638702863,72.734570126401181,68.002473318450555,63.943411811031027,60.022390854799404,56.244542732111711,52.631792036154515,49.186988611017497,45.092254896745814]
[]
[]
[null,null,null,"Property Tax and Insurance"]
["Base",null,{"$f":"C953+1","v":1},{"$f":"INDEX(D$66:D$90,$C954,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C954,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P954:BN954,$P$14:$BN$14)","v":182.88048552489013},{"$f":"SUM(P954:BN954)","v":228.47999999999996},null,null,null,{"$f":"P838+P925","v":0},{"$f":"Q838+Q925","v":71.400000000000006},57.11999999999999,42.839999999999996,28.559999999999988,14.279999999999998,14.279999999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,{"$f":"C954+1","v":2},{"$f":"INDEX(D$66:D$90,$C955,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P955:BN955,$P$14:$BN$14)","v":8481.5262214138529},{"$f":"SUM(P955:BN955)","v":23796.400832727981},null,null,null,{"$f":"P839+P926","v":0},920.08517733037468,920.08517733037468,895.95717727693534,871.829177223496,847.70117717005667,823.57317711661733,799.44517706317799,775.31717700973854,751.18917695629921,727.06117690285987,702.93317684942053,678.86372877431893,655.45213432470734,632.04053987509565,608.62894542548383,585.21735097587214,561.80575652626032,538.39416207664874,514.98256762703693,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,499.29193494466051,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,3,"PP&E - Transmission","Capital",4,null,null,null,null,1177.1225129007564,4517.4572236588538,null,null,null,{"$f":"P840+P927","v":0},110.81559576704656,110.81559576704656,108.55769461743979,106.29979346783301,104.04189231822625,101.78399116861948,99.526090019012713,97.268188869405947,95.010287719799194,92.7523865701924,90.494485420585647,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,89.476084788253743,0]
["Base",null,4,"PP&E - General Plant","Capital",4,null,null,null,null,142.52191186476682,294.62371069176118,null,null,null,{"$f":"P841+P928","v":0},15.509892429326682,15.509892429326682,14.719074824498515,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,14.640285353447597,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,360.4175527972227,998.6847464264996,null,null,null,{"$f":"P842+P929","v":0},32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,32.215636981499991,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,467.71272625986751,981.07161021857394,null,null,null,{"$f":"P843+P930","v":0},60.559975939418145,58.541310074770877,56.522644210123609,54.503978345476334,52.485312480829059,50.466646616181798,48.447980751534523,46.429314886887248,44.41064902223998,42.391983157592698,40.373317292945437,38.354651428298162,36.335985563650894,34.317319699003619,32.298653834356351,30.279987969709072,28.261322105061804,26.242656240414529,24.223990375767261,22.20532451111999,20.186658646472718,18.167992781825447,16.149326917178175,14.130661052530904,12.111995187883634,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,12.111995187883631,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P844+P931","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,11.328623387094456,39.883838383838373,null,null,null,{"$f":"P845+P932","v":0},1.06,1.0492929292929294,1.0385858585858585,1.0278787878787878,1.0171717171717172,1.0064646464646465,0.99575757575757573,0.98505050505050507,0.9743434343434344,0.96363636363636351,0.95292929292929285,0.94222222222222207,0.93151515151515141,0.92080808080808074,0.91010101010101008,0.89939393939393941,0.88868686868686864,0.87797979797979797,0.8672727272727272,0.85656565656565653,0.84585858585858575,0.83515151515151509,0.82444444444444431,0.81373737373737365,0.80303030303030298,0.79232323232323221,0.78161616161616143,0.77090909090909077,0.7602020202020201,0.74949494949494933,0.73878787878787855,0.72808080808080788,0.71737373737373722,0.70666666666666644,0.69595959595959567,0.68525252525252511,0.67454545454545445,0.66383838383838367,0.6531313131313129,0.64242424242424223,0.63171717171717157,0.62101010101010079,0.61030303030303001,0.59959595959595924,0.58888888888888857,0.5781818181818178,0.56747474747474702,0.55676767676767647,0.5460606060606058,0.53535353535353503]
["Clause",null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P846+P933","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P847+P934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,17331.602475439235,100119.88800813127,null,null,null,{"$f":"P848+P935","v":47.683223309736},61.806784072354432,139.70056917496325,301.75195289979058,462.40918491574359,689.39747159491014,824.867848742158,961.13956796626826,1098.2393653427866,1234.7974602854902,1370.7946183168779,1507.6934662580325,1645.524143865935,1784.3178020841065,1924.1066370949088,2064.923925522794,2206.8040608275455,2349.7825909278799,2493.8962570971448,2639.183034174288,2785.6821721347155,2933.4342390672018,2970.8616496103737,3009.1584569019233,3048.3553919593028,3088.484268938857,3129.5780232345192,3171.6707509146731,3214.797749544156,3258.9955604399829,3304.3020124111099,3170.3220778072696,3037.5628337201597,2905.2061832485651,2774.8883191183613,2648.8290305867549,2527.1193301401654,2411.5692333202223,2300.008065627409,2183.0043075465196,2076.6874764860299,1961.8536158189688,1834.1910429996251,1710.502098394996,1577.3682955160541,1466.1405885279057,1358.9459735047894,1255.9096844471303,1157.440376852813,1063.6880572152343,974.51117762178455]
["Base",null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,6119.7425407887322,34877.034556627419,null,null,null,{"$f":"P849+P936","v":0.41878846153846144},23.676365273342725,218.36424198016175,265.76610261516413,296.65326597798918,327.50630501008936,350.31916831874656,375.08249595794194,415.60425698896057,456.20043738771244,484.95337968586483,513.88233639111365,542.99170786363629,572.28600447261442,601.76984934645986,631.44798119179382,661.32525718290356,691.40665592343385,721.69728048211994,752.20236150441553,782.92726040191133,813.87747262148696,845.05863099619455,876.47650917991245,908.137025167866,940.04624490516062,972.21038598553037,1004.635821442552,1037.3290836356416,1070.2968682332012,1103.5460382953424,1071.3879387417894,1039.2298391882366,1007.0717396346834,974.91364008113055,942.75554052757752,910.59744097402461,878.43934142047181,846.28124186691855,814.12314231336575,781.97341852904367,750.28922737845744,722.52013767267454,695.88640381982441,670.00736366141257,644.88954858292436,620.38774312186467,596.54956467413876,573.70476149352271,551.79930768473434,526.13163237982315]
["Base",null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P850+P937","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P851+P938","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P852+P939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P853+P940","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Clause",null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P854+P941","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P855+P942","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P856+P943","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base",null,20,"Customer Service Capital","Capital",4,null,null,null,null,847.60880809425146,1377.0695005194113,null,null,null,{"$f":"P857+P944","v":91.45789055543213},124.68339816259085,118.04645102085412,111.40950387911737,104.77255673738064,98.135609595643899,91.498662453907158,84.861715312170418,78.224768170433691,71.587821028696965,64.950873886960224,58.31392674522349,51.67697960348675,45.040032461750016,38.403085320013275,31.766138178276538,27.031515160092798,25.875037589616902,25.875037589616902,25.875037589616902,7.5834594785304752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Fuel Rev",null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P858+P945","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Base Rev",null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P859+P946","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpBase",null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P860+P947","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P861+P948","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["SysImpClau",null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P862+P949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D953","v":"Total Property Tax and Insurance"},null,null,null,null,null,null,35122.46385847067,167230.59402738561,null,null,null,{"$f":"SUM(P954:P978)","v":139.55990232670661},1421.8128259559542,1671.4481676882911,1830.7783731631553,1972.9117577907448,2181.4208622218748,2304.6518813976422,2416.354706980811,2558.9240441082111,2701.0260981695287,2830.7239772189319,2961.4995605851982,3094.6854408810987,3230.6954811815453,3367.8902465394908,3506.3077522860067,3647.8895731787184,3794.3520570641408,3943.3153804071262,4093.6662711215986,4234.8787242507042,4389.3278856354336,4455.9070816179592,4523.5923941578731,4592.4204722678514,4662.4291960493456,4735.6763843546705,4810.1838404211394,4885.9933941730042,4963.1482825956837,5041.6931975582447,4875.5444563301444,{"$f":"SUM(AV954:AV978)","v":4666.2887734493916},4501.7633163535365,4339.2766455990732,4181.0485504432063,4027.1700433723568,3879.4511399281541,3735.7211656110803,3586.5486009059309,2948.7794040457516,2802.2506451573972,2646.8082755615633,2496.4748900333771,2337.4513399253165,2201.0951107879728,2069.3879832330895,1942.5028086569976,1821.1779908113572,1705.5095102942828,1501.1781635369612]
[]
[]
[null,null,null,"AFUDC"]
[]
[]
[null,null,null,"Annual Rates"]
[]
[null,null,null,"Annual AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual AFUDC Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P987:P988)","v":0},{"$f":"SUM(Q987:Q988)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Annual Capitalized Interest Rate",null,null,null,{"$f":"Assumptions!$D$29","v":4.8800000000000003E-2},null,null,null,null,null,null,null,{"$f":"$H991","v":4.8800000000000003E-2},{"$f":"$H991","v":4.8800000000000003E-2},4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2,4.8800000000000003E-2]
[]
[]
[null,null,null,"Monthly Rates"]
[]
[null,null,null,"Monthly AFUDC Debt Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+P987)^(1/12)-1","v":0},{"$f":"(1+Q987)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Monthly AFUDC Equity Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+P988)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Monthly AFUDC Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+P989)^(1/12)-1","v":0},{"$f":"(1+Q989)^(1/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Monthly Capitalized Interest Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"(1+P991)^(1/12)-1","v":3.9784475501516425E-3},{"$f":"(1+Q991)^(1/12)-1","v":3.9784475501516425E-3},3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3,3.9784475501516425E-3]
[]
[]
[]
[null,null,null,"Months Under Construction",null,null,null,"Construction Start Date","Commercial Operations Date (COD)"]
[null,null,{"$f":"C1004+1","v":1},{"$f":"INDEX(D$66:D$90,$C1005,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1005,1)","v":"Capital"},4,null,{"$f":"Input!F16","v":"2016-01-01"},{"$f":"Input!G16","v":"2019-01-01"},{"$f":"MAX(0,MONTH(I1005)-MONTH(H1005)+YEAR(I1005)*12-YEAR(H1005)*12)","v":36},{"$f":"SUMPRODUCT(P1005:BN1005,$P$14:$BN$14)","v":0},{"$f":"SUM(P1005:BN1005)","v":0},null,null,null,{"$f":"IF(P$11<YEAR($H1005),0,IF(P$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:N1005))))*($F1005>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1005),0,IF(Q$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:P1005))))*($F1005>=5)","v":0},{"$f":"IF(R$11<YEAR($H1005),0,IF(R$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:Q1005))))*($F1005>=5)","v":0},{"$f":"IF(S$11<YEAR($H1005),0,IF(S$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:R1005))))*($F1005>=5)","v":0},{"$f":"IF(T$11<YEAR($H1005),0,IF(T$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:S1005))))*($F1005>=5)","v":0},{"$f":"IF(U$11<YEAR($H1005),0,IF(U$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:T1005))))*($F1005>=5)","v":0},{"$f":"IF(V$11<YEAR($H1005),0,IF(V$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:U1005))))*($F1005>=5)","v":0},{"$f":"IF(W$11<YEAR($H1005),0,IF(W$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:V1005))))*($F1005>=5)","v":0},{"$f":"IF(X$11<YEAR($H1005),0,IF(X$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:W1005))))*($F1005>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1005),0,IF(Y$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:X1005))))*($F1005>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1005),0,IF(Z$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:Y1005))))*($F1005>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1005),0,IF(AA$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:Z1005))))*($F1005>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1005),0,IF(AB$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AA1005))))*($F1005>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1005),0,IF(AC$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AB1005))))*($F1005>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1005),0,IF(AD$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AC1005))))*($F1005>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1005),0,IF(AE$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AD1005))))*($F1005>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1005),0,IF(AF$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AE1005))))*($F1005>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1005),0,IF(AG$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AF1005))))*($F1005>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1005),0,IF(AH$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AG1005))))*($F1005>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1005),0,IF(AI$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AH1005))))*($F1005>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1005),0,IF(AJ$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AI1005))))*($F1005>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1005),0,IF(AK$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AJ1005))))*($F1005>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1005),0,IF(AL$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AK1005))))*($F1005>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1005),0,IF(AM$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AL1005))))*($F1005>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1005),0,IF(AN$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AM1005))))*($F1005>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1005),0,IF(AO$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AN1005))))*($F1005>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1005),0,IF(AP$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AO1005))))*($F1005>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1005),0,IF(AQ$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AP1005))))*($F1005>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1005),0,IF(AR$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AQ1005))))*($F1005>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1005),0,IF(AS$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AR1005))))*($F1005>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1005),0,IF(AT$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AS1005))))*($F1005>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1005),0,IF(AU$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AT1005))))*($F1005>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1005),0,IF(AV$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AU1005))))*($F1005>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1005),0,IF(AW$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AV1005))))*($F1005>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1005),0,IF(AX$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AW1005))))*($F1005>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1005),0,IF(AY$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AX1005))))*($F1005>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1005),0,IF(AZ$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AY1005))))*($F1005>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1005),0,IF(BA$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:AZ1005))))*($F1005>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1005),0,IF(BB$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BA1005))))*($F1005>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1005),0,IF(BC$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BB1005))))*($F1005>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1005),0,IF(BD$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BC1005))))*($F1005>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1005),0,IF(BE$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BD1005))))*($F1005>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1005),0,IF(BF$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BE1005))))*($F1005>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1005),0,IF(BG$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BF1005))))*($F1005>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1005),0,IF(BH$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BG1005))))*($F1005>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1005),0,IF(BI$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BH1005))))*($F1005>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1005),0,IF(BJ$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BI1005))))*($F1005>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1005),0,IF(BK$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BJ1005))))*($F1005>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1005),0,IF(BL$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BK1005))))*($F1005>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1005),0,IF(BM$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BL1005))))*($F1005>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1005),0,IF(BN$11=YEAR($H1005),MIN(13-MONTH($H1005),$J1005),MIN(12,$J1005-SUM($N1005:BM1005))))*($F1005>=5)","v":0}]
[null,null,{"$f":"C1005+1","v":2},{"$f":"INDEX(D$66:D$90,$C1006,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"Input!F17","v":"2016-12-01"},{"$f":"Input!G17","v":"2019-01-01"},25,{"$f":"SUMPRODUCT(P1006:BN1006,$P$14:$BN$14)","v":0},{"$f":"SUM(P1006:BN1006)","v":0},null,null,null,{"$f":"IF(P$11<YEAR($H1006),0,IF(P$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:N1006))))*($F1006>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1006),0,IF(Q$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:P1006))))*($F1006>=5)","v":0},{"$f":"IF(R$11<YEAR($H1006),0,IF(R$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:Q1006))))*($F1006>=5)","v":0},{"$f":"IF(S$11<YEAR($H1006),0,IF(S$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:R1006))))*($F1006>=5)","v":0},{"$f":"IF(T$11<YEAR($H1006),0,IF(T$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:S1006))))*($F1006>=5)","v":0},{"$f":"IF(U$11<YEAR($H1006),0,IF(U$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:T1006))))*($F1006>=5)","v":0},{"$f":"IF(V$11<YEAR($H1006),0,IF(V$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:U1006))))*($F1006>=5)","v":0},{"$f":"IF(W$11<YEAR($H1006),0,IF(W$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:V1006))))*($F1006>=5)","v":0},{"$f":"IF(X$11<YEAR($H1006),0,IF(X$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:W1006))))*($F1006>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1006),0,IF(Y$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:X1006))))*($F1006>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1006),0,IF(Z$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:Y1006))))*($F1006>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1006),0,IF(AA$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:Z1006))))*($F1006>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1006),0,IF(AB$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AA1006))))*($F1006>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1006),0,IF(AC$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AB1006))))*($F1006>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1006),0,IF(AD$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AC1006))))*($F1006>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1006),0,IF(AE$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AD1006))))*($F1006>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1006),0,IF(AF$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AE1006))))*($F1006>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1006),0,IF(AG$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AF1006))))*($F1006>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1006),0,IF(AH$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AG1006))))*($F1006>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1006),0,IF(AI$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AH1006))))*($F1006>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1006),0,IF(AJ$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AI1006))))*($F1006>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1006),0,IF(AK$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AJ1006))))*($F1006>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1006),0,IF(AL$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AK1006))))*($F1006>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1006),0,IF(AM$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AL1006))))*($F1006>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1006),0,IF(AN$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AM1006))))*($F1006>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1006),0,IF(AO$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AN1006))))*($F1006>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1006),0,IF(AP$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AO1006))))*($F1006>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1006),0,IF(AQ$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AP1006))))*($F1006>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1006),0,IF(AR$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AQ1006))))*($F1006>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1006),0,IF(AS$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AR1006))))*($F1006>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1006),0,IF(AT$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AS1006))))*($F1006>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1006),0,IF(AU$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AT1006))))*($F1006>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1006),0,IF(AV$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AU1006))))*($F1006>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1006),0,IF(AW$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AV1006))))*($F1006>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1006),0,IF(AX$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AW1006))))*($F1006>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1006),0,IF(AY$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AX1006))))*($F1006>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1006),0,IF(AZ$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AY1006))))*($F1006>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1006),0,IF(BA$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:AZ1006))))*($F1006>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1006),0,IF(BB$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BA1006))))*($F1006>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1006),0,IF(BC$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BB1006))))*($F1006>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1006),0,IF(BD$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BC1006))))*($F1006>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1006),0,IF(BE$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BD1006))))*($F1006>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1006),0,IF(BF$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BE1006))))*($F1006>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1006),0,IF(BG$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BF1006))))*($F1006>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1006),0,IF(BH$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BG1006))))*($F1006>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1006),0,IF(BI$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BH1006))))*($F1006>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1006),0,IF(BJ$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BI1006))))*($F1006>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1006),0,IF(BK$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BJ1006))))*($F1006>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1006),0,IF(BL$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BK1006))))*($F1006>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1006),0,IF(BM$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BL1006))))*($F1006>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1006),0,IF(BN$11=YEAR($H1006),MIN(13-MONTH($H1006),$J1006),MIN(12,$J1006-SUM($N1006:BM1006))))*($F1006>=5)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!F18","v":"2016-12-01"},{"$f":"Input!G18","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1007),0,IF(P$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:N1007))))*($F1007>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1007),0,IF(Q$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:P1007))))*($F1007>=5)","v":0},{"$f":"IF(R$11<YEAR($H1007),0,IF(R$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:Q1007))))*($F1007>=5)","v":0},{"$f":"IF(S$11<YEAR($H1007),0,IF(S$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:R1007))))*($F1007>=5)","v":0},{"$f":"IF(T$11<YEAR($H1007),0,IF(T$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:S1007))))*($F1007>=5)","v":0},{"$f":"IF(U$11<YEAR($H1007),0,IF(U$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:T1007))))*($F1007>=5)","v":0},{"$f":"IF(V$11<YEAR($H1007),0,IF(V$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:U1007))))*($F1007>=5)","v":0},{"$f":"IF(W$11<YEAR($H1007),0,IF(W$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:V1007))))*($F1007>=5)","v":0},{"$f":"IF(X$11<YEAR($H1007),0,IF(X$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:W1007))))*($F1007>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1007),0,IF(Y$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:X1007))))*($F1007>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1007),0,IF(Z$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:Y1007))))*($F1007>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1007),0,IF(AA$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:Z1007))))*($F1007>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1007),0,IF(AB$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AA1007))))*($F1007>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1007),0,IF(AC$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AB1007))))*($F1007>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1007),0,IF(AD$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AC1007))))*($F1007>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1007),0,IF(AE$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AD1007))))*($F1007>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1007),0,IF(AF$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AE1007))))*($F1007>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1007),0,IF(AG$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AF1007))))*($F1007>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1007),0,IF(AH$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AG1007))))*($F1007>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1007),0,IF(AI$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AH1007))))*($F1007>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1007),0,IF(AJ$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AI1007))))*($F1007>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1007),0,IF(AK$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AJ1007))))*($F1007>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1007),0,IF(AL$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AK1007))))*($F1007>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1007),0,IF(AM$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AL1007))))*($F1007>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1007),0,IF(AN$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AM1007))))*($F1007>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1007),0,IF(AO$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AN1007))))*($F1007>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1007),0,IF(AP$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AO1007))))*($F1007>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1007),0,IF(AQ$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AP1007))))*($F1007>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1007),0,IF(AR$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AQ1007))))*($F1007>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1007),0,IF(AS$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AR1007))))*($F1007>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1007),0,IF(AT$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AS1007))))*($F1007>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1007),0,IF(AU$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AT1007))))*($F1007>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1007),0,IF(AV$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AU1007))))*($F1007>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1007),0,IF(AW$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AV1007))))*($F1007>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1007),0,IF(AX$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AW1007))))*($F1007>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1007),0,IF(AY$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AX1007))))*($F1007>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1007),0,IF(AZ$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AY1007))))*($F1007>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1007),0,IF(BA$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:AZ1007))))*($F1007>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1007),0,IF(BB$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BA1007))))*($F1007>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1007),0,IF(BC$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BB1007))))*($F1007>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1007),0,IF(BD$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BC1007))))*($F1007>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1007),0,IF(BE$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BD1007))))*($F1007>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1007),0,IF(BF$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BE1007))))*($F1007>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1007),0,IF(BG$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BF1007))))*($F1007>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1007),0,IF(BH$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BG1007))))*($F1007>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1007),0,IF(BI$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BH1007))))*($F1007>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1007),0,IF(BJ$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BI1007))))*($F1007>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1007),0,IF(BK$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BJ1007))))*($F1007>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1007),0,IF(BL$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BK1007))))*($F1007>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1007),0,IF(BM$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BL1007))))*($F1007>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1007),0,IF(BN$11=YEAR($H1007),MIN(13-MONTH($H1007),$J1007),MIN(12,$J1007-SUM($N1007:BM1007))))*($F1007>=5)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!F19","v":"2016-12-01"},{"$f":"Input!G19","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1008),0,IF(P$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:N1008))))*($F1008>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1008),0,IF(Q$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:P1008))))*($F1008>=5)","v":0},{"$f":"IF(R$11<YEAR($H1008),0,IF(R$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:Q1008))))*($F1008>=5)","v":0},{"$f":"IF(S$11<YEAR($H1008),0,IF(S$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:R1008))))*($F1008>=5)","v":0},{"$f":"IF(T$11<YEAR($H1008),0,IF(T$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:S1008))))*($F1008>=5)","v":0},{"$f":"IF(U$11<YEAR($H1008),0,IF(U$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:T1008))))*($F1008>=5)","v":0},{"$f":"IF(V$11<YEAR($H1008),0,IF(V$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:U1008))))*($F1008>=5)","v":0},{"$f":"IF(W$11<YEAR($H1008),0,IF(W$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:V1008))))*($F1008>=5)","v":0},{"$f":"IF(X$11<YEAR($H1008),0,IF(X$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:W1008))))*($F1008>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1008),0,IF(Y$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:X1008))))*($F1008>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1008),0,IF(Z$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:Y1008))))*($F1008>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1008),0,IF(AA$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:Z1008))))*($F1008>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1008),0,IF(AB$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AA1008))))*($F1008>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1008),0,IF(AC$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AB1008))))*($F1008>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1008),0,IF(AD$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AC1008))))*($F1008>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1008),0,IF(AE$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AD1008))))*($F1008>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1008),0,IF(AF$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AE1008))))*($F1008>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1008),0,IF(AG$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AF1008))))*($F1008>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1008),0,IF(AH$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AG1008))))*($F1008>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1008),0,IF(AI$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AH1008))))*($F1008>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1008),0,IF(AJ$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AI1008))))*($F1008>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1008),0,IF(AK$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AJ1008))))*($F1008>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1008),0,IF(AL$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AK1008))))*($F1008>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1008),0,IF(AM$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AL1008))))*($F1008>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1008),0,IF(AN$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AM1008))))*($F1008>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1008),0,IF(AO$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AN1008))))*($F1008>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1008),0,IF(AP$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AO1008))))*($F1008>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1008),0,IF(AQ$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AP1008))))*($F1008>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1008),0,IF(AR$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AQ1008))))*($F1008>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1008),0,IF(AS$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AR1008))))*($F1008>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1008),0,IF(AT$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AS1008))))*($F1008>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1008),0,IF(AU$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AT1008))))*($F1008>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1008),0,IF(AV$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AU1008))))*($F1008>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1008),0,IF(AW$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AV1008))))*($F1008>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1008),0,IF(AX$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AW1008))))*($F1008>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1008),0,IF(AY$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AX1008))))*($F1008>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1008),0,IF(AZ$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AY1008))))*($F1008>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1008),0,IF(BA$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:AZ1008))))*($F1008>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1008),0,IF(BB$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BA1008))))*($F1008>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1008),0,IF(BC$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BB1008))))*($F1008>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1008),0,IF(BD$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BC1008))))*($F1008>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1008),0,IF(BE$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BD1008))))*($F1008>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1008),0,IF(BF$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BE1008))))*($F1008>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1008),0,IF(BG$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BF1008))))*($F1008>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1008),0,IF(BH$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BG1008))))*($F1008>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1008),0,IF(BI$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BH1008))))*($F1008>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1008),0,IF(BJ$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BI1008))))*($F1008>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1008),0,IF(BK$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BJ1008))))*($F1008>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1008),0,IF(BL$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BK1008))))*($F1008>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1008),0,IF(BM$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BL1008))))*($F1008>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1008),0,IF(BN$11=YEAR($H1008),MIN(13-MONTH($H1008),$J1008),MIN(12,$J1008-SUM($N1008:BM1008))))*($F1008>=5)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!F20","v":"2016-12-01"},{"$f":"Input!G20","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1009),0,IF(P$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:N1009))))*($F1009>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1009),0,IF(Q$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:P1009))))*($F1009>=5)","v":0},{"$f":"IF(R$11<YEAR($H1009),0,IF(R$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:Q1009))))*($F1009>=5)","v":0},{"$f":"IF(S$11<YEAR($H1009),0,IF(S$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:R1009))))*($F1009>=5)","v":0},{"$f":"IF(T$11<YEAR($H1009),0,IF(T$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:S1009))))*($F1009>=5)","v":0},{"$f":"IF(U$11<YEAR($H1009),0,IF(U$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:T1009))))*($F1009>=5)","v":0},{"$f":"IF(V$11<YEAR($H1009),0,IF(V$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:U1009))))*($F1009>=5)","v":0},{"$f":"IF(W$11<YEAR($H1009),0,IF(W$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:V1009))))*($F1009>=5)","v":0},{"$f":"IF(X$11<YEAR($H1009),0,IF(X$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:W1009))))*($F1009>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1009),0,IF(Y$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:X1009))))*($F1009>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1009),0,IF(Z$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:Y1009))))*($F1009>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1009),0,IF(AA$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:Z1009))))*($F1009>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1009),0,IF(AB$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AA1009))))*($F1009>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1009),0,IF(AC$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AB1009))))*($F1009>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1009),0,IF(AD$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AC1009))))*($F1009>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1009),0,IF(AE$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AD1009))))*($F1009>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1009),0,IF(AF$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AE1009))))*($F1009>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1009),0,IF(AG$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AF1009))))*($F1009>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1009),0,IF(AH$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AG1009))))*($F1009>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1009),0,IF(AI$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AH1009))))*($F1009>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1009),0,IF(AJ$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AI1009))))*($F1009>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1009),0,IF(AK$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AJ1009))))*($F1009>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1009),0,IF(AL$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AK1009))))*($F1009>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1009),0,IF(AM$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AL1009))))*($F1009>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1009),0,IF(AN$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AM1009))))*($F1009>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1009),0,IF(AO$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AN1009))))*($F1009>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1009),0,IF(AP$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AO1009))))*($F1009>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1009),0,IF(AQ$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AP1009))))*($F1009>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1009),0,IF(AR$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AQ1009))))*($F1009>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1009),0,IF(AS$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AR1009))))*($F1009>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1009),0,IF(AT$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AS1009))))*($F1009>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1009),0,IF(AU$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AT1009))))*($F1009>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1009),0,IF(AV$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AU1009))))*($F1009>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1009),0,IF(AW$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AV1009))))*($F1009>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1009),0,IF(AX$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AW1009))))*($F1009>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1009),0,IF(AY$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AX1009))))*($F1009>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1009),0,IF(AZ$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AY1009))))*($F1009>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1009),0,IF(BA$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:AZ1009))))*($F1009>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1009),0,IF(BB$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BA1009))))*($F1009>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1009),0,IF(BC$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BB1009))))*($F1009>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1009),0,IF(BD$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BC1009))))*($F1009>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1009),0,IF(BE$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BD1009))))*($F1009>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1009),0,IF(BF$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BE1009))))*($F1009>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1009),0,IF(BG$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BF1009))))*($F1009>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1009),0,IF(BH$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BG1009))))*($F1009>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1009),0,IF(BI$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BH1009))))*($F1009>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1009),0,IF(BJ$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BI1009))))*($F1009>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1009),0,IF(BK$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BJ1009))))*($F1009>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1009),0,IF(BL$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BK1009))))*($F1009>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1009),0,IF(BM$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BL1009))))*($F1009>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1009),0,IF(BN$11=YEAR($H1009),MIN(13-MONTH($H1009),$J1009),MIN(12,$J1009-SUM($N1009:BM1009))))*($F1009>=5)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!F21","v":"2016-12-01"},{"$f":"Input!G21","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1010),0,IF(P$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:N1010))))*($F1010>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1010),0,IF(Q$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:P1010))))*($F1010>=5)","v":0},{"$f":"IF(R$11<YEAR($H1010),0,IF(R$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:Q1010))))*($F1010>=5)","v":0},{"$f":"IF(S$11<YEAR($H1010),0,IF(S$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:R1010))))*($F1010>=5)","v":0},{"$f":"IF(T$11<YEAR($H1010),0,IF(T$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:S1010))))*($F1010>=5)","v":0},{"$f":"IF(U$11<YEAR($H1010),0,IF(U$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:T1010))))*($F1010>=5)","v":0},{"$f":"IF(V$11<YEAR($H1010),0,IF(V$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:U1010))))*($F1010>=5)","v":0},{"$f":"IF(W$11<YEAR($H1010),0,IF(W$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:V1010))))*($F1010>=5)","v":0},{"$f":"IF(X$11<YEAR($H1010),0,IF(X$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:W1010))))*($F1010>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1010),0,IF(Y$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:X1010))))*($F1010>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1010),0,IF(Z$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:Y1010))))*($F1010>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1010),0,IF(AA$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:Z1010))))*($F1010>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1010),0,IF(AB$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AA1010))))*($F1010>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1010),0,IF(AC$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AB1010))))*($F1010>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1010),0,IF(AD$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AC1010))))*($F1010>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1010),0,IF(AE$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AD1010))))*($F1010>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1010),0,IF(AF$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AE1010))))*($F1010>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1010),0,IF(AG$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AF1010))))*($F1010>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1010),0,IF(AH$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AG1010))))*($F1010>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1010),0,IF(AI$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AH1010))))*($F1010>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1010),0,IF(AJ$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AI1010))))*($F1010>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1010),0,IF(AK$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AJ1010))))*($F1010>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1010),0,IF(AL$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AK1010))))*($F1010>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1010),0,IF(AM$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AL1010))))*($F1010>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1010),0,IF(AN$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AM1010))))*($F1010>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1010),0,IF(AO$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AN1010))))*($F1010>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1010),0,IF(AP$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AO1010))))*($F1010>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1010),0,IF(AQ$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AP1010))))*($F1010>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1010),0,IF(AR$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AQ1010))))*($F1010>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1010),0,IF(AS$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AR1010))))*($F1010>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1010),0,IF(AT$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AS1010))))*($F1010>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1010),0,IF(AU$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AT1010))))*($F1010>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1010),0,IF(AV$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AU1010))))*($F1010>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1010),0,IF(AW$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AV1010))))*($F1010>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1010),0,IF(AX$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AW1010))))*($F1010>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1010),0,IF(AY$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AX1010))))*($F1010>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1010),0,IF(AZ$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AY1010))))*($F1010>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1010),0,IF(BA$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:AZ1010))))*($F1010>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1010),0,IF(BB$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BA1010))))*($F1010>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1010),0,IF(BC$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BB1010))))*($F1010>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1010),0,IF(BD$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BC1010))))*($F1010>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1010),0,IF(BE$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BD1010))))*($F1010>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1010),0,IF(BF$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BE1010))))*($F1010>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1010),0,IF(BG$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BF1010))))*($F1010>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1010),0,IF(BH$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BG1010))))*($F1010>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1010),0,IF(BI$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BH1010))))*($F1010>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1010),0,IF(BJ$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BI1010))))*($F1010>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1010),0,IF(BK$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BJ1010))))*($F1010>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1010),0,IF(BL$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BK1010))))*($F1010>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1010),0,IF(BM$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BL1010))))*($F1010>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1010),0,IF(BN$11=YEAR($H1010),MIN(13-MONTH($H1010),$J1010),MIN(12,$J1010-SUM($N1010:BM1010))))*($F1010>=5)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!F22","v":"2016-12-01"},{"$f":"Input!G22","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1011),0,IF(P$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:N1011))))*($F1011>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1011),0,IF(Q$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:P1011))))*($F1011>=5)","v":0},{"$f":"IF(R$11<YEAR($H1011),0,IF(R$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:Q1011))))*($F1011>=5)","v":0},{"$f":"IF(S$11<YEAR($H1011),0,IF(S$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:R1011))))*($F1011>=5)","v":0},{"$f":"IF(T$11<YEAR($H1011),0,IF(T$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:S1011))))*($F1011>=5)","v":0},{"$f":"IF(U$11<YEAR($H1011),0,IF(U$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:T1011))))*($F1011>=5)","v":0},{"$f":"IF(V$11<YEAR($H1011),0,IF(V$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:U1011))))*($F1011>=5)","v":0},{"$f":"IF(W$11<YEAR($H1011),0,IF(W$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:V1011))))*($F1011>=5)","v":0},{"$f":"IF(X$11<YEAR($H1011),0,IF(X$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:W1011))))*($F1011>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1011),0,IF(Y$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:X1011))))*($F1011>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1011),0,IF(Z$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:Y1011))))*($F1011>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1011),0,IF(AA$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:Z1011))))*($F1011>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1011),0,IF(AB$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AA1011))))*($F1011>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1011),0,IF(AC$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AB1011))))*($F1011>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1011),0,IF(AD$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AC1011))))*($F1011>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1011),0,IF(AE$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AD1011))))*($F1011>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1011),0,IF(AF$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AE1011))))*($F1011>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1011),0,IF(AG$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AF1011))))*($F1011>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1011),0,IF(AH$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AG1011))))*($F1011>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1011),0,IF(AI$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AH1011))))*($F1011>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1011),0,IF(AJ$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AI1011))))*($F1011>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1011),0,IF(AK$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AJ1011))))*($F1011>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1011),0,IF(AL$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AK1011))))*($F1011>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1011),0,IF(AM$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AL1011))))*($F1011>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1011),0,IF(AN$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AM1011))))*($F1011>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1011),0,IF(AO$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AN1011))))*($F1011>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1011),0,IF(AP$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AO1011))))*($F1011>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1011),0,IF(AQ$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AP1011))))*($F1011>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1011),0,IF(AR$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AQ1011))))*($F1011>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1011),0,IF(AS$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AR1011))))*($F1011>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1011),0,IF(AT$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AS1011))))*($F1011>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1011),0,IF(AU$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AT1011))))*($F1011>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1011),0,IF(AV$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AU1011))))*($F1011>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1011),0,IF(AW$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AV1011))))*($F1011>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1011),0,IF(AX$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AW1011))))*($F1011>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1011),0,IF(AY$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AX1011))))*($F1011>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1011),0,IF(AZ$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AY1011))))*($F1011>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1011),0,IF(BA$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:AZ1011))))*($F1011>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1011),0,IF(BB$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BA1011))))*($F1011>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1011),0,IF(BC$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BB1011))))*($F1011>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1011),0,IF(BD$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BC1011))))*($F1011>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1011),0,IF(BE$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BD1011))))*($F1011>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1011),0,IF(BF$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BE1011))))*($F1011>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1011),0,IF(BG$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BF1011))))*($F1011>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1011),0,IF(BH$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BG1011))))*($F1011>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1011),0,IF(BI$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BH1011))))*($F1011>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1011),0,IF(BJ$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BI1011))))*($F1011>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1011),0,IF(BK$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BJ1011))))*($F1011>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1011),0,IF(BL$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BK1011))))*($F1011>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1011),0,IF(BM$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BL1011))))*($F1011>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1011),0,IF(BN$11=YEAR($H1011),MIN(13-MONTH($H1011),$J1011),MIN(12,$J1011-SUM($N1011:BM1011))))*($F1011>=5)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!F23","v":"2016-12-01"},{"$f":"Input!G23","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1012),0,IF(P$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:N1012))))*($F1012>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1012),0,IF(Q$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:P1012))))*($F1012>=5)","v":0},{"$f":"IF(R$11<YEAR($H1012),0,IF(R$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:Q1012))))*($F1012>=5)","v":0},{"$f":"IF(S$11<YEAR($H1012),0,IF(S$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:R1012))))*($F1012>=5)","v":0},{"$f":"IF(T$11<YEAR($H1012),0,IF(T$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:S1012))))*($F1012>=5)","v":0},{"$f":"IF(U$11<YEAR($H1012),0,IF(U$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:T1012))))*($F1012>=5)","v":0},{"$f":"IF(V$11<YEAR($H1012),0,IF(V$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:U1012))))*($F1012>=5)","v":0},{"$f":"IF(W$11<YEAR($H1012),0,IF(W$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:V1012))))*($F1012>=5)","v":0},{"$f":"IF(X$11<YEAR($H1012),0,IF(X$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:W1012))))*($F1012>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1012),0,IF(Y$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:X1012))))*($F1012>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1012),0,IF(Z$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:Y1012))))*($F1012>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1012),0,IF(AA$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:Z1012))))*($F1012>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1012),0,IF(AB$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AA1012))))*($F1012>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1012),0,IF(AC$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AB1012))))*($F1012>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1012),0,IF(AD$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AC1012))))*($F1012>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1012),0,IF(AE$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AD1012))))*($F1012>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1012),0,IF(AF$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AE1012))))*($F1012>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1012),0,IF(AG$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AF1012))))*($F1012>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1012),0,IF(AH$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AG1012))))*($F1012>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1012),0,IF(AI$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AH1012))))*($F1012>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1012),0,IF(AJ$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AI1012))))*($F1012>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1012),0,IF(AK$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AJ1012))))*($F1012>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1012),0,IF(AL$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AK1012))))*($F1012>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1012),0,IF(AM$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AL1012))))*($F1012>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1012),0,IF(AN$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AM1012))))*($F1012>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1012),0,IF(AO$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AN1012))))*($F1012>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1012),0,IF(AP$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AO1012))))*($F1012>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1012),0,IF(AQ$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AP1012))))*($F1012>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1012),0,IF(AR$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AQ1012))))*($F1012>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1012),0,IF(AS$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AR1012))))*($F1012>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1012),0,IF(AT$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AS1012))))*($F1012>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1012),0,IF(AU$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AT1012))))*($F1012>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1012),0,IF(AV$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AU1012))))*($F1012>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1012),0,IF(AW$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AV1012))))*($F1012>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1012),0,IF(AX$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AW1012))))*($F1012>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1012),0,IF(AY$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AX1012))))*($F1012>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1012),0,IF(AZ$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AY1012))))*($F1012>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1012),0,IF(BA$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:AZ1012))))*($F1012>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1012),0,IF(BB$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BA1012))))*($F1012>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1012),0,IF(BC$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BB1012))))*($F1012>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1012),0,IF(BD$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BC1012))))*($F1012>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1012),0,IF(BE$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BD1012))))*($F1012>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1012),0,IF(BF$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BE1012))))*($F1012>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1012),0,IF(BG$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BF1012))))*($F1012>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1012),0,IF(BH$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BG1012))))*($F1012>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1012),0,IF(BI$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BH1012))))*($F1012>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1012),0,IF(BJ$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BI1012))))*($F1012>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1012),0,IF(BK$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BJ1012))))*($F1012>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1012),0,IF(BL$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BK1012))))*($F1012>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1012),0,IF(BM$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BL1012))))*($F1012>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1012),0,IF(BN$11=YEAR($H1012),MIN(13-MONTH($H1012),$J1012),MIN(12,$J1012-SUM($N1012:BM1012))))*($F1012>=5)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!F24","v":"2016-12-01"},{"$f":"Input!G24","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1013),0,IF(P$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:N1013))))*($F1013>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1013),0,IF(Q$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:P1013))))*($F1013>=5)","v":0},{"$f":"IF(R$11<YEAR($H1013),0,IF(R$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:Q1013))))*($F1013>=5)","v":0},{"$f":"IF(S$11<YEAR($H1013),0,IF(S$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:R1013))))*($F1013>=5)","v":0},{"$f":"IF(T$11<YEAR($H1013),0,IF(T$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:S1013))))*($F1013>=5)","v":0},{"$f":"IF(U$11<YEAR($H1013),0,IF(U$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:T1013))))*($F1013>=5)","v":0},{"$f":"IF(V$11<YEAR($H1013),0,IF(V$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:U1013))))*($F1013>=5)","v":0},{"$f":"IF(W$11<YEAR($H1013),0,IF(W$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:V1013))))*($F1013>=5)","v":0},{"$f":"IF(X$11<YEAR($H1013),0,IF(X$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:W1013))))*($F1013>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1013),0,IF(Y$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:X1013))))*($F1013>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1013),0,IF(Z$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:Y1013))))*($F1013>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1013),0,IF(AA$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:Z1013))))*($F1013>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1013),0,IF(AB$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AA1013))))*($F1013>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1013),0,IF(AC$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AB1013))))*($F1013>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1013),0,IF(AD$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AC1013))))*($F1013>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1013),0,IF(AE$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AD1013))))*($F1013>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1013),0,IF(AF$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AE1013))))*($F1013>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1013),0,IF(AG$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AF1013))))*($F1013>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1013),0,IF(AH$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AG1013))))*($F1013>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1013),0,IF(AI$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AH1013))))*($F1013>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1013),0,IF(AJ$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AI1013))))*($F1013>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1013),0,IF(AK$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AJ1013))))*($F1013>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1013),0,IF(AL$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AK1013))))*($F1013>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1013),0,IF(AM$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AL1013))))*($F1013>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1013),0,IF(AN$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AM1013))))*($F1013>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1013),0,IF(AO$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AN1013))))*($F1013>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1013),0,IF(AP$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AO1013))))*($F1013>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1013),0,IF(AQ$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AP1013))))*($F1013>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1013),0,IF(AR$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AQ1013))))*($F1013>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1013),0,IF(AS$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AR1013))))*($F1013>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1013),0,IF(AT$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AS1013))))*($F1013>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1013),0,IF(AU$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AT1013))))*($F1013>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1013),0,IF(AV$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AU1013))))*($F1013>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1013),0,IF(AW$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AV1013))))*($F1013>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1013),0,IF(AX$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AW1013))))*($F1013>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1013),0,IF(AY$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AX1013))))*($F1013>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1013),0,IF(AZ$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AY1013))))*($F1013>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1013),0,IF(BA$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:AZ1013))))*($F1013>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1013),0,IF(BB$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BA1013))))*($F1013>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1013),0,IF(BC$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BB1013))))*($F1013>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1013),0,IF(BD$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BC1013))))*($F1013>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1013),0,IF(BE$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BD1013))))*($F1013>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1013),0,IF(BF$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BE1013))))*($F1013>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1013),0,IF(BG$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BF1013))))*($F1013>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1013),0,IF(BH$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BG1013))))*($F1013>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1013),0,IF(BI$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BH1013))))*($F1013>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1013),0,IF(BJ$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BI1013))))*($F1013>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1013),0,IF(BK$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BJ1013))))*($F1013>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1013),0,IF(BL$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BK1013))))*($F1013>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1013),0,IF(BM$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BL1013))))*($F1013>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1013),0,IF(BN$11=YEAR($H1013),MIN(13-MONTH($H1013),$J1013),MIN(12,$J1013-SUM($N1013:BM1013))))*($F1013>=5)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!F25","v":"2016-12-01"},{"$f":"Input!G25","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1014),0,IF(P$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:N1014))))*($F1014>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1014),0,IF(Q$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:P1014))))*($F1014>=5)","v":0},{"$f":"IF(R$11<YEAR($H1014),0,IF(R$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:Q1014))))*($F1014>=5)","v":0},{"$f":"IF(S$11<YEAR($H1014),0,IF(S$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:R1014))))*($F1014>=5)","v":0},{"$f":"IF(T$11<YEAR($H1014),0,IF(T$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:S1014))))*($F1014>=5)","v":0},{"$f":"IF(U$11<YEAR($H1014),0,IF(U$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:T1014))))*($F1014>=5)","v":0},{"$f":"IF(V$11<YEAR($H1014),0,IF(V$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:U1014))))*($F1014>=5)","v":0},{"$f":"IF(W$11<YEAR($H1014),0,IF(W$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:V1014))))*($F1014>=5)","v":0},{"$f":"IF(X$11<YEAR($H1014),0,IF(X$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:W1014))))*($F1014>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1014),0,IF(Y$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:X1014))))*($F1014>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1014),0,IF(Z$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:Y1014))))*($F1014>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1014),0,IF(AA$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:Z1014))))*($F1014>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1014),0,IF(AB$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AA1014))))*($F1014>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1014),0,IF(AC$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AB1014))))*($F1014>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1014),0,IF(AD$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AC1014))))*($F1014>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1014),0,IF(AE$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AD1014))))*($F1014>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1014),0,IF(AF$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AE1014))))*($F1014>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1014),0,IF(AG$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AF1014))))*($F1014>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1014),0,IF(AH$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AG1014))))*($F1014>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1014),0,IF(AI$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AH1014))))*($F1014>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1014),0,IF(AJ$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AI1014))))*($F1014>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1014),0,IF(AK$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AJ1014))))*($F1014>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1014),0,IF(AL$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AK1014))))*($F1014>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1014),0,IF(AM$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AL1014))))*($F1014>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1014),0,IF(AN$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AM1014))))*($F1014>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1014),0,IF(AO$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AN1014))))*($F1014>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1014),0,IF(AP$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AO1014))))*($F1014>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1014),0,IF(AQ$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AP1014))))*($F1014>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1014),0,IF(AR$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AQ1014))))*($F1014>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1014),0,IF(AS$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AR1014))))*($F1014>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1014),0,IF(AT$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AS1014))))*($F1014>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1014),0,IF(AU$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AT1014))))*($F1014>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1014),0,IF(AV$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AU1014))))*($F1014>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1014),0,IF(AW$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AV1014))))*($F1014>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1014),0,IF(AX$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AW1014))))*($F1014>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1014),0,IF(AY$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AX1014))))*($F1014>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1014),0,IF(AZ$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AY1014))))*($F1014>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1014),0,IF(BA$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:AZ1014))))*($F1014>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1014),0,IF(BB$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BA1014))))*($F1014>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1014),0,IF(BC$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BB1014))))*($F1014>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1014),0,IF(BD$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BC1014))))*($F1014>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1014),0,IF(BE$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BD1014))))*($F1014>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1014),0,IF(BF$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BE1014))))*($F1014>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1014),0,IF(BG$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BF1014))))*($F1014>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1014),0,IF(BH$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BG1014))))*($F1014>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1014),0,IF(BI$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BH1014))))*($F1014>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1014),0,IF(BJ$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BI1014))))*($F1014>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1014),0,IF(BK$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BJ1014))))*($F1014>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1014),0,IF(BL$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BK1014))))*($F1014>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1014),0,IF(BM$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BL1014))))*($F1014>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1014),0,IF(BN$11=YEAR($H1014),MIN(13-MONTH($H1014),$J1014),MIN(12,$J1014-SUM($N1014:BM1014))))*($F1014>=5)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!F26","v":"2016-12-01"},{"$f":"Input!G26","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1015),0,IF(P$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:N1015))))*($F1015>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1015),0,IF(Q$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:P1015))))*($F1015>=5)","v":0},{"$f":"IF(R$11<YEAR($H1015),0,IF(R$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:Q1015))))*($F1015>=5)","v":0},{"$f":"IF(S$11<YEAR($H1015),0,IF(S$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:R1015))))*($F1015>=5)","v":0},{"$f":"IF(T$11<YEAR($H1015),0,IF(T$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:S1015))))*($F1015>=5)","v":0},{"$f":"IF(U$11<YEAR($H1015),0,IF(U$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:T1015))))*($F1015>=5)","v":0},{"$f":"IF(V$11<YEAR($H1015),0,IF(V$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:U1015))))*($F1015>=5)","v":0},{"$f":"IF(W$11<YEAR($H1015),0,IF(W$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:V1015))))*($F1015>=5)","v":0},{"$f":"IF(X$11<YEAR($H1015),0,IF(X$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:W1015))))*($F1015>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1015),0,IF(Y$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:X1015))))*($F1015>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1015),0,IF(Z$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:Y1015))))*($F1015>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1015),0,IF(AA$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:Z1015))))*($F1015>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1015),0,IF(AB$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AA1015))))*($F1015>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1015),0,IF(AC$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AB1015))))*($F1015>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1015),0,IF(AD$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AC1015))))*($F1015>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1015),0,IF(AE$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AD1015))))*($F1015>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1015),0,IF(AF$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AE1015))))*($F1015>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1015),0,IF(AG$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AF1015))))*($F1015>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1015),0,IF(AH$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AG1015))))*($F1015>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1015),0,IF(AI$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AH1015))))*($F1015>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1015),0,IF(AJ$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AI1015))))*($F1015>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1015),0,IF(AK$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AJ1015))))*($F1015>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1015),0,IF(AL$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AK1015))))*($F1015>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1015),0,IF(AM$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AL1015))))*($F1015>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1015),0,IF(AN$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AM1015))))*($F1015>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1015),0,IF(AO$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AN1015))))*($F1015>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1015),0,IF(AP$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AO1015))))*($F1015>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1015),0,IF(AQ$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AP1015))))*($F1015>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1015),0,IF(AR$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AQ1015))))*($F1015>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1015),0,IF(AS$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AR1015))))*($F1015>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1015),0,IF(AT$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AS1015))))*($F1015>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1015),0,IF(AU$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AT1015))))*($F1015>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1015),0,IF(AV$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AU1015))))*($F1015>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1015),0,IF(AW$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AV1015))))*($F1015>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1015),0,IF(AX$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AW1015))))*($F1015>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1015),0,IF(AY$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AX1015))))*($F1015>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1015),0,IF(AZ$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AY1015))))*($F1015>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1015),0,IF(BA$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:AZ1015))))*($F1015>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1015),0,IF(BB$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BA1015))))*($F1015>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1015),0,IF(BC$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BB1015))))*($F1015>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1015),0,IF(BD$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BC1015))))*($F1015>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1015),0,IF(BE$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BD1015))))*($F1015>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1015),0,IF(BF$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BE1015))))*($F1015>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1015),0,IF(BG$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BF1015))))*($F1015>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1015),0,IF(BH$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BG1015))))*($F1015>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1015),0,IF(BI$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BH1015))))*($F1015>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1015),0,IF(BJ$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BI1015))))*($F1015>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1015),0,IF(BK$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BJ1015))))*($F1015>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1015),0,IF(BL$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BK1015))))*($F1015>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1015),0,IF(BM$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BL1015))))*($F1015>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1015),0,IF(BN$11=YEAR($H1015),MIN(13-MONTH($H1015),$J1015),MIN(12,$J1015-SUM($N1015:BM1015))))*($F1015>=5)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!F27","v":"2016-12-01"},{"$f":"Input!G27","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1016),0,IF(P$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:N1016))))*($F1016>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1016),0,IF(Q$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:P1016))))*($F1016>=5)","v":0},{"$f":"IF(R$11<YEAR($H1016),0,IF(R$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:Q1016))))*($F1016>=5)","v":0},{"$f":"IF(S$11<YEAR($H1016),0,IF(S$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:R1016))))*($F1016>=5)","v":0},{"$f":"IF(T$11<YEAR($H1016),0,IF(T$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:S1016))))*($F1016>=5)","v":0},{"$f":"IF(U$11<YEAR($H1016),0,IF(U$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:T1016))))*($F1016>=5)","v":0},{"$f":"IF(V$11<YEAR($H1016),0,IF(V$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:U1016))))*($F1016>=5)","v":0},{"$f":"IF(W$11<YEAR($H1016),0,IF(W$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:V1016))))*($F1016>=5)","v":0},{"$f":"IF(X$11<YEAR($H1016),0,IF(X$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:W1016))))*($F1016>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1016),0,IF(Y$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:X1016))))*($F1016>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1016),0,IF(Z$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:Y1016))))*($F1016>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1016),0,IF(AA$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:Z1016))))*($F1016>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1016),0,IF(AB$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AA1016))))*($F1016>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1016),0,IF(AC$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AB1016))))*($F1016>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1016),0,IF(AD$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AC1016))))*($F1016>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1016),0,IF(AE$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AD1016))))*($F1016>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1016),0,IF(AF$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AE1016))))*($F1016>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1016),0,IF(AG$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AF1016))))*($F1016>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1016),0,IF(AH$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AG1016))))*($F1016>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1016),0,IF(AI$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AH1016))))*($F1016>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1016),0,IF(AJ$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AI1016))))*($F1016>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1016),0,IF(AK$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AJ1016))))*($F1016>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1016),0,IF(AL$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AK1016))))*($F1016>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1016),0,IF(AM$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AL1016))))*($F1016>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1016),0,IF(AN$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AM1016))))*($F1016>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1016),0,IF(AO$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AN1016))))*($F1016>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1016),0,IF(AP$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AO1016))))*($F1016>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1016),0,IF(AQ$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AP1016))))*($F1016>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1016),0,IF(AR$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AQ1016))))*($F1016>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1016),0,IF(AS$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AR1016))))*($F1016>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1016),0,IF(AT$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AS1016))))*($F1016>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1016),0,IF(AU$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AT1016))))*($F1016>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1016),0,IF(AV$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AU1016))))*($F1016>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1016),0,IF(AW$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AV1016))))*($F1016>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1016),0,IF(AX$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AW1016))))*($F1016>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1016),0,IF(AY$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AX1016))))*($F1016>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1016),0,IF(AZ$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AY1016))))*($F1016>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1016),0,IF(BA$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:AZ1016))))*($F1016>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1016),0,IF(BB$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BA1016))))*($F1016>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1016),0,IF(BC$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BB1016))))*($F1016>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1016),0,IF(BD$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BC1016))))*($F1016>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1016),0,IF(BE$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BD1016))))*($F1016>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1016),0,IF(BF$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BE1016))))*($F1016>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1016),0,IF(BG$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BF1016))))*($F1016>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1016),0,IF(BH$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BG1016))))*($F1016>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1016),0,IF(BI$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BH1016))))*($F1016>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1016),0,IF(BJ$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BI1016))))*($F1016>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1016),0,IF(BK$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BJ1016))))*($F1016>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1016),0,IF(BL$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BK1016))))*($F1016>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1016),0,IF(BM$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BL1016))))*($F1016>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1016),0,IF(BN$11=YEAR($H1016),MIN(13-MONTH($H1016),$J1016),MIN(12,$J1016-SUM($N1016:BM1016))))*($F1016>=5)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!F28","v":"2016-12-01"},{"$f":"Input!G28","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1017),0,IF(P$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:N1017))))*($F1017>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1017),0,IF(Q$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:P1017))))*($F1017>=5)","v":0},{"$f":"IF(R$11<YEAR($H1017),0,IF(R$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:Q1017))))*($F1017>=5)","v":0},{"$f":"IF(S$11<YEAR($H1017),0,IF(S$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:R1017))))*($F1017>=5)","v":0},{"$f":"IF(T$11<YEAR($H1017),0,IF(T$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:S1017))))*($F1017>=5)","v":0},{"$f":"IF(U$11<YEAR($H1017),0,IF(U$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:T1017))))*($F1017>=5)","v":0},{"$f":"IF(V$11<YEAR($H1017),0,IF(V$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:U1017))))*($F1017>=5)","v":0},{"$f":"IF(W$11<YEAR($H1017),0,IF(W$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:V1017))))*($F1017>=5)","v":0},{"$f":"IF(X$11<YEAR($H1017),0,IF(X$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:W1017))))*($F1017>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1017),0,IF(Y$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:X1017))))*($F1017>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1017),0,IF(Z$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:Y1017))))*($F1017>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1017),0,IF(AA$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:Z1017))))*($F1017>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1017),0,IF(AB$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AA1017))))*($F1017>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1017),0,IF(AC$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AB1017))))*($F1017>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1017),0,IF(AD$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AC1017))))*($F1017>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1017),0,IF(AE$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AD1017))))*($F1017>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1017),0,IF(AF$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AE1017))))*($F1017>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1017),0,IF(AG$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AF1017))))*($F1017>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1017),0,IF(AH$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AG1017))))*($F1017>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1017),0,IF(AI$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AH1017))))*($F1017>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1017),0,IF(AJ$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AI1017))))*($F1017>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1017),0,IF(AK$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AJ1017))))*($F1017>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1017),0,IF(AL$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AK1017))))*($F1017>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1017),0,IF(AM$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AL1017))))*($F1017>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1017),0,IF(AN$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AM1017))))*($F1017>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1017),0,IF(AO$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AN1017))))*($F1017>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1017),0,IF(AP$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AO1017))))*($F1017>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1017),0,IF(AQ$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AP1017))))*($F1017>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1017),0,IF(AR$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AQ1017))))*($F1017>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1017),0,IF(AS$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AR1017))))*($F1017>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1017),0,IF(AT$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AS1017))))*($F1017>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1017),0,IF(AU$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AT1017))))*($F1017>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1017),0,IF(AV$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AU1017))))*($F1017>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1017),0,IF(AW$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AV1017))))*($F1017>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1017),0,IF(AX$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AW1017))))*($F1017>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1017),0,IF(AY$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AX1017))))*($F1017>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1017),0,IF(AZ$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AY1017))))*($F1017>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1017),0,IF(BA$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:AZ1017))))*($F1017>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1017),0,IF(BB$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BA1017))))*($F1017>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1017),0,IF(BC$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BB1017))))*($F1017>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1017),0,IF(BD$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BC1017))))*($F1017>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1017),0,IF(BE$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BD1017))))*($F1017>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1017),0,IF(BF$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BE1017))))*($F1017>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1017),0,IF(BG$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BF1017))))*($F1017>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1017),0,IF(BH$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BG1017))))*($F1017>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1017),0,IF(BI$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BH1017))))*($F1017>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1017),0,IF(BJ$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BI1017))))*($F1017>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1017),0,IF(BK$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BJ1017))))*($F1017>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1017),0,IF(BL$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BK1017))))*($F1017>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1017),0,IF(BM$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BL1017))))*($F1017>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1017),0,IF(BN$11=YEAR($H1017),MIN(13-MONTH($H1017),$J1017),MIN(12,$J1017-SUM($N1017:BM1017))))*($F1017>=5)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!F29","v":"2016-12-01"},{"$f":"Input!G29","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1018),0,IF(P$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:N1018))))*($F1018>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1018),0,IF(Q$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:P1018))))*($F1018>=5)","v":0},{"$f":"IF(R$11<YEAR($H1018),0,IF(R$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:Q1018))))*($F1018>=5)","v":0},{"$f":"IF(S$11<YEAR($H1018),0,IF(S$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:R1018))))*($F1018>=5)","v":0},{"$f":"IF(T$11<YEAR($H1018),0,IF(T$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:S1018))))*($F1018>=5)","v":0},{"$f":"IF(U$11<YEAR($H1018),0,IF(U$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:T1018))))*($F1018>=5)","v":0},{"$f":"IF(V$11<YEAR($H1018),0,IF(V$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:U1018))))*($F1018>=5)","v":0},{"$f":"IF(W$11<YEAR($H1018),0,IF(W$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:V1018))))*($F1018>=5)","v":0},{"$f":"IF(X$11<YEAR($H1018),0,IF(X$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:W1018))))*($F1018>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1018),0,IF(Y$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:X1018))))*($F1018>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1018),0,IF(Z$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:Y1018))))*($F1018>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1018),0,IF(AA$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:Z1018))))*($F1018>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1018),0,IF(AB$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AA1018))))*($F1018>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1018),0,IF(AC$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AB1018))))*($F1018>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1018),0,IF(AD$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AC1018))))*($F1018>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1018),0,IF(AE$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AD1018))))*($F1018>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1018),0,IF(AF$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AE1018))))*($F1018>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1018),0,IF(AG$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AF1018))))*($F1018>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1018),0,IF(AH$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AG1018))))*($F1018>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1018),0,IF(AI$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AH1018))))*($F1018>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1018),0,IF(AJ$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AI1018))))*($F1018>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1018),0,IF(AK$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AJ1018))))*($F1018>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1018),0,IF(AL$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AK1018))))*($F1018>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1018),0,IF(AM$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AL1018))))*($F1018>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1018),0,IF(AN$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AM1018))))*($F1018>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1018),0,IF(AO$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AN1018))))*($F1018>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1018),0,IF(AP$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AO1018))))*($F1018>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1018),0,IF(AQ$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AP1018))))*($F1018>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1018),0,IF(AR$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AQ1018))))*($F1018>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1018),0,IF(AS$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AR1018))))*($F1018>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1018),0,IF(AT$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AS1018))))*($F1018>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1018),0,IF(AU$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AT1018))))*($F1018>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1018),0,IF(AV$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AU1018))))*($F1018>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1018),0,IF(AW$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AV1018))))*($F1018>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1018),0,IF(AX$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AW1018))))*($F1018>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1018),0,IF(AY$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AX1018))))*($F1018>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1018),0,IF(AZ$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AY1018))))*($F1018>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1018),0,IF(BA$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:AZ1018))))*($F1018>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1018),0,IF(BB$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BA1018))))*($F1018>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1018),0,IF(BC$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BB1018))))*($F1018>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1018),0,IF(BD$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BC1018))))*($F1018>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1018),0,IF(BE$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BD1018))))*($F1018>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1018),0,IF(BF$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BE1018))))*($F1018>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1018),0,IF(BG$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BF1018))))*($F1018>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1018),0,IF(BH$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BG1018))))*($F1018>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1018),0,IF(BI$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BH1018))))*($F1018>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1018),0,IF(BJ$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BI1018))))*($F1018>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1018),0,IF(BK$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BJ1018))))*($F1018>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1018),0,IF(BL$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BK1018))))*($F1018>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1018),0,IF(BM$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BL1018))))*($F1018>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1018),0,IF(BN$11=YEAR($H1018),MIN(13-MONTH($H1018),$J1018),MIN(12,$J1018-SUM($N1018:BM1018))))*($F1018>=5)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!F30","v":"2016-12-01"},{"$f":"Input!G30","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1019),0,IF(P$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:N1019))))*($F1019>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1019),0,IF(Q$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:P1019))))*($F1019>=5)","v":0},{"$f":"IF(R$11<YEAR($H1019),0,IF(R$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:Q1019))))*($F1019>=5)","v":0},{"$f":"IF(S$11<YEAR($H1019),0,IF(S$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:R1019))))*($F1019>=5)","v":0},{"$f":"IF(T$11<YEAR($H1019),0,IF(T$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:S1019))))*($F1019>=5)","v":0},{"$f":"IF(U$11<YEAR($H1019),0,IF(U$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:T1019))))*($F1019>=5)","v":0},{"$f":"IF(V$11<YEAR($H1019),0,IF(V$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:U1019))))*($F1019>=5)","v":0},{"$f":"IF(W$11<YEAR($H1019),0,IF(W$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:V1019))))*($F1019>=5)","v":0},{"$f":"IF(X$11<YEAR($H1019),0,IF(X$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:W1019))))*($F1019>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1019),0,IF(Y$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:X1019))))*($F1019>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1019),0,IF(Z$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:Y1019))))*($F1019>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1019),0,IF(AA$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:Z1019))))*($F1019>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1019),0,IF(AB$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AA1019))))*($F1019>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1019),0,IF(AC$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AB1019))))*($F1019>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1019),0,IF(AD$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AC1019))))*($F1019>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1019),0,IF(AE$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AD1019))))*($F1019>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1019),0,IF(AF$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AE1019))))*($F1019>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1019),0,IF(AG$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AF1019))))*($F1019>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1019),0,IF(AH$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AG1019))))*($F1019>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1019),0,IF(AI$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AH1019))))*($F1019>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1019),0,IF(AJ$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AI1019))))*($F1019>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1019),0,IF(AK$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AJ1019))))*($F1019>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1019),0,IF(AL$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AK1019))))*($F1019>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1019),0,IF(AM$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AL1019))))*($F1019>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1019),0,IF(AN$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AM1019))))*($F1019>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1019),0,IF(AO$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AN1019))))*($F1019>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1019),0,IF(AP$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AO1019))))*($F1019>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1019),0,IF(AQ$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AP1019))))*($F1019>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1019),0,IF(AR$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AQ1019))))*($F1019>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1019),0,IF(AS$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AR1019))))*($F1019>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1019),0,IF(AT$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AS1019))))*($F1019>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1019),0,IF(AU$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AT1019))))*($F1019>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1019),0,IF(AV$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AU1019))))*($F1019>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1019),0,IF(AW$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AV1019))))*($F1019>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1019),0,IF(AX$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AW1019))))*($F1019>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1019),0,IF(AY$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AX1019))))*($F1019>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1019),0,IF(AZ$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AY1019))))*($F1019>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1019),0,IF(BA$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:AZ1019))))*($F1019>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1019),0,IF(BB$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BA1019))))*($F1019>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1019),0,IF(BC$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BB1019))))*($F1019>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1019),0,IF(BD$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BC1019))))*($F1019>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1019),0,IF(BE$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BD1019))))*($F1019>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1019),0,IF(BF$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BE1019))))*($F1019>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1019),0,IF(BG$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BF1019))))*($F1019>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1019),0,IF(BH$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BG1019))))*($F1019>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1019),0,IF(BI$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BH1019))))*($F1019>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1019),0,IF(BJ$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BI1019))))*($F1019>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1019),0,IF(BK$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BJ1019))))*($F1019>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1019),0,IF(BL$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BK1019))))*($F1019>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1019),0,IF(BM$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BL1019))))*($F1019>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1019),0,IF(BN$11=YEAR($H1019),MIN(13-MONTH($H1019),$J1019),MIN(12,$J1019-SUM($N1019:BM1019))))*($F1019>=5)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!F31","v":"2016-12-01"},{"$f":"Input!G31","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1020),0,IF(P$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:N1020))))*($F1020>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1020),0,IF(Q$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:P1020))))*($F1020>=5)","v":0},{"$f":"IF(R$11<YEAR($H1020),0,IF(R$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:Q1020))))*($F1020>=5)","v":0},{"$f":"IF(S$11<YEAR($H1020),0,IF(S$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:R1020))))*($F1020>=5)","v":0},{"$f":"IF(T$11<YEAR($H1020),0,IF(T$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:S1020))))*($F1020>=5)","v":0},{"$f":"IF(U$11<YEAR($H1020),0,IF(U$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:T1020))))*($F1020>=5)","v":0},{"$f":"IF(V$11<YEAR($H1020),0,IF(V$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:U1020))))*($F1020>=5)","v":0},{"$f":"IF(W$11<YEAR($H1020),0,IF(W$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:V1020))))*($F1020>=5)","v":0},{"$f":"IF(X$11<YEAR($H1020),0,IF(X$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:W1020))))*($F1020>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1020),0,IF(Y$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:X1020))))*($F1020>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1020),0,IF(Z$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:Y1020))))*($F1020>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1020),0,IF(AA$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:Z1020))))*($F1020>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1020),0,IF(AB$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AA1020))))*($F1020>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1020),0,IF(AC$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AB1020))))*($F1020>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1020),0,IF(AD$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AC1020))))*($F1020>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1020),0,IF(AE$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AD1020))))*($F1020>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1020),0,IF(AF$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AE1020))))*($F1020>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1020),0,IF(AG$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AF1020))))*($F1020>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1020),0,IF(AH$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AG1020))))*($F1020>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1020),0,IF(AI$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AH1020))))*($F1020>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1020),0,IF(AJ$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AI1020))))*($F1020>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1020),0,IF(AK$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AJ1020))))*($F1020>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1020),0,IF(AL$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AK1020))))*($F1020>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1020),0,IF(AM$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AL1020))))*($F1020>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1020),0,IF(AN$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AM1020))))*($F1020>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1020),0,IF(AO$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AN1020))))*($F1020>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1020),0,IF(AP$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AO1020))))*($F1020>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1020),0,IF(AQ$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AP1020))))*($F1020>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1020),0,IF(AR$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AQ1020))))*($F1020>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1020),0,IF(AS$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AR1020))))*($F1020>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1020),0,IF(AT$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AS1020))))*($F1020>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1020),0,IF(AU$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AT1020))))*($F1020>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1020),0,IF(AV$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AU1020))))*($F1020>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1020),0,IF(AW$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AV1020))))*($F1020>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1020),0,IF(AX$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AW1020))))*($F1020>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1020),0,IF(AY$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AX1020))))*($F1020>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1020),0,IF(AZ$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AY1020))))*($F1020>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1020),0,IF(BA$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:AZ1020))))*($F1020>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1020),0,IF(BB$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BA1020))))*($F1020>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1020),0,IF(BC$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BB1020))))*($F1020>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1020),0,IF(BD$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BC1020))))*($F1020>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1020),0,IF(BE$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BD1020))))*($F1020>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1020),0,IF(BF$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BE1020))))*($F1020>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1020),0,IF(BG$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BF1020))))*($F1020>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1020),0,IF(BH$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BG1020))))*($F1020>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1020),0,IF(BI$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BH1020))))*($F1020>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1020),0,IF(BJ$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BI1020))))*($F1020>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1020),0,IF(BK$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BJ1020))))*($F1020>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1020),0,IF(BL$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BK1020))))*($F1020>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1020),0,IF(BM$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BL1020))))*($F1020>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1020),0,IF(BN$11=YEAR($H1020),MIN(13-MONTH($H1020),$J1020),MIN(12,$J1020-SUM($N1020:BM1020))))*($F1020>=5)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!F32","v":"2016-12-01"},{"$f":"Input!G32","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1021),0,IF(P$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:N1021))))*($F1021>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1021),0,IF(Q$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:P1021))))*($F1021>=5)","v":0},{"$f":"IF(R$11<YEAR($H1021),0,IF(R$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:Q1021))))*($F1021>=5)","v":0},{"$f":"IF(S$11<YEAR($H1021),0,IF(S$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:R1021))))*($F1021>=5)","v":0},{"$f":"IF(T$11<YEAR($H1021),0,IF(T$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:S1021))))*($F1021>=5)","v":0},{"$f":"IF(U$11<YEAR($H1021),0,IF(U$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:T1021))))*($F1021>=5)","v":0},{"$f":"IF(V$11<YEAR($H1021),0,IF(V$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:U1021))))*($F1021>=5)","v":0},{"$f":"IF(W$11<YEAR($H1021),0,IF(W$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:V1021))))*($F1021>=5)","v":0},{"$f":"IF(X$11<YEAR($H1021),0,IF(X$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:W1021))))*($F1021>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1021),0,IF(Y$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:X1021))))*($F1021>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1021),0,IF(Z$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:Y1021))))*($F1021>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1021),0,IF(AA$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:Z1021))))*($F1021>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1021),0,IF(AB$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AA1021))))*($F1021>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1021),0,IF(AC$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AB1021))))*($F1021>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1021),0,IF(AD$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AC1021))))*($F1021>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1021),0,IF(AE$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AD1021))))*($F1021>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1021),0,IF(AF$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AE1021))))*($F1021>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1021),0,IF(AG$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AF1021))))*($F1021>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1021),0,IF(AH$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AG1021))))*($F1021>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1021),0,IF(AI$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AH1021))))*($F1021>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1021),0,IF(AJ$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AI1021))))*($F1021>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1021),0,IF(AK$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AJ1021))))*($F1021>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1021),0,IF(AL$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AK1021))))*($F1021>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1021),0,IF(AM$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AL1021))))*($F1021>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1021),0,IF(AN$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AM1021))))*($F1021>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1021),0,IF(AO$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AN1021))))*($F1021>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1021),0,IF(AP$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AO1021))))*($F1021>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1021),0,IF(AQ$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AP1021))))*($F1021>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1021),0,IF(AR$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AQ1021))))*($F1021>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1021),0,IF(AS$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AR1021))))*($F1021>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1021),0,IF(AT$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AS1021))))*($F1021>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1021),0,IF(AU$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AT1021))))*($F1021>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1021),0,IF(AV$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AU1021))))*($F1021>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1021),0,IF(AW$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AV1021))))*($F1021>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1021),0,IF(AX$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AW1021))))*($F1021>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1021),0,IF(AY$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AX1021))))*($F1021>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1021),0,IF(AZ$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AY1021))))*($F1021>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1021),0,IF(BA$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:AZ1021))))*($F1021>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1021),0,IF(BB$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BA1021))))*($F1021>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1021),0,IF(BC$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BB1021))))*($F1021>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1021),0,IF(BD$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BC1021))))*($F1021>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1021),0,IF(BE$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BD1021))))*($F1021>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1021),0,IF(BF$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BE1021))))*($F1021>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1021),0,IF(BG$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BF1021))))*($F1021>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1021),0,IF(BH$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BG1021))))*($F1021>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1021),0,IF(BI$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BH1021))))*($F1021>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1021),0,IF(BJ$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BI1021))))*($F1021>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1021),0,IF(BK$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BJ1021))))*($F1021>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1021),0,IF(BL$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BK1021))))*($F1021>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1021),0,IF(BM$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BL1021))))*($F1021>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1021),0,IF(BN$11=YEAR($H1021),MIN(13-MONTH($H1021),$J1021),MIN(12,$J1021-SUM($N1021:BM1021))))*($F1021>=5)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!F33","v":"2016-12-01"},{"$f":"Input!G33","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1022),0,IF(P$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:N1022))))*($F1022>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1022),0,IF(Q$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:P1022))))*($F1022>=5)","v":0},{"$f":"IF(R$11<YEAR($H1022),0,IF(R$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:Q1022))))*($F1022>=5)","v":0},{"$f":"IF(S$11<YEAR($H1022),0,IF(S$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:R1022))))*($F1022>=5)","v":0},{"$f":"IF(T$11<YEAR($H1022),0,IF(T$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:S1022))))*($F1022>=5)","v":0},{"$f":"IF(U$11<YEAR($H1022),0,IF(U$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:T1022))))*($F1022>=5)","v":0},{"$f":"IF(V$11<YEAR($H1022),0,IF(V$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:U1022))))*($F1022>=5)","v":0},{"$f":"IF(W$11<YEAR($H1022),0,IF(W$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:V1022))))*($F1022>=5)","v":0},{"$f":"IF(X$11<YEAR($H1022),0,IF(X$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:W1022))))*($F1022>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1022),0,IF(Y$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:X1022))))*($F1022>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1022),0,IF(Z$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:Y1022))))*($F1022>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1022),0,IF(AA$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:Z1022))))*($F1022>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1022),0,IF(AB$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AA1022))))*($F1022>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1022),0,IF(AC$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AB1022))))*($F1022>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1022),0,IF(AD$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AC1022))))*($F1022>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1022),0,IF(AE$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AD1022))))*($F1022>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1022),0,IF(AF$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AE1022))))*($F1022>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1022),0,IF(AG$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AF1022))))*($F1022>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1022),0,IF(AH$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AG1022))))*($F1022>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1022),0,IF(AI$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AH1022))))*($F1022>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1022),0,IF(AJ$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AI1022))))*($F1022>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1022),0,IF(AK$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AJ1022))))*($F1022>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1022),0,IF(AL$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AK1022))))*($F1022>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1022),0,IF(AM$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AL1022))))*($F1022>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1022),0,IF(AN$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AM1022))))*($F1022>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1022),0,IF(AO$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AN1022))))*($F1022>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1022),0,IF(AP$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AO1022))))*($F1022>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1022),0,IF(AQ$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AP1022))))*($F1022>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1022),0,IF(AR$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AQ1022))))*($F1022>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1022),0,IF(AS$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AR1022))))*($F1022>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1022),0,IF(AT$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AS1022))))*($F1022>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1022),0,IF(AU$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AT1022))))*($F1022>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1022),0,IF(AV$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AU1022))))*($F1022>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1022),0,IF(AW$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AV1022))))*($F1022>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1022),0,IF(AX$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AW1022))))*($F1022>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1022),0,IF(AY$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AX1022))))*($F1022>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1022),0,IF(AZ$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AY1022))))*($F1022>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1022),0,IF(BA$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:AZ1022))))*($F1022>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1022),0,IF(BB$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BA1022))))*($F1022>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1022),0,IF(BC$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BB1022))))*($F1022>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1022),0,IF(BD$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BC1022))))*($F1022>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1022),0,IF(BE$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BD1022))))*($F1022>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1022),0,IF(BF$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BE1022))))*($F1022>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1022),0,IF(BG$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BF1022))))*($F1022>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1022),0,IF(BH$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BG1022))))*($F1022>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1022),0,IF(BI$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BH1022))))*($F1022>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1022),0,IF(BJ$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BI1022))))*($F1022>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1022),0,IF(BK$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BJ1022))))*($F1022>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1022),0,IF(BL$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BK1022))))*($F1022>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1022),0,IF(BM$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BL1022))))*($F1022>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1022),0,IF(BN$11=YEAR($H1022),MIN(13-MONTH($H1022),$J1022),MIN(12,$J1022-SUM($N1022:BM1022))))*($F1022>=5)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!F34","v":"2016-12-01"},{"$f":"Input!G34","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1023),0,IF(P$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:N1023))))*($F1023>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1023),0,IF(Q$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:P1023))))*($F1023>=5)","v":0},{"$f":"IF(R$11<YEAR($H1023),0,IF(R$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:Q1023))))*($F1023>=5)","v":0},{"$f":"IF(S$11<YEAR($H1023),0,IF(S$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:R1023))))*($F1023>=5)","v":0},{"$f":"IF(T$11<YEAR($H1023),0,IF(T$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:S1023))))*($F1023>=5)","v":0},{"$f":"IF(U$11<YEAR($H1023),0,IF(U$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:T1023))))*($F1023>=5)","v":0},{"$f":"IF(V$11<YEAR($H1023),0,IF(V$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:U1023))))*($F1023>=5)","v":0},{"$f":"IF(W$11<YEAR($H1023),0,IF(W$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:V1023))))*($F1023>=5)","v":0},{"$f":"IF(X$11<YEAR($H1023),0,IF(X$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:W1023))))*($F1023>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1023),0,IF(Y$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:X1023))))*($F1023>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1023),0,IF(Z$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:Y1023))))*($F1023>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1023),0,IF(AA$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:Z1023))))*($F1023>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1023),0,IF(AB$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AA1023))))*($F1023>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1023),0,IF(AC$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AB1023))))*($F1023>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1023),0,IF(AD$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AC1023))))*($F1023>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1023),0,IF(AE$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AD1023))))*($F1023>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1023),0,IF(AF$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AE1023))))*($F1023>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1023),0,IF(AG$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AF1023))))*($F1023>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1023),0,IF(AH$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AG1023))))*($F1023>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1023),0,IF(AI$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AH1023))))*($F1023>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1023),0,IF(AJ$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AI1023))))*($F1023>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1023),0,IF(AK$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AJ1023))))*($F1023>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1023),0,IF(AL$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AK1023))))*($F1023>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1023),0,IF(AM$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AL1023))))*($F1023>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1023),0,IF(AN$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AM1023))))*($F1023>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1023),0,IF(AO$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AN1023))))*($F1023>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1023),0,IF(AP$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AO1023))))*($F1023>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1023),0,IF(AQ$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AP1023))))*($F1023>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1023),0,IF(AR$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AQ1023))))*($F1023>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1023),0,IF(AS$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AR1023))))*($F1023>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1023),0,IF(AT$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AS1023))))*($F1023>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1023),0,IF(AU$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AT1023))))*($F1023>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1023),0,IF(AV$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AU1023))))*($F1023>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1023),0,IF(AW$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AV1023))))*($F1023>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1023),0,IF(AX$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AW1023))))*($F1023>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1023),0,IF(AY$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AX1023))))*($F1023>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1023),0,IF(AZ$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AY1023))))*($F1023>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1023),0,IF(BA$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:AZ1023))))*($F1023>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1023),0,IF(BB$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BA1023))))*($F1023>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1023),0,IF(BC$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BB1023))))*($F1023>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1023),0,IF(BD$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BC1023))))*($F1023>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1023),0,IF(BE$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BD1023))))*($F1023>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1023),0,IF(BF$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BE1023))))*($F1023>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1023),0,IF(BG$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BF1023))))*($F1023>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1023),0,IF(BH$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BG1023))))*($F1023>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1023),0,IF(BI$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BH1023))))*($F1023>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1023),0,IF(BJ$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BI1023))))*($F1023>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1023),0,IF(BK$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BJ1023))))*($F1023>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1023),0,IF(BL$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BK1023))))*($F1023>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1023),0,IF(BM$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BL1023))))*($F1023>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1023),0,IF(BN$11=YEAR($H1023),MIN(13-MONTH($H1023),$J1023),MIN(12,$J1023-SUM($N1023:BM1023))))*($F1023>=5)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!F35","v":"2016-12-01"},{"$f":"Input!G35","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1024),0,IF(P$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:N1024))))*($F1024>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1024),0,IF(Q$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:P1024))))*($F1024>=5)","v":0},{"$f":"IF(R$11<YEAR($H1024),0,IF(R$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:Q1024))))*($F1024>=5)","v":0},{"$f":"IF(S$11<YEAR($H1024),0,IF(S$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:R1024))))*($F1024>=5)","v":0},{"$f":"IF(T$11<YEAR($H1024),0,IF(T$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:S1024))))*($F1024>=5)","v":0},{"$f":"IF(U$11<YEAR($H1024),0,IF(U$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:T1024))))*($F1024>=5)","v":0},{"$f":"IF(V$11<YEAR($H1024),0,IF(V$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:U1024))))*($F1024>=5)","v":0},{"$f":"IF(W$11<YEAR($H1024),0,IF(W$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:V1024))))*($F1024>=5)","v":0},{"$f":"IF(X$11<YEAR($H1024),0,IF(X$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:W1024))))*($F1024>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1024),0,IF(Y$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:X1024))))*($F1024>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1024),0,IF(Z$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:Y1024))))*($F1024>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1024),0,IF(AA$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:Z1024))))*($F1024>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1024),0,IF(AB$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AA1024))))*($F1024>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1024),0,IF(AC$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AB1024))))*($F1024>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1024),0,IF(AD$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AC1024))))*($F1024>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1024),0,IF(AE$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AD1024))))*($F1024>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1024),0,IF(AF$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AE1024))))*($F1024>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1024),0,IF(AG$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AF1024))))*($F1024>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1024),0,IF(AH$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AG1024))))*($F1024>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1024),0,IF(AI$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AH1024))))*($F1024>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1024),0,IF(AJ$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AI1024))))*($F1024>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1024),0,IF(AK$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AJ1024))))*($F1024>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1024),0,IF(AL$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AK1024))))*($F1024>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1024),0,IF(AM$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AL1024))))*($F1024>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1024),0,IF(AN$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AM1024))))*($F1024>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1024),0,IF(AO$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AN1024))))*($F1024>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1024),0,IF(AP$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AO1024))))*($F1024>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1024),0,IF(AQ$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AP1024))))*($F1024>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1024),0,IF(AR$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AQ1024))))*($F1024>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1024),0,IF(AS$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AR1024))))*($F1024>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1024),0,IF(AT$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AS1024))))*($F1024>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1024),0,IF(AU$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AT1024))))*($F1024>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1024),0,IF(AV$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AU1024))))*($F1024>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1024),0,IF(AW$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AV1024))))*($F1024>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1024),0,IF(AX$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AW1024))))*($F1024>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1024),0,IF(AY$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AX1024))))*($F1024>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1024),0,IF(AZ$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AY1024))))*($F1024>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1024),0,IF(BA$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:AZ1024))))*($F1024>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1024),0,IF(BB$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BA1024))))*($F1024>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1024),0,IF(BC$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BB1024))))*($F1024>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1024),0,IF(BD$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BC1024))))*($F1024>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1024),0,IF(BE$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BD1024))))*($F1024>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1024),0,IF(BF$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BE1024))))*($F1024>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1024),0,IF(BG$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BF1024))))*($F1024>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1024),0,IF(BH$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BG1024))))*($F1024>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1024),0,IF(BI$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BH1024))))*($F1024>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1024),0,IF(BJ$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BI1024))))*($F1024>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1024),0,IF(BK$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BJ1024))))*($F1024>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1024),0,IF(BL$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BK1024))))*($F1024>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1024),0,IF(BM$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BL1024))))*($F1024>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1024),0,IF(BN$11=YEAR($H1024),MIN(13-MONTH($H1024),$J1024),MIN(12,$J1024-SUM($N1024:BM1024))))*($F1024>=5)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!F36","v":"2016-12-01"},{"$f":"Input!G36","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1025),0,IF(P$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:N1025))))*($F1025>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1025),0,IF(Q$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:P1025))))*($F1025>=5)","v":0},{"$f":"IF(R$11<YEAR($H1025),0,IF(R$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:Q1025))))*($F1025>=5)","v":0},{"$f":"IF(S$11<YEAR($H1025),0,IF(S$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:R1025))))*($F1025>=5)","v":0},{"$f":"IF(T$11<YEAR($H1025),0,IF(T$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:S1025))))*($F1025>=5)","v":0},{"$f":"IF(U$11<YEAR($H1025),0,IF(U$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:T1025))))*($F1025>=5)","v":0},{"$f":"IF(V$11<YEAR($H1025),0,IF(V$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:U1025))))*($F1025>=5)","v":0},{"$f":"IF(W$11<YEAR($H1025),0,IF(W$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:V1025))))*($F1025>=5)","v":0},{"$f":"IF(X$11<YEAR($H1025),0,IF(X$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:W1025))))*($F1025>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1025),0,IF(Y$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:X1025))))*($F1025>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1025),0,IF(Z$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:Y1025))))*($F1025>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1025),0,IF(AA$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:Z1025))))*($F1025>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1025),0,IF(AB$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AA1025))))*($F1025>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1025),0,IF(AC$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AB1025))))*($F1025>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1025),0,IF(AD$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AC1025))))*($F1025>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1025),0,IF(AE$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AD1025))))*($F1025>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1025),0,IF(AF$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AE1025))))*($F1025>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1025),0,IF(AG$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AF1025))))*($F1025>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1025),0,IF(AH$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AG1025))))*($F1025>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1025),0,IF(AI$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AH1025))))*($F1025>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1025),0,IF(AJ$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AI1025))))*($F1025>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1025),0,IF(AK$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AJ1025))))*($F1025>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1025),0,IF(AL$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AK1025))))*($F1025>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1025),0,IF(AM$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AL1025))))*($F1025>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1025),0,IF(AN$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AM1025))))*($F1025>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1025),0,IF(AO$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AN1025))))*($F1025>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1025),0,IF(AP$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AO1025))))*($F1025>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1025),0,IF(AQ$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AP1025))))*($F1025>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1025),0,IF(AR$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AQ1025))))*($F1025>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1025),0,IF(AS$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AR1025))))*($F1025>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1025),0,IF(AT$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AS1025))))*($F1025>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1025),0,IF(AU$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AT1025))))*($F1025>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1025),0,IF(AV$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AU1025))))*($F1025>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1025),0,IF(AW$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AV1025))))*($F1025>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1025),0,IF(AX$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AW1025))))*($F1025>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1025),0,IF(AY$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AX1025))))*($F1025>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1025),0,IF(AZ$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AY1025))))*($F1025>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1025),0,IF(BA$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:AZ1025))))*($F1025>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1025),0,IF(BB$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BA1025))))*($F1025>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1025),0,IF(BC$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BB1025))))*($F1025>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1025),0,IF(BD$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BC1025))))*($F1025>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1025),0,IF(BE$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BD1025))))*($F1025>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1025),0,IF(BF$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BE1025))))*($F1025>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1025),0,IF(BG$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BF1025))))*($F1025>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1025),0,IF(BH$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BG1025))))*($F1025>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1025),0,IF(BI$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BH1025))))*($F1025>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1025),0,IF(BJ$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BI1025))))*($F1025>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1025),0,IF(BK$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BJ1025))))*($F1025>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1025),0,IF(BL$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BK1025))))*($F1025>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1025),0,IF(BM$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BL1025))))*($F1025>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1025),0,IF(BN$11=YEAR($H1025),MIN(13-MONTH($H1025),$J1025),MIN(12,$J1025-SUM($N1025:BM1025))))*($F1025>=5)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!F37","v":"2016-12-01"},{"$f":"Input!G37","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1026),0,IF(P$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:N1026))))*($F1026>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1026),0,IF(Q$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:P1026))))*($F1026>=5)","v":0},{"$f":"IF(R$11<YEAR($H1026),0,IF(R$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:Q1026))))*($F1026>=5)","v":0},{"$f":"IF(S$11<YEAR($H1026),0,IF(S$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:R1026))))*($F1026>=5)","v":0},{"$f":"IF(T$11<YEAR($H1026),0,IF(T$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:S1026))))*($F1026>=5)","v":0},{"$f":"IF(U$11<YEAR($H1026),0,IF(U$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:T1026))))*($F1026>=5)","v":0},{"$f":"IF(V$11<YEAR($H1026),0,IF(V$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:U1026))))*($F1026>=5)","v":0},{"$f":"IF(W$11<YEAR($H1026),0,IF(W$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:V1026))))*($F1026>=5)","v":0},{"$f":"IF(X$11<YEAR($H1026),0,IF(X$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:W1026))))*($F1026>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1026),0,IF(Y$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:X1026))))*($F1026>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1026),0,IF(Z$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:Y1026))))*($F1026>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1026),0,IF(AA$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:Z1026))))*($F1026>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1026),0,IF(AB$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AA1026))))*($F1026>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1026),0,IF(AC$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AB1026))))*($F1026>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1026),0,IF(AD$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AC1026))))*($F1026>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1026),0,IF(AE$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AD1026))))*($F1026>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1026),0,IF(AF$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AE1026))))*($F1026>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1026),0,IF(AG$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AF1026))))*($F1026>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1026),0,IF(AH$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AG1026))))*($F1026>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1026),0,IF(AI$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AH1026))))*($F1026>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1026),0,IF(AJ$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AI1026))))*($F1026>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1026),0,IF(AK$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AJ1026))))*($F1026>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1026),0,IF(AL$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AK1026))))*($F1026>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1026),0,IF(AM$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AL1026))))*($F1026>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1026),0,IF(AN$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AM1026))))*($F1026>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1026),0,IF(AO$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AN1026))))*($F1026>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1026),0,IF(AP$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AO1026))))*($F1026>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1026),0,IF(AQ$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AP1026))))*($F1026>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1026),0,IF(AR$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AQ1026))))*($F1026>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1026),0,IF(AS$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AR1026))))*($F1026>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1026),0,IF(AT$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AS1026))))*($F1026>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1026),0,IF(AU$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AT1026))))*($F1026>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1026),0,IF(AV$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AU1026))))*($F1026>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1026),0,IF(AW$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AV1026))))*($F1026>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1026),0,IF(AX$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AW1026))))*($F1026>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1026),0,IF(AY$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AX1026))))*($F1026>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1026),0,IF(AZ$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AY1026))))*($F1026>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1026),0,IF(BA$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:AZ1026))))*($F1026>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1026),0,IF(BB$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BA1026))))*($F1026>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1026),0,IF(BC$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BB1026))))*($F1026>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1026),0,IF(BD$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BC1026))))*($F1026>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1026),0,IF(BE$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BD1026))))*($F1026>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1026),0,IF(BF$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BE1026))))*($F1026>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1026),0,IF(BG$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BF1026))))*($F1026>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1026),0,IF(BH$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BG1026))))*($F1026>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1026),0,IF(BI$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BH1026))))*($F1026>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1026),0,IF(BJ$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BI1026))))*($F1026>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1026),0,IF(BK$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BJ1026))))*($F1026>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1026),0,IF(BL$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BK1026))))*($F1026>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1026),0,IF(BM$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BL1026))))*($F1026>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1026),0,IF(BN$11=YEAR($H1026),MIN(13-MONTH($H1026),$J1026),MIN(12,$J1026-SUM($N1026:BM1026))))*($F1026>=5)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!F38","v":"2016-12-01"},{"$f":"Input!G38","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1027),0,IF(P$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:N1027))))*($F1027>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1027),0,IF(Q$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:P1027))))*($F1027>=5)","v":0},{"$f":"IF(R$11<YEAR($H1027),0,IF(R$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:Q1027))))*($F1027>=5)","v":0},{"$f":"IF(S$11<YEAR($H1027),0,IF(S$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:R1027))))*($F1027>=5)","v":0},{"$f":"IF(T$11<YEAR($H1027),0,IF(T$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:S1027))))*($F1027>=5)","v":0},{"$f":"IF(U$11<YEAR($H1027),0,IF(U$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:T1027))))*($F1027>=5)","v":0},{"$f":"IF(V$11<YEAR($H1027),0,IF(V$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:U1027))))*($F1027>=5)","v":0},{"$f":"IF(W$11<YEAR($H1027),0,IF(W$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:V1027))))*($F1027>=5)","v":0},{"$f":"IF(X$11<YEAR($H1027),0,IF(X$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:W1027))))*($F1027>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1027),0,IF(Y$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:X1027))))*($F1027>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1027),0,IF(Z$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:Y1027))))*($F1027>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1027),0,IF(AA$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:Z1027))))*($F1027>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1027),0,IF(AB$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AA1027))))*($F1027>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1027),0,IF(AC$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AB1027))))*($F1027>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1027),0,IF(AD$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AC1027))))*($F1027>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1027),0,IF(AE$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AD1027))))*($F1027>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1027),0,IF(AF$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AE1027))))*($F1027>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1027),0,IF(AG$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AF1027))))*($F1027>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1027),0,IF(AH$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AG1027))))*($F1027>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1027),0,IF(AI$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AH1027))))*($F1027>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1027),0,IF(AJ$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AI1027))))*($F1027>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1027),0,IF(AK$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AJ1027))))*($F1027>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1027),0,IF(AL$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AK1027))))*($F1027>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1027),0,IF(AM$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AL1027))))*($F1027>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1027),0,IF(AN$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AM1027))))*($F1027>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1027),0,IF(AO$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AN1027))))*($F1027>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1027),0,IF(AP$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AO1027))))*($F1027>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1027),0,IF(AQ$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AP1027))))*($F1027>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1027),0,IF(AR$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AQ1027))))*($F1027>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1027),0,IF(AS$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AR1027))))*($F1027>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1027),0,IF(AT$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AS1027))))*($F1027>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1027),0,IF(AU$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AT1027))))*($F1027>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1027),0,IF(AV$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AU1027))))*($F1027>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1027),0,IF(AW$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AV1027))))*($F1027>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1027),0,IF(AX$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AW1027))))*($F1027>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1027),0,IF(AY$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AX1027))))*($F1027>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1027),0,IF(AZ$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AY1027))))*($F1027>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1027),0,IF(BA$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:AZ1027))))*($F1027>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1027),0,IF(BB$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BA1027))))*($F1027>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1027),0,IF(BC$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BB1027))))*($F1027>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1027),0,IF(BD$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BC1027))))*($F1027>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1027),0,IF(BE$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BD1027))))*($F1027>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1027),0,IF(BF$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BE1027))))*($F1027>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1027),0,IF(BG$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BF1027))))*($F1027>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1027),0,IF(BH$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BG1027))))*($F1027>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1027),0,IF(BI$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BH1027))))*($F1027>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1027),0,IF(BJ$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BI1027))))*($F1027>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1027),0,IF(BK$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BJ1027))))*($F1027>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1027),0,IF(BL$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BK1027))))*($F1027>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1027),0,IF(BM$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BL1027))))*($F1027>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1027),0,IF(BN$11=YEAR($H1027),MIN(13-MONTH($H1027),$J1027),MIN(12,$J1027-SUM($N1027:BM1027))))*($F1027>=5)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!F39","v":"2016-12-01"},{"$f":"Input!G39","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1028),0,IF(P$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:N1028))))*($F1028>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1028),0,IF(Q$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:P1028))))*($F1028>=5)","v":0},{"$f":"IF(R$11<YEAR($H1028),0,IF(R$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:Q1028))))*($F1028>=5)","v":0},{"$f":"IF(S$11<YEAR($H1028),0,IF(S$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:R1028))))*($F1028>=5)","v":0},{"$f":"IF(T$11<YEAR($H1028),0,IF(T$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:S1028))))*($F1028>=5)","v":0},{"$f":"IF(U$11<YEAR($H1028),0,IF(U$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:T1028))))*($F1028>=5)","v":0},{"$f":"IF(V$11<YEAR($H1028),0,IF(V$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:U1028))))*($F1028>=5)","v":0},{"$f":"IF(W$11<YEAR($H1028),0,IF(W$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:V1028))))*($F1028>=5)","v":0},{"$f":"IF(X$11<YEAR($H1028),0,IF(X$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:W1028))))*($F1028>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1028),0,IF(Y$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:X1028))))*($F1028>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1028),0,IF(Z$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:Y1028))))*($F1028>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1028),0,IF(AA$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:Z1028))))*($F1028>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1028),0,IF(AB$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AA1028))))*($F1028>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1028),0,IF(AC$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AB1028))))*($F1028>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1028),0,IF(AD$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AC1028))))*($F1028>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1028),0,IF(AE$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AD1028))))*($F1028>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1028),0,IF(AF$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AE1028))))*($F1028>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1028),0,IF(AG$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AF1028))))*($F1028>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1028),0,IF(AH$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AG1028))))*($F1028>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1028),0,IF(AI$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AH1028))))*($F1028>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1028),0,IF(AJ$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AI1028))))*($F1028>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1028),0,IF(AK$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AJ1028))))*($F1028>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1028),0,IF(AL$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AK1028))))*($F1028>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1028),0,IF(AM$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AL1028))))*($F1028>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1028),0,IF(AN$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AM1028))))*($F1028>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1028),0,IF(AO$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AN1028))))*($F1028>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1028),0,IF(AP$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AO1028))))*($F1028>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1028),0,IF(AQ$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AP1028))))*($F1028>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1028),0,IF(AR$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AQ1028))))*($F1028>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1028),0,IF(AS$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AR1028))))*($F1028>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1028),0,IF(AT$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AS1028))))*($F1028>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1028),0,IF(AU$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AT1028))))*($F1028>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1028),0,IF(AV$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AU1028))))*($F1028>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1028),0,IF(AW$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AV1028))))*($F1028>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1028),0,IF(AX$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AW1028))))*($F1028>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1028),0,IF(AY$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AX1028))))*($F1028>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1028),0,IF(AZ$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AY1028))))*($F1028>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1028),0,IF(BA$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:AZ1028))))*($F1028>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1028),0,IF(BB$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BA1028))))*($F1028>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1028),0,IF(BC$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BB1028))))*($F1028>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1028),0,IF(BD$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BC1028))))*($F1028>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1028),0,IF(BE$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BD1028))))*($F1028>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1028),0,IF(BF$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BE1028))))*($F1028>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1028),0,IF(BG$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BF1028))))*($F1028>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1028),0,IF(BH$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BG1028))))*($F1028>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1028),0,IF(BI$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BH1028))))*($F1028>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1028),0,IF(BJ$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BI1028))))*($F1028>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1028),0,IF(BK$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BJ1028))))*($F1028>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1028),0,IF(BL$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BK1028))))*($F1028>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1028),0,IF(BM$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BL1028))))*($F1028>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1028),0,IF(BN$11=YEAR($H1028),MIN(13-MONTH($H1028),$J1028),MIN(12,$J1028-SUM($N1028:BM1028))))*($F1028>=5)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!F40","v":"2016-12-01"},{"$f":"Input!G40","v":"2019-01-01"},25,0,0,null,null,null,{"$f":"IF(P$11<YEAR($H1029),0,IF(P$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:N1029))))*($F1029>=5)","v":0},{"$f":"IF(Q$11<YEAR($H1029),0,IF(Q$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:P1029))))*($F1029>=5)","v":0},{"$f":"IF(R$11<YEAR($H1029),0,IF(R$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:Q1029))))*($F1029>=5)","v":0},{"$f":"IF(S$11<YEAR($H1029),0,IF(S$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:R1029))))*($F1029>=5)","v":0},{"$f":"IF(T$11<YEAR($H1029),0,IF(T$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:S1029))))*($F1029>=5)","v":0},{"$f":"IF(U$11<YEAR($H1029),0,IF(U$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:T1029))))*($F1029>=5)","v":0},{"$f":"IF(V$11<YEAR($H1029),0,IF(V$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:U1029))))*($F1029>=5)","v":0},{"$f":"IF(W$11<YEAR($H1029),0,IF(W$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:V1029))))*($F1029>=5)","v":0},{"$f":"IF(X$11<YEAR($H1029),0,IF(X$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:W1029))))*($F1029>=5)","v":0},{"$f":"IF(Y$11<YEAR($H1029),0,IF(Y$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:X1029))))*($F1029>=5)","v":0},{"$f":"IF(Z$11<YEAR($H1029),0,IF(Z$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:Y1029))))*($F1029>=5)","v":0},{"$f":"IF(AA$11<YEAR($H1029),0,IF(AA$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:Z1029))))*($F1029>=5)","v":0},{"$f":"IF(AB$11<YEAR($H1029),0,IF(AB$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AA1029))))*($F1029>=5)","v":0},{"$f":"IF(AC$11<YEAR($H1029),0,IF(AC$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AB1029))))*($F1029>=5)","v":0},{"$f":"IF(AD$11<YEAR($H1029),0,IF(AD$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AC1029))))*($F1029>=5)","v":0},{"$f":"IF(AE$11<YEAR($H1029),0,IF(AE$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AD1029))))*($F1029>=5)","v":0},{"$f":"IF(AF$11<YEAR($H1029),0,IF(AF$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AE1029))))*($F1029>=5)","v":0},{"$f":"IF(AG$11<YEAR($H1029),0,IF(AG$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AF1029))))*($F1029>=5)","v":0},{"$f":"IF(AH$11<YEAR($H1029),0,IF(AH$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AG1029))))*($F1029>=5)","v":0},{"$f":"IF(AI$11<YEAR($H1029),0,IF(AI$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AH1029))))*($F1029>=5)","v":0},{"$f":"IF(AJ$11<YEAR($H1029),0,IF(AJ$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AI1029))))*($F1029>=5)","v":0},{"$f":"IF(AK$11<YEAR($H1029),0,IF(AK$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AJ1029))))*($F1029>=5)","v":0},{"$f":"IF(AL$11<YEAR($H1029),0,IF(AL$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AK1029))))*($F1029>=5)","v":0},{"$f":"IF(AM$11<YEAR($H1029),0,IF(AM$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AL1029))))*($F1029>=5)","v":0},{"$f":"IF(AN$11<YEAR($H1029),0,IF(AN$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AM1029))))*($F1029>=5)","v":0},{"$f":"IF(AO$11<YEAR($H1029),0,IF(AO$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AN1029))))*($F1029>=5)","v":0},{"$f":"IF(AP$11<YEAR($H1029),0,IF(AP$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AO1029))))*($F1029>=5)","v":0},{"$f":"IF(AQ$11<YEAR($H1029),0,IF(AQ$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AP1029))))*($F1029>=5)","v":0},{"$f":"IF(AR$11<YEAR($H1029),0,IF(AR$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AQ1029))))*($F1029>=5)","v":0},{"$f":"IF(AS$11<YEAR($H1029),0,IF(AS$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AR1029))))*($F1029>=5)","v":0},{"$f":"IF(AT$11<YEAR($H1029),0,IF(AT$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AS1029))))*($F1029>=5)","v":0},{"$f":"IF(AU$11<YEAR($H1029),0,IF(AU$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AT1029))))*($F1029>=5)","v":0},{"$f":"IF(AV$11<YEAR($H1029),0,IF(AV$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AU1029))))*($F1029>=5)","v":0},{"$f":"IF(AW$11<YEAR($H1029),0,IF(AW$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AV1029))))*($F1029>=5)","v":0},{"$f":"IF(AX$11<YEAR($H1029),0,IF(AX$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AW1029))))*($F1029>=5)","v":0},{"$f":"IF(AY$11<YEAR($H1029),0,IF(AY$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AX1029))))*($F1029>=5)","v":0},{"$f":"IF(AZ$11<YEAR($H1029),0,IF(AZ$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AY1029))))*($F1029>=5)","v":0},{"$f":"IF(BA$11<YEAR($H1029),0,IF(BA$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:AZ1029))))*($F1029>=5)","v":0},{"$f":"IF(BB$11<YEAR($H1029),0,IF(BB$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BA1029))))*($F1029>=5)","v":0},{"$f":"IF(BC$11<YEAR($H1029),0,IF(BC$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BB1029))))*($F1029>=5)","v":0},{"$f":"IF(BD$11<YEAR($H1029),0,IF(BD$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BC1029))))*($F1029>=5)","v":0},{"$f":"IF(BE$11<YEAR($H1029),0,IF(BE$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BD1029))))*($F1029>=5)","v":0},{"$f":"IF(BF$11<YEAR($H1029),0,IF(BF$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BE1029))))*($F1029>=5)","v":0},{"$f":"IF(BG$11<YEAR($H1029),0,IF(BG$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BF1029))))*($F1029>=5)","v":0},{"$f":"IF(BH$11<YEAR($H1029),0,IF(BH$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BG1029))))*($F1029>=5)","v":0},{"$f":"IF(BI$11<YEAR($H1029),0,IF(BI$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BH1029))))*($F1029>=5)","v":0},{"$f":"IF(BJ$11<YEAR($H1029),0,IF(BJ$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BI1029))))*($F1029>=5)","v":0},{"$f":"IF(BK$11<YEAR($H1029),0,IF(BK$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BJ1029))))*($F1029>=5)","v":0},{"$f":"IF(BL$11<YEAR($H1029),0,IF(BL$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BK1029))))*($F1029>=5)","v":0},{"$f":"IF(BM$11<YEAR($H1029),0,IF(BM$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BL1029))))*($F1029>=5)","v":0},{"$f":"IF(BN$11<YEAR($H1029),0,IF(BN$11=YEAR($H1029),MIN(13-MONTH($H1029),$J1029),MIN(12,$J1029-SUM($N1029:BM1029))))*($F1029>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1004","v":"Total Months Under Construction"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1005:P1029)","v":0},{"$f":"SUM(Q1005:Q1029)","v":0},{"$f":"SUM(R1005:R1029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Total AFUDC Accrued"]
[null,null,{"$f":"C1033+1","v":1},{"$f":"INDEX(D$66:D$90,$C1034,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1034,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P1034:BN1034,$P$14:$BN$14)","v":0},{"$f":"SUM(P1034:BN1034)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$998,P1005,P124/P1005)-P124,0)+(SUM($N124:N124)+SUM($N1034:N1034))*P$998*P1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1005,Q124/Q1005)-Q124,0)+(SUM($N124:P124)+SUM($N1034:P1034))*Q$998*Q1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1005,R124/R1005)-R124,0)+(SUM($N124:Q124)+SUM($N1034:Q1034))*R$998*R1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1005,S124/S1005)-S124,0)+(SUM($N124:R124)+SUM($N1034:R1034))*S$998*S1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1005,T124/T1005)-T124,0)+(SUM($N124:S124)+SUM($N1034:S1034))*T$998*T1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1005,U124/U1005)-U124,0)+(SUM($N124:T124)+SUM($N1034:T1034))*U$998*U1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1005,V124/V1005)-V124,0)+(SUM($N124:U124)+SUM($N1034:U1034))*V$998*V1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1005,W124/W1005)-W124,0)+(SUM($N124:V124)+SUM($N1034:V1034))*W$998*W1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1005,X124/X1005)-X124,0)+(SUM($N124:W124)+SUM($N1034:W1034))*X$998*X1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1005,Y124/Y1005)-Y124,0)+(SUM($N124:X124)+SUM($N1034:X1034))*Y$998*Y1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1005,Z124/Z1005)-Z124,0)+(SUM($N124:Y124)+SUM($N1034:Y1034))*Z$998*Z1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1005,AA124/AA1005)-AA124,0)+(SUM($N124:Z124)+SUM($N1034:Z1034))*AA$998*AA1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1005,AB124/AB1005)-AB124,0)+(SUM($N124:AA124)+SUM($N1034:AA1034))*AB$998*AB1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1005,AC124/AC1005)-AC124,0)+(SUM($N124:AB124)+SUM($N1034:AB1034))*AC$998*AC1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1005,AD124/AD1005)-AD124,0)+(SUM($N124:AC124)+SUM($N1034:AC1034))*AD$998*AD1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1005,AE124/AE1005)-AE124,0)+(SUM($N124:AD124)+SUM($N1034:AD1034))*AE$998*AE1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1005,AF124/AF1005)-AF124,0)+(SUM($N124:AE124)+SUM($N1034:AE1034))*AF$998*AF1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1005,AG124/AG1005)-AG124,0)+(SUM($N124:AF124)+SUM($N1034:AF1034))*AG$998*AG1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1005,AH124/AH1005)-AH124,0)+(SUM($N124:AG124)+SUM($N1034:AG1034))*AH$998*AH1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1005,AI124/AI1005)-AI124,0)+(SUM($N124:AH124)+SUM($N1034:AH1034))*AI$998*AI1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1005,AJ124/AJ1005)-AJ124,0)+(SUM($N124:AI124)+SUM($N1034:AI1034))*AJ$998*AJ1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1005,AK124/AK1005)-AK124,0)+(SUM($N124:AJ124)+SUM($N1034:AJ1034))*AK$998*AK1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1005,AL124/AL1005)-AL124,0)+(SUM($N124:AK124)+SUM($N1034:AK1034))*AL$998*AL1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1005,AM124/AM1005)-AM124,0)+(SUM($N124:AL124)+SUM($N1034:AL1034))*AM$998*AM1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1005,AN124/AN1005)-AN124,0)+(SUM($N124:AM124)+SUM($N1034:AM1034))*AN$998*AN1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1005,AO124/AO1005)-AO124,0)+(SUM($N124:AN124)+SUM($N1034:AN1034))*AO$998*AO1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1005,AP124/AP1005)-AP124,0)+(SUM($N124:AO124)+SUM($N1034:AO1034))*AP$998*AP1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1005,AQ124/AQ1005)-AQ124,0)+(SUM($N124:AP124)+SUM($N1034:AP1034))*AQ$998*AQ1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1005,AR124/AR1005)-AR124,0)+(SUM($N124:AQ124)+SUM($N1034:AQ1034))*AR$998*AR1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1005,AS124/AS1005)-AS124,0)+(SUM($N124:AR124)+SUM($N1034:AR1034))*AS$998*AS1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1005,AT124/AT1005)-AT124,0)+(SUM($N124:AS124)+SUM($N1034:AS1034))*AT$998*AT1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1005,AU124/AU1005)-AU124,0)+(SUM($N124:AT124)+SUM($N1034:AT1034))*AU$998*AU1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1005,AV124/AV1005)-AV124,0)+(SUM($N124:AU124)+SUM($N1034:AU1034))*AV$998*AV1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1005,AW124/AW1005)-AW124,0)+(SUM($N124:AV124)+SUM($N1034:AV1034))*AW$998*AW1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1005,AX124/AX1005)-AX124,0)+(SUM($N124:AW124)+SUM($N1034:AW1034))*AX$998*AX1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1005,AY124/AY1005)-AY124,0)+(SUM($N124:AX124)+SUM($N1034:AX1034))*AY$998*AY1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1005,AZ124/AZ1005)-AZ124,0)+(SUM($N124:AY124)+SUM($N1034:AY1034))*AZ$998*AZ1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1005,BA124/BA1005)-BA124,0)+(SUM($N124:AZ124)+SUM($N1034:AZ1034))*BA$998*BA1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1005,BB124/BB1005)-BB124,0)+(SUM($N124:BA124)+SUM($N1034:BA1034))*BB$998*BB1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1005,BC124/BC1005)-BC124,0)+(SUM($N124:BB124)+SUM($N1034:BB1034))*BC$998*BC1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1005,BD124/BD1005)-BD124,0)+(SUM($N124:BC124)+SUM($N1034:BC1034))*BD$998*BD1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1005,BE124/BE1005)-BE124,0)+(SUM($N124:BD124)+SUM($N1034:BD1034))*BE$998*BE1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1005,BF124/BF1005)-BF124,0)+(SUM($N124:BE124)+SUM($N1034:BE1034))*BF$998*BF1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1005,BG124/BG1005)-BG124,0)+(SUM($N124:BF124)+SUM($N1034:BF1034))*BG$998*BG1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1005,BH124/BH1005)-BH124,0)+(SUM($N124:BG124)+SUM($N1034:BG1034))*BH$998*BH1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1005,BI124/BI1005)-BI124,0)+(SUM($N124:BH124)+SUM($N1034:BH1034))*BI$998*BI1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1005,BJ124/BJ1005)-BJ124,0)+(SUM($N124:BI124)+SUM($N1034:BI1034))*BJ$998*BJ1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1005,BK124/BK1005)-BK124,0)+(SUM($N124:BJ124)+SUM($N1034:BJ1034))*BK$998*BK1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1005,BL124/BL1005)-BL124,0)+(SUM($N124:BK124)+SUM($N1034:BK1034))*BL$998*BL1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1005,BM124/BM1005)-BM124,0)+(SUM($N124:BL124)+SUM($N1034:BL1034))*BM$998*BM1005)*($F1034=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1005,BN124/BN1005)-BN124,0)+(SUM($N124:BM124)+SUM($N1034:BM1034))*BN$998*BN1005)*($F1034=5)","v":0}]
[null,null,{"$f":"C1034+1","v":2},{"$f":"INDEX(D$66:D$90,$C1035,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1035:BN1035,$P$14:$BN$14)","v":0},{"$f":"SUM(P1035:BN1035)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$998,P1006,P125/P1006)-P125,0)+(SUM($N125:N125)+SUM($N1035:N1035))*P$998*P1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1006,Q125/Q1006)-Q125,0)+(SUM($N125:P125)+SUM($N1035:P1035))*Q$998*Q1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1006,R125/R1006)-R125,0)+(SUM($N125:Q125)+SUM($N1035:Q1035))*R$998*R1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1006,S125/S1006)-S125,0)+(SUM($N125:R125)+SUM($N1035:R1035))*S$998*S1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1006,T125/T1006)-T125,0)+(SUM($N125:S125)+SUM($N1035:S1035))*T$998*T1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1006,U125/U1006)-U125,0)+(SUM($N125:T125)+SUM($N1035:T1035))*U$998*U1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1006,V125/V1006)-V125,0)+(SUM($N125:U125)+SUM($N1035:U1035))*V$998*V1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1006,W125/W1006)-W125,0)+(SUM($N125:V125)+SUM($N1035:V1035))*W$998*W1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1006,X125/X1006)-X125,0)+(SUM($N125:W125)+SUM($N1035:W1035))*X$998*X1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1006,Y125/Y1006)-Y125,0)+(SUM($N125:X125)+SUM($N1035:X1035))*Y$998*Y1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1006,Z125/Z1006)-Z125,0)+(SUM($N125:Y125)+SUM($N1035:Y1035))*Z$998*Z1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1006,AA125/AA1006)-AA125,0)+(SUM($N125:Z125)+SUM($N1035:Z1035))*AA$998*AA1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1006,AB125/AB1006)-AB125,0)+(SUM($N125:AA125)+SUM($N1035:AA1035))*AB$998*AB1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1006,AC125/AC1006)-AC125,0)+(SUM($N125:AB125)+SUM($N1035:AB1035))*AC$998*AC1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1006,AD125/AD1006)-AD125,0)+(SUM($N125:AC125)+SUM($N1035:AC1035))*AD$998*AD1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1006,AE125/AE1006)-AE125,0)+(SUM($N125:AD125)+SUM($N1035:AD1035))*AE$998*AE1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1006,AF125/AF1006)-AF125,0)+(SUM($N125:AE125)+SUM($N1035:AE1035))*AF$998*AF1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1006,AG125/AG1006)-AG125,0)+(SUM($N125:AF125)+SUM($N1035:AF1035))*AG$998*AG1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1006,AH125/AH1006)-AH125,0)+(SUM($N125:AG125)+SUM($N1035:AG1035))*AH$998*AH1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1006,AI125/AI1006)-AI125,0)+(SUM($N125:AH125)+SUM($N1035:AH1035))*AI$998*AI1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1006,AJ125/AJ1006)-AJ125,0)+(SUM($N125:AI125)+SUM($N1035:AI1035))*AJ$998*AJ1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1006,AK125/AK1006)-AK125,0)+(SUM($N125:AJ125)+SUM($N1035:AJ1035))*AK$998*AK1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1006,AL125/AL1006)-AL125,0)+(SUM($N125:AK125)+SUM($N1035:AK1035))*AL$998*AL1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1006,AM125/AM1006)-AM125,0)+(SUM($N125:AL125)+SUM($N1035:AL1035))*AM$998*AM1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1006,AN125/AN1006)-AN125,0)+(SUM($N125:AM125)+SUM($N1035:AM1035))*AN$998*AN1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1006,AO125/AO1006)-AO125,0)+(SUM($N125:AN125)+SUM($N1035:AN1035))*AO$998*AO1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1006,AP125/AP1006)-AP125,0)+(SUM($N125:AO125)+SUM($N1035:AO1035))*AP$998*AP1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1006,AQ125/AQ1006)-AQ125,0)+(SUM($N125:AP125)+SUM($N1035:AP1035))*AQ$998*AQ1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1006,AR125/AR1006)-AR125,0)+(SUM($N125:AQ125)+SUM($N1035:AQ1035))*AR$998*AR1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1006,AS125/AS1006)-AS125,0)+(SUM($N125:AR125)+SUM($N1035:AR1035))*AS$998*AS1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1006,AT125/AT1006)-AT125,0)+(SUM($N125:AS125)+SUM($N1035:AS1035))*AT$998*AT1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1006,AU125/AU1006)-AU125,0)+(SUM($N125:AT125)+SUM($N1035:AT1035))*AU$998*AU1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1006,AV125/AV1006)-AV125,0)+(SUM($N125:AU125)+SUM($N1035:AU1035))*AV$998*AV1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1006,AW125/AW1006)-AW125,0)+(SUM($N125:AV125)+SUM($N1035:AV1035))*AW$998*AW1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1006,AX125/AX1006)-AX125,0)+(SUM($N125:AW125)+SUM($N1035:AW1035))*AX$998*AX1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1006,AY125/AY1006)-AY125,0)+(SUM($N125:AX125)+SUM($N1035:AX1035))*AY$998*AY1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1006,AZ125/AZ1006)-AZ125,0)+(SUM($N125:AY125)+SUM($N1035:AY1035))*AZ$998*AZ1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1006,BA125/BA1006)-BA125,0)+(SUM($N125:AZ125)+SUM($N1035:AZ1035))*BA$998*BA1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1006,BB125/BB1006)-BB125,0)+(SUM($N125:BA125)+SUM($N1035:BA1035))*BB$998*BB1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1006,BC125/BC1006)-BC125,0)+(SUM($N125:BB125)+SUM($N1035:BB1035))*BC$998*BC1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1006,BD125/BD1006)-BD125,0)+(SUM($N125:BC125)+SUM($N1035:BC1035))*BD$998*BD1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1006,BE125/BE1006)-BE125,0)+(SUM($N125:BD125)+SUM($N1035:BD1035))*BE$998*BE1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1006,BF125/BF1006)-BF125,0)+(SUM($N125:BE125)+SUM($N1035:BE1035))*BF$998*BF1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1006,BG125/BG1006)-BG125,0)+(SUM($N125:BF125)+SUM($N1035:BF1035))*BG$998*BG1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1006,BH125/BH1006)-BH125,0)+(SUM($N125:BG125)+SUM($N1035:BG1035))*BH$998*BH1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1006,BI125/BI1006)-BI125,0)+(SUM($N125:BH125)+SUM($N1035:BH1035))*BI$998*BI1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1006,BJ125/BJ1006)-BJ125,0)+(SUM($N125:BI125)+SUM($N1035:BI1035))*BJ$998*BJ1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1006,BK125/BK1006)-BK125,0)+(SUM($N125:BJ125)+SUM($N1035:BJ1035))*BK$998*BK1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1006,BL125/BL1006)-BL125,0)+(SUM($N125:BK125)+SUM($N1035:BK1035))*BL$998*BL1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1006,BM125/BM1006)-BM125,0)+(SUM($N125:BL125)+SUM($N1035:BL1035))*BM$998*BM1006)*($F1035=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1006,BN125/BN1006)-BN125,0)+(SUM($N125:BM125)+SUM($N1035:BM1035))*BN$998*BN1006)*($F1035=5)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1007,P126/P1007)-P126,0)+(SUM($N126:N126)+SUM($N1036:N1036))*P$998*P1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1007,Q126/Q1007)-Q126,0)+(SUM($N126:P126)+SUM($N1036:P1036))*Q$998*Q1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1007,R126/R1007)-R126,0)+(SUM($N126:Q126)+SUM($N1036:Q1036))*R$998*R1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1007,S126/S1007)-S126,0)+(SUM($N126:R126)+SUM($N1036:R1036))*S$998*S1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1007,T126/T1007)-T126,0)+(SUM($N126:S126)+SUM($N1036:S1036))*T$998*T1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1007,U126/U1007)-U126,0)+(SUM($N126:T126)+SUM($N1036:T1036))*U$998*U1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1007,V126/V1007)-V126,0)+(SUM($N126:U126)+SUM($N1036:U1036))*V$998*V1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1007,W126/W1007)-W126,0)+(SUM($N126:V126)+SUM($N1036:V1036))*W$998*W1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1007,X126/X1007)-X126,0)+(SUM($N126:W126)+SUM($N1036:W1036))*X$998*X1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1007,Y126/Y1007)-Y126,0)+(SUM($N126:X126)+SUM($N1036:X1036))*Y$998*Y1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1007,Z126/Z1007)-Z126,0)+(SUM($N126:Y126)+SUM($N1036:Y1036))*Z$998*Z1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1007,AA126/AA1007)-AA126,0)+(SUM($N126:Z126)+SUM($N1036:Z1036))*AA$998*AA1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1007,AB126/AB1007)-AB126,0)+(SUM($N126:AA126)+SUM($N1036:AA1036))*AB$998*AB1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1007,AC126/AC1007)-AC126,0)+(SUM($N126:AB126)+SUM($N1036:AB1036))*AC$998*AC1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1007,AD126/AD1007)-AD126,0)+(SUM($N126:AC126)+SUM($N1036:AC1036))*AD$998*AD1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1007,AE126/AE1007)-AE126,0)+(SUM($N126:AD126)+SUM($N1036:AD1036))*AE$998*AE1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1007,AF126/AF1007)-AF126,0)+(SUM($N126:AE126)+SUM($N1036:AE1036))*AF$998*AF1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1007,AG126/AG1007)-AG126,0)+(SUM($N126:AF126)+SUM($N1036:AF1036))*AG$998*AG1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1007,AH126/AH1007)-AH126,0)+(SUM($N126:AG126)+SUM($N1036:AG1036))*AH$998*AH1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1007,AI126/AI1007)-AI126,0)+(SUM($N126:AH126)+SUM($N1036:AH1036))*AI$998*AI1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1007,AJ126/AJ1007)-AJ126,0)+(SUM($N126:AI126)+SUM($N1036:AI1036))*AJ$998*AJ1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1007,AK126/AK1007)-AK126,0)+(SUM($N126:AJ126)+SUM($N1036:AJ1036))*AK$998*AK1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1007,AL126/AL1007)-AL126,0)+(SUM($N126:AK126)+SUM($N1036:AK1036))*AL$998*AL1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1007,AM126/AM1007)-AM126,0)+(SUM($N126:AL126)+SUM($N1036:AL1036))*AM$998*AM1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1007,AN126/AN1007)-AN126,0)+(SUM($N126:AM126)+SUM($N1036:AM1036))*AN$998*AN1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1007,AO126/AO1007)-AO126,0)+(SUM($N126:AN126)+SUM($N1036:AN1036))*AO$998*AO1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1007,AP126/AP1007)-AP126,0)+(SUM($N126:AO126)+SUM($N1036:AO1036))*AP$998*AP1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1007,AQ126/AQ1007)-AQ126,0)+(SUM($N126:AP126)+SUM($N1036:AP1036))*AQ$998*AQ1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1007,AR126/AR1007)-AR126,0)+(SUM($N126:AQ126)+SUM($N1036:AQ1036))*AR$998*AR1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1007,AS126/AS1007)-AS126,0)+(SUM($N126:AR126)+SUM($N1036:AR1036))*AS$998*AS1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1007,AT126/AT1007)-AT126,0)+(SUM($N126:AS126)+SUM($N1036:AS1036))*AT$998*AT1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1007,AU126/AU1007)-AU126,0)+(SUM($N126:AT126)+SUM($N1036:AT1036))*AU$998*AU1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1007,AV126/AV1007)-AV126,0)+(SUM($N126:AU126)+SUM($N1036:AU1036))*AV$998*AV1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1007,AW126/AW1007)-AW126,0)+(SUM($N126:AV126)+SUM($N1036:AV1036))*AW$998*AW1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1007,AX126/AX1007)-AX126,0)+(SUM($N126:AW126)+SUM($N1036:AW1036))*AX$998*AX1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1007,AY126/AY1007)-AY126,0)+(SUM($N126:AX126)+SUM($N1036:AX1036))*AY$998*AY1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1007,AZ126/AZ1007)-AZ126,0)+(SUM($N126:AY126)+SUM($N1036:AY1036))*AZ$998*AZ1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1007,BA126/BA1007)-BA126,0)+(SUM($N126:AZ126)+SUM($N1036:AZ1036))*BA$998*BA1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1007,BB126/BB1007)-BB126,0)+(SUM($N126:BA126)+SUM($N1036:BA1036))*BB$998*BB1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1007,BC126/BC1007)-BC126,0)+(SUM($N126:BB126)+SUM($N1036:BB1036))*BC$998*BC1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1007,BD126/BD1007)-BD126,0)+(SUM($N126:BC126)+SUM($N1036:BC1036))*BD$998*BD1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1007,BE126/BE1007)-BE126,0)+(SUM($N126:BD126)+SUM($N1036:BD1036))*BE$998*BE1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1007,BF126/BF1007)-BF126,0)+(SUM($N126:BE126)+SUM($N1036:BE1036))*BF$998*BF1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1007,BG126/BG1007)-BG126,0)+(SUM($N126:BF126)+SUM($N1036:BF1036))*BG$998*BG1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1007,BH126/BH1007)-BH126,0)+(SUM($N126:BG126)+SUM($N1036:BG1036))*BH$998*BH1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1007,BI126/BI1007)-BI126,0)+(SUM($N126:BH126)+SUM($N1036:BH1036))*BI$998*BI1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1007,BJ126/BJ1007)-BJ126,0)+(SUM($N126:BI126)+SUM($N1036:BI1036))*BJ$998*BJ1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1007,BK126/BK1007)-BK126,0)+(SUM($N126:BJ126)+SUM($N1036:BJ1036))*BK$998*BK1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1007,BL126/BL1007)-BL126,0)+(SUM($N126:BK126)+SUM($N1036:BK1036))*BL$998*BL1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1007,BM126/BM1007)-BM126,0)+(SUM($N126:BL126)+SUM($N1036:BL1036))*BM$998*BM1007)*($F1036=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1007,BN126/BN1007)-BN126,0)+(SUM($N126:BM126)+SUM($N1036:BM1036))*BN$998*BN1007)*($F1036=5)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1008,P127/P1008)-P127,0)+(SUM($N127:N127)+SUM($N1037:N1037))*P$998*P1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1008,Q127/Q1008)-Q127,0)+(SUM($N127:P127)+SUM($N1037:P1037))*Q$998*Q1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1008,R127/R1008)-R127,0)+(SUM($N127:Q127)+SUM($N1037:Q1037))*R$998*R1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1008,S127/S1008)-S127,0)+(SUM($N127:R127)+SUM($N1037:R1037))*S$998*S1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1008,T127/T1008)-T127,0)+(SUM($N127:S127)+SUM($N1037:S1037))*T$998*T1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1008,U127/U1008)-U127,0)+(SUM($N127:T127)+SUM($N1037:T1037))*U$998*U1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1008,V127/V1008)-V127,0)+(SUM($N127:U127)+SUM($N1037:U1037))*V$998*V1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1008,W127/W1008)-W127,0)+(SUM($N127:V127)+SUM($N1037:V1037))*W$998*W1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1008,X127/X1008)-X127,0)+(SUM($N127:W127)+SUM($N1037:W1037))*X$998*X1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1008,Y127/Y1008)-Y127,0)+(SUM($N127:X127)+SUM($N1037:X1037))*Y$998*Y1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1008,Z127/Z1008)-Z127,0)+(SUM($N127:Y127)+SUM($N1037:Y1037))*Z$998*Z1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1008,AA127/AA1008)-AA127,0)+(SUM($N127:Z127)+SUM($N1037:Z1037))*AA$998*AA1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1008,AB127/AB1008)-AB127,0)+(SUM($N127:AA127)+SUM($N1037:AA1037))*AB$998*AB1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1008,AC127/AC1008)-AC127,0)+(SUM($N127:AB127)+SUM($N1037:AB1037))*AC$998*AC1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1008,AD127/AD1008)-AD127,0)+(SUM($N127:AC127)+SUM($N1037:AC1037))*AD$998*AD1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1008,AE127/AE1008)-AE127,0)+(SUM($N127:AD127)+SUM($N1037:AD1037))*AE$998*AE1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1008,AF127/AF1008)-AF127,0)+(SUM($N127:AE127)+SUM($N1037:AE1037))*AF$998*AF1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1008,AG127/AG1008)-AG127,0)+(SUM($N127:AF127)+SUM($N1037:AF1037))*AG$998*AG1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1008,AH127/AH1008)-AH127,0)+(SUM($N127:AG127)+SUM($N1037:AG1037))*AH$998*AH1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1008,AI127/AI1008)-AI127,0)+(SUM($N127:AH127)+SUM($N1037:AH1037))*AI$998*AI1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1008,AJ127/AJ1008)-AJ127,0)+(SUM($N127:AI127)+SUM($N1037:AI1037))*AJ$998*AJ1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1008,AK127/AK1008)-AK127,0)+(SUM($N127:AJ127)+SUM($N1037:AJ1037))*AK$998*AK1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1008,AL127/AL1008)-AL127,0)+(SUM($N127:AK127)+SUM($N1037:AK1037))*AL$998*AL1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1008,AM127/AM1008)-AM127,0)+(SUM($N127:AL127)+SUM($N1037:AL1037))*AM$998*AM1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1008,AN127/AN1008)-AN127,0)+(SUM($N127:AM127)+SUM($N1037:AM1037))*AN$998*AN1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1008,AO127/AO1008)-AO127,0)+(SUM($N127:AN127)+SUM($N1037:AN1037))*AO$998*AO1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1008,AP127/AP1008)-AP127,0)+(SUM($N127:AO127)+SUM($N1037:AO1037))*AP$998*AP1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1008,AQ127/AQ1008)-AQ127,0)+(SUM($N127:AP127)+SUM($N1037:AP1037))*AQ$998*AQ1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1008,AR127/AR1008)-AR127,0)+(SUM($N127:AQ127)+SUM($N1037:AQ1037))*AR$998*AR1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1008,AS127/AS1008)-AS127,0)+(SUM($N127:AR127)+SUM($N1037:AR1037))*AS$998*AS1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1008,AT127/AT1008)-AT127,0)+(SUM($N127:AS127)+SUM($N1037:AS1037))*AT$998*AT1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1008,AU127/AU1008)-AU127,0)+(SUM($N127:AT127)+SUM($N1037:AT1037))*AU$998*AU1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1008,AV127/AV1008)-AV127,0)+(SUM($N127:AU127)+SUM($N1037:AU1037))*AV$998*AV1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1008,AW127/AW1008)-AW127,0)+(SUM($N127:AV127)+SUM($N1037:AV1037))*AW$998*AW1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1008,AX127/AX1008)-AX127,0)+(SUM($N127:AW127)+SUM($N1037:AW1037))*AX$998*AX1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1008,AY127/AY1008)-AY127,0)+(SUM($N127:AX127)+SUM($N1037:AX1037))*AY$998*AY1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1008,AZ127/AZ1008)-AZ127,0)+(SUM($N127:AY127)+SUM($N1037:AY1037))*AZ$998*AZ1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1008,BA127/BA1008)-BA127,0)+(SUM($N127:AZ127)+SUM($N1037:AZ1037))*BA$998*BA1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1008,BB127/BB1008)-BB127,0)+(SUM($N127:BA127)+SUM($N1037:BA1037))*BB$998*BB1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1008,BC127/BC1008)-BC127,0)+(SUM($N127:BB127)+SUM($N1037:BB1037))*BC$998*BC1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1008,BD127/BD1008)-BD127,0)+(SUM($N127:BC127)+SUM($N1037:BC1037))*BD$998*BD1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1008,BE127/BE1008)-BE127,0)+(SUM($N127:BD127)+SUM($N1037:BD1037))*BE$998*BE1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1008,BF127/BF1008)-BF127,0)+(SUM($N127:BE127)+SUM($N1037:BE1037))*BF$998*BF1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1008,BG127/BG1008)-BG127,0)+(SUM($N127:BF127)+SUM($N1037:BF1037))*BG$998*BG1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1008,BH127/BH1008)-BH127,0)+(SUM($N127:BG127)+SUM($N1037:BG1037))*BH$998*BH1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1008,BI127/BI1008)-BI127,0)+(SUM($N127:BH127)+SUM($N1037:BH1037))*BI$998*BI1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1008,BJ127/BJ1008)-BJ127,0)+(SUM($N127:BI127)+SUM($N1037:BI1037))*BJ$998*BJ1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1008,BK127/BK1008)-BK127,0)+(SUM($N127:BJ127)+SUM($N1037:BJ1037))*BK$998*BK1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1008,BL127/BL1008)-BL127,0)+(SUM($N127:BK127)+SUM($N1037:BK1037))*BL$998*BL1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1008,BM127/BM1008)-BM127,0)+(SUM($N127:BL127)+SUM($N1037:BL1037))*BM$998*BM1008)*($F1037=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1008,BN127/BN1008)-BN127,0)+(SUM($N127:BM127)+SUM($N1037:BM1037))*BN$998*BN1008)*($F1037=5)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1009,P128/P1009)-P128,0)+(SUM($N128:N128)+SUM($N1038:N1038))*P$998*P1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1009,Q128/Q1009)-Q128,0)+(SUM($N128:P128)+SUM($N1038:P1038))*Q$998*Q1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1009,R128/R1009)-R128,0)+(SUM($N128:Q128)+SUM($N1038:Q1038))*R$998*R1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1009,S128/S1009)-S128,0)+(SUM($N128:R128)+SUM($N1038:R1038))*S$998*S1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1009,T128/T1009)-T128,0)+(SUM($N128:S128)+SUM($N1038:S1038))*T$998*T1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1009,U128/U1009)-U128,0)+(SUM($N128:T128)+SUM($N1038:T1038))*U$998*U1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1009,V128/V1009)-V128,0)+(SUM($N128:U128)+SUM($N1038:U1038))*V$998*V1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1009,W128/W1009)-W128,0)+(SUM($N128:V128)+SUM($N1038:V1038))*W$998*W1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1009,X128/X1009)-X128,0)+(SUM($N128:W128)+SUM($N1038:W1038))*X$998*X1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1009,Y128/Y1009)-Y128,0)+(SUM($N128:X128)+SUM($N1038:X1038))*Y$998*Y1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1009,Z128/Z1009)-Z128,0)+(SUM($N128:Y128)+SUM($N1038:Y1038))*Z$998*Z1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1009,AA128/AA1009)-AA128,0)+(SUM($N128:Z128)+SUM($N1038:Z1038))*AA$998*AA1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1009,AB128/AB1009)-AB128,0)+(SUM($N128:AA128)+SUM($N1038:AA1038))*AB$998*AB1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1009,AC128/AC1009)-AC128,0)+(SUM($N128:AB128)+SUM($N1038:AB1038))*AC$998*AC1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1009,AD128/AD1009)-AD128,0)+(SUM($N128:AC128)+SUM($N1038:AC1038))*AD$998*AD1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1009,AE128/AE1009)-AE128,0)+(SUM($N128:AD128)+SUM($N1038:AD1038))*AE$998*AE1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1009,AF128/AF1009)-AF128,0)+(SUM($N128:AE128)+SUM($N1038:AE1038))*AF$998*AF1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1009,AG128/AG1009)-AG128,0)+(SUM($N128:AF128)+SUM($N1038:AF1038))*AG$998*AG1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1009,AH128/AH1009)-AH128,0)+(SUM($N128:AG128)+SUM($N1038:AG1038))*AH$998*AH1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1009,AI128/AI1009)-AI128,0)+(SUM($N128:AH128)+SUM($N1038:AH1038))*AI$998*AI1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1009,AJ128/AJ1009)-AJ128,0)+(SUM($N128:AI128)+SUM($N1038:AI1038))*AJ$998*AJ1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1009,AK128/AK1009)-AK128,0)+(SUM($N128:AJ128)+SUM($N1038:AJ1038))*AK$998*AK1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1009,AL128/AL1009)-AL128,0)+(SUM($N128:AK128)+SUM($N1038:AK1038))*AL$998*AL1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1009,AM128/AM1009)-AM128,0)+(SUM($N128:AL128)+SUM($N1038:AL1038))*AM$998*AM1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1009,AN128/AN1009)-AN128,0)+(SUM($N128:AM128)+SUM($N1038:AM1038))*AN$998*AN1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1009,AO128/AO1009)-AO128,0)+(SUM($N128:AN128)+SUM($N1038:AN1038))*AO$998*AO1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1009,AP128/AP1009)-AP128,0)+(SUM($N128:AO128)+SUM($N1038:AO1038))*AP$998*AP1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1009,AQ128/AQ1009)-AQ128,0)+(SUM($N128:AP128)+SUM($N1038:AP1038))*AQ$998*AQ1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1009,AR128/AR1009)-AR128,0)+(SUM($N128:AQ128)+SUM($N1038:AQ1038))*AR$998*AR1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1009,AS128/AS1009)-AS128,0)+(SUM($N128:AR128)+SUM($N1038:AR1038))*AS$998*AS1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1009,AT128/AT1009)-AT128,0)+(SUM($N128:AS128)+SUM($N1038:AS1038))*AT$998*AT1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1009,AU128/AU1009)-AU128,0)+(SUM($N128:AT128)+SUM($N1038:AT1038))*AU$998*AU1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1009,AV128/AV1009)-AV128,0)+(SUM($N128:AU128)+SUM($N1038:AU1038))*AV$998*AV1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1009,AW128/AW1009)-AW128,0)+(SUM($N128:AV128)+SUM($N1038:AV1038))*AW$998*AW1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1009,AX128/AX1009)-AX128,0)+(SUM($N128:AW128)+SUM($N1038:AW1038))*AX$998*AX1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1009,AY128/AY1009)-AY128,0)+(SUM($N128:AX128)+SUM($N1038:AX1038))*AY$998*AY1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1009,AZ128/AZ1009)-AZ128,0)+(SUM($N128:AY128)+SUM($N1038:AY1038))*AZ$998*AZ1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1009,BA128/BA1009)-BA128,0)+(SUM($N128:AZ128)+SUM($N1038:AZ1038))*BA$998*BA1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1009,BB128/BB1009)-BB128,0)+(SUM($N128:BA128)+SUM($N1038:BA1038))*BB$998*BB1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1009,BC128/BC1009)-BC128,0)+(SUM($N128:BB128)+SUM($N1038:BB1038))*BC$998*BC1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1009,BD128/BD1009)-BD128,0)+(SUM($N128:BC128)+SUM($N1038:BC1038))*BD$998*BD1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1009,BE128/BE1009)-BE128,0)+(SUM($N128:BD128)+SUM($N1038:BD1038))*BE$998*BE1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1009,BF128/BF1009)-BF128,0)+(SUM($N128:BE128)+SUM($N1038:BE1038))*BF$998*BF1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1009,BG128/BG1009)-BG128,0)+(SUM($N128:BF128)+SUM($N1038:BF1038))*BG$998*BG1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1009,BH128/BH1009)-BH128,0)+(SUM($N128:BG128)+SUM($N1038:BG1038))*BH$998*BH1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1009,BI128/BI1009)-BI128,0)+(SUM($N128:BH128)+SUM($N1038:BH1038))*BI$998*BI1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1009,BJ128/BJ1009)-BJ128,0)+(SUM($N128:BI128)+SUM($N1038:BI1038))*BJ$998*BJ1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1009,BK128/BK1009)-BK128,0)+(SUM($N128:BJ128)+SUM($N1038:BJ1038))*BK$998*BK1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1009,BL128/BL1009)-BL128,0)+(SUM($N128:BK128)+SUM($N1038:BK1038))*BL$998*BL1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1009,BM128/BM1009)-BM128,0)+(SUM($N128:BL128)+SUM($N1038:BL1038))*BM$998*BM1009)*($F1038=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1009,BN128/BN1009)-BN128,0)+(SUM($N128:BM128)+SUM($N1038:BM1038))*BN$998*BN1009)*($F1038=5)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1010,P129/P1010)-P129,0)+(SUM($N129:N129)+SUM($N1039:N1039))*P$998*P1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1010,Q129/Q1010)-Q129,0)+(SUM($N129:P129)+SUM($N1039:P1039))*Q$998*Q1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1010,R129/R1010)-R129,0)+(SUM($N129:Q129)+SUM($N1039:Q1039))*R$998*R1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1010,S129/S1010)-S129,0)+(SUM($N129:R129)+SUM($N1039:R1039))*S$998*S1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1010,T129/T1010)-T129,0)+(SUM($N129:S129)+SUM($N1039:S1039))*T$998*T1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1010,U129/U1010)-U129,0)+(SUM($N129:T129)+SUM($N1039:T1039))*U$998*U1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1010,V129/V1010)-V129,0)+(SUM($N129:U129)+SUM($N1039:U1039))*V$998*V1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1010,W129/W1010)-W129,0)+(SUM($N129:V129)+SUM($N1039:V1039))*W$998*W1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1010,X129/X1010)-X129,0)+(SUM($N129:W129)+SUM($N1039:W1039))*X$998*X1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1010,Y129/Y1010)-Y129,0)+(SUM($N129:X129)+SUM($N1039:X1039))*Y$998*Y1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1010,Z129/Z1010)-Z129,0)+(SUM($N129:Y129)+SUM($N1039:Y1039))*Z$998*Z1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1010,AA129/AA1010)-AA129,0)+(SUM($N129:Z129)+SUM($N1039:Z1039))*AA$998*AA1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1010,AB129/AB1010)-AB129,0)+(SUM($N129:AA129)+SUM($N1039:AA1039))*AB$998*AB1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1010,AC129/AC1010)-AC129,0)+(SUM($N129:AB129)+SUM($N1039:AB1039))*AC$998*AC1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1010,AD129/AD1010)-AD129,0)+(SUM($N129:AC129)+SUM($N1039:AC1039))*AD$998*AD1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1010,AE129/AE1010)-AE129,0)+(SUM($N129:AD129)+SUM($N1039:AD1039))*AE$998*AE1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1010,AF129/AF1010)-AF129,0)+(SUM($N129:AE129)+SUM($N1039:AE1039))*AF$998*AF1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1010,AG129/AG1010)-AG129,0)+(SUM($N129:AF129)+SUM($N1039:AF1039))*AG$998*AG1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1010,AH129/AH1010)-AH129,0)+(SUM($N129:AG129)+SUM($N1039:AG1039))*AH$998*AH1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1010,AI129/AI1010)-AI129,0)+(SUM($N129:AH129)+SUM($N1039:AH1039))*AI$998*AI1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1010,AJ129/AJ1010)-AJ129,0)+(SUM($N129:AI129)+SUM($N1039:AI1039))*AJ$998*AJ1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1010,AK129/AK1010)-AK129,0)+(SUM($N129:AJ129)+SUM($N1039:AJ1039))*AK$998*AK1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1010,AL129/AL1010)-AL129,0)+(SUM($N129:AK129)+SUM($N1039:AK1039))*AL$998*AL1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1010,AM129/AM1010)-AM129,0)+(SUM($N129:AL129)+SUM($N1039:AL1039))*AM$998*AM1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1010,AN129/AN1010)-AN129,0)+(SUM($N129:AM129)+SUM($N1039:AM1039))*AN$998*AN1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1010,AO129/AO1010)-AO129,0)+(SUM($N129:AN129)+SUM($N1039:AN1039))*AO$998*AO1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1010,AP129/AP1010)-AP129,0)+(SUM($N129:AO129)+SUM($N1039:AO1039))*AP$998*AP1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1010,AQ129/AQ1010)-AQ129,0)+(SUM($N129:AP129)+SUM($N1039:AP1039))*AQ$998*AQ1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1010,AR129/AR1010)-AR129,0)+(SUM($N129:AQ129)+SUM($N1039:AQ1039))*AR$998*AR1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1010,AS129/AS1010)-AS129,0)+(SUM($N129:AR129)+SUM($N1039:AR1039))*AS$998*AS1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1010,AT129/AT1010)-AT129,0)+(SUM($N129:AS129)+SUM($N1039:AS1039))*AT$998*AT1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1010,AU129/AU1010)-AU129,0)+(SUM($N129:AT129)+SUM($N1039:AT1039))*AU$998*AU1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1010,AV129/AV1010)-AV129,0)+(SUM($N129:AU129)+SUM($N1039:AU1039))*AV$998*AV1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1010,AW129/AW1010)-AW129,0)+(SUM($N129:AV129)+SUM($N1039:AV1039))*AW$998*AW1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1010,AX129/AX1010)-AX129,0)+(SUM($N129:AW129)+SUM($N1039:AW1039))*AX$998*AX1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1010,AY129/AY1010)-AY129,0)+(SUM($N129:AX129)+SUM($N1039:AX1039))*AY$998*AY1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1010,AZ129/AZ1010)-AZ129,0)+(SUM($N129:AY129)+SUM($N1039:AY1039))*AZ$998*AZ1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1010,BA129/BA1010)-BA129,0)+(SUM($N129:AZ129)+SUM($N1039:AZ1039))*BA$998*BA1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1010,BB129/BB1010)-BB129,0)+(SUM($N129:BA129)+SUM($N1039:BA1039))*BB$998*BB1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1010,BC129/BC1010)-BC129,0)+(SUM($N129:BB129)+SUM($N1039:BB1039))*BC$998*BC1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1010,BD129/BD1010)-BD129,0)+(SUM($N129:BC129)+SUM($N1039:BC1039))*BD$998*BD1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1010,BE129/BE1010)-BE129,0)+(SUM($N129:BD129)+SUM($N1039:BD1039))*BE$998*BE1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1010,BF129/BF1010)-BF129,0)+(SUM($N129:BE129)+SUM($N1039:BE1039))*BF$998*BF1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1010,BG129/BG1010)-BG129,0)+(SUM($N129:BF129)+SUM($N1039:BF1039))*BG$998*BG1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1010,BH129/BH1010)-BH129,0)+(SUM($N129:BG129)+SUM($N1039:BG1039))*BH$998*BH1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1010,BI129/BI1010)-BI129,0)+(SUM($N129:BH129)+SUM($N1039:BH1039))*BI$998*BI1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1010,BJ129/BJ1010)-BJ129,0)+(SUM($N129:BI129)+SUM($N1039:BI1039))*BJ$998*BJ1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1010,BK129/BK1010)-BK129,0)+(SUM($N129:BJ129)+SUM($N1039:BJ1039))*BK$998*BK1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1010,BL129/BL1010)-BL129,0)+(SUM($N129:BK129)+SUM($N1039:BK1039))*BL$998*BL1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1010,BM129/BM1010)-BM129,0)+(SUM($N129:BL129)+SUM($N1039:BL1039))*BM$998*BM1010)*($F1039=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1010,BN129/BN1010)-BN129,0)+(SUM($N129:BM129)+SUM($N1039:BM1039))*BN$998*BN1010)*($F1039=5)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1011,P130/P1011)-P130,0)+(SUM($N130:N130)+SUM($N1040:N1040))*P$998*P1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1011,Q130/Q1011)-Q130,0)+(SUM($N130:P130)+SUM($N1040:P1040))*Q$998*Q1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1011,R130/R1011)-R130,0)+(SUM($N130:Q130)+SUM($N1040:Q1040))*R$998*R1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1011,S130/S1011)-S130,0)+(SUM($N130:R130)+SUM($N1040:R1040))*S$998*S1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1011,T130/T1011)-T130,0)+(SUM($N130:S130)+SUM($N1040:S1040))*T$998*T1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1011,U130/U1011)-U130,0)+(SUM($N130:T130)+SUM($N1040:T1040))*U$998*U1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1011,V130/V1011)-V130,0)+(SUM($N130:U130)+SUM($N1040:U1040))*V$998*V1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1011,W130/W1011)-W130,0)+(SUM($N130:V130)+SUM($N1040:V1040))*W$998*W1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1011,X130/X1011)-X130,0)+(SUM($N130:W130)+SUM($N1040:W1040))*X$998*X1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1011,Y130/Y1011)-Y130,0)+(SUM($N130:X130)+SUM($N1040:X1040))*Y$998*Y1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1011,Z130/Z1011)-Z130,0)+(SUM($N130:Y130)+SUM($N1040:Y1040))*Z$998*Z1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1011,AA130/AA1011)-AA130,0)+(SUM($N130:Z130)+SUM($N1040:Z1040))*AA$998*AA1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1011,AB130/AB1011)-AB130,0)+(SUM($N130:AA130)+SUM($N1040:AA1040))*AB$998*AB1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1011,AC130/AC1011)-AC130,0)+(SUM($N130:AB130)+SUM($N1040:AB1040))*AC$998*AC1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1011,AD130/AD1011)-AD130,0)+(SUM($N130:AC130)+SUM($N1040:AC1040))*AD$998*AD1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1011,AE130/AE1011)-AE130,0)+(SUM($N130:AD130)+SUM($N1040:AD1040))*AE$998*AE1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1011,AF130/AF1011)-AF130,0)+(SUM($N130:AE130)+SUM($N1040:AE1040))*AF$998*AF1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1011,AG130/AG1011)-AG130,0)+(SUM($N130:AF130)+SUM($N1040:AF1040))*AG$998*AG1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1011,AH130/AH1011)-AH130,0)+(SUM($N130:AG130)+SUM($N1040:AG1040))*AH$998*AH1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1011,AI130/AI1011)-AI130,0)+(SUM($N130:AH130)+SUM($N1040:AH1040))*AI$998*AI1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1011,AJ130/AJ1011)-AJ130,0)+(SUM($N130:AI130)+SUM($N1040:AI1040))*AJ$998*AJ1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1011,AK130/AK1011)-AK130,0)+(SUM($N130:AJ130)+SUM($N1040:AJ1040))*AK$998*AK1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1011,AL130/AL1011)-AL130,0)+(SUM($N130:AK130)+SUM($N1040:AK1040))*AL$998*AL1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1011,AM130/AM1011)-AM130,0)+(SUM($N130:AL130)+SUM($N1040:AL1040))*AM$998*AM1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1011,AN130/AN1011)-AN130,0)+(SUM($N130:AM130)+SUM($N1040:AM1040))*AN$998*AN1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1011,AO130/AO1011)-AO130,0)+(SUM($N130:AN130)+SUM($N1040:AN1040))*AO$998*AO1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1011,AP130/AP1011)-AP130,0)+(SUM($N130:AO130)+SUM($N1040:AO1040))*AP$998*AP1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1011,AQ130/AQ1011)-AQ130,0)+(SUM($N130:AP130)+SUM($N1040:AP1040))*AQ$998*AQ1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1011,AR130/AR1011)-AR130,0)+(SUM($N130:AQ130)+SUM($N1040:AQ1040))*AR$998*AR1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1011,AS130/AS1011)-AS130,0)+(SUM($N130:AR130)+SUM($N1040:AR1040))*AS$998*AS1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1011,AT130/AT1011)-AT130,0)+(SUM($N130:AS130)+SUM($N1040:AS1040))*AT$998*AT1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1011,AU130/AU1011)-AU130,0)+(SUM($N130:AT130)+SUM($N1040:AT1040))*AU$998*AU1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1011,AV130/AV1011)-AV130,0)+(SUM($N130:AU130)+SUM($N1040:AU1040))*AV$998*AV1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1011,AW130/AW1011)-AW130,0)+(SUM($N130:AV130)+SUM($N1040:AV1040))*AW$998*AW1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1011,AX130/AX1011)-AX130,0)+(SUM($N130:AW130)+SUM($N1040:AW1040))*AX$998*AX1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1011,AY130/AY1011)-AY130,0)+(SUM($N130:AX130)+SUM($N1040:AX1040))*AY$998*AY1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1011,AZ130/AZ1011)-AZ130,0)+(SUM($N130:AY130)+SUM($N1040:AY1040))*AZ$998*AZ1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1011,BA130/BA1011)-BA130,0)+(SUM($N130:AZ130)+SUM($N1040:AZ1040))*BA$998*BA1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1011,BB130/BB1011)-BB130,0)+(SUM($N130:BA130)+SUM($N1040:BA1040))*BB$998*BB1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1011,BC130/BC1011)-BC130,0)+(SUM($N130:BB130)+SUM($N1040:BB1040))*BC$998*BC1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1011,BD130/BD1011)-BD130,0)+(SUM($N130:BC130)+SUM($N1040:BC1040))*BD$998*BD1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1011,BE130/BE1011)-BE130,0)+(SUM($N130:BD130)+SUM($N1040:BD1040))*BE$998*BE1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1011,BF130/BF1011)-BF130,0)+(SUM($N130:BE130)+SUM($N1040:BE1040))*BF$998*BF1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1011,BG130/BG1011)-BG130,0)+(SUM($N130:BF130)+SUM($N1040:BF1040))*BG$998*BG1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1011,BH130/BH1011)-BH130,0)+(SUM($N130:BG130)+SUM($N1040:BG1040))*BH$998*BH1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1011,BI130/BI1011)-BI130,0)+(SUM($N130:BH130)+SUM($N1040:BH1040))*BI$998*BI1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1011,BJ130/BJ1011)-BJ130,0)+(SUM($N130:BI130)+SUM($N1040:BI1040))*BJ$998*BJ1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1011,BK130/BK1011)-BK130,0)+(SUM($N130:BJ130)+SUM($N1040:BJ1040))*BK$998*BK1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1011,BL130/BL1011)-BL130,0)+(SUM($N130:BK130)+SUM($N1040:BK1040))*BL$998*BL1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1011,BM130/BM1011)-BM130,0)+(SUM($N130:BL130)+SUM($N1040:BL1040))*BM$998*BM1011)*($F1040=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1011,BN130/BN1011)-BN130,0)+(SUM($N130:BM130)+SUM($N1040:BM1040))*BN$998*BN1011)*($F1040=5)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1012,P131/P1012)-P131,0)+(SUM($N131:N131)+SUM($N1041:N1041))*P$998*P1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1012,Q131/Q1012)-Q131,0)+(SUM($N131:P131)+SUM($N1041:P1041))*Q$998*Q1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1012,R131/R1012)-R131,0)+(SUM($N131:Q131)+SUM($N1041:Q1041))*R$998*R1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1012,S131/S1012)-S131,0)+(SUM($N131:R131)+SUM($N1041:R1041))*S$998*S1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1012,T131/T1012)-T131,0)+(SUM($N131:S131)+SUM($N1041:S1041))*T$998*T1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1012,U131/U1012)-U131,0)+(SUM($N131:T131)+SUM($N1041:T1041))*U$998*U1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1012,V131/V1012)-V131,0)+(SUM($N131:U131)+SUM($N1041:U1041))*V$998*V1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1012,W131/W1012)-W131,0)+(SUM($N131:V131)+SUM($N1041:V1041))*W$998*W1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1012,X131/X1012)-X131,0)+(SUM($N131:W131)+SUM($N1041:W1041))*X$998*X1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1012,Y131/Y1012)-Y131,0)+(SUM($N131:X131)+SUM($N1041:X1041))*Y$998*Y1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1012,Z131/Z1012)-Z131,0)+(SUM($N131:Y131)+SUM($N1041:Y1041))*Z$998*Z1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1012,AA131/AA1012)-AA131,0)+(SUM($N131:Z131)+SUM($N1041:Z1041))*AA$998*AA1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1012,AB131/AB1012)-AB131,0)+(SUM($N131:AA131)+SUM($N1041:AA1041))*AB$998*AB1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1012,AC131/AC1012)-AC131,0)+(SUM($N131:AB131)+SUM($N1041:AB1041))*AC$998*AC1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1012,AD131/AD1012)-AD131,0)+(SUM($N131:AC131)+SUM($N1041:AC1041))*AD$998*AD1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1012,AE131/AE1012)-AE131,0)+(SUM($N131:AD131)+SUM($N1041:AD1041))*AE$998*AE1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1012,AF131/AF1012)-AF131,0)+(SUM($N131:AE131)+SUM($N1041:AE1041))*AF$998*AF1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1012,AG131/AG1012)-AG131,0)+(SUM($N131:AF131)+SUM($N1041:AF1041))*AG$998*AG1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1012,AH131/AH1012)-AH131,0)+(SUM($N131:AG131)+SUM($N1041:AG1041))*AH$998*AH1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1012,AI131/AI1012)-AI131,0)+(SUM($N131:AH131)+SUM($N1041:AH1041))*AI$998*AI1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1012,AJ131/AJ1012)-AJ131,0)+(SUM($N131:AI131)+SUM($N1041:AI1041))*AJ$998*AJ1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1012,AK131/AK1012)-AK131,0)+(SUM($N131:AJ131)+SUM($N1041:AJ1041))*AK$998*AK1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1012,AL131/AL1012)-AL131,0)+(SUM($N131:AK131)+SUM($N1041:AK1041))*AL$998*AL1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1012,AM131/AM1012)-AM131,0)+(SUM($N131:AL131)+SUM($N1041:AL1041))*AM$998*AM1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1012,AN131/AN1012)-AN131,0)+(SUM($N131:AM131)+SUM($N1041:AM1041))*AN$998*AN1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1012,AO131/AO1012)-AO131,0)+(SUM($N131:AN131)+SUM($N1041:AN1041))*AO$998*AO1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1012,AP131/AP1012)-AP131,0)+(SUM($N131:AO131)+SUM($N1041:AO1041))*AP$998*AP1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1012,AQ131/AQ1012)-AQ131,0)+(SUM($N131:AP131)+SUM($N1041:AP1041))*AQ$998*AQ1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1012,AR131/AR1012)-AR131,0)+(SUM($N131:AQ131)+SUM($N1041:AQ1041))*AR$998*AR1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1012,AS131/AS1012)-AS131,0)+(SUM($N131:AR131)+SUM($N1041:AR1041))*AS$998*AS1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1012,AT131/AT1012)-AT131,0)+(SUM($N131:AS131)+SUM($N1041:AS1041))*AT$998*AT1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1012,AU131/AU1012)-AU131,0)+(SUM($N131:AT131)+SUM($N1041:AT1041))*AU$998*AU1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1012,AV131/AV1012)-AV131,0)+(SUM($N131:AU131)+SUM($N1041:AU1041))*AV$998*AV1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1012,AW131/AW1012)-AW131,0)+(SUM($N131:AV131)+SUM($N1041:AV1041))*AW$998*AW1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1012,AX131/AX1012)-AX131,0)+(SUM($N131:AW131)+SUM($N1041:AW1041))*AX$998*AX1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1012,AY131/AY1012)-AY131,0)+(SUM($N131:AX131)+SUM($N1041:AX1041))*AY$998*AY1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1012,AZ131/AZ1012)-AZ131,0)+(SUM($N131:AY131)+SUM($N1041:AY1041))*AZ$998*AZ1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1012,BA131/BA1012)-BA131,0)+(SUM($N131:AZ131)+SUM($N1041:AZ1041))*BA$998*BA1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1012,BB131/BB1012)-BB131,0)+(SUM($N131:BA131)+SUM($N1041:BA1041))*BB$998*BB1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1012,BC131/BC1012)-BC131,0)+(SUM($N131:BB131)+SUM($N1041:BB1041))*BC$998*BC1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1012,BD131/BD1012)-BD131,0)+(SUM($N131:BC131)+SUM($N1041:BC1041))*BD$998*BD1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1012,BE131/BE1012)-BE131,0)+(SUM($N131:BD131)+SUM($N1041:BD1041))*BE$998*BE1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1012,BF131/BF1012)-BF131,0)+(SUM($N131:BE131)+SUM($N1041:BE1041))*BF$998*BF1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1012,BG131/BG1012)-BG131,0)+(SUM($N131:BF131)+SUM($N1041:BF1041))*BG$998*BG1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1012,BH131/BH1012)-BH131,0)+(SUM($N131:BG131)+SUM($N1041:BG1041))*BH$998*BH1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1012,BI131/BI1012)-BI131,0)+(SUM($N131:BH131)+SUM($N1041:BH1041))*BI$998*BI1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1012,BJ131/BJ1012)-BJ131,0)+(SUM($N131:BI131)+SUM($N1041:BI1041))*BJ$998*BJ1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1012,BK131/BK1012)-BK131,0)+(SUM($N131:BJ131)+SUM($N1041:BJ1041))*BK$998*BK1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1012,BL131/BL1012)-BL131,0)+(SUM($N131:BK131)+SUM($N1041:BK1041))*BL$998*BL1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1012,BM131/BM1012)-BM131,0)+(SUM($N131:BL131)+SUM($N1041:BL1041))*BM$998*BM1012)*($F1041=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1012,BN131/BN1012)-BN131,0)+(SUM($N131:BM131)+SUM($N1041:BM1041))*BN$998*BN1012)*($F1041=5)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1013,P132/P1013)-P132,0)+(SUM($N132:N132)+SUM($N1042:N1042))*P$998*P1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1013,Q132/Q1013)-Q132,0)+(SUM($N132:P132)+SUM($N1042:P1042))*Q$998*Q1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1013,R132/R1013)-R132,0)+(SUM($N132:Q132)+SUM($N1042:Q1042))*R$998*R1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1013,S132/S1013)-S132,0)+(SUM($N132:R132)+SUM($N1042:R1042))*S$998*S1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1013,T132/T1013)-T132,0)+(SUM($N132:S132)+SUM($N1042:S1042))*T$998*T1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1013,U132/U1013)-U132,0)+(SUM($N132:T132)+SUM($N1042:T1042))*U$998*U1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1013,V132/V1013)-V132,0)+(SUM($N132:U132)+SUM($N1042:U1042))*V$998*V1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1013,W132/W1013)-W132,0)+(SUM($N132:V132)+SUM($N1042:V1042))*W$998*W1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1013,X132/X1013)-X132,0)+(SUM($N132:W132)+SUM($N1042:W1042))*X$998*X1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1013,Y132/Y1013)-Y132,0)+(SUM($N132:X132)+SUM($N1042:X1042))*Y$998*Y1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1013,Z132/Z1013)-Z132,0)+(SUM($N132:Y132)+SUM($N1042:Y1042))*Z$998*Z1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1013,AA132/AA1013)-AA132,0)+(SUM($N132:Z132)+SUM($N1042:Z1042))*AA$998*AA1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1013,AB132/AB1013)-AB132,0)+(SUM($N132:AA132)+SUM($N1042:AA1042))*AB$998*AB1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1013,AC132/AC1013)-AC132,0)+(SUM($N132:AB132)+SUM($N1042:AB1042))*AC$998*AC1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1013,AD132/AD1013)-AD132,0)+(SUM($N132:AC132)+SUM($N1042:AC1042))*AD$998*AD1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1013,AE132/AE1013)-AE132,0)+(SUM($N132:AD132)+SUM($N1042:AD1042))*AE$998*AE1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1013,AF132/AF1013)-AF132,0)+(SUM($N132:AE132)+SUM($N1042:AE1042))*AF$998*AF1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1013,AG132/AG1013)-AG132,0)+(SUM($N132:AF132)+SUM($N1042:AF1042))*AG$998*AG1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1013,AH132/AH1013)-AH132,0)+(SUM($N132:AG132)+SUM($N1042:AG1042))*AH$998*AH1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1013,AI132/AI1013)-AI132,0)+(SUM($N132:AH132)+SUM($N1042:AH1042))*AI$998*AI1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1013,AJ132/AJ1013)-AJ132,0)+(SUM($N132:AI132)+SUM($N1042:AI1042))*AJ$998*AJ1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1013,AK132/AK1013)-AK132,0)+(SUM($N132:AJ132)+SUM($N1042:AJ1042))*AK$998*AK1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1013,AL132/AL1013)-AL132,0)+(SUM($N132:AK132)+SUM($N1042:AK1042))*AL$998*AL1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1013,AM132/AM1013)-AM132,0)+(SUM($N132:AL132)+SUM($N1042:AL1042))*AM$998*AM1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1013,AN132/AN1013)-AN132,0)+(SUM($N132:AM132)+SUM($N1042:AM1042))*AN$998*AN1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1013,AO132/AO1013)-AO132,0)+(SUM($N132:AN132)+SUM($N1042:AN1042))*AO$998*AO1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1013,AP132/AP1013)-AP132,0)+(SUM($N132:AO132)+SUM($N1042:AO1042))*AP$998*AP1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1013,AQ132/AQ1013)-AQ132,0)+(SUM($N132:AP132)+SUM($N1042:AP1042))*AQ$998*AQ1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1013,AR132/AR1013)-AR132,0)+(SUM($N132:AQ132)+SUM($N1042:AQ1042))*AR$998*AR1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1013,AS132/AS1013)-AS132,0)+(SUM($N132:AR132)+SUM($N1042:AR1042))*AS$998*AS1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1013,AT132/AT1013)-AT132,0)+(SUM($N132:AS132)+SUM($N1042:AS1042))*AT$998*AT1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1013,AU132/AU1013)-AU132,0)+(SUM($N132:AT132)+SUM($N1042:AT1042))*AU$998*AU1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1013,AV132/AV1013)-AV132,0)+(SUM($N132:AU132)+SUM($N1042:AU1042))*AV$998*AV1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1013,AW132/AW1013)-AW132,0)+(SUM($N132:AV132)+SUM($N1042:AV1042))*AW$998*AW1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1013,AX132/AX1013)-AX132,0)+(SUM($N132:AW132)+SUM($N1042:AW1042))*AX$998*AX1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1013,AY132/AY1013)-AY132,0)+(SUM($N132:AX132)+SUM($N1042:AX1042))*AY$998*AY1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1013,AZ132/AZ1013)-AZ132,0)+(SUM($N132:AY132)+SUM($N1042:AY1042))*AZ$998*AZ1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1013,BA132/BA1013)-BA132,0)+(SUM($N132:AZ132)+SUM($N1042:AZ1042))*BA$998*BA1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1013,BB132/BB1013)-BB132,0)+(SUM($N132:BA132)+SUM($N1042:BA1042))*BB$998*BB1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1013,BC132/BC1013)-BC132,0)+(SUM($N132:BB132)+SUM($N1042:BB1042))*BC$998*BC1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1013,BD132/BD1013)-BD132,0)+(SUM($N132:BC132)+SUM($N1042:BC1042))*BD$998*BD1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1013,BE132/BE1013)-BE132,0)+(SUM($N132:BD132)+SUM($N1042:BD1042))*BE$998*BE1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1013,BF132/BF1013)-BF132,0)+(SUM($N132:BE132)+SUM($N1042:BE1042))*BF$998*BF1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1013,BG132/BG1013)-BG132,0)+(SUM($N132:BF132)+SUM($N1042:BF1042))*BG$998*BG1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1013,BH132/BH1013)-BH132,0)+(SUM($N132:BG132)+SUM($N1042:BG1042))*BH$998*BH1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1013,BI132/BI1013)-BI132,0)+(SUM($N132:BH132)+SUM($N1042:BH1042))*BI$998*BI1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1013,BJ132/BJ1013)-BJ132,0)+(SUM($N132:BI132)+SUM($N1042:BI1042))*BJ$998*BJ1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1013,BK132/BK1013)-BK132,0)+(SUM($N132:BJ132)+SUM($N1042:BJ1042))*BK$998*BK1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1013,BL132/BL1013)-BL132,0)+(SUM($N132:BK132)+SUM($N1042:BK1042))*BL$998*BL1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1013,BM132/BM1013)-BM132,0)+(SUM($N132:BL132)+SUM($N1042:BL1042))*BM$998*BM1013)*($F1042=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1013,BN132/BN1013)-BN132,0)+(SUM($N132:BM132)+SUM($N1042:BM1042))*BN$998*BN1013)*($F1042=5)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1014,P133/P1014)-P133,0)+(SUM($N133:N133)+SUM($N1043:N1043))*P$998*P1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1014,Q133/Q1014)-Q133,0)+(SUM($N133:P133)+SUM($N1043:P1043))*Q$998*Q1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1014,R133/R1014)-R133,0)+(SUM($N133:Q133)+SUM($N1043:Q1043))*R$998*R1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1014,S133/S1014)-S133,0)+(SUM($N133:R133)+SUM($N1043:R1043))*S$998*S1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1014,T133/T1014)-T133,0)+(SUM($N133:S133)+SUM($N1043:S1043))*T$998*T1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1014,U133/U1014)-U133,0)+(SUM($N133:T133)+SUM($N1043:T1043))*U$998*U1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1014,V133/V1014)-V133,0)+(SUM($N133:U133)+SUM($N1043:U1043))*V$998*V1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1014,W133/W1014)-W133,0)+(SUM($N133:V133)+SUM($N1043:V1043))*W$998*W1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1014,X133/X1014)-X133,0)+(SUM($N133:W133)+SUM($N1043:W1043))*X$998*X1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1014,Y133/Y1014)-Y133,0)+(SUM($N133:X133)+SUM($N1043:X1043))*Y$998*Y1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1014,Z133/Z1014)-Z133,0)+(SUM($N133:Y133)+SUM($N1043:Y1043))*Z$998*Z1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1014,AA133/AA1014)-AA133,0)+(SUM($N133:Z133)+SUM($N1043:Z1043))*AA$998*AA1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1014,AB133/AB1014)-AB133,0)+(SUM($N133:AA133)+SUM($N1043:AA1043))*AB$998*AB1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1014,AC133/AC1014)-AC133,0)+(SUM($N133:AB133)+SUM($N1043:AB1043))*AC$998*AC1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1014,AD133/AD1014)-AD133,0)+(SUM($N133:AC133)+SUM($N1043:AC1043))*AD$998*AD1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1014,AE133/AE1014)-AE133,0)+(SUM($N133:AD133)+SUM($N1043:AD1043))*AE$998*AE1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1014,AF133/AF1014)-AF133,0)+(SUM($N133:AE133)+SUM($N1043:AE1043))*AF$998*AF1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1014,AG133/AG1014)-AG133,0)+(SUM($N133:AF133)+SUM($N1043:AF1043))*AG$998*AG1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1014,AH133/AH1014)-AH133,0)+(SUM($N133:AG133)+SUM($N1043:AG1043))*AH$998*AH1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1014,AI133/AI1014)-AI133,0)+(SUM($N133:AH133)+SUM($N1043:AH1043))*AI$998*AI1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1014,AJ133/AJ1014)-AJ133,0)+(SUM($N133:AI133)+SUM($N1043:AI1043))*AJ$998*AJ1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1014,AK133/AK1014)-AK133,0)+(SUM($N133:AJ133)+SUM($N1043:AJ1043))*AK$998*AK1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1014,AL133/AL1014)-AL133,0)+(SUM($N133:AK133)+SUM($N1043:AK1043))*AL$998*AL1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1014,AM133/AM1014)-AM133,0)+(SUM($N133:AL133)+SUM($N1043:AL1043))*AM$998*AM1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1014,AN133/AN1014)-AN133,0)+(SUM($N133:AM133)+SUM($N1043:AM1043))*AN$998*AN1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1014,AO133/AO1014)-AO133,0)+(SUM($N133:AN133)+SUM($N1043:AN1043))*AO$998*AO1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1014,AP133/AP1014)-AP133,0)+(SUM($N133:AO133)+SUM($N1043:AO1043))*AP$998*AP1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1014,AQ133/AQ1014)-AQ133,0)+(SUM($N133:AP133)+SUM($N1043:AP1043))*AQ$998*AQ1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1014,AR133/AR1014)-AR133,0)+(SUM($N133:AQ133)+SUM($N1043:AQ1043))*AR$998*AR1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1014,AS133/AS1014)-AS133,0)+(SUM($N133:AR133)+SUM($N1043:AR1043))*AS$998*AS1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1014,AT133/AT1014)-AT133,0)+(SUM($N133:AS133)+SUM($N1043:AS1043))*AT$998*AT1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1014,AU133/AU1014)-AU133,0)+(SUM($N133:AT133)+SUM($N1043:AT1043))*AU$998*AU1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1014,AV133/AV1014)-AV133,0)+(SUM($N133:AU133)+SUM($N1043:AU1043))*AV$998*AV1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1014,AW133/AW1014)-AW133,0)+(SUM($N133:AV133)+SUM($N1043:AV1043))*AW$998*AW1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1014,AX133/AX1014)-AX133,0)+(SUM($N133:AW133)+SUM($N1043:AW1043))*AX$998*AX1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1014,AY133/AY1014)-AY133,0)+(SUM($N133:AX133)+SUM($N1043:AX1043))*AY$998*AY1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1014,AZ133/AZ1014)-AZ133,0)+(SUM($N133:AY133)+SUM($N1043:AY1043))*AZ$998*AZ1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1014,BA133/BA1014)-BA133,0)+(SUM($N133:AZ133)+SUM($N1043:AZ1043))*BA$998*BA1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1014,BB133/BB1014)-BB133,0)+(SUM($N133:BA133)+SUM($N1043:BA1043))*BB$998*BB1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1014,BC133/BC1014)-BC133,0)+(SUM($N133:BB133)+SUM($N1043:BB1043))*BC$998*BC1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1014,BD133/BD1014)-BD133,0)+(SUM($N133:BC133)+SUM($N1043:BC1043))*BD$998*BD1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1014,BE133/BE1014)-BE133,0)+(SUM($N133:BD133)+SUM($N1043:BD1043))*BE$998*BE1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1014,BF133/BF1014)-BF133,0)+(SUM($N133:BE133)+SUM($N1043:BE1043))*BF$998*BF1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1014,BG133/BG1014)-BG133,0)+(SUM($N133:BF133)+SUM($N1043:BF1043))*BG$998*BG1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1014,BH133/BH1014)-BH133,0)+(SUM($N133:BG133)+SUM($N1043:BG1043))*BH$998*BH1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1014,BI133/BI1014)-BI133,0)+(SUM($N133:BH133)+SUM($N1043:BH1043))*BI$998*BI1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1014,BJ133/BJ1014)-BJ133,0)+(SUM($N133:BI133)+SUM($N1043:BI1043))*BJ$998*BJ1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1014,BK133/BK1014)-BK133,0)+(SUM($N133:BJ133)+SUM($N1043:BJ1043))*BK$998*BK1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1014,BL133/BL1014)-BL133,0)+(SUM($N133:BK133)+SUM($N1043:BK1043))*BL$998*BL1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1014,BM133/BM1014)-BM133,0)+(SUM($N133:BL133)+SUM($N1043:BL1043))*BM$998*BM1014)*($F1043=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1014,BN133/BN1014)-BN133,0)+(SUM($N133:BM133)+SUM($N1043:BM1043))*BN$998*BN1014)*($F1043=5)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1015,P134/P1015)-P134,0)+(SUM($N134:N134)+SUM($N1044:N1044))*P$998*P1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1015,Q134/Q1015)-Q134,0)+(SUM($N134:P134)+SUM($N1044:P1044))*Q$998*Q1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1015,R134/R1015)-R134,0)+(SUM($N134:Q134)+SUM($N1044:Q1044))*R$998*R1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1015,S134/S1015)-S134,0)+(SUM($N134:R134)+SUM($N1044:R1044))*S$998*S1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1015,T134/T1015)-T134,0)+(SUM($N134:S134)+SUM($N1044:S1044))*T$998*T1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1015,U134/U1015)-U134,0)+(SUM($N134:T134)+SUM($N1044:T1044))*U$998*U1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1015,V134/V1015)-V134,0)+(SUM($N134:U134)+SUM($N1044:U1044))*V$998*V1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1015,W134/W1015)-W134,0)+(SUM($N134:V134)+SUM($N1044:V1044))*W$998*W1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1015,X134/X1015)-X134,0)+(SUM($N134:W134)+SUM($N1044:W1044))*X$998*X1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1015,Y134/Y1015)-Y134,0)+(SUM($N134:X134)+SUM($N1044:X1044))*Y$998*Y1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1015,Z134/Z1015)-Z134,0)+(SUM($N134:Y134)+SUM($N1044:Y1044))*Z$998*Z1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1015,AA134/AA1015)-AA134,0)+(SUM($N134:Z134)+SUM($N1044:Z1044))*AA$998*AA1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1015,AB134/AB1015)-AB134,0)+(SUM($N134:AA134)+SUM($N1044:AA1044))*AB$998*AB1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1015,AC134/AC1015)-AC134,0)+(SUM($N134:AB134)+SUM($N1044:AB1044))*AC$998*AC1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1015,AD134/AD1015)-AD134,0)+(SUM($N134:AC134)+SUM($N1044:AC1044))*AD$998*AD1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1015,AE134/AE1015)-AE134,0)+(SUM($N134:AD134)+SUM($N1044:AD1044))*AE$998*AE1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1015,AF134/AF1015)-AF134,0)+(SUM($N134:AE134)+SUM($N1044:AE1044))*AF$998*AF1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1015,AG134/AG1015)-AG134,0)+(SUM($N134:AF134)+SUM($N1044:AF1044))*AG$998*AG1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1015,AH134/AH1015)-AH134,0)+(SUM($N134:AG134)+SUM($N1044:AG1044))*AH$998*AH1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1015,AI134/AI1015)-AI134,0)+(SUM($N134:AH134)+SUM($N1044:AH1044))*AI$998*AI1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1015,AJ134/AJ1015)-AJ134,0)+(SUM($N134:AI134)+SUM($N1044:AI1044))*AJ$998*AJ1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1015,AK134/AK1015)-AK134,0)+(SUM($N134:AJ134)+SUM($N1044:AJ1044))*AK$998*AK1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1015,AL134/AL1015)-AL134,0)+(SUM($N134:AK134)+SUM($N1044:AK1044))*AL$998*AL1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1015,AM134/AM1015)-AM134,0)+(SUM($N134:AL134)+SUM($N1044:AL1044))*AM$998*AM1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1015,AN134/AN1015)-AN134,0)+(SUM($N134:AM134)+SUM($N1044:AM1044))*AN$998*AN1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1015,AO134/AO1015)-AO134,0)+(SUM($N134:AN134)+SUM($N1044:AN1044))*AO$998*AO1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1015,AP134/AP1015)-AP134,0)+(SUM($N134:AO134)+SUM($N1044:AO1044))*AP$998*AP1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1015,AQ134/AQ1015)-AQ134,0)+(SUM($N134:AP134)+SUM($N1044:AP1044))*AQ$998*AQ1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1015,AR134/AR1015)-AR134,0)+(SUM($N134:AQ134)+SUM($N1044:AQ1044))*AR$998*AR1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1015,AS134/AS1015)-AS134,0)+(SUM($N134:AR134)+SUM($N1044:AR1044))*AS$998*AS1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1015,AT134/AT1015)-AT134,0)+(SUM($N134:AS134)+SUM($N1044:AS1044))*AT$998*AT1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1015,AU134/AU1015)-AU134,0)+(SUM($N134:AT134)+SUM($N1044:AT1044))*AU$998*AU1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1015,AV134/AV1015)-AV134,0)+(SUM($N134:AU134)+SUM($N1044:AU1044))*AV$998*AV1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1015,AW134/AW1015)-AW134,0)+(SUM($N134:AV134)+SUM($N1044:AV1044))*AW$998*AW1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1015,AX134/AX1015)-AX134,0)+(SUM($N134:AW134)+SUM($N1044:AW1044))*AX$998*AX1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1015,AY134/AY1015)-AY134,0)+(SUM($N134:AX134)+SUM($N1044:AX1044))*AY$998*AY1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1015,AZ134/AZ1015)-AZ134,0)+(SUM($N134:AY134)+SUM($N1044:AY1044))*AZ$998*AZ1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1015,BA134/BA1015)-BA134,0)+(SUM($N134:AZ134)+SUM($N1044:AZ1044))*BA$998*BA1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1015,BB134/BB1015)-BB134,0)+(SUM($N134:BA134)+SUM($N1044:BA1044))*BB$998*BB1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1015,BC134/BC1015)-BC134,0)+(SUM($N134:BB134)+SUM($N1044:BB1044))*BC$998*BC1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1015,BD134/BD1015)-BD134,0)+(SUM($N134:BC134)+SUM($N1044:BC1044))*BD$998*BD1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1015,BE134/BE1015)-BE134,0)+(SUM($N134:BD134)+SUM($N1044:BD1044))*BE$998*BE1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1015,BF134/BF1015)-BF134,0)+(SUM($N134:BE134)+SUM($N1044:BE1044))*BF$998*BF1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1015,BG134/BG1015)-BG134,0)+(SUM($N134:BF134)+SUM($N1044:BF1044))*BG$998*BG1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1015,BH134/BH1015)-BH134,0)+(SUM($N134:BG134)+SUM($N1044:BG1044))*BH$998*BH1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1015,BI134/BI1015)-BI134,0)+(SUM($N134:BH134)+SUM($N1044:BH1044))*BI$998*BI1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1015,BJ134/BJ1015)-BJ134,0)+(SUM($N134:BI134)+SUM($N1044:BI1044))*BJ$998*BJ1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1015,BK134/BK1015)-BK134,0)+(SUM($N134:BJ134)+SUM($N1044:BJ1044))*BK$998*BK1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1015,BL134/BL1015)-BL134,0)+(SUM($N134:BK134)+SUM($N1044:BK1044))*BL$998*BL1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1015,BM134/BM1015)-BM134,0)+(SUM($N134:BL134)+SUM($N1044:BL1044))*BM$998*BM1015)*($F1044=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1015,BN134/BN1015)-BN134,0)+(SUM($N134:BM134)+SUM($N1044:BM1044))*BN$998*BN1015)*($F1044=5)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1016,P135/P1016)-P135,0)+(SUM($N135:N135)+SUM($N1045:N1045))*P$998*P1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1016,Q135/Q1016)-Q135,0)+(SUM($N135:P135)+SUM($N1045:P1045))*Q$998*Q1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1016,R135/R1016)-R135,0)+(SUM($N135:Q135)+SUM($N1045:Q1045))*R$998*R1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1016,S135/S1016)-S135,0)+(SUM($N135:R135)+SUM($N1045:R1045))*S$998*S1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1016,T135/T1016)-T135,0)+(SUM($N135:S135)+SUM($N1045:S1045))*T$998*T1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1016,U135/U1016)-U135,0)+(SUM($N135:T135)+SUM($N1045:T1045))*U$998*U1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1016,V135/V1016)-V135,0)+(SUM($N135:U135)+SUM($N1045:U1045))*V$998*V1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1016,W135/W1016)-W135,0)+(SUM($N135:V135)+SUM($N1045:V1045))*W$998*W1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1016,X135/X1016)-X135,0)+(SUM($N135:W135)+SUM($N1045:W1045))*X$998*X1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1016,Y135/Y1016)-Y135,0)+(SUM($N135:X135)+SUM($N1045:X1045))*Y$998*Y1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1016,Z135/Z1016)-Z135,0)+(SUM($N135:Y135)+SUM($N1045:Y1045))*Z$998*Z1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1016,AA135/AA1016)-AA135,0)+(SUM($N135:Z135)+SUM($N1045:Z1045))*AA$998*AA1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1016,AB135/AB1016)-AB135,0)+(SUM($N135:AA135)+SUM($N1045:AA1045))*AB$998*AB1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1016,AC135/AC1016)-AC135,0)+(SUM($N135:AB135)+SUM($N1045:AB1045))*AC$998*AC1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1016,AD135/AD1016)-AD135,0)+(SUM($N135:AC135)+SUM($N1045:AC1045))*AD$998*AD1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1016,AE135/AE1016)-AE135,0)+(SUM($N135:AD135)+SUM($N1045:AD1045))*AE$998*AE1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1016,AF135/AF1016)-AF135,0)+(SUM($N135:AE135)+SUM($N1045:AE1045))*AF$998*AF1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1016,AG135/AG1016)-AG135,0)+(SUM($N135:AF135)+SUM($N1045:AF1045))*AG$998*AG1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1016,AH135/AH1016)-AH135,0)+(SUM($N135:AG135)+SUM($N1045:AG1045))*AH$998*AH1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1016,AI135/AI1016)-AI135,0)+(SUM($N135:AH135)+SUM($N1045:AH1045))*AI$998*AI1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1016,AJ135/AJ1016)-AJ135,0)+(SUM($N135:AI135)+SUM($N1045:AI1045))*AJ$998*AJ1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1016,AK135/AK1016)-AK135,0)+(SUM($N135:AJ135)+SUM($N1045:AJ1045))*AK$998*AK1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1016,AL135/AL1016)-AL135,0)+(SUM($N135:AK135)+SUM($N1045:AK1045))*AL$998*AL1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1016,AM135/AM1016)-AM135,0)+(SUM($N135:AL135)+SUM($N1045:AL1045))*AM$998*AM1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1016,AN135/AN1016)-AN135,0)+(SUM($N135:AM135)+SUM($N1045:AM1045))*AN$998*AN1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1016,AO135/AO1016)-AO135,0)+(SUM($N135:AN135)+SUM($N1045:AN1045))*AO$998*AO1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1016,AP135/AP1016)-AP135,0)+(SUM($N135:AO135)+SUM($N1045:AO1045))*AP$998*AP1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1016,AQ135/AQ1016)-AQ135,0)+(SUM($N135:AP135)+SUM($N1045:AP1045))*AQ$998*AQ1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1016,AR135/AR1016)-AR135,0)+(SUM($N135:AQ135)+SUM($N1045:AQ1045))*AR$998*AR1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1016,AS135/AS1016)-AS135,0)+(SUM($N135:AR135)+SUM($N1045:AR1045))*AS$998*AS1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1016,AT135/AT1016)-AT135,0)+(SUM($N135:AS135)+SUM($N1045:AS1045))*AT$998*AT1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1016,AU135/AU1016)-AU135,0)+(SUM($N135:AT135)+SUM($N1045:AT1045))*AU$998*AU1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1016,AV135/AV1016)-AV135,0)+(SUM($N135:AU135)+SUM($N1045:AU1045))*AV$998*AV1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1016,AW135/AW1016)-AW135,0)+(SUM($N135:AV135)+SUM($N1045:AV1045))*AW$998*AW1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1016,AX135/AX1016)-AX135,0)+(SUM($N135:AW135)+SUM($N1045:AW1045))*AX$998*AX1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1016,AY135/AY1016)-AY135,0)+(SUM($N135:AX135)+SUM($N1045:AX1045))*AY$998*AY1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1016,AZ135/AZ1016)-AZ135,0)+(SUM($N135:AY135)+SUM($N1045:AY1045))*AZ$998*AZ1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1016,BA135/BA1016)-BA135,0)+(SUM($N135:AZ135)+SUM($N1045:AZ1045))*BA$998*BA1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1016,BB135/BB1016)-BB135,0)+(SUM($N135:BA135)+SUM($N1045:BA1045))*BB$998*BB1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1016,BC135/BC1016)-BC135,0)+(SUM($N135:BB135)+SUM($N1045:BB1045))*BC$998*BC1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1016,BD135/BD1016)-BD135,0)+(SUM($N135:BC135)+SUM($N1045:BC1045))*BD$998*BD1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1016,BE135/BE1016)-BE135,0)+(SUM($N135:BD135)+SUM($N1045:BD1045))*BE$998*BE1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1016,BF135/BF1016)-BF135,0)+(SUM($N135:BE135)+SUM($N1045:BE1045))*BF$998*BF1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1016,BG135/BG1016)-BG135,0)+(SUM($N135:BF135)+SUM($N1045:BF1045))*BG$998*BG1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1016,BH135/BH1016)-BH135,0)+(SUM($N135:BG135)+SUM($N1045:BG1045))*BH$998*BH1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1016,BI135/BI1016)-BI135,0)+(SUM($N135:BH135)+SUM($N1045:BH1045))*BI$998*BI1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1016,BJ135/BJ1016)-BJ135,0)+(SUM($N135:BI135)+SUM($N1045:BI1045))*BJ$998*BJ1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1016,BK135/BK1016)-BK135,0)+(SUM($N135:BJ135)+SUM($N1045:BJ1045))*BK$998*BK1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1016,BL135/BL1016)-BL135,0)+(SUM($N135:BK135)+SUM($N1045:BK1045))*BL$998*BL1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1016,BM135/BM1016)-BM135,0)+(SUM($N135:BL135)+SUM($N1045:BL1045))*BM$998*BM1016)*($F1045=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1016,BN135/BN1016)-BN135,0)+(SUM($N135:BM135)+SUM($N1045:BM1045))*BN$998*BN1016)*($F1045=5)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1017,P136/P1017)-P136,0)+(SUM($N136:N136)+SUM($N1046:N1046))*P$998*P1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1017,Q136/Q1017)-Q136,0)+(SUM($N136:P136)+SUM($N1046:P1046))*Q$998*Q1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1017,R136/R1017)-R136,0)+(SUM($N136:Q136)+SUM($N1046:Q1046))*R$998*R1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1017,S136/S1017)-S136,0)+(SUM($N136:R136)+SUM($N1046:R1046))*S$998*S1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1017,T136/T1017)-T136,0)+(SUM($N136:S136)+SUM($N1046:S1046))*T$998*T1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1017,U136/U1017)-U136,0)+(SUM($N136:T136)+SUM($N1046:T1046))*U$998*U1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1017,V136/V1017)-V136,0)+(SUM($N136:U136)+SUM($N1046:U1046))*V$998*V1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1017,W136/W1017)-W136,0)+(SUM($N136:V136)+SUM($N1046:V1046))*W$998*W1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1017,X136/X1017)-X136,0)+(SUM($N136:W136)+SUM($N1046:W1046))*X$998*X1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1017,Y136/Y1017)-Y136,0)+(SUM($N136:X136)+SUM($N1046:X1046))*Y$998*Y1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1017,Z136/Z1017)-Z136,0)+(SUM($N136:Y136)+SUM($N1046:Y1046))*Z$998*Z1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1017,AA136/AA1017)-AA136,0)+(SUM($N136:Z136)+SUM($N1046:Z1046))*AA$998*AA1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1017,AB136/AB1017)-AB136,0)+(SUM($N136:AA136)+SUM($N1046:AA1046))*AB$998*AB1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1017,AC136/AC1017)-AC136,0)+(SUM($N136:AB136)+SUM($N1046:AB1046))*AC$998*AC1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1017,AD136/AD1017)-AD136,0)+(SUM($N136:AC136)+SUM($N1046:AC1046))*AD$998*AD1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1017,AE136/AE1017)-AE136,0)+(SUM($N136:AD136)+SUM($N1046:AD1046))*AE$998*AE1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1017,AF136/AF1017)-AF136,0)+(SUM($N136:AE136)+SUM($N1046:AE1046))*AF$998*AF1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1017,AG136/AG1017)-AG136,0)+(SUM($N136:AF136)+SUM($N1046:AF1046))*AG$998*AG1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1017,AH136/AH1017)-AH136,0)+(SUM($N136:AG136)+SUM($N1046:AG1046))*AH$998*AH1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1017,AI136/AI1017)-AI136,0)+(SUM($N136:AH136)+SUM($N1046:AH1046))*AI$998*AI1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1017,AJ136/AJ1017)-AJ136,0)+(SUM($N136:AI136)+SUM($N1046:AI1046))*AJ$998*AJ1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1017,AK136/AK1017)-AK136,0)+(SUM($N136:AJ136)+SUM($N1046:AJ1046))*AK$998*AK1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1017,AL136/AL1017)-AL136,0)+(SUM($N136:AK136)+SUM($N1046:AK1046))*AL$998*AL1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1017,AM136/AM1017)-AM136,0)+(SUM($N136:AL136)+SUM($N1046:AL1046))*AM$998*AM1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1017,AN136/AN1017)-AN136,0)+(SUM($N136:AM136)+SUM($N1046:AM1046))*AN$998*AN1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1017,AO136/AO1017)-AO136,0)+(SUM($N136:AN136)+SUM($N1046:AN1046))*AO$998*AO1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1017,AP136/AP1017)-AP136,0)+(SUM($N136:AO136)+SUM($N1046:AO1046))*AP$998*AP1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1017,AQ136/AQ1017)-AQ136,0)+(SUM($N136:AP136)+SUM($N1046:AP1046))*AQ$998*AQ1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1017,AR136/AR1017)-AR136,0)+(SUM($N136:AQ136)+SUM($N1046:AQ1046))*AR$998*AR1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1017,AS136/AS1017)-AS136,0)+(SUM($N136:AR136)+SUM($N1046:AR1046))*AS$998*AS1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1017,AT136/AT1017)-AT136,0)+(SUM($N136:AS136)+SUM($N1046:AS1046))*AT$998*AT1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1017,AU136/AU1017)-AU136,0)+(SUM($N136:AT136)+SUM($N1046:AT1046))*AU$998*AU1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1017,AV136/AV1017)-AV136,0)+(SUM($N136:AU136)+SUM($N1046:AU1046))*AV$998*AV1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1017,AW136/AW1017)-AW136,0)+(SUM($N136:AV136)+SUM($N1046:AV1046))*AW$998*AW1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1017,AX136/AX1017)-AX136,0)+(SUM($N136:AW136)+SUM($N1046:AW1046))*AX$998*AX1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1017,AY136/AY1017)-AY136,0)+(SUM($N136:AX136)+SUM($N1046:AX1046))*AY$998*AY1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1017,AZ136/AZ1017)-AZ136,0)+(SUM($N136:AY136)+SUM($N1046:AY1046))*AZ$998*AZ1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1017,BA136/BA1017)-BA136,0)+(SUM($N136:AZ136)+SUM($N1046:AZ1046))*BA$998*BA1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1017,BB136/BB1017)-BB136,0)+(SUM($N136:BA136)+SUM($N1046:BA1046))*BB$998*BB1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1017,BC136/BC1017)-BC136,0)+(SUM($N136:BB136)+SUM($N1046:BB1046))*BC$998*BC1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1017,BD136/BD1017)-BD136,0)+(SUM($N136:BC136)+SUM($N1046:BC1046))*BD$998*BD1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1017,BE136/BE1017)-BE136,0)+(SUM($N136:BD136)+SUM($N1046:BD1046))*BE$998*BE1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1017,BF136/BF1017)-BF136,0)+(SUM($N136:BE136)+SUM($N1046:BE1046))*BF$998*BF1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1017,BG136/BG1017)-BG136,0)+(SUM($N136:BF136)+SUM($N1046:BF1046))*BG$998*BG1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1017,BH136/BH1017)-BH136,0)+(SUM($N136:BG136)+SUM($N1046:BG1046))*BH$998*BH1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1017,BI136/BI1017)-BI136,0)+(SUM($N136:BH136)+SUM($N1046:BH1046))*BI$998*BI1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1017,BJ136/BJ1017)-BJ136,0)+(SUM($N136:BI136)+SUM($N1046:BI1046))*BJ$998*BJ1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1017,BK136/BK1017)-BK136,0)+(SUM($N136:BJ136)+SUM($N1046:BJ1046))*BK$998*BK1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1017,BL136/BL1017)-BL136,0)+(SUM($N136:BK136)+SUM($N1046:BK1046))*BL$998*BL1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1017,BM136/BM1017)-BM136,0)+(SUM($N136:BL136)+SUM($N1046:BL1046))*BM$998*BM1017)*($F1046=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1017,BN136/BN1017)-BN136,0)+(SUM($N136:BM136)+SUM($N1046:BM1046))*BN$998*BN1017)*($F1046=5)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1018,P137/P1018)-P137,0)+(SUM($N137:N137)+SUM($N1047:N1047))*P$998*P1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1018,Q137/Q1018)-Q137,0)+(SUM($N137:P137)+SUM($N1047:P1047))*Q$998*Q1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1018,R137/R1018)-R137,0)+(SUM($N137:Q137)+SUM($N1047:Q1047))*R$998*R1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1018,S137/S1018)-S137,0)+(SUM($N137:R137)+SUM($N1047:R1047))*S$998*S1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1018,T137/T1018)-T137,0)+(SUM($N137:S137)+SUM($N1047:S1047))*T$998*T1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1018,U137/U1018)-U137,0)+(SUM($N137:T137)+SUM($N1047:T1047))*U$998*U1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1018,V137/V1018)-V137,0)+(SUM($N137:U137)+SUM($N1047:U1047))*V$998*V1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1018,W137/W1018)-W137,0)+(SUM($N137:V137)+SUM($N1047:V1047))*W$998*W1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1018,X137/X1018)-X137,0)+(SUM($N137:W137)+SUM($N1047:W1047))*X$998*X1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1018,Y137/Y1018)-Y137,0)+(SUM($N137:X137)+SUM($N1047:X1047))*Y$998*Y1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1018,Z137/Z1018)-Z137,0)+(SUM($N137:Y137)+SUM($N1047:Y1047))*Z$998*Z1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1018,AA137/AA1018)-AA137,0)+(SUM($N137:Z137)+SUM($N1047:Z1047))*AA$998*AA1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1018,AB137/AB1018)-AB137,0)+(SUM($N137:AA137)+SUM($N1047:AA1047))*AB$998*AB1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1018,AC137/AC1018)-AC137,0)+(SUM($N137:AB137)+SUM($N1047:AB1047))*AC$998*AC1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1018,AD137/AD1018)-AD137,0)+(SUM($N137:AC137)+SUM($N1047:AC1047))*AD$998*AD1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1018,AE137/AE1018)-AE137,0)+(SUM($N137:AD137)+SUM($N1047:AD1047))*AE$998*AE1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1018,AF137/AF1018)-AF137,0)+(SUM($N137:AE137)+SUM($N1047:AE1047))*AF$998*AF1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1018,AG137/AG1018)-AG137,0)+(SUM($N137:AF137)+SUM($N1047:AF1047))*AG$998*AG1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1018,AH137/AH1018)-AH137,0)+(SUM($N137:AG137)+SUM($N1047:AG1047))*AH$998*AH1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1018,AI137/AI1018)-AI137,0)+(SUM($N137:AH137)+SUM($N1047:AH1047))*AI$998*AI1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1018,AJ137/AJ1018)-AJ137,0)+(SUM($N137:AI137)+SUM($N1047:AI1047))*AJ$998*AJ1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1018,AK137/AK1018)-AK137,0)+(SUM($N137:AJ137)+SUM($N1047:AJ1047))*AK$998*AK1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1018,AL137/AL1018)-AL137,0)+(SUM($N137:AK137)+SUM($N1047:AK1047))*AL$998*AL1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1018,AM137/AM1018)-AM137,0)+(SUM($N137:AL137)+SUM($N1047:AL1047))*AM$998*AM1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1018,AN137/AN1018)-AN137,0)+(SUM($N137:AM137)+SUM($N1047:AM1047))*AN$998*AN1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1018,AO137/AO1018)-AO137,0)+(SUM($N137:AN137)+SUM($N1047:AN1047))*AO$998*AO1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1018,AP137/AP1018)-AP137,0)+(SUM($N137:AO137)+SUM($N1047:AO1047))*AP$998*AP1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1018,AQ137/AQ1018)-AQ137,0)+(SUM($N137:AP137)+SUM($N1047:AP1047))*AQ$998*AQ1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1018,AR137/AR1018)-AR137,0)+(SUM($N137:AQ137)+SUM($N1047:AQ1047))*AR$998*AR1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1018,AS137/AS1018)-AS137,0)+(SUM($N137:AR137)+SUM($N1047:AR1047))*AS$998*AS1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1018,AT137/AT1018)-AT137,0)+(SUM($N137:AS137)+SUM($N1047:AS1047))*AT$998*AT1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1018,AU137/AU1018)-AU137,0)+(SUM($N137:AT137)+SUM($N1047:AT1047))*AU$998*AU1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1018,AV137/AV1018)-AV137,0)+(SUM($N137:AU137)+SUM($N1047:AU1047))*AV$998*AV1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1018,AW137/AW1018)-AW137,0)+(SUM($N137:AV137)+SUM($N1047:AV1047))*AW$998*AW1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1018,AX137/AX1018)-AX137,0)+(SUM($N137:AW137)+SUM($N1047:AW1047))*AX$998*AX1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1018,AY137/AY1018)-AY137,0)+(SUM($N137:AX137)+SUM($N1047:AX1047))*AY$998*AY1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1018,AZ137/AZ1018)-AZ137,0)+(SUM($N137:AY137)+SUM($N1047:AY1047))*AZ$998*AZ1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1018,BA137/BA1018)-BA137,0)+(SUM($N137:AZ137)+SUM($N1047:AZ1047))*BA$998*BA1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1018,BB137/BB1018)-BB137,0)+(SUM($N137:BA137)+SUM($N1047:BA1047))*BB$998*BB1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1018,BC137/BC1018)-BC137,0)+(SUM($N137:BB137)+SUM($N1047:BB1047))*BC$998*BC1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1018,BD137/BD1018)-BD137,0)+(SUM($N137:BC137)+SUM($N1047:BC1047))*BD$998*BD1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1018,BE137/BE1018)-BE137,0)+(SUM($N137:BD137)+SUM($N1047:BD1047))*BE$998*BE1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1018,BF137/BF1018)-BF137,0)+(SUM($N137:BE137)+SUM($N1047:BE1047))*BF$998*BF1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1018,BG137/BG1018)-BG137,0)+(SUM($N137:BF137)+SUM($N1047:BF1047))*BG$998*BG1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1018,BH137/BH1018)-BH137,0)+(SUM($N137:BG137)+SUM($N1047:BG1047))*BH$998*BH1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1018,BI137/BI1018)-BI137,0)+(SUM($N137:BH137)+SUM($N1047:BH1047))*BI$998*BI1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1018,BJ137/BJ1018)-BJ137,0)+(SUM($N137:BI137)+SUM($N1047:BI1047))*BJ$998*BJ1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1018,BK137/BK1018)-BK137,0)+(SUM($N137:BJ137)+SUM($N1047:BJ1047))*BK$998*BK1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1018,BL137/BL1018)-BL137,0)+(SUM($N137:BK137)+SUM($N1047:BK1047))*BL$998*BL1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1018,BM137/BM1018)-BM137,0)+(SUM($N137:BL137)+SUM($N1047:BL1047))*BM$998*BM1018)*($F1047=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1018,BN137/BN1018)-BN137,0)+(SUM($N137:BM137)+SUM($N1047:BM1047))*BN$998*BN1018)*($F1047=5)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1019,P138/P1019)-P138,0)+(SUM($N138:N138)+SUM($N1048:N1048))*P$998*P1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1019,Q138/Q1019)-Q138,0)+(SUM($N138:P138)+SUM($N1048:P1048))*Q$998*Q1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1019,R138/R1019)-R138,0)+(SUM($N138:Q138)+SUM($N1048:Q1048))*R$998*R1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1019,S138/S1019)-S138,0)+(SUM($N138:R138)+SUM($N1048:R1048))*S$998*S1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1019,T138/T1019)-T138,0)+(SUM($N138:S138)+SUM($N1048:S1048))*T$998*T1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1019,U138/U1019)-U138,0)+(SUM($N138:T138)+SUM($N1048:T1048))*U$998*U1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1019,V138/V1019)-V138,0)+(SUM($N138:U138)+SUM($N1048:U1048))*V$998*V1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1019,W138/W1019)-W138,0)+(SUM($N138:V138)+SUM($N1048:V1048))*W$998*W1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1019,X138/X1019)-X138,0)+(SUM($N138:W138)+SUM($N1048:W1048))*X$998*X1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1019,Y138/Y1019)-Y138,0)+(SUM($N138:X138)+SUM($N1048:X1048))*Y$998*Y1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1019,Z138/Z1019)-Z138,0)+(SUM($N138:Y138)+SUM($N1048:Y1048))*Z$998*Z1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1019,AA138/AA1019)-AA138,0)+(SUM($N138:Z138)+SUM($N1048:Z1048))*AA$998*AA1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1019,AB138/AB1019)-AB138,0)+(SUM($N138:AA138)+SUM($N1048:AA1048))*AB$998*AB1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1019,AC138/AC1019)-AC138,0)+(SUM($N138:AB138)+SUM($N1048:AB1048))*AC$998*AC1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1019,AD138/AD1019)-AD138,0)+(SUM($N138:AC138)+SUM($N1048:AC1048))*AD$998*AD1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1019,AE138/AE1019)-AE138,0)+(SUM($N138:AD138)+SUM($N1048:AD1048))*AE$998*AE1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1019,AF138/AF1019)-AF138,0)+(SUM($N138:AE138)+SUM($N1048:AE1048))*AF$998*AF1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1019,AG138/AG1019)-AG138,0)+(SUM($N138:AF138)+SUM($N1048:AF1048))*AG$998*AG1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1019,AH138/AH1019)-AH138,0)+(SUM($N138:AG138)+SUM($N1048:AG1048))*AH$998*AH1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1019,AI138/AI1019)-AI138,0)+(SUM($N138:AH138)+SUM($N1048:AH1048))*AI$998*AI1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1019,AJ138/AJ1019)-AJ138,0)+(SUM($N138:AI138)+SUM($N1048:AI1048))*AJ$998*AJ1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1019,AK138/AK1019)-AK138,0)+(SUM($N138:AJ138)+SUM($N1048:AJ1048))*AK$998*AK1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1019,AL138/AL1019)-AL138,0)+(SUM($N138:AK138)+SUM($N1048:AK1048))*AL$998*AL1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1019,AM138/AM1019)-AM138,0)+(SUM($N138:AL138)+SUM($N1048:AL1048))*AM$998*AM1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1019,AN138/AN1019)-AN138,0)+(SUM($N138:AM138)+SUM($N1048:AM1048))*AN$998*AN1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1019,AO138/AO1019)-AO138,0)+(SUM($N138:AN138)+SUM($N1048:AN1048))*AO$998*AO1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1019,AP138/AP1019)-AP138,0)+(SUM($N138:AO138)+SUM($N1048:AO1048))*AP$998*AP1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1019,AQ138/AQ1019)-AQ138,0)+(SUM($N138:AP138)+SUM($N1048:AP1048))*AQ$998*AQ1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1019,AR138/AR1019)-AR138,0)+(SUM($N138:AQ138)+SUM($N1048:AQ1048))*AR$998*AR1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1019,AS138/AS1019)-AS138,0)+(SUM($N138:AR138)+SUM($N1048:AR1048))*AS$998*AS1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1019,AT138/AT1019)-AT138,0)+(SUM($N138:AS138)+SUM($N1048:AS1048))*AT$998*AT1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1019,AU138/AU1019)-AU138,0)+(SUM($N138:AT138)+SUM($N1048:AT1048))*AU$998*AU1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1019,AV138/AV1019)-AV138,0)+(SUM($N138:AU138)+SUM($N1048:AU1048))*AV$998*AV1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1019,AW138/AW1019)-AW138,0)+(SUM($N138:AV138)+SUM($N1048:AV1048))*AW$998*AW1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1019,AX138/AX1019)-AX138,0)+(SUM($N138:AW138)+SUM($N1048:AW1048))*AX$998*AX1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1019,AY138/AY1019)-AY138,0)+(SUM($N138:AX138)+SUM($N1048:AX1048))*AY$998*AY1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1019,AZ138/AZ1019)-AZ138,0)+(SUM($N138:AY138)+SUM($N1048:AY1048))*AZ$998*AZ1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1019,BA138/BA1019)-BA138,0)+(SUM($N138:AZ138)+SUM($N1048:AZ1048))*BA$998*BA1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1019,BB138/BB1019)-BB138,0)+(SUM($N138:BA138)+SUM($N1048:BA1048))*BB$998*BB1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1019,BC138/BC1019)-BC138,0)+(SUM($N138:BB138)+SUM($N1048:BB1048))*BC$998*BC1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1019,BD138/BD1019)-BD138,0)+(SUM($N138:BC138)+SUM($N1048:BC1048))*BD$998*BD1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1019,BE138/BE1019)-BE138,0)+(SUM($N138:BD138)+SUM($N1048:BD1048))*BE$998*BE1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1019,BF138/BF1019)-BF138,0)+(SUM($N138:BE138)+SUM($N1048:BE1048))*BF$998*BF1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1019,BG138/BG1019)-BG138,0)+(SUM($N138:BF138)+SUM($N1048:BF1048))*BG$998*BG1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1019,BH138/BH1019)-BH138,0)+(SUM($N138:BG138)+SUM($N1048:BG1048))*BH$998*BH1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1019,BI138/BI1019)-BI138,0)+(SUM($N138:BH138)+SUM($N1048:BH1048))*BI$998*BI1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1019,BJ138/BJ1019)-BJ138,0)+(SUM($N138:BI138)+SUM($N1048:BI1048))*BJ$998*BJ1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1019,BK138/BK1019)-BK138,0)+(SUM($N138:BJ138)+SUM($N1048:BJ1048))*BK$998*BK1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1019,BL138/BL1019)-BL138,0)+(SUM($N138:BK138)+SUM($N1048:BK1048))*BL$998*BL1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1019,BM138/BM1019)-BM138,0)+(SUM($N138:BL138)+SUM($N1048:BL1048))*BM$998*BM1019)*($F1048=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1019,BN138/BN1019)-BN138,0)+(SUM($N138:BM138)+SUM($N1048:BM1048))*BN$998*BN1019)*($F1048=5)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1020,P139/P1020)-P139,0)+(SUM($N139:N139)+SUM($N1049:N1049))*P$998*P1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1020,Q139/Q1020)-Q139,0)+(SUM($N139:P139)+SUM($N1049:P1049))*Q$998*Q1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1020,R139/R1020)-R139,0)+(SUM($N139:Q139)+SUM($N1049:Q1049))*R$998*R1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1020,S139/S1020)-S139,0)+(SUM($N139:R139)+SUM($N1049:R1049))*S$998*S1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1020,T139/T1020)-T139,0)+(SUM($N139:S139)+SUM($N1049:S1049))*T$998*T1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1020,U139/U1020)-U139,0)+(SUM($N139:T139)+SUM($N1049:T1049))*U$998*U1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1020,V139/V1020)-V139,0)+(SUM($N139:U139)+SUM($N1049:U1049))*V$998*V1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1020,W139/W1020)-W139,0)+(SUM($N139:V139)+SUM($N1049:V1049))*W$998*W1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1020,X139/X1020)-X139,0)+(SUM($N139:W139)+SUM($N1049:W1049))*X$998*X1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1020,Y139/Y1020)-Y139,0)+(SUM($N139:X139)+SUM($N1049:X1049))*Y$998*Y1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1020,Z139/Z1020)-Z139,0)+(SUM($N139:Y139)+SUM($N1049:Y1049))*Z$998*Z1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1020,AA139/AA1020)-AA139,0)+(SUM($N139:Z139)+SUM($N1049:Z1049))*AA$998*AA1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1020,AB139/AB1020)-AB139,0)+(SUM($N139:AA139)+SUM($N1049:AA1049))*AB$998*AB1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1020,AC139/AC1020)-AC139,0)+(SUM($N139:AB139)+SUM($N1049:AB1049))*AC$998*AC1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1020,AD139/AD1020)-AD139,0)+(SUM($N139:AC139)+SUM($N1049:AC1049))*AD$998*AD1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1020,AE139/AE1020)-AE139,0)+(SUM($N139:AD139)+SUM($N1049:AD1049))*AE$998*AE1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1020,AF139/AF1020)-AF139,0)+(SUM($N139:AE139)+SUM($N1049:AE1049))*AF$998*AF1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1020,AG139/AG1020)-AG139,0)+(SUM($N139:AF139)+SUM($N1049:AF1049))*AG$998*AG1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1020,AH139/AH1020)-AH139,0)+(SUM($N139:AG139)+SUM($N1049:AG1049))*AH$998*AH1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1020,AI139/AI1020)-AI139,0)+(SUM($N139:AH139)+SUM($N1049:AH1049))*AI$998*AI1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1020,AJ139/AJ1020)-AJ139,0)+(SUM($N139:AI139)+SUM($N1049:AI1049))*AJ$998*AJ1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1020,AK139/AK1020)-AK139,0)+(SUM($N139:AJ139)+SUM($N1049:AJ1049))*AK$998*AK1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1020,AL139/AL1020)-AL139,0)+(SUM($N139:AK139)+SUM($N1049:AK1049))*AL$998*AL1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1020,AM139/AM1020)-AM139,0)+(SUM($N139:AL139)+SUM($N1049:AL1049))*AM$998*AM1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1020,AN139/AN1020)-AN139,0)+(SUM($N139:AM139)+SUM($N1049:AM1049))*AN$998*AN1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1020,AO139/AO1020)-AO139,0)+(SUM($N139:AN139)+SUM($N1049:AN1049))*AO$998*AO1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1020,AP139/AP1020)-AP139,0)+(SUM($N139:AO139)+SUM($N1049:AO1049))*AP$998*AP1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1020,AQ139/AQ1020)-AQ139,0)+(SUM($N139:AP139)+SUM($N1049:AP1049))*AQ$998*AQ1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1020,AR139/AR1020)-AR139,0)+(SUM($N139:AQ139)+SUM($N1049:AQ1049))*AR$998*AR1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1020,AS139/AS1020)-AS139,0)+(SUM($N139:AR139)+SUM($N1049:AR1049))*AS$998*AS1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1020,AT139/AT1020)-AT139,0)+(SUM($N139:AS139)+SUM($N1049:AS1049))*AT$998*AT1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1020,AU139/AU1020)-AU139,0)+(SUM($N139:AT139)+SUM($N1049:AT1049))*AU$998*AU1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1020,AV139/AV1020)-AV139,0)+(SUM($N139:AU139)+SUM($N1049:AU1049))*AV$998*AV1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1020,AW139/AW1020)-AW139,0)+(SUM($N139:AV139)+SUM($N1049:AV1049))*AW$998*AW1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1020,AX139/AX1020)-AX139,0)+(SUM($N139:AW139)+SUM($N1049:AW1049))*AX$998*AX1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1020,AY139/AY1020)-AY139,0)+(SUM($N139:AX139)+SUM($N1049:AX1049))*AY$998*AY1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1020,AZ139/AZ1020)-AZ139,0)+(SUM($N139:AY139)+SUM($N1049:AY1049))*AZ$998*AZ1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1020,BA139/BA1020)-BA139,0)+(SUM($N139:AZ139)+SUM($N1049:AZ1049))*BA$998*BA1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1020,BB139/BB1020)-BB139,0)+(SUM($N139:BA139)+SUM($N1049:BA1049))*BB$998*BB1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1020,BC139/BC1020)-BC139,0)+(SUM($N139:BB139)+SUM($N1049:BB1049))*BC$998*BC1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1020,BD139/BD1020)-BD139,0)+(SUM($N139:BC139)+SUM($N1049:BC1049))*BD$998*BD1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1020,BE139/BE1020)-BE139,0)+(SUM($N139:BD139)+SUM($N1049:BD1049))*BE$998*BE1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1020,BF139/BF1020)-BF139,0)+(SUM($N139:BE139)+SUM($N1049:BE1049))*BF$998*BF1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1020,BG139/BG1020)-BG139,0)+(SUM($N139:BF139)+SUM($N1049:BF1049))*BG$998*BG1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1020,BH139/BH1020)-BH139,0)+(SUM($N139:BG139)+SUM($N1049:BG1049))*BH$998*BH1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1020,BI139/BI1020)-BI139,0)+(SUM($N139:BH139)+SUM($N1049:BH1049))*BI$998*BI1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1020,BJ139/BJ1020)-BJ139,0)+(SUM($N139:BI139)+SUM($N1049:BI1049))*BJ$998*BJ1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1020,BK139/BK1020)-BK139,0)+(SUM($N139:BJ139)+SUM($N1049:BJ1049))*BK$998*BK1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1020,BL139/BL1020)-BL139,0)+(SUM($N139:BK139)+SUM($N1049:BK1049))*BL$998*BL1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1020,BM139/BM1020)-BM139,0)+(SUM($N139:BL139)+SUM($N1049:BL1049))*BM$998*BM1020)*($F1049=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1020,BN139/BN1020)-BN139,0)+(SUM($N139:BM139)+SUM($N1049:BM1049))*BN$998*BN1020)*($F1049=5)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1021,P140/P1021)-P140,0)+(SUM($N140:N140)+SUM($N1050:N1050))*P$998*P1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1021,Q140/Q1021)-Q140,0)+(SUM($N140:P140)+SUM($N1050:P1050))*Q$998*Q1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1021,R140/R1021)-R140,0)+(SUM($N140:Q140)+SUM($N1050:Q1050))*R$998*R1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1021,S140/S1021)-S140,0)+(SUM($N140:R140)+SUM($N1050:R1050))*S$998*S1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1021,T140/T1021)-T140,0)+(SUM($N140:S140)+SUM($N1050:S1050))*T$998*T1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1021,U140/U1021)-U140,0)+(SUM($N140:T140)+SUM($N1050:T1050))*U$998*U1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1021,V140/V1021)-V140,0)+(SUM($N140:U140)+SUM($N1050:U1050))*V$998*V1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1021,W140/W1021)-W140,0)+(SUM($N140:V140)+SUM($N1050:V1050))*W$998*W1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1021,X140/X1021)-X140,0)+(SUM($N140:W140)+SUM($N1050:W1050))*X$998*X1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1021,Y140/Y1021)-Y140,0)+(SUM($N140:X140)+SUM($N1050:X1050))*Y$998*Y1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1021,Z140/Z1021)-Z140,0)+(SUM($N140:Y140)+SUM($N1050:Y1050))*Z$998*Z1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1021,AA140/AA1021)-AA140,0)+(SUM($N140:Z140)+SUM($N1050:Z1050))*AA$998*AA1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1021,AB140/AB1021)-AB140,0)+(SUM($N140:AA140)+SUM($N1050:AA1050))*AB$998*AB1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1021,AC140/AC1021)-AC140,0)+(SUM($N140:AB140)+SUM($N1050:AB1050))*AC$998*AC1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1021,AD140/AD1021)-AD140,0)+(SUM($N140:AC140)+SUM($N1050:AC1050))*AD$998*AD1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1021,AE140/AE1021)-AE140,0)+(SUM($N140:AD140)+SUM($N1050:AD1050))*AE$998*AE1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1021,AF140/AF1021)-AF140,0)+(SUM($N140:AE140)+SUM($N1050:AE1050))*AF$998*AF1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1021,AG140/AG1021)-AG140,0)+(SUM($N140:AF140)+SUM($N1050:AF1050))*AG$998*AG1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1021,AH140/AH1021)-AH140,0)+(SUM($N140:AG140)+SUM($N1050:AG1050))*AH$998*AH1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1021,AI140/AI1021)-AI140,0)+(SUM($N140:AH140)+SUM($N1050:AH1050))*AI$998*AI1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1021,AJ140/AJ1021)-AJ140,0)+(SUM($N140:AI140)+SUM($N1050:AI1050))*AJ$998*AJ1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1021,AK140/AK1021)-AK140,0)+(SUM($N140:AJ140)+SUM($N1050:AJ1050))*AK$998*AK1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1021,AL140/AL1021)-AL140,0)+(SUM($N140:AK140)+SUM($N1050:AK1050))*AL$998*AL1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1021,AM140/AM1021)-AM140,0)+(SUM($N140:AL140)+SUM($N1050:AL1050))*AM$998*AM1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1021,AN140/AN1021)-AN140,0)+(SUM($N140:AM140)+SUM($N1050:AM1050))*AN$998*AN1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1021,AO140/AO1021)-AO140,0)+(SUM($N140:AN140)+SUM($N1050:AN1050))*AO$998*AO1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1021,AP140/AP1021)-AP140,0)+(SUM($N140:AO140)+SUM($N1050:AO1050))*AP$998*AP1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1021,AQ140/AQ1021)-AQ140,0)+(SUM($N140:AP140)+SUM($N1050:AP1050))*AQ$998*AQ1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1021,AR140/AR1021)-AR140,0)+(SUM($N140:AQ140)+SUM($N1050:AQ1050))*AR$998*AR1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1021,AS140/AS1021)-AS140,0)+(SUM($N140:AR140)+SUM($N1050:AR1050))*AS$998*AS1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1021,AT140/AT1021)-AT140,0)+(SUM($N140:AS140)+SUM($N1050:AS1050))*AT$998*AT1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1021,AU140/AU1021)-AU140,0)+(SUM($N140:AT140)+SUM($N1050:AT1050))*AU$998*AU1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1021,AV140/AV1021)-AV140,0)+(SUM($N140:AU140)+SUM($N1050:AU1050))*AV$998*AV1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1021,AW140/AW1021)-AW140,0)+(SUM($N140:AV140)+SUM($N1050:AV1050))*AW$998*AW1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1021,AX140/AX1021)-AX140,0)+(SUM($N140:AW140)+SUM($N1050:AW1050))*AX$998*AX1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1021,AY140/AY1021)-AY140,0)+(SUM($N140:AX140)+SUM($N1050:AX1050))*AY$998*AY1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1021,AZ140/AZ1021)-AZ140,0)+(SUM($N140:AY140)+SUM($N1050:AY1050))*AZ$998*AZ1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1021,BA140/BA1021)-BA140,0)+(SUM($N140:AZ140)+SUM($N1050:AZ1050))*BA$998*BA1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1021,BB140/BB1021)-BB140,0)+(SUM($N140:BA140)+SUM($N1050:BA1050))*BB$998*BB1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1021,BC140/BC1021)-BC140,0)+(SUM($N140:BB140)+SUM($N1050:BB1050))*BC$998*BC1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1021,BD140/BD1021)-BD140,0)+(SUM($N140:BC140)+SUM($N1050:BC1050))*BD$998*BD1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1021,BE140/BE1021)-BE140,0)+(SUM($N140:BD140)+SUM($N1050:BD1050))*BE$998*BE1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1021,BF140/BF1021)-BF140,0)+(SUM($N140:BE140)+SUM($N1050:BE1050))*BF$998*BF1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1021,BG140/BG1021)-BG140,0)+(SUM($N140:BF140)+SUM($N1050:BF1050))*BG$998*BG1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1021,BH140/BH1021)-BH140,0)+(SUM($N140:BG140)+SUM($N1050:BG1050))*BH$998*BH1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1021,BI140/BI1021)-BI140,0)+(SUM($N140:BH140)+SUM($N1050:BH1050))*BI$998*BI1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1021,BJ140/BJ1021)-BJ140,0)+(SUM($N140:BI140)+SUM($N1050:BI1050))*BJ$998*BJ1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1021,BK140/BK1021)-BK140,0)+(SUM($N140:BJ140)+SUM($N1050:BJ1050))*BK$998*BK1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1021,BL140/BL1021)-BL140,0)+(SUM($N140:BK140)+SUM($N1050:BK1050))*BL$998*BL1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1021,BM140/BM1021)-BM140,0)+(SUM($N140:BL140)+SUM($N1050:BL1050))*BM$998*BM1021)*($F1050=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1021,BN140/BN1021)-BN140,0)+(SUM($N140:BM140)+SUM($N1050:BM1050))*BN$998*BN1021)*($F1050=5)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1022,P141/P1022)-P141,0)+(SUM($N141:N141)+SUM($N1051:N1051))*P$998*P1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1022,Q141/Q1022)-Q141,0)+(SUM($N141:P141)+SUM($N1051:P1051))*Q$998*Q1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1022,R141/R1022)-R141,0)+(SUM($N141:Q141)+SUM($N1051:Q1051))*R$998*R1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1022,S141/S1022)-S141,0)+(SUM($N141:R141)+SUM($N1051:R1051))*S$998*S1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1022,T141/T1022)-T141,0)+(SUM($N141:S141)+SUM($N1051:S1051))*T$998*T1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1022,U141/U1022)-U141,0)+(SUM($N141:T141)+SUM($N1051:T1051))*U$998*U1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1022,V141/V1022)-V141,0)+(SUM($N141:U141)+SUM($N1051:U1051))*V$998*V1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1022,W141/W1022)-W141,0)+(SUM($N141:V141)+SUM($N1051:V1051))*W$998*W1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1022,X141/X1022)-X141,0)+(SUM($N141:W141)+SUM($N1051:W1051))*X$998*X1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1022,Y141/Y1022)-Y141,0)+(SUM($N141:X141)+SUM($N1051:X1051))*Y$998*Y1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1022,Z141/Z1022)-Z141,0)+(SUM($N141:Y141)+SUM($N1051:Y1051))*Z$998*Z1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1022,AA141/AA1022)-AA141,0)+(SUM($N141:Z141)+SUM($N1051:Z1051))*AA$998*AA1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1022,AB141/AB1022)-AB141,0)+(SUM($N141:AA141)+SUM($N1051:AA1051))*AB$998*AB1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1022,AC141/AC1022)-AC141,0)+(SUM($N141:AB141)+SUM($N1051:AB1051))*AC$998*AC1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1022,AD141/AD1022)-AD141,0)+(SUM($N141:AC141)+SUM($N1051:AC1051))*AD$998*AD1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1022,AE141/AE1022)-AE141,0)+(SUM($N141:AD141)+SUM($N1051:AD1051))*AE$998*AE1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1022,AF141/AF1022)-AF141,0)+(SUM($N141:AE141)+SUM($N1051:AE1051))*AF$998*AF1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1022,AG141/AG1022)-AG141,0)+(SUM($N141:AF141)+SUM($N1051:AF1051))*AG$998*AG1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1022,AH141/AH1022)-AH141,0)+(SUM($N141:AG141)+SUM($N1051:AG1051))*AH$998*AH1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1022,AI141/AI1022)-AI141,0)+(SUM($N141:AH141)+SUM($N1051:AH1051))*AI$998*AI1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1022,AJ141/AJ1022)-AJ141,0)+(SUM($N141:AI141)+SUM($N1051:AI1051))*AJ$998*AJ1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1022,AK141/AK1022)-AK141,0)+(SUM($N141:AJ141)+SUM($N1051:AJ1051))*AK$998*AK1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1022,AL141/AL1022)-AL141,0)+(SUM($N141:AK141)+SUM($N1051:AK1051))*AL$998*AL1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1022,AM141/AM1022)-AM141,0)+(SUM($N141:AL141)+SUM($N1051:AL1051))*AM$998*AM1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1022,AN141/AN1022)-AN141,0)+(SUM($N141:AM141)+SUM($N1051:AM1051))*AN$998*AN1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1022,AO141/AO1022)-AO141,0)+(SUM($N141:AN141)+SUM($N1051:AN1051))*AO$998*AO1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1022,AP141/AP1022)-AP141,0)+(SUM($N141:AO141)+SUM($N1051:AO1051))*AP$998*AP1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1022,AQ141/AQ1022)-AQ141,0)+(SUM($N141:AP141)+SUM($N1051:AP1051))*AQ$998*AQ1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1022,AR141/AR1022)-AR141,0)+(SUM($N141:AQ141)+SUM($N1051:AQ1051))*AR$998*AR1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1022,AS141/AS1022)-AS141,0)+(SUM($N141:AR141)+SUM($N1051:AR1051))*AS$998*AS1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1022,AT141/AT1022)-AT141,0)+(SUM($N141:AS141)+SUM($N1051:AS1051))*AT$998*AT1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1022,AU141/AU1022)-AU141,0)+(SUM($N141:AT141)+SUM($N1051:AT1051))*AU$998*AU1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1022,AV141/AV1022)-AV141,0)+(SUM($N141:AU141)+SUM($N1051:AU1051))*AV$998*AV1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1022,AW141/AW1022)-AW141,0)+(SUM($N141:AV141)+SUM($N1051:AV1051))*AW$998*AW1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1022,AX141/AX1022)-AX141,0)+(SUM($N141:AW141)+SUM($N1051:AW1051))*AX$998*AX1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1022,AY141/AY1022)-AY141,0)+(SUM($N141:AX141)+SUM($N1051:AX1051))*AY$998*AY1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1022,AZ141/AZ1022)-AZ141,0)+(SUM($N141:AY141)+SUM($N1051:AY1051))*AZ$998*AZ1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1022,BA141/BA1022)-BA141,0)+(SUM($N141:AZ141)+SUM($N1051:AZ1051))*BA$998*BA1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1022,BB141/BB1022)-BB141,0)+(SUM($N141:BA141)+SUM($N1051:BA1051))*BB$998*BB1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1022,BC141/BC1022)-BC141,0)+(SUM($N141:BB141)+SUM($N1051:BB1051))*BC$998*BC1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1022,BD141/BD1022)-BD141,0)+(SUM($N141:BC141)+SUM($N1051:BC1051))*BD$998*BD1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1022,BE141/BE1022)-BE141,0)+(SUM($N141:BD141)+SUM($N1051:BD1051))*BE$998*BE1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1022,BF141/BF1022)-BF141,0)+(SUM($N141:BE141)+SUM($N1051:BE1051))*BF$998*BF1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1022,BG141/BG1022)-BG141,0)+(SUM($N141:BF141)+SUM($N1051:BF1051))*BG$998*BG1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1022,BH141/BH1022)-BH141,0)+(SUM($N141:BG141)+SUM($N1051:BG1051))*BH$998*BH1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1022,BI141/BI1022)-BI141,0)+(SUM($N141:BH141)+SUM($N1051:BH1051))*BI$998*BI1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1022,BJ141/BJ1022)-BJ141,0)+(SUM($N141:BI141)+SUM($N1051:BI1051))*BJ$998*BJ1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1022,BK141/BK1022)-BK141,0)+(SUM($N141:BJ141)+SUM($N1051:BJ1051))*BK$998*BK1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1022,BL141/BL1022)-BL141,0)+(SUM($N141:BK141)+SUM($N1051:BK1051))*BL$998*BL1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1022,BM141/BM1022)-BM141,0)+(SUM($N141:BL141)+SUM($N1051:BL1051))*BM$998*BM1022)*($F1051=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1022,BN141/BN1022)-BN141,0)+(SUM($N141:BM141)+SUM($N1051:BM1051))*BN$998*BN1022)*($F1051=5)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1023,P142/P1023)-P142,0)+(SUM($N142:N142)+SUM($N1052:N1052))*P$998*P1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1023,Q142/Q1023)-Q142,0)+(SUM($N142:P142)+SUM($N1052:P1052))*Q$998*Q1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1023,R142/R1023)-R142,0)+(SUM($N142:Q142)+SUM($N1052:Q1052))*R$998*R1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1023,S142/S1023)-S142,0)+(SUM($N142:R142)+SUM($N1052:R1052))*S$998*S1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1023,T142/T1023)-T142,0)+(SUM($N142:S142)+SUM($N1052:S1052))*T$998*T1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1023,U142/U1023)-U142,0)+(SUM($N142:T142)+SUM($N1052:T1052))*U$998*U1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1023,V142/V1023)-V142,0)+(SUM($N142:U142)+SUM($N1052:U1052))*V$998*V1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1023,W142/W1023)-W142,0)+(SUM($N142:V142)+SUM($N1052:V1052))*W$998*W1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1023,X142/X1023)-X142,0)+(SUM($N142:W142)+SUM($N1052:W1052))*X$998*X1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1023,Y142/Y1023)-Y142,0)+(SUM($N142:X142)+SUM($N1052:X1052))*Y$998*Y1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1023,Z142/Z1023)-Z142,0)+(SUM($N142:Y142)+SUM($N1052:Y1052))*Z$998*Z1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1023,AA142/AA1023)-AA142,0)+(SUM($N142:Z142)+SUM($N1052:Z1052))*AA$998*AA1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1023,AB142/AB1023)-AB142,0)+(SUM($N142:AA142)+SUM($N1052:AA1052))*AB$998*AB1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1023,AC142/AC1023)-AC142,0)+(SUM($N142:AB142)+SUM($N1052:AB1052))*AC$998*AC1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1023,AD142/AD1023)-AD142,0)+(SUM($N142:AC142)+SUM($N1052:AC1052))*AD$998*AD1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1023,AE142/AE1023)-AE142,0)+(SUM($N142:AD142)+SUM($N1052:AD1052))*AE$998*AE1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1023,AF142/AF1023)-AF142,0)+(SUM($N142:AE142)+SUM($N1052:AE1052))*AF$998*AF1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1023,AG142/AG1023)-AG142,0)+(SUM($N142:AF142)+SUM($N1052:AF1052))*AG$998*AG1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1023,AH142/AH1023)-AH142,0)+(SUM($N142:AG142)+SUM($N1052:AG1052))*AH$998*AH1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1023,AI142/AI1023)-AI142,0)+(SUM($N142:AH142)+SUM($N1052:AH1052))*AI$998*AI1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1023,AJ142/AJ1023)-AJ142,0)+(SUM($N142:AI142)+SUM($N1052:AI1052))*AJ$998*AJ1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1023,AK142/AK1023)-AK142,0)+(SUM($N142:AJ142)+SUM($N1052:AJ1052))*AK$998*AK1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1023,AL142/AL1023)-AL142,0)+(SUM($N142:AK142)+SUM($N1052:AK1052))*AL$998*AL1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1023,AM142/AM1023)-AM142,0)+(SUM($N142:AL142)+SUM($N1052:AL1052))*AM$998*AM1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1023,AN142/AN1023)-AN142,0)+(SUM($N142:AM142)+SUM($N1052:AM1052))*AN$998*AN1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1023,AO142/AO1023)-AO142,0)+(SUM($N142:AN142)+SUM($N1052:AN1052))*AO$998*AO1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1023,AP142/AP1023)-AP142,0)+(SUM($N142:AO142)+SUM($N1052:AO1052))*AP$998*AP1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1023,AQ142/AQ1023)-AQ142,0)+(SUM($N142:AP142)+SUM($N1052:AP1052))*AQ$998*AQ1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1023,AR142/AR1023)-AR142,0)+(SUM($N142:AQ142)+SUM($N1052:AQ1052))*AR$998*AR1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1023,AS142/AS1023)-AS142,0)+(SUM($N142:AR142)+SUM($N1052:AR1052))*AS$998*AS1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1023,AT142/AT1023)-AT142,0)+(SUM($N142:AS142)+SUM($N1052:AS1052))*AT$998*AT1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1023,AU142/AU1023)-AU142,0)+(SUM($N142:AT142)+SUM($N1052:AT1052))*AU$998*AU1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1023,AV142/AV1023)-AV142,0)+(SUM($N142:AU142)+SUM($N1052:AU1052))*AV$998*AV1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1023,AW142/AW1023)-AW142,0)+(SUM($N142:AV142)+SUM($N1052:AV1052))*AW$998*AW1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1023,AX142/AX1023)-AX142,0)+(SUM($N142:AW142)+SUM($N1052:AW1052))*AX$998*AX1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1023,AY142/AY1023)-AY142,0)+(SUM($N142:AX142)+SUM($N1052:AX1052))*AY$998*AY1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1023,AZ142/AZ1023)-AZ142,0)+(SUM($N142:AY142)+SUM($N1052:AY1052))*AZ$998*AZ1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1023,BA142/BA1023)-BA142,0)+(SUM($N142:AZ142)+SUM($N1052:AZ1052))*BA$998*BA1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1023,BB142/BB1023)-BB142,0)+(SUM($N142:BA142)+SUM($N1052:BA1052))*BB$998*BB1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1023,BC142/BC1023)-BC142,0)+(SUM($N142:BB142)+SUM($N1052:BB1052))*BC$998*BC1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1023,BD142/BD1023)-BD142,0)+(SUM($N142:BC142)+SUM($N1052:BC1052))*BD$998*BD1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1023,BE142/BE1023)-BE142,0)+(SUM($N142:BD142)+SUM($N1052:BD1052))*BE$998*BE1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1023,BF142/BF1023)-BF142,0)+(SUM($N142:BE142)+SUM($N1052:BE1052))*BF$998*BF1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1023,BG142/BG1023)-BG142,0)+(SUM($N142:BF142)+SUM($N1052:BF1052))*BG$998*BG1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1023,BH142/BH1023)-BH142,0)+(SUM($N142:BG142)+SUM($N1052:BG1052))*BH$998*BH1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1023,BI142/BI1023)-BI142,0)+(SUM($N142:BH142)+SUM($N1052:BH1052))*BI$998*BI1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1023,BJ142/BJ1023)-BJ142,0)+(SUM($N142:BI142)+SUM($N1052:BI1052))*BJ$998*BJ1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1023,BK142/BK1023)-BK142,0)+(SUM($N142:BJ142)+SUM($N1052:BJ1052))*BK$998*BK1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1023,BL142/BL1023)-BL142,0)+(SUM($N142:BK142)+SUM($N1052:BK1052))*BL$998*BL1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1023,BM142/BM1023)-BM142,0)+(SUM($N142:BL142)+SUM($N1052:BL1052))*BM$998*BM1023)*($F1052=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1023,BN142/BN1023)-BN142,0)+(SUM($N142:BM142)+SUM($N1052:BM1052))*BN$998*BN1023)*($F1052=5)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1024,P143/P1024)-P143,0)+(SUM($N143:N143)+SUM($N1053:N1053))*P$998*P1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1024,Q143/Q1024)-Q143,0)+(SUM($N143:P143)+SUM($N1053:P1053))*Q$998*Q1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1024,R143/R1024)-R143,0)+(SUM($N143:Q143)+SUM($N1053:Q1053))*R$998*R1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1024,S143/S1024)-S143,0)+(SUM($N143:R143)+SUM($N1053:R1053))*S$998*S1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1024,T143/T1024)-T143,0)+(SUM($N143:S143)+SUM($N1053:S1053))*T$998*T1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1024,U143/U1024)-U143,0)+(SUM($N143:T143)+SUM($N1053:T1053))*U$998*U1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1024,V143/V1024)-V143,0)+(SUM($N143:U143)+SUM($N1053:U1053))*V$998*V1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1024,W143/W1024)-W143,0)+(SUM($N143:V143)+SUM($N1053:V1053))*W$998*W1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1024,X143/X1024)-X143,0)+(SUM($N143:W143)+SUM($N1053:W1053))*X$998*X1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1024,Y143/Y1024)-Y143,0)+(SUM($N143:X143)+SUM($N1053:X1053))*Y$998*Y1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1024,Z143/Z1024)-Z143,0)+(SUM($N143:Y143)+SUM($N1053:Y1053))*Z$998*Z1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1024,AA143/AA1024)-AA143,0)+(SUM($N143:Z143)+SUM($N1053:Z1053))*AA$998*AA1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1024,AB143/AB1024)-AB143,0)+(SUM($N143:AA143)+SUM($N1053:AA1053))*AB$998*AB1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1024,AC143/AC1024)-AC143,0)+(SUM($N143:AB143)+SUM($N1053:AB1053))*AC$998*AC1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1024,AD143/AD1024)-AD143,0)+(SUM($N143:AC143)+SUM($N1053:AC1053))*AD$998*AD1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1024,AE143/AE1024)-AE143,0)+(SUM($N143:AD143)+SUM($N1053:AD1053))*AE$998*AE1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1024,AF143/AF1024)-AF143,0)+(SUM($N143:AE143)+SUM($N1053:AE1053))*AF$998*AF1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1024,AG143/AG1024)-AG143,0)+(SUM($N143:AF143)+SUM($N1053:AF1053))*AG$998*AG1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1024,AH143/AH1024)-AH143,0)+(SUM($N143:AG143)+SUM($N1053:AG1053))*AH$998*AH1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1024,AI143/AI1024)-AI143,0)+(SUM($N143:AH143)+SUM($N1053:AH1053))*AI$998*AI1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1024,AJ143/AJ1024)-AJ143,0)+(SUM($N143:AI143)+SUM($N1053:AI1053))*AJ$998*AJ1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1024,AK143/AK1024)-AK143,0)+(SUM($N143:AJ143)+SUM($N1053:AJ1053))*AK$998*AK1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1024,AL143/AL1024)-AL143,0)+(SUM($N143:AK143)+SUM($N1053:AK1053))*AL$998*AL1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1024,AM143/AM1024)-AM143,0)+(SUM($N143:AL143)+SUM($N1053:AL1053))*AM$998*AM1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1024,AN143/AN1024)-AN143,0)+(SUM($N143:AM143)+SUM($N1053:AM1053))*AN$998*AN1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1024,AO143/AO1024)-AO143,0)+(SUM($N143:AN143)+SUM($N1053:AN1053))*AO$998*AO1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1024,AP143/AP1024)-AP143,0)+(SUM($N143:AO143)+SUM($N1053:AO1053))*AP$998*AP1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1024,AQ143/AQ1024)-AQ143,0)+(SUM($N143:AP143)+SUM($N1053:AP1053))*AQ$998*AQ1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1024,AR143/AR1024)-AR143,0)+(SUM($N143:AQ143)+SUM($N1053:AQ1053))*AR$998*AR1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1024,AS143/AS1024)-AS143,0)+(SUM($N143:AR143)+SUM($N1053:AR1053))*AS$998*AS1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1024,AT143/AT1024)-AT143,0)+(SUM($N143:AS143)+SUM($N1053:AS1053))*AT$998*AT1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1024,AU143/AU1024)-AU143,0)+(SUM($N143:AT143)+SUM($N1053:AT1053))*AU$998*AU1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1024,AV143/AV1024)-AV143,0)+(SUM($N143:AU143)+SUM($N1053:AU1053))*AV$998*AV1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1024,AW143/AW1024)-AW143,0)+(SUM($N143:AV143)+SUM($N1053:AV1053))*AW$998*AW1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1024,AX143/AX1024)-AX143,0)+(SUM($N143:AW143)+SUM($N1053:AW1053))*AX$998*AX1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1024,AY143/AY1024)-AY143,0)+(SUM($N143:AX143)+SUM($N1053:AX1053))*AY$998*AY1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1024,AZ143/AZ1024)-AZ143,0)+(SUM($N143:AY143)+SUM($N1053:AY1053))*AZ$998*AZ1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1024,BA143/BA1024)-BA143,0)+(SUM($N143:AZ143)+SUM($N1053:AZ1053))*BA$998*BA1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1024,BB143/BB1024)-BB143,0)+(SUM($N143:BA143)+SUM($N1053:BA1053))*BB$998*BB1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1024,BC143/BC1024)-BC143,0)+(SUM($N143:BB143)+SUM($N1053:BB1053))*BC$998*BC1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1024,BD143/BD1024)-BD143,0)+(SUM($N143:BC143)+SUM($N1053:BC1053))*BD$998*BD1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1024,BE143/BE1024)-BE143,0)+(SUM($N143:BD143)+SUM($N1053:BD1053))*BE$998*BE1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1024,BF143/BF1024)-BF143,0)+(SUM($N143:BE143)+SUM($N1053:BE1053))*BF$998*BF1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1024,BG143/BG1024)-BG143,0)+(SUM($N143:BF143)+SUM($N1053:BF1053))*BG$998*BG1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1024,BH143/BH1024)-BH143,0)+(SUM($N143:BG143)+SUM($N1053:BG1053))*BH$998*BH1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1024,BI143/BI1024)-BI143,0)+(SUM($N143:BH143)+SUM($N1053:BH1053))*BI$998*BI1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1024,BJ143/BJ1024)-BJ143,0)+(SUM($N143:BI143)+SUM($N1053:BI1053))*BJ$998*BJ1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1024,BK143/BK1024)-BK143,0)+(SUM($N143:BJ143)+SUM($N1053:BJ1053))*BK$998*BK1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1024,BL143/BL1024)-BL143,0)+(SUM($N143:BK143)+SUM($N1053:BK1053))*BL$998*BL1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1024,BM143/BM1024)-BM143,0)+(SUM($N143:BL143)+SUM($N1053:BL1053))*BM$998*BM1024)*($F1053=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1024,BN143/BN1024)-BN143,0)+(SUM($N143:BM143)+SUM($N1053:BM1053))*BN$998*BN1024)*($F1053=5)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1025,P144/P1025)-P144,0)+(SUM($N144:N144)+SUM($N1054:N1054))*P$998*P1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1025,Q144/Q1025)-Q144,0)+(SUM($N144:P144)+SUM($N1054:P1054))*Q$998*Q1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1025,R144/R1025)-R144,0)+(SUM($N144:Q144)+SUM($N1054:Q1054))*R$998*R1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1025,S144/S1025)-S144,0)+(SUM($N144:R144)+SUM($N1054:R1054))*S$998*S1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1025,T144/T1025)-T144,0)+(SUM($N144:S144)+SUM($N1054:S1054))*T$998*T1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1025,U144/U1025)-U144,0)+(SUM($N144:T144)+SUM($N1054:T1054))*U$998*U1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1025,V144/V1025)-V144,0)+(SUM($N144:U144)+SUM($N1054:U1054))*V$998*V1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1025,W144/W1025)-W144,0)+(SUM($N144:V144)+SUM($N1054:V1054))*W$998*W1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1025,X144/X1025)-X144,0)+(SUM($N144:W144)+SUM($N1054:W1054))*X$998*X1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1025,Y144/Y1025)-Y144,0)+(SUM($N144:X144)+SUM($N1054:X1054))*Y$998*Y1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1025,Z144/Z1025)-Z144,0)+(SUM($N144:Y144)+SUM($N1054:Y1054))*Z$998*Z1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1025,AA144/AA1025)-AA144,0)+(SUM($N144:Z144)+SUM($N1054:Z1054))*AA$998*AA1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1025,AB144/AB1025)-AB144,0)+(SUM($N144:AA144)+SUM($N1054:AA1054))*AB$998*AB1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1025,AC144/AC1025)-AC144,0)+(SUM($N144:AB144)+SUM($N1054:AB1054))*AC$998*AC1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1025,AD144/AD1025)-AD144,0)+(SUM($N144:AC144)+SUM($N1054:AC1054))*AD$998*AD1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1025,AE144/AE1025)-AE144,0)+(SUM($N144:AD144)+SUM($N1054:AD1054))*AE$998*AE1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1025,AF144/AF1025)-AF144,0)+(SUM($N144:AE144)+SUM($N1054:AE1054))*AF$998*AF1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1025,AG144/AG1025)-AG144,0)+(SUM($N144:AF144)+SUM($N1054:AF1054))*AG$998*AG1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1025,AH144/AH1025)-AH144,0)+(SUM($N144:AG144)+SUM($N1054:AG1054))*AH$998*AH1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1025,AI144/AI1025)-AI144,0)+(SUM($N144:AH144)+SUM($N1054:AH1054))*AI$998*AI1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1025,AJ144/AJ1025)-AJ144,0)+(SUM($N144:AI144)+SUM($N1054:AI1054))*AJ$998*AJ1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1025,AK144/AK1025)-AK144,0)+(SUM($N144:AJ144)+SUM($N1054:AJ1054))*AK$998*AK1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1025,AL144/AL1025)-AL144,0)+(SUM($N144:AK144)+SUM($N1054:AK1054))*AL$998*AL1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1025,AM144/AM1025)-AM144,0)+(SUM($N144:AL144)+SUM($N1054:AL1054))*AM$998*AM1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1025,AN144/AN1025)-AN144,0)+(SUM($N144:AM144)+SUM($N1054:AM1054))*AN$998*AN1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1025,AO144/AO1025)-AO144,0)+(SUM($N144:AN144)+SUM($N1054:AN1054))*AO$998*AO1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1025,AP144/AP1025)-AP144,0)+(SUM($N144:AO144)+SUM($N1054:AO1054))*AP$998*AP1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1025,AQ144/AQ1025)-AQ144,0)+(SUM($N144:AP144)+SUM($N1054:AP1054))*AQ$998*AQ1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1025,AR144/AR1025)-AR144,0)+(SUM($N144:AQ144)+SUM($N1054:AQ1054))*AR$998*AR1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1025,AS144/AS1025)-AS144,0)+(SUM($N144:AR144)+SUM($N1054:AR1054))*AS$998*AS1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1025,AT144/AT1025)-AT144,0)+(SUM($N144:AS144)+SUM($N1054:AS1054))*AT$998*AT1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1025,AU144/AU1025)-AU144,0)+(SUM($N144:AT144)+SUM($N1054:AT1054))*AU$998*AU1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1025,AV144/AV1025)-AV144,0)+(SUM($N144:AU144)+SUM($N1054:AU1054))*AV$998*AV1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1025,AW144/AW1025)-AW144,0)+(SUM($N144:AV144)+SUM($N1054:AV1054))*AW$998*AW1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1025,AX144/AX1025)-AX144,0)+(SUM($N144:AW144)+SUM($N1054:AW1054))*AX$998*AX1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1025,AY144/AY1025)-AY144,0)+(SUM($N144:AX144)+SUM($N1054:AX1054))*AY$998*AY1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1025,AZ144/AZ1025)-AZ144,0)+(SUM($N144:AY144)+SUM($N1054:AY1054))*AZ$998*AZ1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1025,BA144/BA1025)-BA144,0)+(SUM($N144:AZ144)+SUM($N1054:AZ1054))*BA$998*BA1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1025,BB144/BB1025)-BB144,0)+(SUM($N144:BA144)+SUM($N1054:BA1054))*BB$998*BB1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1025,BC144/BC1025)-BC144,0)+(SUM($N144:BB144)+SUM($N1054:BB1054))*BC$998*BC1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1025,BD144/BD1025)-BD144,0)+(SUM($N144:BC144)+SUM($N1054:BC1054))*BD$998*BD1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1025,BE144/BE1025)-BE144,0)+(SUM($N144:BD144)+SUM($N1054:BD1054))*BE$998*BE1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1025,BF144/BF1025)-BF144,0)+(SUM($N144:BE144)+SUM($N1054:BE1054))*BF$998*BF1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1025,BG144/BG1025)-BG144,0)+(SUM($N144:BF144)+SUM($N1054:BF1054))*BG$998*BG1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1025,BH144/BH1025)-BH144,0)+(SUM($N144:BG144)+SUM($N1054:BG1054))*BH$998*BH1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1025,BI144/BI1025)-BI144,0)+(SUM($N144:BH144)+SUM($N1054:BH1054))*BI$998*BI1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1025,BJ144/BJ1025)-BJ144,0)+(SUM($N144:BI144)+SUM($N1054:BI1054))*BJ$998*BJ1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1025,BK144/BK1025)-BK144,0)+(SUM($N144:BJ144)+SUM($N1054:BJ1054))*BK$998*BK1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1025,BL144/BL1025)-BL144,0)+(SUM($N144:BK144)+SUM($N1054:BK1054))*BL$998*BL1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1025,BM144/BM1025)-BM144,0)+(SUM($N144:BL144)+SUM($N1054:BL1054))*BM$998*BM1025)*($F1054=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1025,BN144/BN1025)-BN144,0)+(SUM($N144:BM144)+SUM($N1054:BM1054))*BN$998*BN1025)*($F1054=5)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1026,P145/P1026)-P145,0)+(SUM($N145:N145)+SUM($N1055:N1055))*P$998*P1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1026,Q145/Q1026)-Q145,0)+(SUM($N145:P145)+SUM($N1055:P1055))*Q$998*Q1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1026,R145/R1026)-R145,0)+(SUM($N145:Q145)+SUM($N1055:Q1055))*R$998*R1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1026,S145/S1026)-S145,0)+(SUM($N145:R145)+SUM($N1055:R1055))*S$998*S1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1026,T145/T1026)-T145,0)+(SUM($N145:S145)+SUM($N1055:S1055))*T$998*T1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1026,U145/U1026)-U145,0)+(SUM($N145:T145)+SUM($N1055:T1055))*U$998*U1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1026,V145/V1026)-V145,0)+(SUM($N145:U145)+SUM($N1055:U1055))*V$998*V1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1026,W145/W1026)-W145,0)+(SUM($N145:V145)+SUM($N1055:V1055))*W$998*W1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1026,X145/X1026)-X145,0)+(SUM($N145:W145)+SUM($N1055:W1055))*X$998*X1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1026,Y145/Y1026)-Y145,0)+(SUM($N145:X145)+SUM($N1055:X1055))*Y$998*Y1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1026,Z145/Z1026)-Z145,0)+(SUM($N145:Y145)+SUM($N1055:Y1055))*Z$998*Z1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1026,AA145/AA1026)-AA145,0)+(SUM($N145:Z145)+SUM($N1055:Z1055))*AA$998*AA1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1026,AB145/AB1026)-AB145,0)+(SUM($N145:AA145)+SUM($N1055:AA1055))*AB$998*AB1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1026,AC145/AC1026)-AC145,0)+(SUM($N145:AB145)+SUM($N1055:AB1055))*AC$998*AC1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1026,AD145/AD1026)-AD145,0)+(SUM($N145:AC145)+SUM($N1055:AC1055))*AD$998*AD1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1026,AE145/AE1026)-AE145,0)+(SUM($N145:AD145)+SUM($N1055:AD1055))*AE$998*AE1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1026,AF145/AF1026)-AF145,0)+(SUM($N145:AE145)+SUM($N1055:AE1055))*AF$998*AF1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1026,AG145/AG1026)-AG145,0)+(SUM($N145:AF145)+SUM($N1055:AF1055))*AG$998*AG1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1026,AH145/AH1026)-AH145,0)+(SUM($N145:AG145)+SUM($N1055:AG1055))*AH$998*AH1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1026,AI145/AI1026)-AI145,0)+(SUM($N145:AH145)+SUM($N1055:AH1055))*AI$998*AI1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1026,AJ145/AJ1026)-AJ145,0)+(SUM($N145:AI145)+SUM($N1055:AI1055))*AJ$998*AJ1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1026,AK145/AK1026)-AK145,0)+(SUM($N145:AJ145)+SUM($N1055:AJ1055))*AK$998*AK1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1026,AL145/AL1026)-AL145,0)+(SUM($N145:AK145)+SUM($N1055:AK1055))*AL$998*AL1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1026,AM145/AM1026)-AM145,0)+(SUM($N145:AL145)+SUM($N1055:AL1055))*AM$998*AM1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1026,AN145/AN1026)-AN145,0)+(SUM($N145:AM145)+SUM($N1055:AM1055))*AN$998*AN1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1026,AO145/AO1026)-AO145,0)+(SUM($N145:AN145)+SUM($N1055:AN1055))*AO$998*AO1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1026,AP145/AP1026)-AP145,0)+(SUM($N145:AO145)+SUM($N1055:AO1055))*AP$998*AP1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1026,AQ145/AQ1026)-AQ145,0)+(SUM($N145:AP145)+SUM($N1055:AP1055))*AQ$998*AQ1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1026,AR145/AR1026)-AR145,0)+(SUM($N145:AQ145)+SUM($N1055:AQ1055))*AR$998*AR1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1026,AS145/AS1026)-AS145,0)+(SUM($N145:AR145)+SUM($N1055:AR1055))*AS$998*AS1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1026,AT145/AT1026)-AT145,0)+(SUM($N145:AS145)+SUM($N1055:AS1055))*AT$998*AT1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1026,AU145/AU1026)-AU145,0)+(SUM($N145:AT145)+SUM($N1055:AT1055))*AU$998*AU1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1026,AV145/AV1026)-AV145,0)+(SUM($N145:AU145)+SUM($N1055:AU1055))*AV$998*AV1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1026,AW145/AW1026)-AW145,0)+(SUM($N145:AV145)+SUM($N1055:AV1055))*AW$998*AW1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1026,AX145/AX1026)-AX145,0)+(SUM($N145:AW145)+SUM($N1055:AW1055))*AX$998*AX1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1026,AY145/AY1026)-AY145,0)+(SUM($N145:AX145)+SUM($N1055:AX1055))*AY$998*AY1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1026,AZ145/AZ1026)-AZ145,0)+(SUM($N145:AY145)+SUM($N1055:AY1055))*AZ$998*AZ1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1026,BA145/BA1026)-BA145,0)+(SUM($N145:AZ145)+SUM($N1055:AZ1055))*BA$998*BA1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1026,BB145/BB1026)-BB145,0)+(SUM($N145:BA145)+SUM($N1055:BA1055))*BB$998*BB1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1026,BC145/BC1026)-BC145,0)+(SUM($N145:BB145)+SUM($N1055:BB1055))*BC$998*BC1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1026,BD145/BD1026)-BD145,0)+(SUM($N145:BC145)+SUM($N1055:BC1055))*BD$998*BD1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1026,BE145/BE1026)-BE145,0)+(SUM($N145:BD145)+SUM($N1055:BD1055))*BE$998*BE1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1026,BF145/BF1026)-BF145,0)+(SUM($N145:BE145)+SUM($N1055:BE1055))*BF$998*BF1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1026,BG145/BG1026)-BG145,0)+(SUM($N145:BF145)+SUM($N1055:BF1055))*BG$998*BG1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1026,BH145/BH1026)-BH145,0)+(SUM($N145:BG145)+SUM($N1055:BG1055))*BH$998*BH1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1026,BI145/BI1026)-BI145,0)+(SUM($N145:BH145)+SUM($N1055:BH1055))*BI$998*BI1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1026,BJ145/BJ1026)-BJ145,0)+(SUM($N145:BI145)+SUM($N1055:BI1055))*BJ$998*BJ1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1026,BK145/BK1026)-BK145,0)+(SUM($N145:BJ145)+SUM($N1055:BJ1055))*BK$998*BK1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1026,BL145/BL1026)-BL145,0)+(SUM($N145:BK145)+SUM($N1055:BK1055))*BL$998*BL1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1026,BM145/BM1026)-BM145,0)+(SUM($N145:BL145)+SUM($N1055:BL1055))*BM$998*BM1026)*($F1055=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1026,BN145/BN1026)-BN145,0)+(SUM($N145:BM145)+SUM($N1055:BM1055))*BN$998*BN1026)*($F1055=5)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1027,P146/P1027)-P146,0)+(SUM($N146:N146)+SUM($N1056:N1056))*P$998*P1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1027,Q146/Q1027)-Q146,0)+(SUM($N146:P146)+SUM($N1056:P1056))*Q$998*Q1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1027,R146/R1027)-R146,0)+(SUM($N146:Q146)+SUM($N1056:Q1056))*R$998*R1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1027,S146/S1027)-S146,0)+(SUM($N146:R146)+SUM($N1056:R1056))*S$998*S1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1027,T146/T1027)-T146,0)+(SUM($N146:S146)+SUM($N1056:S1056))*T$998*T1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1027,U146/U1027)-U146,0)+(SUM($N146:T146)+SUM($N1056:T1056))*U$998*U1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1027,V146/V1027)-V146,0)+(SUM($N146:U146)+SUM($N1056:U1056))*V$998*V1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1027,W146/W1027)-W146,0)+(SUM($N146:V146)+SUM($N1056:V1056))*W$998*W1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1027,X146/X1027)-X146,0)+(SUM($N146:W146)+SUM($N1056:W1056))*X$998*X1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1027,Y146/Y1027)-Y146,0)+(SUM($N146:X146)+SUM($N1056:X1056))*Y$998*Y1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1027,Z146/Z1027)-Z146,0)+(SUM($N146:Y146)+SUM($N1056:Y1056))*Z$998*Z1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1027,AA146/AA1027)-AA146,0)+(SUM($N146:Z146)+SUM($N1056:Z1056))*AA$998*AA1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1027,AB146/AB1027)-AB146,0)+(SUM($N146:AA146)+SUM($N1056:AA1056))*AB$998*AB1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1027,AC146/AC1027)-AC146,0)+(SUM($N146:AB146)+SUM($N1056:AB1056))*AC$998*AC1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1027,AD146/AD1027)-AD146,0)+(SUM($N146:AC146)+SUM($N1056:AC1056))*AD$998*AD1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1027,AE146/AE1027)-AE146,0)+(SUM($N146:AD146)+SUM($N1056:AD1056))*AE$998*AE1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1027,AF146/AF1027)-AF146,0)+(SUM($N146:AE146)+SUM($N1056:AE1056))*AF$998*AF1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1027,AG146/AG1027)-AG146,0)+(SUM($N146:AF146)+SUM($N1056:AF1056))*AG$998*AG1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1027,AH146/AH1027)-AH146,0)+(SUM($N146:AG146)+SUM($N1056:AG1056))*AH$998*AH1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1027,AI146/AI1027)-AI146,0)+(SUM($N146:AH146)+SUM($N1056:AH1056))*AI$998*AI1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1027,AJ146/AJ1027)-AJ146,0)+(SUM($N146:AI146)+SUM($N1056:AI1056))*AJ$998*AJ1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1027,AK146/AK1027)-AK146,0)+(SUM($N146:AJ146)+SUM($N1056:AJ1056))*AK$998*AK1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1027,AL146/AL1027)-AL146,0)+(SUM($N146:AK146)+SUM($N1056:AK1056))*AL$998*AL1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1027,AM146/AM1027)-AM146,0)+(SUM($N146:AL146)+SUM($N1056:AL1056))*AM$998*AM1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1027,AN146/AN1027)-AN146,0)+(SUM($N146:AM146)+SUM($N1056:AM1056))*AN$998*AN1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1027,AO146/AO1027)-AO146,0)+(SUM($N146:AN146)+SUM($N1056:AN1056))*AO$998*AO1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1027,AP146/AP1027)-AP146,0)+(SUM($N146:AO146)+SUM($N1056:AO1056))*AP$998*AP1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1027,AQ146/AQ1027)-AQ146,0)+(SUM($N146:AP146)+SUM($N1056:AP1056))*AQ$998*AQ1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1027,AR146/AR1027)-AR146,0)+(SUM($N146:AQ146)+SUM($N1056:AQ1056))*AR$998*AR1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1027,AS146/AS1027)-AS146,0)+(SUM($N146:AR146)+SUM($N1056:AR1056))*AS$998*AS1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1027,AT146/AT1027)-AT146,0)+(SUM($N146:AS146)+SUM($N1056:AS1056))*AT$998*AT1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1027,AU146/AU1027)-AU146,0)+(SUM($N146:AT146)+SUM($N1056:AT1056))*AU$998*AU1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1027,AV146/AV1027)-AV146,0)+(SUM($N146:AU146)+SUM($N1056:AU1056))*AV$998*AV1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1027,AW146/AW1027)-AW146,0)+(SUM($N146:AV146)+SUM($N1056:AV1056))*AW$998*AW1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1027,AX146/AX1027)-AX146,0)+(SUM($N146:AW146)+SUM($N1056:AW1056))*AX$998*AX1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1027,AY146/AY1027)-AY146,0)+(SUM($N146:AX146)+SUM($N1056:AX1056))*AY$998*AY1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1027,AZ146/AZ1027)-AZ146,0)+(SUM($N146:AY146)+SUM($N1056:AY1056))*AZ$998*AZ1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1027,BA146/BA1027)-BA146,0)+(SUM($N146:AZ146)+SUM($N1056:AZ1056))*BA$998*BA1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1027,BB146/BB1027)-BB146,0)+(SUM($N146:BA146)+SUM($N1056:BA1056))*BB$998*BB1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1027,BC146/BC1027)-BC146,0)+(SUM($N146:BB146)+SUM($N1056:BB1056))*BC$998*BC1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1027,BD146/BD1027)-BD146,0)+(SUM($N146:BC146)+SUM($N1056:BC1056))*BD$998*BD1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1027,BE146/BE1027)-BE146,0)+(SUM($N146:BD146)+SUM($N1056:BD1056))*BE$998*BE1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1027,BF146/BF1027)-BF146,0)+(SUM($N146:BE146)+SUM($N1056:BE1056))*BF$998*BF1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1027,BG146/BG1027)-BG146,0)+(SUM($N146:BF146)+SUM($N1056:BF1056))*BG$998*BG1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1027,BH146/BH1027)-BH146,0)+(SUM($N146:BG146)+SUM($N1056:BG1056))*BH$998*BH1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1027,BI146/BI1027)-BI146,0)+(SUM($N146:BH146)+SUM($N1056:BH1056))*BI$998*BI1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1027,BJ146/BJ1027)-BJ146,0)+(SUM($N146:BI146)+SUM($N1056:BI1056))*BJ$998*BJ1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1027,BK146/BK1027)-BK146,0)+(SUM($N146:BJ146)+SUM($N1056:BJ1056))*BK$998*BK1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1027,BL146/BL1027)-BL146,0)+(SUM($N146:BK146)+SUM($N1056:BK1056))*BL$998*BL1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1027,BM146/BM1027)-BM146,0)+(SUM($N146:BL146)+SUM($N1056:BL1056))*BM$998*BM1027)*($F1056=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1027,BN146/BN1027)-BN146,0)+(SUM($N146:BM146)+SUM($N1056:BM1056))*BN$998*BN1027)*($F1056=5)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1028,P147/P1028)-P147,0)+(SUM($N147:N147)+SUM($N1057:N1057))*P$998*P1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1028,Q147/Q1028)-Q147,0)+(SUM($N147:P147)+SUM($N1057:P1057))*Q$998*Q1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1028,R147/R1028)-R147,0)+(SUM($N147:Q147)+SUM($N1057:Q1057))*R$998*R1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1028,S147/S1028)-S147,0)+(SUM($N147:R147)+SUM($N1057:R1057))*S$998*S1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1028,T147/T1028)-T147,0)+(SUM($N147:S147)+SUM($N1057:S1057))*T$998*T1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1028,U147/U1028)-U147,0)+(SUM($N147:T147)+SUM($N1057:T1057))*U$998*U1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1028,V147/V1028)-V147,0)+(SUM($N147:U147)+SUM($N1057:U1057))*V$998*V1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1028,W147/W1028)-W147,0)+(SUM($N147:V147)+SUM($N1057:V1057))*W$998*W1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1028,X147/X1028)-X147,0)+(SUM($N147:W147)+SUM($N1057:W1057))*X$998*X1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1028,Y147/Y1028)-Y147,0)+(SUM($N147:X147)+SUM($N1057:X1057))*Y$998*Y1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1028,Z147/Z1028)-Z147,0)+(SUM($N147:Y147)+SUM($N1057:Y1057))*Z$998*Z1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1028,AA147/AA1028)-AA147,0)+(SUM($N147:Z147)+SUM($N1057:Z1057))*AA$998*AA1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1028,AB147/AB1028)-AB147,0)+(SUM($N147:AA147)+SUM($N1057:AA1057))*AB$998*AB1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1028,AC147/AC1028)-AC147,0)+(SUM($N147:AB147)+SUM($N1057:AB1057))*AC$998*AC1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1028,AD147/AD1028)-AD147,0)+(SUM($N147:AC147)+SUM($N1057:AC1057))*AD$998*AD1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1028,AE147/AE1028)-AE147,0)+(SUM($N147:AD147)+SUM($N1057:AD1057))*AE$998*AE1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1028,AF147/AF1028)-AF147,0)+(SUM($N147:AE147)+SUM($N1057:AE1057))*AF$998*AF1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1028,AG147/AG1028)-AG147,0)+(SUM($N147:AF147)+SUM($N1057:AF1057))*AG$998*AG1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1028,AH147/AH1028)-AH147,0)+(SUM($N147:AG147)+SUM($N1057:AG1057))*AH$998*AH1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1028,AI147/AI1028)-AI147,0)+(SUM($N147:AH147)+SUM($N1057:AH1057))*AI$998*AI1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1028,AJ147/AJ1028)-AJ147,0)+(SUM($N147:AI147)+SUM($N1057:AI1057))*AJ$998*AJ1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1028,AK147/AK1028)-AK147,0)+(SUM($N147:AJ147)+SUM($N1057:AJ1057))*AK$998*AK1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1028,AL147/AL1028)-AL147,0)+(SUM($N147:AK147)+SUM($N1057:AK1057))*AL$998*AL1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1028,AM147/AM1028)-AM147,0)+(SUM($N147:AL147)+SUM($N1057:AL1057))*AM$998*AM1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1028,AN147/AN1028)-AN147,0)+(SUM($N147:AM147)+SUM($N1057:AM1057))*AN$998*AN1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1028,AO147/AO1028)-AO147,0)+(SUM($N147:AN147)+SUM($N1057:AN1057))*AO$998*AO1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1028,AP147/AP1028)-AP147,0)+(SUM($N147:AO147)+SUM($N1057:AO1057))*AP$998*AP1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1028,AQ147/AQ1028)-AQ147,0)+(SUM($N147:AP147)+SUM($N1057:AP1057))*AQ$998*AQ1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1028,AR147/AR1028)-AR147,0)+(SUM($N147:AQ147)+SUM($N1057:AQ1057))*AR$998*AR1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1028,AS147/AS1028)-AS147,0)+(SUM($N147:AR147)+SUM($N1057:AR1057))*AS$998*AS1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1028,AT147/AT1028)-AT147,0)+(SUM($N147:AS147)+SUM($N1057:AS1057))*AT$998*AT1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1028,AU147/AU1028)-AU147,0)+(SUM($N147:AT147)+SUM($N1057:AT1057))*AU$998*AU1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1028,AV147/AV1028)-AV147,0)+(SUM($N147:AU147)+SUM($N1057:AU1057))*AV$998*AV1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1028,AW147/AW1028)-AW147,0)+(SUM($N147:AV147)+SUM($N1057:AV1057))*AW$998*AW1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1028,AX147/AX1028)-AX147,0)+(SUM($N147:AW147)+SUM($N1057:AW1057))*AX$998*AX1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1028,AY147/AY1028)-AY147,0)+(SUM($N147:AX147)+SUM($N1057:AX1057))*AY$998*AY1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1028,AZ147/AZ1028)-AZ147,0)+(SUM($N147:AY147)+SUM($N1057:AY1057))*AZ$998*AZ1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1028,BA147/BA1028)-BA147,0)+(SUM($N147:AZ147)+SUM($N1057:AZ1057))*BA$998*BA1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1028,BB147/BB1028)-BB147,0)+(SUM($N147:BA147)+SUM($N1057:BA1057))*BB$998*BB1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1028,BC147/BC1028)-BC147,0)+(SUM($N147:BB147)+SUM($N1057:BB1057))*BC$998*BC1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1028,BD147/BD1028)-BD147,0)+(SUM($N147:BC147)+SUM($N1057:BC1057))*BD$998*BD1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1028,BE147/BE1028)-BE147,0)+(SUM($N147:BD147)+SUM($N1057:BD1057))*BE$998*BE1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1028,BF147/BF1028)-BF147,0)+(SUM($N147:BE147)+SUM($N1057:BE1057))*BF$998*BF1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1028,BG147/BG1028)-BG147,0)+(SUM($N147:BF147)+SUM($N1057:BF1057))*BG$998*BG1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1028,BH147/BH1028)-BH147,0)+(SUM($N147:BG147)+SUM($N1057:BG1057))*BH$998*BH1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1028,BI147/BI1028)-BI147,0)+(SUM($N147:BH147)+SUM($N1057:BH1057))*BI$998*BI1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1028,BJ147/BJ1028)-BJ147,0)+(SUM($N147:BI147)+SUM($N1057:BI1057))*BJ$998*BJ1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1028,BK147/BK1028)-BK147,0)+(SUM($N147:BJ147)+SUM($N1057:BJ1057))*BK$998*BK1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1028,BL147/BL1028)-BL147,0)+(SUM($N147:BK147)+SUM($N1057:BK1057))*BL$998*BL1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1028,BM147/BM1028)-BM147,0)+(SUM($N147:BL147)+SUM($N1057:BL1057))*BM$998*BM1028)*($F1057=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1028,BN147/BN1028)-BN147,0)+(SUM($N147:BM147)+SUM($N1057:BM1057))*BN$998*BN1028)*($F1057=5)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$998,P1029,P148/P1029)-P148,0)+(SUM($N148:N148)+SUM($N1058:N1058))*P$998*P1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(Q$998,Q1029,Q148/Q1029)-Q148,0)+(SUM($N148:P148)+SUM($N1058:P1058))*Q$998*Q1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(R$998,R1029,R148/R1029)-R148,0)+(SUM($N148:Q148)+SUM($N1058:Q1058))*R$998*R1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(S$998,S1029,S148/S1029)-S148,0)+(SUM($N148:R148)+SUM($N1058:R1058))*S$998*S1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(T$998,T1029,T148/T1029)-T148,0)+(SUM($N148:S148)+SUM($N1058:S1058))*T$998*T1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(U$998,U1029,U148/U1029)-U148,0)+(SUM($N148:T148)+SUM($N1058:T1058))*U$998*U1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(V$998,V1029,V148/V1029)-V148,0)+(SUM($N148:U148)+SUM($N1058:U1058))*V$998*V1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(W$998,W1029,W148/W1029)-W148,0)+(SUM($N148:V148)+SUM($N1058:V1058))*W$998*W1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(X$998,X1029,X148/X1029)-X148,0)+(SUM($N148:W148)+SUM($N1058:W1058))*X$998*X1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(Y$998,Y1029,Y148/Y1029)-Y148,0)+(SUM($N148:X148)+SUM($N1058:X1058))*Y$998*Y1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(Z$998,Z1029,Z148/Z1029)-Z148,0)+(SUM($N148:Y148)+SUM($N1058:Y1058))*Z$998*Z1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AA$998,AA1029,AA148/AA1029)-AA148,0)+(SUM($N148:Z148)+SUM($N1058:Z1058))*AA$998*AA1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AB$998,AB1029,AB148/AB1029)-AB148,0)+(SUM($N148:AA148)+SUM($N1058:AA1058))*AB$998*AB1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AC$998,AC1029,AC148/AC1029)-AC148,0)+(SUM($N148:AB148)+SUM($N1058:AB1058))*AC$998*AC1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AD$998,AD1029,AD148/AD1029)-AD148,0)+(SUM($N148:AC148)+SUM($N1058:AC1058))*AD$998*AD1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AE$998,AE1029,AE148/AE1029)-AE148,0)+(SUM($N148:AD148)+SUM($N1058:AD1058))*AE$998*AE1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AF$998,AF1029,AF148/AF1029)-AF148,0)+(SUM($N148:AE148)+SUM($N1058:AE1058))*AF$998*AF1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AG$998,AG1029,AG148/AG1029)-AG148,0)+(SUM($N148:AF148)+SUM($N1058:AF1058))*AG$998*AG1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AH$998,AH1029,AH148/AH1029)-AH148,0)+(SUM($N148:AG148)+SUM($N1058:AG1058))*AH$998*AH1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AI$998,AI1029,AI148/AI1029)-AI148,0)+(SUM($N148:AH148)+SUM($N1058:AH1058))*AI$998*AI1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AJ$998,AJ1029,AJ148/AJ1029)-AJ148,0)+(SUM($N148:AI148)+SUM($N1058:AI1058))*AJ$998*AJ1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AK$998,AK1029,AK148/AK1029)-AK148,0)+(SUM($N148:AJ148)+SUM($N1058:AJ1058))*AK$998*AK1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AL$998,AL1029,AL148/AL1029)-AL148,0)+(SUM($N148:AK148)+SUM($N1058:AK1058))*AL$998*AL1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AM$998,AM1029,AM148/AM1029)-AM148,0)+(SUM($N148:AL148)+SUM($N1058:AL1058))*AM$998*AM1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AN$998,AN1029,AN148/AN1029)-AN148,0)+(SUM($N148:AM148)+SUM($N1058:AM1058))*AN$998*AN1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AO$998,AO1029,AO148/AO1029)-AO148,0)+(SUM($N148:AN148)+SUM($N1058:AN1058))*AO$998*AO1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AP$998,AP1029,AP148/AP1029)-AP148,0)+(SUM($N148:AO148)+SUM($N1058:AO1058))*AP$998*AP1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AQ$998,AQ1029,AQ148/AQ1029)-AQ148,0)+(SUM($N148:AP148)+SUM($N1058:AP1058))*AQ$998*AQ1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AR$998,AR1029,AR148/AR1029)-AR148,0)+(SUM($N148:AQ148)+SUM($N1058:AQ1058))*AR$998*AR1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AS$998,AS1029,AS148/AS1029)-AS148,0)+(SUM($N148:AR148)+SUM($N1058:AR1058))*AS$998*AS1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AT$998,AT1029,AT148/AT1029)-AT148,0)+(SUM($N148:AS148)+SUM($N1058:AS1058))*AT$998*AT1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AU$998,AU1029,AU148/AU1029)-AU148,0)+(SUM($N148:AT148)+SUM($N1058:AT1058))*AU$998*AU1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AV$998,AV1029,AV148/AV1029)-AV148,0)+(SUM($N148:AU148)+SUM($N1058:AU1058))*AV$998*AV1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AW$998,AW1029,AW148/AW1029)-AW148,0)+(SUM($N148:AV148)+SUM($N1058:AV1058))*AW$998*AW1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AX$998,AX1029,AX148/AX1029)-AX148,0)+(SUM($N148:AW148)+SUM($N1058:AW1058))*AX$998*AX1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AY$998,AY1029,AY148/AY1029)-AY148,0)+(SUM($N148:AX148)+SUM($N1058:AX1058))*AY$998*AY1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(AZ$998,AZ1029,AZ148/AZ1029)-AZ148,0)+(SUM($N148:AY148)+SUM($N1058:AY1058))*AZ$998*AZ1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BA$998,BA1029,BA148/BA1029)-BA148,0)+(SUM($N148:AZ148)+SUM($N1058:AZ1058))*BA$998*BA1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BB$998,BB1029,BB148/BB1029)-BB148,0)+(SUM($N148:BA148)+SUM($N1058:BA1058))*BB$998*BB1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BC$998,BC1029,BC148/BC1029)-BC148,0)+(SUM($N148:BB148)+SUM($N1058:BB1058))*BC$998*BC1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BD$998,BD1029,BD148/BD1029)-BD148,0)+(SUM($N148:BC148)+SUM($N1058:BC1058))*BD$998*BD1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BE$998,BE1029,BE148/BE1029)-BE148,0)+(SUM($N148:BD148)+SUM($N1058:BD1058))*BE$998*BE1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BF$998,BF1029,BF148/BF1029)-BF148,0)+(SUM($N148:BE148)+SUM($N1058:BE1058))*BF$998*BF1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BG$998,BG1029,BG148/BG1029)-BG148,0)+(SUM($N148:BF148)+SUM($N1058:BF1058))*BG$998*BG1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BH$998,BH1029,BH148/BH1029)-BH148,0)+(SUM($N148:BG148)+SUM($N1058:BG1058))*BH$998*BH1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BI$998,BI1029,BI148/BI1029)-BI148,0)+(SUM($N148:BH148)+SUM($N1058:BH1058))*BI$998*BI1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BJ$998,BJ1029,BJ148/BJ1029)-BJ148,0)+(SUM($N148:BI148)+SUM($N1058:BI1058))*BJ$998*BJ1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BK$998,BK1029,BK148/BK1029)-BK148,0)+(SUM($N148:BJ148)+SUM($N1058:BJ1058))*BK$998*BK1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BL$998,BL1029,BL148/BL1029)-BL148,0)+(SUM($N148:BK148)+SUM($N1058:BK1058))*BL$998*BL1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BM$998,BM1029,BM148/BM1029)-BM148,0)+(SUM($N148:BL148)+SUM($N1058:BL1058))*BM$998*BM1029)*($F1058=5)","v":0},{"$f":"(IFERROR(-FV(BN$998,BN1029,BN148/BN1029)-BN148,0)+(SUM($N148:BM148)+SUM($N1058:BM1058))*BN$998*BN1029)*($F1058=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1033","v":"Total Total AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1034:P1058)","v":0},{"$f":"SUM(Q1034:Q1058)","v":0},{"$f":"SUM(R1034:R1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Debt AFUDC Accrued"]
[null,null,{"$f":"C1062+1","v":1},{"$f":"INDEX(D$66:D$90,$C1063,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1063,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P1063:BN1063,$P$14:$BN$14)","v":0},{"$f":"SUM(P1063:BN1063)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$996,P1005,P124/P1005)-P124,0)+(SUM($N124:N124)+SUM($N1034:N1034))*P$996*P1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1005,Q124/Q1005)-Q124,0)+(SUM($N124:P124)+SUM($N1034:P1034))*Q$996*Q1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1005,R124/R1005)-R124,0)+(SUM($N124:Q124)+SUM($N1034:Q1034))*R$996*R1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1005,S124/S1005)-S124,0)+(SUM($N124:R124)+SUM($N1034:R1034))*S$996*S1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1005,T124/T1005)-T124,0)+(SUM($N124:S124)+SUM($N1034:S1034))*T$996*T1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1005,U124/U1005)-U124,0)+(SUM($N124:T124)+SUM($N1034:T1034))*U$996*U1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1005,V124/V1005)-V124,0)+(SUM($N124:U124)+SUM($N1034:U1034))*V$996*V1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1005,W124/W1005)-W124,0)+(SUM($N124:V124)+SUM($N1034:V1034))*W$996*W1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1005,X124/X1005)-X124,0)+(SUM($N124:W124)+SUM($N1034:W1034))*X$996*X1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1005,Y124/Y1005)-Y124,0)+(SUM($N124:X124)+SUM($N1034:X1034))*Y$996*Y1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1005,Z124/Z1005)-Z124,0)+(SUM($N124:Y124)+SUM($N1034:Y1034))*Z$996*Z1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1005,AA124/AA1005)-AA124,0)+(SUM($N124:Z124)+SUM($N1034:Z1034))*AA$996*AA1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1005,AB124/AB1005)-AB124,0)+(SUM($N124:AA124)+SUM($N1034:AA1034))*AB$996*AB1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1005,AC124/AC1005)-AC124,0)+(SUM($N124:AB124)+SUM($N1034:AB1034))*AC$996*AC1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1005,AD124/AD1005)-AD124,0)+(SUM($N124:AC124)+SUM($N1034:AC1034))*AD$996*AD1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1005,AE124/AE1005)-AE124,0)+(SUM($N124:AD124)+SUM($N1034:AD1034))*AE$996*AE1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1005,AF124/AF1005)-AF124,0)+(SUM($N124:AE124)+SUM($N1034:AE1034))*AF$996*AF1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1005,AG124/AG1005)-AG124,0)+(SUM($N124:AF124)+SUM($N1034:AF1034))*AG$996*AG1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1005,AH124/AH1005)-AH124,0)+(SUM($N124:AG124)+SUM($N1034:AG1034))*AH$996*AH1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1005,AI124/AI1005)-AI124,0)+(SUM($N124:AH124)+SUM($N1034:AH1034))*AI$996*AI1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1005,AJ124/AJ1005)-AJ124,0)+(SUM($N124:AI124)+SUM($N1034:AI1034))*AJ$996*AJ1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1005,AK124/AK1005)-AK124,0)+(SUM($N124:AJ124)+SUM($N1034:AJ1034))*AK$996*AK1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1005,AL124/AL1005)-AL124,0)+(SUM($N124:AK124)+SUM($N1034:AK1034))*AL$996*AL1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1005,AM124/AM1005)-AM124,0)+(SUM($N124:AL124)+SUM($N1034:AL1034))*AM$996*AM1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1005,AN124/AN1005)-AN124,0)+(SUM($N124:AM124)+SUM($N1034:AM1034))*AN$996*AN1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1005,AO124/AO1005)-AO124,0)+(SUM($N124:AN124)+SUM($N1034:AN1034))*AO$996*AO1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1005,AP124/AP1005)-AP124,0)+(SUM($N124:AO124)+SUM($N1034:AO1034))*AP$996*AP1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1005,AQ124/AQ1005)-AQ124,0)+(SUM($N124:AP124)+SUM($N1034:AP1034))*AQ$996*AQ1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1005,AR124/AR1005)-AR124,0)+(SUM($N124:AQ124)+SUM($N1034:AQ1034))*AR$996*AR1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1005,AS124/AS1005)-AS124,0)+(SUM($N124:AR124)+SUM($N1034:AR1034))*AS$996*AS1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1005,AT124/AT1005)-AT124,0)+(SUM($N124:AS124)+SUM($N1034:AS1034))*AT$996*AT1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1005,AU124/AU1005)-AU124,0)+(SUM($N124:AT124)+SUM($N1034:AT1034))*AU$996*AU1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1005,AV124/AV1005)-AV124,0)+(SUM($N124:AU124)+SUM($N1034:AU1034))*AV$996*AV1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1005,AW124/AW1005)-AW124,0)+(SUM($N124:AV124)+SUM($N1034:AV1034))*AW$996*AW1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1005,AX124/AX1005)-AX124,0)+(SUM($N124:AW124)+SUM($N1034:AW1034))*AX$996*AX1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1005,AY124/AY1005)-AY124,0)+(SUM($N124:AX124)+SUM($N1034:AX1034))*AY$996*AY1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1005,AZ124/AZ1005)-AZ124,0)+(SUM($N124:AY124)+SUM($N1034:AY1034))*AZ$996*AZ1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1005,BA124/BA1005)-BA124,0)+(SUM($N124:AZ124)+SUM($N1034:AZ1034))*BA$996*BA1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1005,BB124/BB1005)-BB124,0)+(SUM($N124:BA124)+SUM($N1034:BA1034))*BB$996*BB1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1005,BC124/BC1005)-BC124,0)+(SUM($N124:BB124)+SUM($N1034:BB1034))*BC$996*BC1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1005,BD124/BD1005)-BD124,0)+(SUM($N124:BC124)+SUM($N1034:BC1034))*BD$996*BD1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1005,BE124/BE1005)-BE124,0)+(SUM($N124:BD124)+SUM($N1034:BD1034))*BE$996*BE1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1005,BF124/BF1005)-BF124,0)+(SUM($N124:BE124)+SUM($N1034:BE1034))*BF$996*BF1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1005,BG124/BG1005)-BG124,0)+(SUM($N124:BF124)+SUM($N1034:BF1034))*BG$996*BG1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1005,BH124/BH1005)-BH124,0)+(SUM($N124:BG124)+SUM($N1034:BG1034))*BH$996*BH1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1005,BI124/BI1005)-BI124,0)+(SUM($N124:BH124)+SUM($N1034:BH1034))*BI$996*BI1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1005,BJ124/BJ1005)-BJ124,0)+(SUM($N124:BI124)+SUM($N1034:BI1034))*BJ$996*BJ1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1005,BK124/BK1005)-BK124,0)+(SUM($N124:BJ124)+SUM($N1034:BJ1034))*BK$996*BK1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1005,BL124/BL1005)-BL124,0)+(SUM($N124:BK124)+SUM($N1034:BK1034))*BL$996*BL1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1005,BM124/BM1005)-BM124,0)+(SUM($N124:BL124)+SUM($N1034:BL1034))*BM$996*BM1005)*($F1063=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1005,BN124/BN1005)-BN124,0)+(SUM($N124:BM124)+SUM($N1034:BM1034))*BN$996*BN1005)*($F1063=5)","v":0}]
[null,null,{"$f":"C1063+1","v":2},{"$f":"INDEX(D$66:D$90,$C1064,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1064:BN1064,$P$14:$BN$14)","v":0},{"$f":"SUM(P1064:BN1064)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$996,P1006,P125/P1006)-P125,0)+(SUM($N125:N125)+SUM($N1035:N1035))*P$996*P1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1006,Q125/Q1006)-Q125,0)+(SUM($N125:P125)+SUM($N1035:P1035))*Q$996*Q1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1006,R125/R1006)-R125,0)+(SUM($N125:Q125)+SUM($N1035:Q1035))*R$996*R1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1006,S125/S1006)-S125,0)+(SUM($N125:R125)+SUM($N1035:R1035))*S$996*S1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1006,T125/T1006)-T125,0)+(SUM($N125:S125)+SUM($N1035:S1035))*T$996*T1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1006,U125/U1006)-U125,0)+(SUM($N125:T125)+SUM($N1035:T1035))*U$996*U1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1006,V125/V1006)-V125,0)+(SUM($N125:U125)+SUM($N1035:U1035))*V$996*V1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1006,W125/W1006)-W125,0)+(SUM($N125:V125)+SUM($N1035:V1035))*W$996*W1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1006,X125/X1006)-X125,0)+(SUM($N125:W125)+SUM($N1035:W1035))*X$996*X1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1006,Y125/Y1006)-Y125,0)+(SUM($N125:X125)+SUM($N1035:X1035))*Y$996*Y1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1006,Z125/Z1006)-Z125,0)+(SUM($N125:Y125)+SUM($N1035:Y1035))*Z$996*Z1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1006,AA125/AA1006)-AA125,0)+(SUM($N125:Z125)+SUM($N1035:Z1035))*AA$996*AA1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1006,AB125/AB1006)-AB125,0)+(SUM($N125:AA125)+SUM($N1035:AA1035))*AB$996*AB1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1006,AC125/AC1006)-AC125,0)+(SUM($N125:AB125)+SUM($N1035:AB1035))*AC$996*AC1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1006,AD125/AD1006)-AD125,0)+(SUM($N125:AC125)+SUM($N1035:AC1035))*AD$996*AD1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1006,AE125/AE1006)-AE125,0)+(SUM($N125:AD125)+SUM($N1035:AD1035))*AE$996*AE1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1006,AF125/AF1006)-AF125,0)+(SUM($N125:AE125)+SUM($N1035:AE1035))*AF$996*AF1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1006,AG125/AG1006)-AG125,0)+(SUM($N125:AF125)+SUM($N1035:AF1035))*AG$996*AG1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1006,AH125/AH1006)-AH125,0)+(SUM($N125:AG125)+SUM($N1035:AG1035))*AH$996*AH1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1006,AI125/AI1006)-AI125,0)+(SUM($N125:AH125)+SUM($N1035:AH1035))*AI$996*AI1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1006,AJ125/AJ1006)-AJ125,0)+(SUM($N125:AI125)+SUM($N1035:AI1035))*AJ$996*AJ1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1006,AK125/AK1006)-AK125,0)+(SUM($N125:AJ125)+SUM($N1035:AJ1035))*AK$996*AK1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1006,AL125/AL1006)-AL125,0)+(SUM($N125:AK125)+SUM($N1035:AK1035))*AL$996*AL1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1006,AM125/AM1006)-AM125,0)+(SUM($N125:AL125)+SUM($N1035:AL1035))*AM$996*AM1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1006,AN125/AN1006)-AN125,0)+(SUM($N125:AM125)+SUM($N1035:AM1035))*AN$996*AN1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1006,AO125/AO1006)-AO125,0)+(SUM($N125:AN125)+SUM($N1035:AN1035))*AO$996*AO1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1006,AP125/AP1006)-AP125,0)+(SUM($N125:AO125)+SUM($N1035:AO1035))*AP$996*AP1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1006,AQ125/AQ1006)-AQ125,0)+(SUM($N125:AP125)+SUM($N1035:AP1035))*AQ$996*AQ1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1006,AR125/AR1006)-AR125,0)+(SUM($N125:AQ125)+SUM($N1035:AQ1035))*AR$996*AR1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1006,AS125/AS1006)-AS125,0)+(SUM($N125:AR125)+SUM($N1035:AR1035))*AS$996*AS1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1006,AT125/AT1006)-AT125,0)+(SUM($N125:AS125)+SUM($N1035:AS1035))*AT$996*AT1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1006,AU125/AU1006)-AU125,0)+(SUM($N125:AT125)+SUM($N1035:AT1035))*AU$996*AU1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1006,AV125/AV1006)-AV125,0)+(SUM($N125:AU125)+SUM($N1035:AU1035))*AV$996*AV1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1006,AW125/AW1006)-AW125,0)+(SUM($N125:AV125)+SUM($N1035:AV1035))*AW$996*AW1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1006,AX125/AX1006)-AX125,0)+(SUM($N125:AW125)+SUM($N1035:AW1035))*AX$996*AX1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1006,AY125/AY1006)-AY125,0)+(SUM($N125:AX125)+SUM($N1035:AX1035))*AY$996*AY1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1006,AZ125/AZ1006)-AZ125,0)+(SUM($N125:AY125)+SUM($N1035:AY1035))*AZ$996*AZ1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1006,BA125/BA1006)-BA125,0)+(SUM($N125:AZ125)+SUM($N1035:AZ1035))*BA$996*BA1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1006,BB125/BB1006)-BB125,0)+(SUM($N125:BA125)+SUM($N1035:BA1035))*BB$996*BB1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1006,BC125/BC1006)-BC125,0)+(SUM($N125:BB125)+SUM($N1035:BB1035))*BC$996*BC1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1006,BD125/BD1006)-BD125,0)+(SUM($N125:BC125)+SUM($N1035:BC1035))*BD$996*BD1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1006,BE125/BE1006)-BE125,0)+(SUM($N125:BD125)+SUM($N1035:BD1035))*BE$996*BE1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1006,BF125/BF1006)-BF125,0)+(SUM($N125:BE125)+SUM($N1035:BE1035))*BF$996*BF1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1006,BG125/BG1006)-BG125,0)+(SUM($N125:BF125)+SUM($N1035:BF1035))*BG$996*BG1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1006,BH125/BH1006)-BH125,0)+(SUM($N125:BG125)+SUM($N1035:BG1035))*BH$996*BH1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1006,BI125/BI1006)-BI125,0)+(SUM($N125:BH125)+SUM($N1035:BH1035))*BI$996*BI1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1006,BJ125/BJ1006)-BJ125,0)+(SUM($N125:BI125)+SUM($N1035:BI1035))*BJ$996*BJ1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1006,BK125/BK1006)-BK125,0)+(SUM($N125:BJ125)+SUM($N1035:BJ1035))*BK$996*BK1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1006,BL125/BL1006)-BL125,0)+(SUM($N125:BK125)+SUM($N1035:BK1035))*BL$996*BL1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1006,BM125/BM1006)-BM125,0)+(SUM($N125:BL125)+SUM($N1035:BL1035))*BM$996*BM1006)*($F1064=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1006,BN125/BN1006)-BN125,0)+(SUM($N125:BM125)+SUM($N1035:BM1035))*BN$996*BN1006)*($F1064=5)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1007,P126/P1007)-P126,0)+(SUM($N126:N126)+SUM($N1036:N1036))*P$996*P1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1007,Q126/Q1007)-Q126,0)+(SUM($N126:P126)+SUM($N1036:P1036))*Q$996*Q1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1007,R126/R1007)-R126,0)+(SUM($N126:Q126)+SUM($N1036:Q1036))*R$996*R1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1007,S126/S1007)-S126,0)+(SUM($N126:R126)+SUM($N1036:R1036))*S$996*S1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1007,T126/T1007)-T126,0)+(SUM($N126:S126)+SUM($N1036:S1036))*T$996*T1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1007,U126/U1007)-U126,0)+(SUM($N126:T126)+SUM($N1036:T1036))*U$996*U1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1007,V126/V1007)-V126,0)+(SUM($N126:U126)+SUM($N1036:U1036))*V$996*V1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1007,W126/W1007)-W126,0)+(SUM($N126:V126)+SUM($N1036:V1036))*W$996*W1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1007,X126/X1007)-X126,0)+(SUM($N126:W126)+SUM($N1036:W1036))*X$996*X1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1007,Y126/Y1007)-Y126,0)+(SUM($N126:X126)+SUM($N1036:X1036))*Y$996*Y1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1007,Z126/Z1007)-Z126,0)+(SUM($N126:Y126)+SUM($N1036:Y1036))*Z$996*Z1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1007,AA126/AA1007)-AA126,0)+(SUM($N126:Z126)+SUM($N1036:Z1036))*AA$996*AA1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1007,AB126/AB1007)-AB126,0)+(SUM($N126:AA126)+SUM($N1036:AA1036))*AB$996*AB1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1007,AC126/AC1007)-AC126,0)+(SUM($N126:AB126)+SUM($N1036:AB1036))*AC$996*AC1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1007,AD126/AD1007)-AD126,0)+(SUM($N126:AC126)+SUM($N1036:AC1036))*AD$996*AD1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1007,AE126/AE1007)-AE126,0)+(SUM($N126:AD126)+SUM($N1036:AD1036))*AE$996*AE1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1007,AF126/AF1007)-AF126,0)+(SUM($N126:AE126)+SUM($N1036:AE1036))*AF$996*AF1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1007,AG126/AG1007)-AG126,0)+(SUM($N126:AF126)+SUM($N1036:AF1036))*AG$996*AG1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1007,AH126/AH1007)-AH126,0)+(SUM($N126:AG126)+SUM($N1036:AG1036))*AH$996*AH1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1007,AI126/AI1007)-AI126,0)+(SUM($N126:AH126)+SUM($N1036:AH1036))*AI$996*AI1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1007,AJ126/AJ1007)-AJ126,0)+(SUM($N126:AI126)+SUM($N1036:AI1036))*AJ$996*AJ1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1007,AK126/AK1007)-AK126,0)+(SUM($N126:AJ126)+SUM($N1036:AJ1036))*AK$996*AK1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1007,AL126/AL1007)-AL126,0)+(SUM($N126:AK126)+SUM($N1036:AK1036))*AL$996*AL1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1007,AM126/AM1007)-AM126,0)+(SUM($N126:AL126)+SUM($N1036:AL1036))*AM$996*AM1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1007,AN126/AN1007)-AN126,0)+(SUM($N126:AM126)+SUM($N1036:AM1036))*AN$996*AN1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1007,AO126/AO1007)-AO126,0)+(SUM($N126:AN126)+SUM($N1036:AN1036))*AO$996*AO1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1007,AP126/AP1007)-AP126,0)+(SUM($N126:AO126)+SUM($N1036:AO1036))*AP$996*AP1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1007,AQ126/AQ1007)-AQ126,0)+(SUM($N126:AP126)+SUM($N1036:AP1036))*AQ$996*AQ1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1007,AR126/AR1007)-AR126,0)+(SUM($N126:AQ126)+SUM($N1036:AQ1036))*AR$996*AR1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1007,AS126/AS1007)-AS126,0)+(SUM($N126:AR126)+SUM($N1036:AR1036))*AS$996*AS1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1007,AT126/AT1007)-AT126,0)+(SUM($N126:AS126)+SUM($N1036:AS1036))*AT$996*AT1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1007,AU126/AU1007)-AU126,0)+(SUM($N126:AT126)+SUM($N1036:AT1036))*AU$996*AU1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1007,AV126/AV1007)-AV126,0)+(SUM($N126:AU126)+SUM($N1036:AU1036))*AV$996*AV1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1007,AW126/AW1007)-AW126,0)+(SUM($N126:AV126)+SUM($N1036:AV1036))*AW$996*AW1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1007,AX126/AX1007)-AX126,0)+(SUM($N126:AW126)+SUM($N1036:AW1036))*AX$996*AX1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1007,AY126/AY1007)-AY126,0)+(SUM($N126:AX126)+SUM($N1036:AX1036))*AY$996*AY1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1007,AZ126/AZ1007)-AZ126,0)+(SUM($N126:AY126)+SUM($N1036:AY1036))*AZ$996*AZ1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1007,BA126/BA1007)-BA126,0)+(SUM($N126:AZ126)+SUM($N1036:AZ1036))*BA$996*BA1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1007,BB126/BB1007)-BB126,0)+(SUM($N126:BA126)+SUM($N1036:BA1036))*BB$996*BB1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1007,BC126/BC1007)-BC126,0)+(SUM($N126:BB126)+SUM($N1036:BB1036))*BC$996*BC1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1007,BD126/BD1007)-BD126,0)+(SUM($N126:BC126)+SUM($N1036:BC1036))*BD$996*BD1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1007,BE126/BE1007)-BE126,0)+(SUM($N126:BD126)+SUM($N1036:BD1036))*BE$996*BE1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1007,BF126/BF1007)-BF126,0)+(SUM($N126:BE126)+SUM($N1036:BE1036))*BF$996*BF1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1007,BG126/BG1007)-BG126,0)+(SUM($N126:BF126)+SUM($N1036:BF1036))*BG$996*BG1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1007,BH126/BH1007)-BH126,0)+(SUM($N126:BG126)+SUM($N1036:BG1036))*BH$996*BH1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1007,BI126/BI1007)-BI126,0)+(SUM($N126:BH126)+SUM($N1036:BH1036))*BI$996*BI1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1007,BJ126/BJ1007)-BJ126,0)+(SUM($N126:BI126)+SUM($N1036:BI1036))*BJ$996*BJ1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1007,BK126/BK1007)-BK126,0)+(SUM($N126:BJ126)+SUM($N1036:BJ1036))*BK$996*BK1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1007,BL126/BL1007)-BL126,0)+(SUM($N126:BK126)+SUM($N1036:BK1036))*BL$996*BL1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1007,BM126/BM1007)-BM126,0)+(SUM($N126:BL126)+SUM($N1036:BL1036))*BM$996*BM1007)*($F1065=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1007,BN126/BN1007)-BN126,0)+(SUM($N126:BM126)+SUM($N1036:BM1036))*BN$996*BN1007)*($F1065=5)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1008,P127/P1008)-P127,0)+(SUM($N127:N127)+SUM($N1037:N1037))*P$996*P1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1008,Q127/Q1008)-Q127,0)+(SUM($N127:P127)+SUM($N1037:P1037))*Q$996*Q1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1008,R127/R1008)-R127,0)+(SUM($N127:Q127)+SUM($N1037:Q1037))*R$996*R1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1008,S127/S1008)-S127,0)+(SUM($N127:R127)+SUM($N1037:R1037))*S$996*S1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1008,T127/T1008)-T127,0)+(SUM($N127:S127)+SUM($N1037:S1037))*T$996*T1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1008,U127/U1008)-U127,0)+(SUM($N127:T127)+SUM($N1037:T1037))*U$996*U1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1008,V127/V1008)-V127,0)+(SUM($N127:U127)+SUM($N1037:U1037))*V$996*V1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1008,W127/W1008)-W127,0)+(SUM($N127:V127)+SUM($N1037:V1037))*W$996*W1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1008,X127/X1008)-X127,0)+(SUM($N127:W127)+SUM($N1037:W1037))*X$996*X1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1008,Y127/Y1008)-Y127,0)+(SUM($N127:X127)+SUM($N1037:X1037))*Y$996*Y1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1008,Z127/Z1008)-Z127,0)+(SUM($N127:Y127)+SUM($N1037:Y1037))*Z$996*Z1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1008,AA127/AA1008)-AA127,0)+(SUM($N127:Z127)+SUM($N1037:Z1037))*AA$996*AA1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1008,AB127/AB1008)-AB127,0)+(SUM($N127:AA127)+SUM($N1037:AA1037))*AB$996*AB1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1008,AC127/AC1008)-AC127,0)+(SUM($N127:AB127)+SUM($N1037:AB1037))*AC$996*AC1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1008,AD127/AD1008)-AD127,0)+(SUM($N127:AC127)+SUM($N1037:AC1037))*AD$996*AD1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1008,AE127/AE1008)-AE127,0)+(SUM($N127:AD127)+SUM($N1037:AD1037))*AE$996*AE1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1008,AF127/AF1008)-AF127,0)+(SUM($N127:AE127)+SUM($N1037:AE1037))*AF$996*AF1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1008,AG127/AG1008)-AG127,0)+(SUM($N127:AF127)+SUM($N1037:AF1037))*AG$996*AG1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1008,AH127/AH1008)-AH127,0)+(SUM($N127:AG127)+SUM($N1037:AG1037))*AH$996*AH1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1008,AI127/AI1008)-AI127,0)+(SUM($N127:AH127)+SUM($N1037:AH1037))*AI$996*AI1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1008,AJ127/AJ1008)-AJ127,0)+(SUM($N127:AI127)+SUM($N1037:AI1037))*AJ$996*AJ1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1008,AK127/AK1008)-AK127,0)+(SUM($N127:AJ127)+SUM($N1037:AJ1037))*AK$996*AK1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1008,AL127/AL1008)-AL127,0)+(SUM($N127:AK127)+SUM($N1037:AK1037))*AL$996*AL1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1008,AM127/AM1008)-AM127,0)+(SUM($N127:AL127)+SUM($N1037:AL1037))*AM$996*AM1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1008,AN127/AN1008)-AN127,0)+(SUM($N127:AM127)+SUM($N1037:AM1037))*AN$996*AN1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1008,AO127/AO1008)-AO127,0)+(SUM($N127:AN127)+SUM($N1037:AN1037))*AO$996*AO1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1008,AP127/AP1008)-AP127,0)+(SUM($N127:AO127)+SUM($N1037:AO1037))*AP$996*AP1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1008,AQ127/AQ1008)-AQ127,0)+(SUM($N127:AP127)+SUM($N1037:AP1037))*AQ$996*AQ1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1008,AR127/AR1008)-AR127,0)+(SUM($N127:AQ127)+SUM($N1037:AQ1037))*AR$996*AR1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1008,AS127/AS1008)-AS127,0)+(SUM($N127:AR127)+SUM($N1037:AR1037))*AS$996*AS1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1008,AT127/AT1008)-AT127,0)+(SUM($N127:AS127)+SUM($N1037:AS1037))*AT$996*AT1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1008,AU127/AU1008)-AU127,0)+(SUM($N127:AT127)+SUM($N1037:AT1037))*AU$996*AU1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1008,AV127/AV1008)-AV127,0)+(SUM($N127:AU127)+SUM($N1037:AU1037))*AV$996*AV1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1008,AW127/AW1008)-AW127,0)+(SUM($N127:AV127)+SUM($N1037:AV1037))*AW$996*AW1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1008,AX127/AX1008)-AX127,0)+(SUM($N127:AW127)+SUM($N1037:AW1037))*AX$996*AX1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1008,AY127/AY1008)-AY127,0)+(SUM($N127:AX127)+SUM($N1037:AX1037))*AY$996*AY1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1008,AZ127/AZ1008)-AZ127,0)+(SUM($N127:AY127)+SUM($N1037:AY1037))*AZ$996*AZ1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1008,BA127/BA1008)-BA127,0)+(SUM($N127:AZ127)+SUM($N1037:AZ1037))*BA$996*BA1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1008,BB127/BB1008)-BB127,0)+(SUM($N127:BA127)+SUM($N1037:BA1037))*BB$996*BB1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1008,BC127/BC1008)-BC127,0)+(SUM($N127:BB127)+SUM($N1037:BB1037))*BC$996*BC1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1008,BD127/BD1008)-BD127,0)+(SUM($N127:BC127)+SUM($N1037:BC1037))*BD$996*BD1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1008,BE127/BE1008)-BE127,0)+(SUM($N127:BD127)+SUM($N1037:BD1037))*BE$996*BE1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1008,BF127/BF1008)-BF127,0)+(SUM($N127:BE127)+SUM($N1037:BE1037))*BF$996*BF1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1008,BG127/BG1008)-BG127,0)+(SUM($N127:BF127)+SUM($N1037:BF1037))*BG$996*BG1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1008,BH127/BH1008)-BH127,0)+(SUM($N127:BG127)+SUM($N1037:BG1037))*BH$996*BH1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1008,BI127/BI1008)-BI127,0)+(SUM($N127:BH127)+SUM($N1037:BH1037))*BI$996*BI1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1008,BJ127/BJ1008)-BJ127,0)+(SUM($N127:BI127)+SUM($N1037:BI1037))*BJ$996*BJ1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1008,BK127/BK1008)-BK127,0)+(SUM($N127:BJ127)+SUM($N1037:BJ1037))*BK$996*BK1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1008,BL127/BL1008)-BL127,0)+(SUM($N127:BK127)+SUM($N1037:BK1037))*BL$996*BL1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1008,BM127/BM1008)-BM127,0)+(SUM($N127:BL127)+SUM($N1037:BL1037))*BM$996*BM1008)*($F1066=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1008,BN127/BN1008)-BN127,0)+(SUM($N127:BM127)+SUM($N1037:BM1037))*BN$996*BN1008)*($F1066=5)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1009,P128/P1009)-P128,0)+(SUM($N128:N128)+SUM($N1038:N1038))*P$996*P1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1009,Q128/Q1009)-Q128,0)+(SUM($N128:P128)+SUM($N1038:P1038))*Q$996*Q1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1009,R128/R1009)-R128,0)+(SUM($N128:Q128)+SUM($N1038:Q1038))*R$996*R1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1009,S128/S1009)-S128,0)+(SUM($N128:R128)+SUM($N1038:R1038))*S$996*S1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1009,T128/T1009)-T128,0)+(SUM($N128:S128)+SUM($N1038:S1038))*T$996*T1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1009,U128/U1009)-U128,0)+(SUM($N128:T128)+SUM($N1038:T1038))*U$996*U1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1009,V128/V1009)-V128,0)+(SUM($N128:U128)+SUM($N1038:U1038))*V$996*V1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1009,W128/W1009)-W128,0)+(SUM($N128:V128)+SUM($N1038:V1038))*W$996*W1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1009,X128/X1009)-X128,0)+(SUM($N128:W128)+SUM($N1038:W1038))*X$996*X1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1009,Y128/Y1009)-Y128,0)+(SUM($N128:X128)+SUM($N1038:X1038))*Y$996*Y1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1009,Z128/Z1009)-Z128,0)+(SUM($N128:Y128)+SUM($N1038:Y1038))*Z$996*Z1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1009,AA128/AA1009)-AA128,0)+(SUM($N128:Z128)+SUM($N1038:Z1038))*AA$996*AA1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1009,AB128/AB1009)-AB128,0)+(SUM($N128:AA128)+SUM($N1038:AA1038))*AB$996*AB1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1009,AC128/AC1009)-AC128,0)+(SUM($N128:AB128)+SUM($N1038:AB1038))*AC$996*AC1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1009,AD128/AD1009)-AD128,0)+(SUM($N128:AC128)+SUM($N1038:AC1038))*AD$996*AD1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1009,AE128/AE1009)-AE128,0)+(SUM($N128:AD128)+SUM($N1038:AD1038))*AE$996*AE1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1009,AF128/AF1009)-AF128,0)+(SUM($N128:AE128)+SUM($N1038:AE1038))*AF$996*AF1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1009,AG128/AG1009)-AG128,0)+(SUM($N128:AF128)+SUM($N1038:AF1038))*AG$996*AG1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1009,AH128/AH1009)-AH128,0)+(SUM($N128:AG128)+SUM($N1038:AG1038))*AH$996*AH1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1009,AI128/AI1009)-AI128,0)+(SUM($N128:AH128)+SUM($N1038:AH1038))*AI$996*AI1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1009,AJ128/AJ1009)-AJ128,0)+(SUM($N128:AI128)+SUM($N1038:AI1038))*AJ$996*AJ1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1009,AK128/AK1009)-AK128,0)+(SUM($N128:AJ128)+SUM($N1038:AJ1038))*AK$996*AK1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1009,AL128/AL1009)-AL128,0)+(SUM($N128:AK128)+SUM($N1038:AK1038))*AL$996*AL1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1009,AM128/AM1009)-AM128,0)+(SUM($N128:AL128)+SUM($N1038:AL1038))*AM$996*AM1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1009,AN128/AN1009)-AN128,0)+(SUM($N128:AM128)+SUM($N1038:AM1038))*AN$996*AN1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1009,AO128/AO1009)-AO128,0)+(SUM($N128:AN128)+SUM($N1038:AN1038))*AO$996*AO1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1009,AP128/AP1009)-AP128,0)+(SUM($N128:AO128)+SUM($N1038:AO1038))*AP$996*AP1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1009,AQ128/AQ1009)-AQ128,0)+(SUM($N128:AP128)+SUM($N1038:AP1038))*AQ$996*AQ1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1009,AR128/AR1009)-AR128,0)+(SUM($N128:AQ128)+SUM($N1038:AQ1038))*AR$996*AR1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1009,AS128/AS1009)-AS128,0)+(SUM($N128:AR128)+SUM($N1038:AR1038))*AS$996*AS1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1009,AT128/AT1009)-AT128,0)+(SUM($N128:AS128)+SUM($N1038:AS1038))*AT$996*AT1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1009,AU128/AU1009)-AU128,0)+(SUM($N128:AT128)+SUM($N1038:AT1038))*AU$996*AU1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1009,AV128/AV1009)-AV128,0)+(SUM($N128:AU128)+SUM($N1038:AU1038))*AV$996*AV1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1009,AW128/AW1009)-AW128,0)+(SUM($N128:AV128)+SUM($N1038:AV1038))*AW$996*AW1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1009,AX128/AX1009)-AX128,0)+(SUM($N128:AW128)+SUM($N1038:AW1038))*AX$996*AX1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1009,AY128/AY1009)-AY128,0)+(SUM($N128:AX128)+SUM($N1038:AX1038))*AY$996*AY1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1009,AZ128/AZ1009)-AZ128,0)+(SUM($N128:AY128)+SUM($N1038:AY1038))*AZ$996*AZ1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1009,BA128/BA1009)-BA128,0)+(SUM($N128:AZ128)+SUM($N1038:AZ1038))*BA$996*BA1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1009,BB128/BB1009)-BB128,0)+(SUM($N128:BA128)+SUM($N1038:BA1038))*BB$996*BB1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1009,BC128/BC1009)-BC128,0)+(SUM($N128:BB128)+SUM($N1038:BB1038))*BC$996*BC1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1009,BD128/BD1009)-BD128,0)+(SUM($N128:BC128)+SUM($N1038:BC1038))*BD$996*BD1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1009,BE128/BE1009)-BE128,0)+(SUM($N128:BD128)+SUM($N1038:BD1038))*BE$996*BE1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1009,BF128/BF1009)-BF128,0)+(SUM($N128:BE128)+SUM($N1038:BE1038))*BF$996*BF1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1009,BG128/BG1009)-BG128,0)+(SUM($N128:BF128)+SUM($N1038:BF1038))*BG$996*BG1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1009,BH128/BH1009)-BH128,0)+(SUM($N128:BG128)+SUM($N1038:BG1038))*BH$996*BH1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1009,BI128/BI1009)-BI128,0)+(SUM($N128:BH128)+SUM($N1038:BH1038))*BI$996*BI1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1009,BJ128/BJ1009)-BJ128,0)+(SUM($N128:BI128)+SUM($N1038:BI1038))*BJ$996*BJ1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1009,BK128/BK1009)-BK128,0)+(SUM($N128:BJ128)+SUM($N1038:BJ1038))*BK$996*BK1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1009,BL128/BL1009)-BL128,0)+(SUM($N128:BK128)+SUM($N1038:BK1038))*BL$996*BL1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1009,BM128/BM1009)-BM128,0)+(SUM($N128:BL128)+SUM($N1038:BL1038))*BM$996*BM1009)*($F1067=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1009,BN128/BN1009)-BN128,0)+(SUM($N128:BM128)+SUM($N1038:BM1038))*BN$996*BN1009)*($F1067=5)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1010,P129/P1010)-P129,0)+(SUM($N129:N129)+SUM($N1039:N1039))*P$996*P1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1010,Q129/Q1010)-Q129,0)+(SUM($N129:P129)+SUM($N1039:P1039))*Q$996*Q1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1010,R129/R1010)-R129,0)+(SUM($N129:Q129)+SUM($N1039:Q1039))*R$996*R1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1010,S129/S1010)-S129,0)+(SUM($N129:R129)+SUM($N1039:R1039))*S$996*S1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1010,T129/T1010)-T129,0)+(SUM($N129:S129)+SUM($N1039:S1039))*T$996*T1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1010,U129/U1010)-U129,0)+(SUM($N129:T129)+SUM($N1039:T1039))*U$996*U1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1010,V129/V1010)-V129,0)+(SUM($N129:U129)+SUM($N1039:U1039))*V$996*V1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1010,W129/W1010)-W129,0)+(SUM($N129:V129)+SUM($N1039:V1039))*W$996*W1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1010,X129/X1010)-X129,0)+(SUM($N129:W129)+SUM($N1039:W1039))*X$996*X1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1010,Y129/Y1010)-Y129,0)+(SUM($N129:X129)+SUM($N1039:X1039))*Y$996*Y1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1010,Z129/Z1010)-Z129,0)+(SUM($N129:Y129)+SUM($N1039:Y1039))*Z$996*Z1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1010,AA129/AA1010)-AA129,0)+(SUM($N129:Z129)+SUM($N1039:Z1039))*AA$996*AA1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1010,AB129/AB1010)-AB129,0)+(SUM($N129:AA129)+SUM($N1039:AA1039))*AB$996*AB1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1010,AC129/AC1010)-AC129,0)+(SUM($N129:AB129)+SUM($N1039:AB1039))*AC$996*AC1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1010,AD129/AD1010)-AD129,0)+(SUM($N129:AC129)+SUM($N1039:AC1039))*AD$996*AD1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1010,AE129/AE1010)-AE129,0)+(SUM($N129:AD129)+SUM($N1039:AD1039))*AE$996*AE1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1010,AF129/AF1010)-AF129,0)+(SUM($N129:AE129)+SUM($N1039:AE1039))*AF$996*AF1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1010,AG129/AG1010)-AG129,0)+(SUM($N129:AF129)+SUM($N1039:AF1039))*AG$996*AG1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1010,AH129/AH1010)-AH129,0)+(SUM($N129:AG129)+SUM($N1039:AG1039))*AH$996*AH1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1010,AI129/AI1010)-AI129,0)+(SUM($N129:AH129)+SUM($N1039:AH1039))*AI$996*AI1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1010,AJ129/AJ1010)-AJ129,0)+(SUM($N129:AI129)+SUM($N1039:AI1039))*AJ$996*AJ1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1010,AK129/AK1010)-AK129,0)+(SUM($N129:AJ129)+SUM($N1039:AJ1039))*AK$996*AK1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1010,AL129/AL1010)-AL129,0)+(SUM($N129:AK129)+SUM($N1039:AK1039))*AL$996*AL1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1010,AM129/AM1010)-AM129,0)+(SUM($N129:AL129)+SUM($N1039:AL1039))*AM$996*AM1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1010,AN129/AN1010)-AN129,0)+(SUM($N129:AM129)+SUM($N1039:AM1039))*AN$996*AN1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1010,AO129/AO1010)-AO129,0)+(SUM($N129:AN129)+SUM($N1039:AN1039))*AO$996*AO1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1010,AP129/AP1010)-AP129,0)+(SUM($N129:AO129)+SUM($N1039:AO1039))*AP$996*AP1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1010,AQ129/AQ1010)-AQ129,0)+(SUM($N129:AP129)+SUM($N1039:AP1039))*AQ$996*AQ1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1010,AR129/AR1010)-AR129,0)+(SUM($N129:AQ129)+SUM($N1039:AQ1039))*AR$996*AR1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1010,AS129/AS1010)-AS129,0)+(SUM($N129:AR129)+SUM($N1039:AR1039))*AS$996*AS1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1010,AT129/AT1010)-AT129,0)+(SUM($N129:AS129)+SUM($N1039:AS1039))*AT$996*AT1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1010,AU129/AU1010)-AU129,0)+(SUM($N129:AT129)+SUM($N1039:AT1039))*AU$996*AU1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1010,AV129/AV1010)-AV129,0)+(SUM($N129:AU129)+SUM($N1039:AU1039))*AV$996*AV1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1010,AW129/AW1010)-AW129,0)+(SUM($N129:AV129)+SUM($N1039:AV1039))*AW$996*AW1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1010,AX129/AX1010)-AX129,0)+(SUM($N129:AW129)+SUM($N1039:AW1039))*AX$996*AX1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1010,AY129/AY1010)-AY129,0)+(SUM($N129:AX129)+SUM($N1039:AX1039))*AY$996*AY1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1010,AZ129/AZ1010)-AZ129,0)+(SUM($N129:AY129)+SUM($N1039:AY1039))*AZ$996*AZ1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1010,BA129/BA1010)-BA129,0)+(SUM($N129:AZ129)+SUM($N1039:AZ1039))*BA$996*BA1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1010,BB129/BB1010)-BB129,0)+(SUM($N129:BA129)+SUM($N1039:BA1039))*BB$996*BB1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1010,BC129/BC1010)-BC129,0)+(SUM($N129:BB129)+SUM($N1039:BB1039))*BC$996*BC1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1010,BD129/BD1010)-BD129,0)+(SUM($N129:BC129)+SUM($N1039:BC1039))*BD$996*BD1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1010,BE129/BE1010)-BE129,0)+(SUM($N129:BD129)+SUM($N1039:BD1039))*BE$996*BE1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1010,BF129/BF1010)-BF129,0)+(SUM($N129:BE129)+SUM($N1039:BE1039))*BF$996*BF1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1010,BG129/BG1010)-BG129,0)+(SUM($N129:BF129)+SUM($N1039:BF1039))*BG$996*BG1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1010,BH129/BH1010)-BH129,0)+(SUM($N129:BG129)+SUM($N1039:BG1039))*BH$996*BH1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1010,BI129/BI1010)-BI129,0)+(SUM($N129:BH129)+SUM($N1039:BH1039))*BI$996*BI1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1010,BJ129/BJ1010)-BJ129,0)+(SUM($N129:BI129)+SUM($N1039:BI1039))*BJ$996*BJ1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1010,BK129/BK1010)-BK129,0)+(SUM($N129:BJ129)+SUM($N1039:BJ1039))*BK$996*BK1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1010,BL129/BL1010)-BL129,0)+(SUM($N129:BK129)+SUM($N1039:BK1039))*BL$996*BL1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1010,BM129/BM1010)-BM129,0)+(SUM($N129:BL129)+SUM($N1039:BL1039))*BM$996*BM1010)*($F1068=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1010,BN129/BN1010)-BN129,0)+(SUM($N129:BM129)+SUM($N1039:BM1039))*BN$996*BN1010)*($F1068=5)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1011,P130/P1011)-P130,0)+(SUM($N130:N130)+SUM($N1040:N1040))*P$996*P1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1011,Q130/Q1011)-Q130,0)+(SUM($N130:P130)+SUM($N1040:P1040))*Q$996*Q1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1011,R130/R1011)-R130,0)+(SUM($N130:Q130)+SUM($N1040:Q1040))*R$996*R1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1011,S130/S1011)-S130,0)+(SUM($N130:R130)+SUM($N1040:R1040))*S$996*S1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1011,T130/T1011)-T130,0)+(SUM($N130:S130)+SUM($N1040:S1040))*T$996*T1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1011,U130/U1011)-U130,0)+(SUM($N130:T130)+SUM($N1040:T1040))*U$996*U1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1011,V130/V1011)-V130,0)+(SUM($N130:U130)+SUM($N1040:U1040))*V$996*V1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1011,W130/W1011)-W130,0)+(SUM($N130:V130)+SUM($N1040:V1040))*W$996*W1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1011,X130/X1011)-X130,0)+(SUM($N130:W130)+SUM($N1040:W1040))*X$996*X1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1011,Y130/Y1011)-Y130,0)+(SUM($N130:X130)+SUM($N1040:X1040))*Y$996*Y1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1011,Z130/Z1011)-Z130,0)+(SUM($N130:Y130)+SUM($N1040:Y1040))*Z$996*Z1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1011,AA130/AA1011)-AA130,0)+(SUM($N130:Z130)+SUM($N1040:Z1040))*AA$996*AA1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1011,AB130/AB1011)-AB130,0)+(SUM($N130:AA130)+SUM($N1040:AA1040))*AB$996*AB1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1011,AC130/AC1011)-AC130,0)+(SUM($N130:AB130)+SUM($N1040:AB1040))*AC$996*AC1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1011,AD130/AD1011)-AD130,0)+(SUM($N130:AC130)+SUM($N1040:AC1040))*AD$996*AD1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1011,AE130/AE1011)-AE130,0)+(SUM($N130:AD130)+SUM($N1040:AD1040))*AE$996*AE1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1011,AF130/AF1011)-AF130,0)+(SUM($N130:AE130)+SUM($N1040:AE1040))*AF$996*AF1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1011,AG130/AG1011)-AG130,0)+(SUM($N130:AF130)+SUM($N1040:AF1040))*AG$996*AG1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1011,AH130/AH1011)-AH130,0)+(SUM($N130:AG130)+SUM($N1040:AG1040))*AH$996*AH1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1011,AI130/AI1011)-AI130,0)+(SUM($N130:AH130)+SUM($N1040:AH1040))*AI$996*AI1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1011,AJ130/AJ1011)-AJ130,0)+(SUM($N130:AI130)+SUM($N1040:AI1040))*AJ$996*AJ1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1011,AK130/AK1011)-AK130,0)+(SUM($N130:AJ130)+SUM($N1040:AJ1040))*AK$996*AK1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1011,AL130/AL1011)-AL130,0)+(SUM($N130:AK130)+SUM($N1040:AK1040))*AL$996*AL1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1011,AM130/AM1011)-AM130,0)+(SUM($N130:AL130)+SUM($N1040:AL1040))*AM$996*AM1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1011,AN130/AN1011)-AN130,0)+(SUM($N130:AM130)+SUM($N1040:AM1040))*AN$996*AN1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1011,AO130/AO1011)-AO130,0)+(SUM($N130:AN130)+SUM($N1040:AN1040))*AO$996*AO1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1011,AP130/AP1011)-AP130,0)+(SUM($N130:AO130)+SUM($N1040:AO1040))*AP$996*AP1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1011,AQ130/AQ1011)-AQ130,0)+(SUM($N130:AP130)+SUM($N1040:AP1040))*AQ$996*AQ1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1011,AR130/AR1011)-AR130,0)+(SUM($N130:AQ130)+SUM($N1040:AQ1040))*AR$996*AR1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1011,AS130/AS1011)-AS130,0)+(SUM($N130:AR130)+SUM($N1040:AR1040))*AS$996*AS1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1011,AT130/AT1011)-AT130,0)+(SUM($N130:AS130)+SUM($N1040:AS1040))*AT$996*AT1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1011,AU130/AU1011)-AU130,0)+(SUM($N130:AT130)+SUM($N1040:AT1040))*AU$996*AU1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1011,AV130/AV1011)-AV130,0)+(SUM($N130:AU130)+SUM($N1040:AU1040))*AV$996*AV1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1011,AW130/AW1011)-AW130,0)+(SUM($N130:AV130)+SUM($N1040:AV1040))*AW$996*AW1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1011,AX130/AX1011)-AX130,0)+(SUM($N130:AW130)+SUM($N1040:AW1040))*AX$996*AX1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1011,AY130/AY1011)-AY130,0)+(SUM($N130:AX130)+SUM($N1040:AX1040))*AY$996*AY1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1011,AZ130/AZ1011)-AZ130,0)+(SUM($N130:AY130)+SUM($N1040:AY1040))*AZ$996*AZ1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1011,BA130/BA1011)-BA130,0)+(SUM($N130:AZ130)+SUM($N1040:AZ1040))*BA$996*BA1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1011,BB130/BB1011)-BB130,0)+(SUM($N130:BA130)+SUM($N1040:BA1040))*BB$996*BB1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1011,BC130/BC1011)-BC130,0)+(SUM($N130:BB130)+SUM($N1040:BB1040))*BC$996*BC1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1011,BD130/BD1011)-BD130,0)+(SUM($N130:BC130)+SUM($N1040:BC1040))*BD$996*BD1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1011,BE130/BE1011)-BE130,0)+(SUM($N130:BD130)+SUM($N1040:BD1040))*BE$996*BE1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1011,BF130/BF1011)-BF130,0)+(SUM($N130:BE130)+SUM($N1040:BE1040))*BF$996*BF1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1011,BG130/BG1011)-BG130,0)+(SUM($N130:BF130)+SUM($N1040:BF1040))*BG$996*BG1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1011,BH130/BH1011)-BH130,0)+(SUM($N130:BG130)+SUM($N1040:BG1040))*BH$996*BH1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1011,BI130/BI1011)-BI130,0)+(SUM($N130:BH130)+SUM($N1040:BH1040))*BI$996*BI1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1011,BJ130/BJ1011)-BJ130,0)+(SUM($N130:BI130)+SUM($N1040:BI1040))*BJ$996*BJ1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1011,BK130/BK1011)-BK130,0)+(SUM($N130:BJ130)+SUM($N1040:BJ1040))*BK$996*BK1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1011,BL130/BL1011)-BL130,0)+(SUM($N130:BK130)+SUM($N1040:BK1040))*BL$996*BL1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1011,BM130/BM1011)-BM130,0)+(SUM($N130:BL130)+SUM($N1040:BL1040))*BM$996*BM1011)*($F1069=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1011,BN130/BN1011)-BN130,0)+(SUM($N130:BM130)+SUM($N1040:BM1040))*BN$996*BN1011)*($F1069=5)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1012,P131/P1012)-P131,0)+(SUM($N131:N131)+SUM($N1041:N1041))*P$996*P1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1012,Q131/Q1012)-Q131,0)+(SUM($N131:P131)+SUM($N1041:P1041))*Q$996*Q1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1012,R131/R1012)-R131,0)+(SUM($N131:Q131)+SUM($N1041:Q1041))*R$996*R1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1012,S131/S1012)-S131,0)+(SUM($N131:R131)+SUM($N1041:R1041))*S$996*S1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1012,T131/T1012)-T131,0)+(SUM($N131:S131)+SUM($N1041:S1041))*T$996*T1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1012,U131/U1012)-U131,0)+(SUM($N131:T131)+SUM($N1041:T1041))*U$996*U1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1012,V131/V1012)-V131,0)+(SUM($N131:U131)+SUM($N1041:U1041))*V$996*V1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1012,W131/W1012)-W131,0)+(SUM($N131:V131)+SUM($N1041:V1041))*W$996*W1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1012,X131/X1012)-X131,0)+(SUM($N131:W131)+SUM($N1041:W1041))*X$996*X1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1012,Y131/Y1012)-Y131,0)+(SUM($N131:X131)+SUM($N1041:X1041))*Y$996*Y1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1012,Z131/Z1012)-Z131,0)+(SUM($N131:Y131)+SUM($N1041:Y1041))*Z$996*Z1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1012,AA131/AA1012)-AA131,0)+(SUM($N131:Z131)+SUM($N1041:Z1041))*AA$996*AA1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1012,AB131/AB1012)-AB131,0)+(SUM($N131:AA131)+SUM($N1041:AA1041))*AB$996*AB1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1012,AC131/AC1012)-AC131,0)+(SUM($N131:AB131)+SUM($N1041:AB1041))*AC$996*AC1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1012,AD131/AD1012)-AD131,0)+(SUM($N131:AC131)+SUM($N1041:AC1041))*AD$996*AD1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1012,AE131/AE1012)-AE131,0)+(SUM($N131:AD131)+SUM($N1041:AD1041))*AE$996*AE1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1012,AF131/AF1012)-AF131,0)+(SUM($N131:AE131)+SUM($N1041:AE1041))*AF$996*AF1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1012,AG131/AG1012)-AG131,0)+(SUM($N131:AF131)+SUM($N1041:AF1041))*AG$996*AG1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1012,AH131/AH1012)-AH131,0)+(SUM($N131:AG131)+SUM($N1041:AG1041))*AH$996*AH1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1012,AI131/AI1012)-AI131,0)+(SUM($N131:AH131)+SUM($N1041:AH1041))*AI$996*AI1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1012,AJ131/AJ1012)-AJ131,0)+(SUM($N131:AI131)+SUM($N1041:AI1041))*AJ$996*AJ1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1012,AK131/AK1012)-AK131,0)+(SUM($N131:AJ131)+SUM($N1041:AJ1041))*AK$996*AK1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1012,AL131/AL1012)-AL131,0)+(SUM($N131:AK131)+SUM($N1041:AK1041))*AL$996*AL1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1012,AM131/AM1012)-AM131,0)+(SUM($N131:AL131)+SUM($N1041:AL1041))*AM$996*AM1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1012,AN131/AN1012)-AN131,0)+(SUM($N131:AM131)+SUM($N1041:AM1041))*AN$996*AN1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1012,AO131/AO1012)-AO131,0)+(SUM($N131:AN131)+SUM($N1041:AN1041))*AO$996*AO1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1012,AP131/AP1012)-AP131,0)+(SUM($N131:AO131)+SUM($N1041:AO1041))*AP$996*AP1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1012,AQ131/AQ1012)-AQ131,0)+(SUM($N131:AP131)+SUM($N1041:AP1041))*AQ$996*AQ1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1012,AR131/AR1012)-AR131,0)+(SUM($N131:AQ131)+SUM($N1041:AQ1041))*AR$996*AR1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1012,AS131/AS1012)-AS131,0)+(SUM($N131:AR131)+SUM($N1041:AR1041))*AS$996*AS1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1012,AT131/AT1012)-AT131,0)+(SUM($N131:AS131)+SUM($N1041:AS1041))*AT$996*AT1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1012,AU131/AU1012)-AU131,0)+(SUM($N131:AT131)+SUM($N1041:AT1041))*AU$996*AU1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1012,AV131/AV1012)-AV131,0)+(SUM($N131:AU131)+SUM($N1041:AU1041))*AV$996*AV1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1012,AW131/AW1012)-AW131,0)+(SUM($N131:AV131)+SUM($N1041:AV1041))*AW$996*AW1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1012,AX131/AX1012)-AX131,0)+(SUM($N131:AW131)+SUM($N1041:AW1041))*AX$996*AX1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1012,AY131/AY1012)-AY131,0)+(SUM($N131:AX131)+SUM($N1041:AX1041))*AY$996*AY1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1012,AZ131/AZ1012)-AZ131,0)+(SUM($N131:AY131)+SUM($N1041:AY1041))*AZ$996*AZ1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1012,BA131/BA1012)-BA131,0)+(SUM($N131:AZ131)+SUM($N1041:AZ1041))*BA$996*BA1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1012,BB131/BB1012)-BB131,0)+(SUM($N131:BA131)+SUM($N1041:BA1041))*BB$996*BB1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1012,BC131/BC1012)-BC131,0)+(SUM($N131:BB131)+SUM($N1041:BB1041))*BC$996*BC1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1012,BD131/BD1012)-BD131,0)+(SUM($N131:BC131)+SUM($N1041:BC1041))*BD$996*BD1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1012,BE131/BE1012)-BE131,0)+(SUM($N131:BD131)+SUM($N1041:BD1041))*BE$996*BE1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1012,BF131/BF1012)-BF131,0)+(SUM($N131:BE131)+SUM($N1041:BE1041))*BF$996*BF1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1012,BG131/BG1012)-BG131,0)+(SUM($N131:BF131)+SUM($N1041:BF1041))*BG$996*BG1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1012,BH131/BH1012)-BH131,0)+(SUM($N131:BG131)+SUM($N1041:BG1041))*BH$996*BH1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1012,BI131/BI1012)-BI131,0)+(SUM($N131:BH131)+SUM($N1041:BH1041))*BI$996*BI1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1012,BJ131/BJ1012)-BJ131,0)+(SUM($N131:BI131)+SUM($N1041:BI1041))*BJ$996*BJ1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1012,BK131/BK1012)-BK131,0)+(SUM($N131:BJ131)+SUM($N1041:BJ1041))*BK$996*BK1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1012,BL131/BL1012)-BL131,0)+(SUM($N131:BK131)+SUM($N1041:BK1041))*BL$996*BL1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1012,BM131/BM1012)-BM131,0)+(SUM($N131:BL131)+SUM($N1041:BL1041))*BM$996*BM1012)*($F1070=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1012,BN131/BN1012)-BN131,0)+(SUM($N131:BM131)+SUM($N1041:BM1041))*BN$996*BN1012)*($F1070=5)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1013,P132/P1013)-P132,0)+(SUM($N132:N132)+SUM($N1042:N1042))*P$996*P1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1013,Q132/Q1013)-Q132,0)+(SUM($N132:P132)+SUM($N1042:P1042))*Q$996*Q1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1013,R132/R1013)-R132,0)+(SUM($N132:Q132)+SUM($N1042:Q1042))*R$996*R1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1013,S132/S1013)-S132,0)+(SUM($N132:R132)+SUM($N1042:R1042))*S$996*S1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1013,T132/T1013)-T132,0)+(SUM($N132:S132)+SUM($N1042:S1042))*T$996*T1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1013,U132/U1013)-U132,0)+(SUM($N132:T132)+SUM($N1042:T1042))*U$996*U1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1013,V132/V1013)-V132,0)+(SUM($N132:U132)+SUM($N1042:U1042))*V$996*V1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1013,W132/W1013)-W132,0)+(SUM($N132:V132)+SUM($N1042:V1042))*W$996*W1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1013,X132/X1013)-X132,0)+(SUM($N132:W132)+SUM($N1042:W1042))*X$996*X1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1013,Y132/Y1013)-Y132,0)+(SUM($N132:X132)+SUM($N1042:X1042))*Y$996*Y1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1013,Z132/Z1013)-Z132,0)+(SUM($N132:Y132)+SUM($N1042:Y1042))*Z$996*Z1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1013,AA132/AA1013)-AA132,0)+(SUM($N132:Z132)+SUM($N1042:Z1042))*AA$996*AA1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1013,AB132/AB1013)-AB132,0)+(SUM($N132:AA132)+SUM($N1042:AA1042))*AB$996*AB1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1013,AC132/AC1013)-AC132,0)+(SUM($N132:AB132)+SUM($N1042:AB1042))*AC$996*AC1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1013,AD132/AD1013)-AD132,0)+(SUM($N132:AC132)+SUM($N1042:AC1042))*AD$996*AD1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1013,AE132/AE1013)-AE132,0)+(SUM($N132:AD132)+SUM($N1042:AD1042))*AE$996*AE1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1013,AF132/AF1013)-AF132,0)+(SUM($N132:AE132)+SUM($N1042:AE1042))*AF$996*AF1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1013,AG132/AG1013)-AG132,0)+(SUM($N132:AF132)+SUM($N1042:AF1042))*AG$996*AG1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1013,AH132/AH1013)-AH132,0)+(SUM($N132:AG132)+SUM($N1042:AG1042))*AH$996*AH1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1013,AI132/AI1013)-AI132,0)+(SUM($N132:AH132)+SUM($N1042:AH1042))*AI$996*AI1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1013,AJ132/AJ1013)-AJ132,0)+(SUM($N132:AI132)+SUM($N1042:AI1042))*AJ$996*AJ1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1013,AK132/AK1013)-AK132,0)+(SUM($N132:AJ132)+SUM($N1042:AJ1042))*AK$996*AK1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1013,AL132/AL1013)-AL132,0)+(SUM($N132:AK132)+SUM($N1042:AK1042))*AL$996*AL1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1013,AM132/AM1013)-AM132,0)+(SUM($N132:AL132)+SUM($N1042:AL1042))*AM$996*AM1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1013,AN132/AN1013)-AN132,0)+(SUM($N132:AM132)+SUM($N1042:AM1042))*AN$996*AN1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1013,AO132/AO1013)-AO132,0)+(SUM($N132:AN132)+SUM($N1042:AN1042))*AO$996*AO1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1013,AP132/AP1013)-AP132,0)+(SUM($N132:AO132)+SUM($N1042:AO1042))*AP$996*AP1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1013,AQ132/AQ1013)-AQ132,0)+(SUM($N132:AP132)+SUM($N1042:AP1042))*AQ$996*AQ1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1013,AR132/AR1013)-AR132,0)+(SUM($N132:AQ132)+SUM($N1042:AQ1042))*AR$996*AR1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1013,AS132/AS1013)-AS132,0)+(SUM($N132:AR132)+SUM($N1042:AR1042))*AS$996*AS1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1013,AT132/AT1013)-AT132,0)+(SUM($N132:AS132)+SUM($N1042:AS1042))*AT$996*AT1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1013,AU132/AU1013)-AU132,0)+(SUM($N132:AT132)+SUM($N1042:AT1042))*AU$996*AU1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1013,AV132/AV1013)-AV132,0)+(SUM($N132:AU132)+SUM($N1042:AU1042))*AV$996*AV1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1013,AW132/AW1013)-AW132,0)+(SUM($N132:AV132)+SUM($N1042:AV1042))*AW$996*AW1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1013,AX132/AX1013)-AX132,0)+(SUM($N132:AW132)+SUM($N1042:AW1042))*AX$996*AX1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1013,AY132/AY1013)-AY132,0)+(SUM($N132:AX132)+SUM($N1042:AX1042))*AY$996*AY1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1013,AZ132/AZ1013)-AZ132,0)+(SUM($N132:AY132)+SUM($N1042:AY1042))*AZ$996*AZ1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1013,BA132/BA1013)-BA132,0)+(SUM($N132:AZ132)+SUM($N1042:AZ1042))*BA$996*BA1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1013,BB132/BB1013)-BB132,0)+(SUM($N132:BA132)+SUM($N1042:BA1042))*BB$996*BB1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1013,BC132/BC1013)-BC132,0)+(SUM($N132:BB132)+SUM($N1042:BB1042))*BC$996*BC1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1013,BD132/BD1013)-BD132,0)+(SUM($N132:BC132)+SUM($N1042:BC1042))*BD$996*BD1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1013,BE132/BE1013)-BE132,0)+(SUM($N132:BD132)+SUM($N1042:BD1042))*BE$996*BE1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1013,BF132/BF1013)-BF132,0)+(SUM($N132:BE132)+SUM($N1042:BE1042))*BF$996*BF1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1013,BG132/BG1013)-BG132,0)+(SUM($N132:BF132)+SUM($N1042:BF1042))*BG$996*BG1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1013,BH132/BH1013)-BH132,0)+(SUM($N132:BG132)+SUM($N1042:BG1042))*BH$996*BH1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1013,BI132/BI1013)-BI132,0)+(SUM($N132:BH132)+SUM($N1042:BH1042))*BI$996*BI1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1013,BJ132/BJ1013)-BJ132,0)+(SUM($N132:BI132)+SUM($N1042:BI1042))*BJ$996*BJ1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1013,BK132/BK1013)-BK132,0)+(SUM($N132:BJ132)+SUM($N1042:BJ1042))*BK$996*BK1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1013,BL132/BL1013)-BL132,0)+(SUM($N132:BK132)+SUM($N1042:BK1042))*BL$996*BL1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1013,BM132/BM1013)-BM132,0)+(SUM($N132:BL132)+SUM($N1042:BL1042))*BM$996*BM1013)*($F1071=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1013,BN132/BN1013)-BN132,0)+(SUM($N132:BM132)+SUM($N1042:BM1042))*BN$996*BN1013)*($F1071=5)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1014,P133/P1014)-P133,0)+(SUM($N133:N133)+SUM($N1043:N1043))*P$996*P1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1014,Q133/Q1014)-Q133,0)+(SUM($N133:P133)+SUM($N1043:P1043))*Q$996*Q1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1014,R133/R1014)-R133,0)+(SUM($N133:Q133)+SUM($N1043:Q1043))*R$996*R1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1014,S133/S1014)-S133,0)+(SUM($N133:R133)+SUM($N1043:R1043))*S$996*S1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1014,T133/T1014)-T133,0)+(SUM($N133:S133)+SUM($N1043:S1043))*T$996*T1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1014,U133/U1014)-U133,0)+(SUM($N133:T133)+SUM($N1043:T1043))*U$996*U1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1014,V133/V1014)-V133,0)+(SUM($N133:U133)+SUM($N1043:U1043))*V$996*V1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1014,W133/W1014)-W133,0)+(SUM($N133:V133)+SUM($N1043:V1043))*W$996*W1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1014,X133/X1014)-X133,0)+(SUM($N133:W133)+SUM($N1043:W1043))*X$996*X1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1014,Y133/Y1014)-Y133,0)+(SUM($N133:X133)+SUM($N1043:X1043))*Y$996*Y1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1014,Z133/Z1014)-Z133,0)+(SUM($N133:Y133)+SUM($N1043:Y1043))*Z$996*Z1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1014,AA133/AA1014)-AA133,0)+(SUM($N133:Z133)+SUM($N1043:Z1043))*AA$996*AA1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1014,AB133/AB1014)-AB133,0)+(SUM($N133:AA133)+SUM($N1043:AA1043))*AB$996*AB1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1014,AC133/AC1014)-AC133,0)+(SUM($N133:AB133)+SUM($N1043:AB1043))*AC$996*AC1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1014,AD133/AD1014)-AD133,0)+(SUM($N133:AC133)+SUM($N1043:AC1043))*AD$996*AD1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1014,AE133/AE1014)-AE133,0)+(SUM($N133:AD133)+SUM($N1043:AD1043))*AE$996*AE1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1014,AF133/AF1014)-AF133,0)+(SUM($N133:AE133)+SUM($N1043:AE1043))*AF$996*AF1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1014,AG133/AG1014)-AG133,0)+(SUM($N133:AF133)+SUM($N1043:AF1043))*AG$996*AG1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1014,AH133/AH1014)-AH133,0)+(SUM($N133:AG133)+SUM($N1043:AG1043))*AH$996*AH1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1014,AI133/AI1014)-AI133,0)+(SUM($N133:AH133)+SUM($N1043:AH1043))*AI$996*AI1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1014,AJ133/AJ1014)-AJ133,0)+(SUM($N133:AI133)+SUM($N1043:AI1043))*AJ$996*AJ1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1014,AK133/AK1014)-AK133,0)+(SUM($N133:AJ133)+SUM($N1043:AJ1043))*AK$996*AK1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1014,AL133/AL1014)-AL133,0)+(SUM($N133:AK133)+SUM($N1043:AK1043))*AL$996*AL1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1014,AM133/AM1014)-AM133,0)+(SUM($N133:AL133)+SUM($N1043:AL1043))*AM$996*AM1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1014,AN133/AN1014)-AN133,0)+(SUM($N133:AM133)+SUM($N1043:AM1043))*AN$996*AN1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1014,AO133/AO1014)-AO133,0)+(SUM($N133:AN133)+SUM($N1043:AN1043))*AO$996*AO1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1014,AP133/AP1014)-AP133,0)+(SUM($N133:AO133)+SUM($N1043:AO1043))*AP$996*AP1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1014,AQ133/AQ1014)-AQ133,0)+(SUM($N133:AP133)+SUM($N1043:AP1043))*AQ$996*AQ1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1014,AR133/AR1014)-AR133,0)+(SUM($N133:AQ133)+SUM($N1043:AQ1043))*AR$996*AR1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1014,AS133/AS1014)-AS133,0)+(SUM($N133:AR133)+SUM($N1043:AR1043))*AS$996*AS1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1014,AT133/AT1014)-AT133,0)+(SUM($N133:AS133)+SUM($N1043:AS1043))*AT$996*AT1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1014,AU133/AU1014)-AU133,0)+(SUM($N133:AT133)+SUM($N1043:AT1043))*AU$996*AU1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1014,AV133/AV1014)-AV133,0)+(SUM($N133:AU133)+SUM($N1043:AU1043))*AV$996*AV1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1014,AW133/AW1014)-AW133,0)+(SUM($N133:AV133)+SUM($N1043:AV1043))*AW$996*AW1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1014,AX133/AX1014)-AX133,0)+(SUM($N133:AW133)+SUM($N1043:AW1043))*AX$996*AX1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1014,AY133/AY1014)-AY133,0)+(SUM($N133:AX133)+SUM($N1043:AX1043))*AY$996*AY1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1014,AZ133/AZ1014)-AZ133,0)+(SUM($N133:AY133)+SUM($N1043:AY1043))*AZ$996*AZ1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1014,BA133/BA1014)-BA133,0)+(SUM($N133:AZ133)+SUM($N1043:AZ1043))*BA$996*BA1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1014,BB133/BB1014)-BB133,0)+(SUM($N133:BA133)+SUM($N1043:BA1043))*BB$996*BB1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1014,BC133/BC1014)-BC133,0)+(SUM($N133:BB133)+SUM($N1043:BB1043))*BC$996*BC1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1014,BD133/BD1014)-BD133,0)+(SUM($N133:BC133)+SUM($N1043:BC1043))*BD$996*BD1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1014,BE133/BE1014)-BE133,0)+(SUM($N133:BD133)+SUM($N1043:BD1043))*BE$996*BE1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1014,BF133/BF1014)-BF133,0)+(SUM($N133:BE133)+SUM($N1043:BE1043))*BF$996*BF1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1014,BG133/BG1014)-BG133,0)+(SUM($N133:BF133)+SUM($N1043:BF1043))*BG$996*BG1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1014,BH133/BH1014)-BH133,0)+(SUM($N133:BG133)+SUM($N1043:BG1043))*BH$996*BH1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1014,BI133/BI1014)-BI133,0)+(SUM($N133:BH133)+SUM($N1043:BH1043))*BI$996*BI1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1014,BJ133/BJ1014)-BJ133,0)+(SUM($N133:BI133)+SUM($N1043:BI1043))*BJ$996*BJ1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1014,BK133/BK1014)-BK133,0)+(SUM($N133:BJ133)+SUM($N1043:BJ1043))*BK$996*BK1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1014,BL133/BL1014)-BL133,0)+(SUM($N133:BK133)+SUM($N1043:BK1043))*BL$996*BL1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1014,BM133/BM1014)-BM133,0)+(SUM($N133:BL133)+SUM($N1043:BL1043))*BM$996*BM1014)*($F1072=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1014,BN133/BN1014)-BN133,0)+(SUM($N133:BM133)+SUM($N1043:BM1043))*BN$996*BN1014)*($F1072=5)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1015,P134/P1015)-P134,0)+(SUM($N134:N134)+SUM($N1044:N1044))*P$996*P1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1015,Q134/Q1015)-Q134,0)+(SUM($N134:P134)+SUM($N1044:P1044))*Q$996*Q1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1015,R134/R1015)-R134,0)+(SUM($N134:Q134)+SUM($N1044:Q1044))*R$996*R1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1015,S134/S1015)-S134,0)+(SUM($N134:R134)+SUM($N1044:R1044))*S$996*S1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1015,T134/T1015)-T134,0)+(SUM($N134:S134)+SUM($N1044:S1044))*T$996*T1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1015,U134/U1015)-U134,0)+(SUM($N134:T134)+SUM($N1044:T1044))*U$996*U1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1015,V134/V1015)-V134,0)+(SUM($N134:U134)+SUM($N1044:U1044))*V$996*V1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1015,W134/W1015)-W134,0)+(SUM($N134:V134)+SUM($N1044:V1044))*W$996*W1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1015,X134/X1015)-X134,0)+(SUM($N134:W134)+SUM($N1044:W1044))*X$996*X1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1015,Y134/Y1015)-Y134,0)+(SUM($N134:X134)+SUM($N1044:X1044))*Y$996*Y1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1015,Z134/Z1015)-Z134,0)+(SUM($N134:Y134)+SUM($N1044:Y1044))*Z$996*Z1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1015,AA134/AA1015)-AA134,0)+(SUM($N134:Z134)+SUM($N1044:Z1044))*AA$996*AA1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1015,AB134/AB1015)-AB134,0)+(SUM($N134:AA134)+SUM($N1044:AA1044))*AB$996*AB1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1015,AC134/AC1015)-AC134,0)+(SUM($N134:AB134)+SUM($N1044:AB1044))*AC$996*AC1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1015,AD134/AD1015)-AD134,0)+(SUM($N134:AC134)+SUM($N1044:AC1044))*AD$996*AD1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1015,AE134/AE1015)-AE134,0)+(SUM($N134:AD134)+SUM($N1044:AD1044))*AE$996*AE1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1015,AF134/AF1015)-AF134,0)+(SUM($N134:AE134)+SUM($N1044:AE1044))*AF$996*AF1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1015,AG134/AG1015)-AG134,0)+(SUM($N134:AF134)+SUM($N1044:AF1044))*AG$996*AG1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1015,AH134/AH1015)-AH134,0)+(SUM($N134:AG134)+SUM($N1044:AG1044))*AH$996*AH1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1015,AI134/AI1015)-AI134,0)+(SUM($N134:AH134)+SUM($N1044:AH1044))*AI$996*AI1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1015,AJ134/AJ1015)-AJ134,0)+(SUM($N134:AI134)+SUM($N1044:AI1044))*AJ$996*AJ1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1015,AK134/AK1015)-AK134,0)+(SUM($N134:AJ134)+SUM($N1044:AJ1044))*AK$996*AK1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1015,AL134/AL1015)-AL134,0)+(SUM($N134:AK134)+SUM($N1044:AK1044))*AL$996*AL1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1015,AM134/AM1015)-AM134,0)+(SUM($N134:AL134)+SUM($N1044:AL1044))*AM$996*AM1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1015,AN134/AN1015)-AN134,0)+(SUM($N134:AM134)+SUM($N1044:AM1044))*AN$996*AN1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1015,AO134/AO1015)-AO134,0)+(SUM($N134:AN134)+SUM($N1044:AN1044))*AO$996*AO1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1015,AP134/AP1015)-AP134,0)+(SUM($N134:AO134)+SUM($N1044:AO1044))*AP$996*AP1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1015,AQ134/AQ1015)-AQ134,0)+(SUM($N134:AP134)+SUM($N1044:AP1044))*AQ$996*AQ1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1015,AR134/AR1015)-AR134,0)+(SUM($N134:AQ134)+SUM($N1044:AQ1044))*AR$996*AR1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1015,AS134/AS1015)-AS134,0)+(SUM($N134:AR134)+SUM($N1044:AR1044))*AS$996*AS1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1015,AT134/AT1015)-AT134,0)+(SUM($N134:AS134)+SUM($N1044:AS1044))*AT$996*AT1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1015,AU134/AU1015)-AU134,0)+(SUM($N134:AT134)+SUM($N1044:AT1044))*AU$996*AU1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1015,AV134/AV1015)-AV134,0)+(SUM($N134:AU134)+SUM($N1044:AU1044))*AV$996*AV1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1015,AW134/AW1015)-AW134,0)+(SUM($N134:AV134)+SUM($N1044:AV1044))*AW$996*AW1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1015,AX134/AX1015)-AX134,0)+(SUM($N134:AW134)+SUM($N1044:AW1044))*AX$996*AX1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1015,AY134/AY1015)-AY134,0)+(SUM($N134:AX134)+SUM($N1044:AX1044))*AY$996*AY1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1015,AZ134/AZ1015)-AZ134,0)+(SUM($N134:AY134)+SUM($N1044:AY1044))*AZ$996*AZ1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1015,BA134/BA1015)-BA134,0)+(SUM($N134:AZ134)+SUM($N1044:AZ1044))*BA$996*BA1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1015,BB134/BB1015)-BB134,0)+(SUM($N134:BA134)+SUM($N1044:BA1044))*BB$996*BB1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1015,BC134/BC1015)-BC134,0)+(SUM($N134:BB134)+SUM($N1044:BB1044))*BC$996*BC1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1015,BD134/BD1015)-BD134,0)+(SUM($N134:BC134)+SUM($N1044:BC1044))*BD$996*BD1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1015,BE134/BE1015)-BE134,0)+(SUM($N134:BD134)+SUM($N1044:BD1044))*BE$996*BE1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1015,BF134/BF1015)-BF134,0)+(SUM($N134:BE134)+SUM($N1044:BE1044))*BF$996*BF1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1015,BG134/BG1015)-BG134,0)+(SUM($N134:BF134)+SUM($N1044:BF1044))*BG$996*BG1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1015,BH134/BH1015)-BH134,0)+(SUM($N134:BG134)+SUM($N1044:BG1044))*BH$996*BH1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1015,BI134/BI1015)-BI134,0)+(SUM($N134:BH134)+SUM($N1044:BH1044))*BI$996*BI1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1015,BJ134/BJ1015)-BJ134,0)+(SUM($N134:BI134)+SUM($N1044:BI1044))*BJ$996*BJ1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1015,BK134/BK1015)-BK134,0)+(SUM($N134:BJ134)+SUM($N1044:BJ1044))*BK$996*BK1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1015,BL134/BL1015)-BL134,0)+(SUM($N134:BK134)+SUM($N1044:BK1044))*BL$996*BL1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1015,BM134/BM1015)-BM134,0)+(SUM($N134:BL134)+SUM($N1044:BL1044))*BM$996*BM1015)*($F1073=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1015,BN134/BN1015)-BN134,0)+(SUM($N134:BM134)+SUM($N1044:BM1044))*BN$996*BN1015)*($F1073=5)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1016,P135/P1016)-P135,0)+(SUM($N135:N135)+SUM($N1045:N1045))*P$996*P1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1016,Q135/Q1016)-Q135,0)+(SUM($N135:P135)+SUM($N1045:P1045))*Q$996*Q1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1016,R135/R1016)-R135,0)+(SUM($N135:Q135)+SUM($N1045:Q1045))*R$996*R1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1016,S135/S1016)-S135,0)+(SUM($N135:R135)+SUM($N1045:R1045))*S$996*S1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1016,T135/T1016)-T135,0)+(SUM($N135:S135)+SUM($N1045:S1045))*T$996*T1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1016,U135/U1016)-U135,0)+(SUM($N135:T135)+SUM($N1045:T1045))*U$996*U1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1016,V135/V1016)-V135,0)+(SUM($N135:U135)+SUM($N1045:U1045))*V$996*V1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1016,W135/W1016)-W135,0)+(SUM($N135:V135)+SUM($N1045:V1045))*W$996*W1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1016,X135/X1016)-X135,0)+(SUM($N135:W135)+SUM($N1045:W1045))*X$996*X1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1016,Y135/Y1016)-Y135,0)+(SUM($N135:X135)+SUM($N1045:X1045))*Y$996*Y1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1016,Z135/Z1016)-Z135,0)+(SUM($N135:Y135)+SUM($N1045:Y1045))*Z$996*Z1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1016,AA135/AA1016)-AA135,0)+(SUM($N135:Z135)+SUM($N1045:Z1045))*AA$996*AA1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1016,AB135/AB1016)-AB135,0)+(SUM($N135:AA135)+SUM($N1045:AA1045))*AB$996*AB1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1016,AC135/AC1016)-AC135,0)+(SUM($N135:AB135)+SUM($N1045:AB1045))*AC$996*AC1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1016,AD135/AD1016)-AD135,0)+(SUM($N135:AC135)+SUM($N1045:AC1045))*AD$996*AD1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1016,AE135/AE1016)-AE135,0)+(SUM($N135:AD135)+SUM($N1045:AD1045))*AE$996*AE1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1016,AF135/AF1016)-AF135,0)+(SUM($N135:AE135)+SUM($N1045:AE1045))*AF$996*AF1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1016,AG135/AG1016)-AG135,0)+(SUM($N135:AF135)+SUM($N1045:AF1045))*AG$996*AG1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1016,AH135/AH1016)-AH135,0)+(SUM($N135:AG135)+SUM($N1045:AG1045))*AH$996*AH1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1016,AI135/AI1016)-AI135,0)+(SUM($N135:AH135)+SUM($N1045:AH1045))*AI$996*AI1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1016,AJ135/AJ1016)-AJ135,0)+(SUM($N135:AI135)+SUM($N1045:AI1045))*AJ$996*AJ1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1016,AK135/AK1016)-AK135,0)+(SUM($N135:AJ135)+SUM($N1045:AJ1045))*AK$996*AK1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1016,AL135/AL1016)-AL135,0)+(SUM($N135:AK135)+SUM($N1045:AK1045))*AL$996*AL1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1016,AM135/AM1016)-AM135,0)+(SUM($N135:AL135)+SUM($N1045:AL1045))*AM$996*AM1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1016,AN135/AN1016)-AN135,0)+(SUM($N135:AM135)+SUM($N1045:AM1045))*AN$996*AN1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1016,AO135/AO1016)-AO135,0)+(SUM($N135:AN135)+SUM($N1045:AN1045))*AO$996*AO1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1016,AP135/AP1016)-AP135,0)+(SUM($N135:AO135)+SUM($N1045:AO1045))*AP$996*AP1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1016,AQ135/AQ1016)-AQ135,0)+(SUM($N135:AP135)+SUM($N1045:AP1045))*AQ$996*AQ1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1016,AR135/AR1016)-AR135,0)+(SUM($N135:AQ135)+SUM($N1045:AQ1045))*AR$996*AR1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1016,AS135/AS1016)-AS135,0)+(SUM($N135:AR135)+SUM($N1045:AR1045))*AS$996*AS1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1016,AT135/AT1016)-AT135,0)+(SUM($N135:AS135)+SUM($N1045:AS1045))*AT$996*AT1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1016,AU135/AU1016)-AU135,0)+(SUM($N135:AT135)+SUM($N1045:AT1045))*AU$996*AU1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1016,AV135/AV1016)-AV135,0)+(SUM($N135:AU135)+SUM($N1045:AU1045))*AV$996*AV1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1016,AW135/AW1016)-AW135,0)+(SUM($N135:AV135)+SUM($N1045:AV1045))*AW$996*AW1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1016,AX135/AX1016)-AX135,0)+(SUM($N135:AW135)+SUM($N1045:AW1045))*AX$996*AX1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1016,AY135/AY1016)-AY135,0)+(SUM($N135:AX135)+SUM($N1045:AX1045))*AY$996*AY1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1016,AZ135/AZ1016)-AZ135,0)+(SUM($N135:AY135)+SUM($N1045:AY1045))*AZ$996*AZ1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1016,BA135/BA1016)-BA135,0)+(SUM($N135:AZ135)+SUM($N1045:AZ1045))*BA$996*BA1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1016,BB135/BB1016)-BB135,0)+(SUM($N135:BA135)+SUM($N1045:BA1045))*BB$996*BB1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1016,BC135/BC1016)-BC135,0)+(SUM($N135:BB135)+SUM($N1045:BB1045))*BC$996*BC1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1016,BD135/BD1016)-BD135,0)+(SUM($N135:BC135)+SUM($N1045:BC1045))*BD$996*BD1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1016,BE135/BE1016)-BE135,0)+(SUM($N135:BD135)+SUM($N1045:BD1045))*BE$996*BE1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1016,BF135/BF1016)-BF135,0)+(SUM($N135:BE135)+SUM($N1045:BE1045))*BF$996*BF1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1016,BG135/BG1016)-BG135,0)+(SUM($N135:BF135)+SUM($N1045:BF1045))*BG$996*BG1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1016,BH135/BH1016)-BH135,0)+(SUM($N135:BG135)+SUM($N1045:BG1045))*BH$996*BH1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1016,BI135/BI1016)-BI135,0)+(SUM($N135:BH135)+SUM($N1045:BH1045))*BI$996*BI1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1016,BJ135/BJ1016)-BJ135,0)+(SUM($N135:BI135)+SUM($N1045:BI1045))*BJ$996*BJ1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1016,BK135/BK1016)-BK135,0)+(SUM($N135:BJ135)+SUM($N1045:BJ1045))*BK$996*BK1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1016,BL135/BL1016)-BL135,0)+(SUM($N135:BK135)+SUM($N1045:BK1045))*BL$996*BL1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1016,BM135/BM1016)-BM135,0)+(SUM($N135:BL135)+SUM($N1045:BL1045))*BM$996*BM1016)*($F1074=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1016,BN135/BN1016)-BN135,0)+(SUM($N135:BM135)+SUM($N1045:BM1045))*BN$996*BN1016)*($F1074=5)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1017,P136/P1017)-P136,0)+(SUM($N136:N136)+SUM($N1046:N1046))*P$996*P1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1017,Q136/Q1017)-Q136,0)+(SUM($N136:P136)+SUM($N1046:P1046))*Q$996*Q1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1017,R136/R1017)-R136,0)+(SUM($N136:Q136)+SUM($N1046:Q1046))*R$996*R1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1017,S136/S1017)-S136,0)+(SUM($N136:R136)+SUM($N1046:R1046))*S$996*S1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1017,T136/T1017)-T136,0)+(SUM($N136:S136)+SUM($N1046:S1046))*T$996*T1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1017,U136/U1017)-U136,0)+(SUM($N136:T136)+SUM($N1046:T1046))*U$996*U1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1017,V136/V1017)-V136,0)+(SUM($N136:U136)+SUM($N1046:U1046))*V$996*V1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1017,W136/W1017)-W136,0)+(SUM($N136:V136)+SUM($N1046:V1046))*W$996*W1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1017,X136/X1017)-X136,0)+(SUM($N136:W136)+SUM($N1046:W1046))*X$996*X1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1017,Y136/Y1017)-Y136,0)+(SUM($N136:X136)+SUM($N1046:X1046))*Y$996*Y1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1017,Z136/Z1017)-Z136,0)+(SUM($N136:Y136)+SUM($N1046:Y1046))*Z$996*Z1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1017,AA136/AA1017)-AA136,0)+(SUM($N136:Z136)+SUM($N1046:Z1046))*AA$996*AA1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1017,AB136/AB1017)-AB136,0)+(SUM($N136:AA136)+SUM($N1046:AA1046))*AB$996*AB1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1017,AC136/AC1017)-AC136,0)+(SUM($N136:AB136)+SUM($N1046:AB1046))*AC$996*AC1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1017,AD136/AD1017)-AD136,0)+(SUM($N136:AC136)+SUM($N1046:AC1046))*AD$996*AD1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1017,AE136/AE1017)-AE136,0)+(SUM($N136:AD136)+SUM($N1046:AD1046))*AE$996*AE1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1017,AF136/AF1017)-AF136,0)+(SUM($N136:AE136)+SUM($N1046:AE1046))*AF$996*AF1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1017,AG136/AG1017)-AG136,0)+(SUM($N136:AF136)+SUM($N1046:AF1046))*AG$996*AG1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1017,AH136/AH1017)-AH136,0)+(SUM($N136:AG136)+SUM($N1046:AG1046))*AH$996*AH1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1017,AI136/AI1017)-AI136,0)+(SUM($N136:AH136)+SUM($N1046:AH1046))*AI$996*AI1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1017,AJ136/AJ1017)-AJ136,0)+(SUM($N136:AI136)+SUM($N1046:AI1046))*AJ$996*AJ1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1017,AK136/AK1017)-AK136,0)+(SUM($N136:AJ136)+SUM($N1046:AJ1046))*AK$996*AK1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1017,AL136/AL1017)-AL136,0)+(SUM($N136:AK136)+SUM($N1046:AK1046))*AL$996*AL1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1017,AM136/AM1017)-AM136,0)+(SUM($N136:AL136)+SUM($N1046:AL1046))*AM$996*AM1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1017,AN136/AN1017)-AN136,0)+(SUM($N136:AM136)+SUM($N1046:AM1046))*AN$996*AN1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1017,AO136/AO1017)-AO136,0)+(SUM($N136:AN136)+SUM($N1046:AN1046))*AO$996*AO1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1017,AP136/AP1017)-AP136,0)+(SUM($N136:AO136)+SUM($N1046:AO1046))*AP$996*AP1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1017,AQ136/AQ1017)-AQ136,0)+(SUM($N136:AP136)+SUM($N1046:AP1046))*AQ$996*AQ1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1017,AR136/AR1017)-AR136,0)+(SUM($N136:AQ136)+SUM($N1046:AQ1046))*AR$996*AR1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1017,AS136/AS1017)-AS136,0)+(SUM($N136:AR136)+SUM($N1046:AR1046))*AS$996*AS1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1017,AT136/AT1017)-AT136,0)+(SUM($N136:AS136)+SUM($N1046:AS1046))*AT$996*AT1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1017,AU136/AU1017)-AU136,0)+(SUM($N136:AT136)+SUM($N1046:AT1046))*AU$996*AU1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1017,AV136/AV1017)-AV136,0)+(SUM($N136:AU136)+SUM($N1046:AU1046))*AV$996*AV1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1017,AW136/AW1017)-AW136,0)+(SUM($N136:AV136)+SUM($N1046:AV1046))*AW$996*AW1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1017,AX136/AX1017)-AX136,0)+(SUM($N136:AW136)+SUM($N1046:AW1046))*AX$996*AX1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1017,AY136/AY1017)-AY136,0)+(SUM($N136:AX136)+SUM($N1046:AX1046))*AY$996*AY1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1017,AZ136/AZ1017)-AZ136,0)+(SUM($N136:AY136)+SUM($N1046:AY1046))*AZ$996*AZ1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1017,BA136/BA1017)-BA136,0)+(SUM($N136:AZ136)+SUM($N1046:AZ1046))*BA$996*BA1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1017,BB136/BB1017)-BB136,0)+(SUM($N136:BA136)+SUM($N1046:BA1046))*BB$996*BB1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1017,BC136/BC1017)-BC136,0)+(SUM($N136:BB136)+SUM($N1046:BB1046))*BC$996*BC1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1017,BD136/BD1017)-BD136,0)+(SUM($N136:BC136)+SUM($N1046:BC1046))*BD$996*BD1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1017,BE136/BE1017)-BE136,0)+(SUM($N136:BD136)+SUM($N1046:BD1046))*BE$996*BE1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1017,BF136/BF1017)-BF136,0)+(SUM($N136:BE136)+SUM($N1046:BE1046))*BF$996*BF1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1017,BG136/BG1017)-BG136,0)+(SUM($N136:BF136)+SUM($N1046:BF1046))*BG$996*BG1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1017,BH136/BH1017)-BH136,0)+(SUM($N136:BG136)+SUM($N1046:BG1046))*BH$996*BH1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1017,BI136/BI1017)-BI136,0)+(SUM($N136:BH136)+SUM($N1046:BH1046))*BI$996*BI1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1017,BJ136/BJ1017)-BJ136,0)+(SUM($N136:BI136)+SUM($N1046:BI1046))*BJ$996*BJ1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1017,BK136/BK1017)-BK136,0)+(SUM($N136:BJ136)+SUM($N1046:BJ1046))*BK$996*BK1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1017,BL136/BL1017)-BL136,0)+(SUM($N136:BK136)+SUM($N1046:BK1046))*BL$996*BL1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1017,BM136/BM1017)-BM136,0)+(SUM($N136:BL136)+SUM($N1046:BL1046))*BM$996*BM1017)*($F1075=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1017,BN136/BN1017)-BN136,0)+(SUM($N136:BM136)+SUM($N1046:BM1046))*BN$996*BN1017)*($F1075=5)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1018,P137/P1018)-P137,0)+(SUM($N137:N137)+SUM($N1047:N1047))*P$996*P1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1018,Q137/Q1018)-Q137,0)+(SUM($N137:P137)+SUM($N1047:P1047))*Q$996*Q1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1018,R137/R1018)-R137,0)+(SUM($N137:Q137)+SUM($N1047:Q1047))*R$996*R1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1018,S137/S1018)-S137,0)+(SUM($N137:R137)+SUM($N1047:R1047))*S$996*S1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1018,T137/T1018)-T137,0)+(SUM($N137:S137)+SUM($N1047:S1047))*T$996*T1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1018,U137/U1018)-U137,0)+(SUM($N137:T137)+SUM($N1047:T1047))*U$996*U1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1018,V137/V1018)-V137,0)+(SUM($N137:U137)+SUM($N1047:U1047))*V$996*V1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1018,W137/W1018)-W137,0)+(SUM($N137:V137)+SUM($N1047:V1047))*W$996*W1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1018,X137/X1018)-X137,0)+(SUM($N137:W137)+SUM($N1047:W1047))*X$996*X1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1018,Y137/Y1018)-Y137,0)+(SUM($N137:X137)+SUM($N1047:X1047))*Y$996*Y1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1018,Z137/Z1018)-Z137,0)+(SUM($N137:Y137)+SUM($N1047:Y1047))*Z$996*Z1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1018,AA137/AA1018)-AA137,0)+(SUM($N137:Z137)+SUM($N1047:Z1047))*AA$996*AA1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1018,AB137/AB1018)-AB137,0)+(SUM($N137:AA137)+SUM($N1047:AA1047))*AB$996*AB1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1018,AC137/AC1018)-AC137,0)+(SUM($N137:AB137)+SUM($N1047:AB1047))*AC$996*AC1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1018,AD137/AD1018)-AD137,0)+(SUM($N137:AC137)+SUM($N1047:AC1047))*AD$996*AD1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1018,AE137/AE1018)-AE137,0)+(SUM($N137:AD137)+SUM($N1047:AD1047))*AE$996*AE1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1018,AF137/AF1018)-AF137,0)+(SUM($N137:AE137)+SUM($N1047:AE1047))*AF$996*AF1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1018,AG137/AG1018)-AG137,0)+(SUM($N137:AF137)+SUM($N1047:AF1047))*AG$996*AG1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1018,AH137/AH1018)-AH137,0)+(SUM($N137:AG137)+SUM($N1047:AG1047))*AH$996*AH1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1018,AI137/AI1018)-AI137,0)+(SUM($N137:AH137)+SUM($N1047:AH1047))*AI$996*AI1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1018,AJ137/AJ1018)-AJ137,0)+(SUM($N137:AI137)+SUM($N1047:AI1047))*AJ$996*AJ1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1018,AK137/AK1018)-AK137,0)+(SUM($N137:AJ137)+SUM($N1047:AJ1047))*AK$996*AK1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1018,AL137/AL1018)-AL137,0)+(SUM($N137:AK137)+SUM($N1047:AK1047))*AL$996*AL1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1018,AM137/AM1018)-AM137,0)+(SUM($N137:AL137)+SUM($N1047:AL1047))*AM$996*AM1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1018,AN137/AN1018)-AN137,0)+(SUM($N137:AM137)+SUM($N1047:AM1047))*AN$996*AN1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1018,AO137/AO1018)-AO137,0)+(SUM($N137:AN137)+SUM($N1047:AN1047))*AO$996*AO1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1018,AP137/AP1018)-AP137,0)+(SUM($N137:AO137)+SUM($N1047:AO1047))*AP$996*AP1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1018,AQ137/AQ1018)-AQ137,0)+(SUM($N137:AP137)+SUM($N1047:AP1047))*AQ$996*AQ1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1018,AR137/AR1018)-AR137,0)+(SUM($N137:AQ137)+SUM($N1047:AQ1047))*AR$996*AR1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1018,AS137/AS1018)-AS137,0)+(SUM($N137:AR137)+SUM($N1047:AR1047))*AS$996*AS1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1018,AT137/AT1018)-AT137,0)+(SUM($N137:AS137)+SUM($N1047:AS1047))*AT$996*AT1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1018,AU137/AU1018)-AU137,0)+(SUM($N137:AT137)+SUM($N1047:AT1047))*AU$996*AU1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1018,AV137/AV1018)-AV137,0)+(SUM($N137:AU137)+SUM($N1047:AU1047))*AV$996*AV1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1018,AW137/AW1018)-AW137,0)+(SUM($N137:AV137)+SUM($N1047:AV1047))*AW$996*AW1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1018,AX137/AX1018)-AX137,0)+(SUM($N137:AW137)+SUM($N1047:AW1047))*AX$996*AX1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1018,AY137/AY1018)-AY137,0)+(SUM($N137:AX137)+SUM($N1047:AX1047))*AY$996*AY1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1018,AZ137/AZ1018)-AZ137,0)+(SUM($N137:AY137)+SUM($N1047:AY1047))*AZ$996*AZ1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1018,BA137/BA1018)-BA137,0)+(SUM($N137:AZ137)+SUM($N1047:AZ1047))*BA$996*BA1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1018,BB137/BB1018)-BB137,0)+(SUM($N137:BA137)+SUM($N1047:BA1047))*BB$996*BB1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1018,BC137/BC1018)-BC137,0)+(SUM($N137:BB137)+SUM($N1047:BB1047))*BC$996*BC1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1018,BD137/BD1018)-BD137,0)+(SUM($N137:BC137)+SUM($N1047:BC1047))*BD$996*BD1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1018,BE137/BE1018)-BE137,0)+(SUM($N137:BD137)+SUM($N1047:BD1047))*BE$996*BE1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1018,BF137/BF1018)-BF137,0)+(SUM($N137:BE137)+SUM($N1047:BE1047))*BF$996*BF1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1018,BG137/BG1018)-BG137,0)+(SUM($N137:BF137)+SUM($N1047:BF1047))*BG$996*BG1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1018,BH137/BH1018)-BH137,0)+(SUM($N137:BG137)+SUM($N1047:BG1047))*BH$996*BH1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1018,BI137/BI1018)-BI137,0)+(SUM($N137:BH137)+SUM($N1047:BH1047))*BI$996*BI1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1018,BJ137/BJ1018)-BJ137,0)+(SUM($N137:BI137)+SUM($N1047:BI1047))*BJ$996*BJ1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1018,BK137/BK1018)-BK137,0)+(SUM($N137:BJ137)+SUM($N1047:BJ1047))*BK$996*BK1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1018,BL137/BL1018)-BL137,0)+(SUM($N137:BK137)+SUM($N1047:BK1047))*BL$996*BL1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1018,BM137/BM1018)-BM137,0)+(SUM($N137:BL137)+SUM($N1047:BL1047))*BM$996*BM1018)*($F1076=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1018,BN137/BN1018)-BN137,0)+(SUM($N137:BM137)+SUM($N1047:BM1047))*BN$996*BN1018)*($F1076=5)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1019,P138/P1019)-P138,0)+(SUM($N138:N138)+SUM($N1048:N1048))*P$996*P1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1019,Q138/Q1019)-Q138,0)+(SUM($N138:P138)+SUM($N1048:P1048))*Q$996*Q1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1019,R138/R1019)-R138,0)+(SUM($N138:Q138)+SUM($N1048:Q1048))*R$996*R1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1019,S138/S1019)-S138,0)+(SUM($N138:R138)+SUM($N1048:R1048))*S$996*S1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1019,T138/T1019)-T138,0)+(SUM($N138:S138)+SUM($N1048:S1048))*T$996*T1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1019,U138/U1019)-U138,0)+(SUM($N138:T138)+SUM($N1048:T1048))*U$996*U1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1019,V138/V1019)-V138,0)+(SUM($N138:U138)+SUM($N1048:U1048))*V$996*V1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1019,W138/W1019)-W138,0)+(SUM($N138:V138)+SUM($N1048:V1048))*W$996*W1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1019,X138/X1019)-X138,0)+(SUM($N138:W138)+SUM($N1048:W1048))*X$996*X1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1019,Y138/Y1019)-Y138,0)+(SUM($N138:X138)+SUM($N1048:X1048))*Y$996*Y1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1019,Z138/Z1019)-Z138,0)+(SUM($N138:Y138)+SUM($N1048:Y1048))*Z$996*Z1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1019,AA138/AA1019)-AA138,0)+(SUM($N138:Z138)+SUM($N1048:Z1048))*AA$996*AA1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1019,AB138/AB1019)-AB138,0)+(SUM($N138:AA138)+SUM($N1048:AA1048))*AB$996*AB1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1019,AC138/AC1019)-AC138,0)+(SUM($N138:AB138)+SUM($N1048:AB1048))*AC$996*AC1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1019,AD138/AD1019)-AD138,0)+(SUM($N138:AC138)+SUM($N1048:AC1048))*AD$996*AD1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1019,AE138/AE1019)-AE138,0)+(SUM($N138:AD138)+SUM($N1048:AD1048))*AE$996*AE1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1019,AF138/AF1019)-AF138,0)+(SUM($N138:AE138)+SUM($N1048:AE1048))*AF$996*AF1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1019,AG138/AG1019)-AG138,0)+(SUM($N138:AF138)+SUM($N1048:AF1048))*AG$996*AG1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1019,AH138/AH1019)-AH138,0)+(SUM($N138:AG138)+SUM($N1048:AG1048))*AH$996*AH1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1019,AI138/AI1019)-AI138,0)+(SUM($N138:AH138)+SUM($N1048:AH1048))*AI$996*AI1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1019,AJ138/AJ1019)-AJ138,0)+(SUM($N138:AI138)+SUM($N1048:AI1048))*AJ$996*AJ1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1019,AK138/AK1019)-AK138,0)+(SUM($N138:AJ138)+SUM($N1048:AJ1048))*AK$996*AK1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1019,AL138/AL1019)-AL138,0)+(SUM($N138:AK138)+SUM($N1048:AK1048))*AL$996*AL1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1019,AM138/AM1019)-AM138,0)+(SUM($N138:AL138)+SUM($N1048:AL1048))*AM$996*AM1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1019,AN138/AN1019)-AN138,0)+(SUM($N138:AM138)+SUM($N1048:AM1048))*AN$996*AN1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1019,AO138/AO1019)-AO138,0)+(SUM($N138:AN138)+SUM($N1048:AN1048))*AO$996*AO1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1019,AP138/AP1019)-AP138,0)+(SUM($N138:AO138)+SUM($N1048:AO1048))*AP$996*AP1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1019,AQ138/AQ1019)-AQ138,0)+(SUM($N138:AP138)+SUM($N1048:AP1048))*AQ$996*AQ1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1019,AR138/AR1019)-AR138,0)+(SUM($N138:AQ138)+SUM($N1048:AQ1048))*AR$996*AR1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1019,AS138/AS1019)-AS138,0)+(SUM($N138:AR138)+SUM($N1048:AR1048))*AS$996*AS1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1019,AT138/AT1019)-AT138,0)+(SUM($N138:AS138)+SUM($N1048:AS1048))*AT$996*AT1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1019,AU138/AU1019)-AU138,0)+(SUM($N138:AT138)+SUM($N1048:AT1048))*AU$996*AU1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1019,AV138/AV1019)-AV138,0)+(SUM($N138:AU138)+SUM($N1048:AU1048))*AV$996*AV1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1019,AW138/AW1019)-AW138,0)+(SUM($N138:AV138)+SUM($N1048:AV1048))*AW$996*AW1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1019,AX138/AX1019)-AX138,0)+(SUM($N138:AW138)+SUM($N1048:AW1048))*AX$996*AX1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1019,AY138/AY1019)-AY138,0)+(SUM($N138:AX138)+SUM($N1048:AX1048))*AY$996*AY1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1019,AZ138/AZ1019)-AZ138,0)+(SUM($N138:AY138)+SUM($N1048:AY1048))*AZ$996*AZ1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1019,BA138/BA1019)-BA138,0)+(SUM($N138:AZ138)+SUM($N1048:AZ1048))*BA$996*BA1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1019,BB138/BB1019)-BB138,0)+(SUM($N138:BA138)+SUM($N1048:BA1048))*BB$996*BB1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1019,BC138/BC1019)-BC138,0)+(SUM($N138:BB138)+SUM($N1048:BB1048))*BC$996*BC1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1019,BD138/BD1019)-BD138,0)+(SUM($N138:BC138)+SUM($N1048:BC1048))*BD$996*BD1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1019,BE138/BE1019)-BE138,0)+(SUM($N138:BD138)+SUM($N1048:BD1048))*BE$996*BE1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1019,BF138/BF1019)-BF138,0)+(SUM($N138:BE138)+SUM($N1048:BE1048))*BF$996*BF1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1019,BG138/BG1019)-BG138,0)+(SUM($N138:BF138)+SUM($N1048:BF1048))*BG$996*BG1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1019,BH138/BH1019)-BH138,0)+(SUM($N138:BG138)+SUM($N1048:BG1048))*BH$996*BH1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1019,BI138/BI1019)-BI138,0)+(SUM($N138:BH138)+SUM($N1048:BH1048))*BI$996*BI1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1019,BJ138/BJ1019)-BJ138,0)+(SUM($N138:BI138)+SUM($N1048:BI1048))*BJ$996*BJ1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1019,BK138/BK1019)-BK138,0)+(SUM($N138:BJ138)+SUM($N1048:BJ1048))*BK$996*BK1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1019,BL138/BL1019)-BL138,0)+(SUM($N138:BK138)+SUM($N1048:BK1048))*BL$996*BL1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1019,BM138/BM1019)-BM138,0)+(SUM($N138:BL138)+SUM($N1048:BL1048))*BM$996*BM1019)*($F1077=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1019,BN138/BN1019)-BN138,0)+(SUM($N138:BM138)+SUM($N1048:BM1048))*BN$996*BN1019)*($F1077=5)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1020,P139/P1020)-P139,0)+(SUM($N139:N139)+SUM($N1049:N1049))*P$996*P1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1020,Q139/Q1020)-Q139,0)+(SUM($N139:P139)+SUM($N1049:P1049))*Q$996*Q1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1020,R139/R1020)-R139,0)+(SUM($N139:Q139)+SUM($N1049:Q1049))*R$996*R1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1020,S139/S1020)-S139,0)+(SUM($N139:R139)+SUM($N1049:R1049))*S$996*S1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1020,T139/T1020)-T139,0)+(SUM($N139:S139)+SUM($N1049:S1049))*T$996*T1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1020,U139/U1020)-U139,0)+(SUM($N139:T139)+SUM($N1049:T1049))*U$996*U1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1020,V139/V1020)-V139,0)+(SUM($N139:U139)+SUM($N1049:U1049))*V$996*V1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1020,W139/W1020)-W139,0)+(SUM($N139:V139)+SUM($N1049:V1049))*W$996*W1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1020,X139/X1020)-X139,0)+(SUM($N139:W139)+SUM($N1049:W1049))*X$996*X1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1020,Y139/Y1020)-Y139,0)+(SUM($N139:X139)+SUM($N1049:X1049))*Y$996*Y1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1020,Z139/Z1020)-Z139,0)+(SUM($N139:Y139)+SUM($N1049:Y1049))*Z$996*Z1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1020,AA139/AA1020)-AA139,0)+(SUM($N139:Z139)+SUM($N1049:Z1049))*AA$996*AA1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1020,AB139/AB1020)-AB139,0)+(SUM($N139:AA139)+SUM($N1049:AA1049))*AB$996*AB1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1020,AC139/AC1020)-AC139,0)+(SUM($N139:AB139)+SUM($N1049:AB1049))*AC$996*AC1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1020,AD139/AD1020)-AD139,0)+(SUM($N139:AC139)+SUM($N1049:AC1049))*AD$996*AD1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1020,AE139/AE1020)-AE139,0)+(SUM($N139:AD139)+SUM($N1049:AD1049))*AE$996*AE1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1020,AF139/AF1020)-AF139,0)+(SUM($N139:AE139)+SUM($N1049:AE1049))*AF$996*AF1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1020,AG139/AG1020)-AG139,0)+(SUM($N139:AF139)+SUM($N1049:AF1049))*AG$996*AG1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1020,AH139/AH1020)-AH139,0)+(SUM($N139:AG139)+SUM($N1049:AG1049))*AH$996*AH1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1020,AI139/AI1020)-AI139,0)+(SUM($N139:AH139)+SUM($N1049:AH1049))*AI$996*AI1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1020,AJ139/AJ1020)-AJ139,0)+(SUM($N139:AI139)+SUM($N1049:AI1049))*AJ$996*AJ1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1020,AK139/AK1020)-AK139,0)+(SUM($N139:AJ139)+SUM($N1049:AJ1049))*AK$996*AK1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1020,AL139/AL1020)-AL139,0)+(SUM($N139:AK139)+SUM($N1049:AK1049))*AL$996*AL1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1020,AM139/AM1020)-AM139,0)+(SUM($N139:AL139)+SUM($N1049:AL1049))*AM$996*AM1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1020,AN139/AN1020)-AN139,0)+(SUM($N139:AM139)+SUM($N1049:AM1049))*AN$996*AN1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1020,AO139/AO1020)-AO139,0)+(SUM($N139:AN139)+SUM($N1049:AN1049))*AO$996*AO1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1020,AP139/AP1020)-AP139,0)+(SUM($N139:AO139)+SUM($N1049:AO1049))*AP$996*AP1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1020,AQ139/AQ1020)-AQ139,0)+(SUM($N139:AP139)+SUM($N1049:AP1049))*AQ$996*AQ1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1020,AR139/AR1020)-AR139,0)+(SUM($N139:AQ139)+SUM($N1049:AQ1049))*AR$996*AR1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1020,AS139/AS1020)-AS139,0)+(SUM($N139:AR139)+SUM($N1049:AR1049))*AS$996*AS1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1020,AT139/AT1020)-AT139,0)+(SUM($N139:AS139)+SUM($N1049:AS1049))*AT$996*AT1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1020,AU139/AU1020)-AU139,0)+(SUM($N139:AT139)+SUM($N1049:AT1049))*AU$996*AU1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1020,AV139/AV1020)-AV139,0)+(SUM($N139:AU139)+SUM($N1049:AU1049))*AV$996*AV1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1020,AW139/AW1020)-AW139,0)+(SUM($N139:AV139)+SUM($N1049:AV1049))*AW$996*AW1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1020,AX139/AX1020)-AX139,0)+(SUM($N139:AW139)+SUM($N1049:AW1049))*AX$996*AX1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1020,AY139/AY1020)-AY139,0)+(SUM($N139:AX139)+SUM($N1049:AX1049))*AY$996*AY1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1020,AZ139/AZ1020)-AZ139,0)+(SUM($N139:AY139)+SUM($N1049:AY1049))*AZ$996*AZ1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1020,BA139/BA1020)-BA139,0)+(SUM($N139:AZ139)+SUM($N1049:AZ1049))*BA$996*BA1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1020,BB139/BB1020)-BB139,0)+(SUM($N139:BA139)+SUM($N1049:BA1049))*BB$996*BB1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1020,BC139/BC1020)-BC139,0)+(SUM($N139:BB139)+SUM($N1049:BB1049))*BC$996*BC1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1020,BD139/BD1020)-BD139,0)+(SUM($N139:BC139)+SUM($N1049:BC1049))*BD$996*BD1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1020,BE139/BE1020)-BE139,0)+(SUM($N139:BD139)+SUM($N1049:BD1049))*BE$996*BE1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1020,BF139/BF1020)-BF139,0)+(SUM($N139:BE139)+SUM($N1049:BE1049))*BF$996*BF1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1020,BG139/BG1020)-BG139,0)+(SUM($N139:BF139)+SUM($N1049:BF1049))*BG$996*BG1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1020,BH139/BH1020)-BH139,0)+(SUM($N139:BG139)+SUM($N1049:BG1049))*BH$996*BH1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1020,BI139/BI1020)-BI139,0)+(SUM($N139:BH139)+SUM($N1049:BH1049))*BI$996*BI1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1020,BJ139/BJ1020)-BJ139,0)+(SUM($N139:BI139)+SUM($N1049:BI1049))*BJ$996*BJ1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1020,BK139/BK1020)-BK139,0)+(SUM($N139:BJ139)+SUM($N1049:BJ1049))*BK$996*BK1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1020,BL139/BL1020)-BL139,0)+(SUM($N139:BK139)+SUM($N1049:BK1049))*BL$996*BL1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1020,BM139/BM1020)-BM139,0)+(SUM($N139:BL139)+SUM($N1049:BL1049))*BM$996*BM1020)*($F1078=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1020,BN139/BN1020)-BN139,0)+(SUM($N139:BM139)+SUM($N1049:BM1049))*BN$996*BN1020)*($F1078=5)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1021,P140/P1021)-P140,0)+(SUM($N140:N140)+SUM($N1050:N1050))*P$996*P1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1021,Q140/Q1021)-Q140,0)+(SUM($N140:P140)+SUM($N1050:P1050))*Q$996*Q1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1021,R140/R1021)-R140,0)+(SUM($N140:Q140)+SUM($N1050:Q1050))*R$996*R1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1021,S140/S1021)-S140,0)+(SUM($N140:R140)+SUM($N1050:R1050))*S$996*S1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1021,T140/T1021)-T140,0)+(SUM($N140:S140)+SUM($N1050:S1050))*T$996*T1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1021,U140/U1021)-U140,0)+(SUM($N140:T140)+SUM($N1050:T1050))*U$996*U1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1021,V140/V1021)-V140,0)+(SUM($N140:U140)+SUM($N1050:U1050))*V$996*V1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1021,W140/W1021)-W140,0)+(SUM($N140:V140)+SUM($N1050:V1050))*W$996*W1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1021,X140/X1021)-X140,0)+(SUM($N140:W140)+SUM($N1050:W1050))*X$996*X1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1021,Y140/Y1021)-Y140,0)+(SUM($N140:X140)+SUM($N1050:X1050))*Y$996*Y1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1021,Z140/Z1021)-Z140,0)+(SUM($N140:Y140)+SUM($N1050:Y1050))*Z$996*Z1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1021,AA140/AA1021)-AA140,0)+(SUM($N140:Z140)+SUM($N1050:Z1050))*AA$996*AA1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1021,AB140/AB1021)-AB140,0)+(SUM($N140:AA140)+SUM($N1050:AA1050))*AB$996*AB1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1021,AC140/AC1021)-AC140,0)+(SUM($N140:AB140)+SUM($N1050:AB1050))*AC$996*AC1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1021,AD140/AD1021)-AD140,0)+(SUM($N140:AC140)+SUM($N1050:AC1050))*AD$996*AD1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1021,AE140/AE1021)-AE140,0)+(SUM($N140:AD140)+SUM($N1050:AD1050))*AE$996*AE1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1021,AF140/AF1021)-AF140,0)+(SUM($N140:AE140)+SUM($N1050:AE1050))*AF$996*AF1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1021,AG140/AG1021)-AG140,0)+(SUM($N140:AF140)+SUM($N1050:AF1050))*AG$996*AG1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1021,AH140/AH1021)-AH140,0)+(SUM($N140:AG140)+SUM($N1050:AG1050))*AH$996*AH1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1021,AI140/AI1021)-AI140,0)+(SUM($N140:AH140)+SUM($N1050:AH1050))*AI$996*AI1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1021,AJ140/AJ1021)-AJ140,0)+(SUM($N140:AI140)+SUM($N1050:AI1050))*AJ$996*AJ1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1021,AK140/AK1021)-AK140,0)+(SUM($N140:AJ140)+SUM($N1050:AJ1050))*AK$996*AK1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1021,AL140/AL1021)-AL140,0)+(SUM($N140:AK140)+SUM($N1050:AK1050))*AL$996*AL1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1021,AM140/AM1021)-AM140,0)+(SUM($N140:AL140)+SUM($N1050:AL1050))*AM$996*AM1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1021,AN140/AN1021)-AN140,0)+(SUM($N140:AM140)+SUM($N1050:AM1050))*AN$996*AN1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1021,AO140/AO1021)-AO140,0)+(SUM($N140:AN140)+SUM($N1050:AN1050))*AO$996*AO1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1021,AP140/AP1021)-AP140,0)+(SUM($N140:AO140)+SUM($N1050:AO1050))*AP$996*AP1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1021,AQ140/AQ1021)-AQ140,0)+(SUM($N140:AP140)+SUM($N1050:AP1050))*AQ$996*AQ1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1021,AR140/AR1021)-AR140,0)+(SUM($N140:AQ140)+SUM($N1050:AQ1050))*AR$996*AR1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1021,AS140/AS1021)-AS140,0)+(SUM($N140:AR140)+SUM($N1050:AR1050))*AS$996*AS1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1021,AT140/AT1021)-AT140,0)+(SUM($N140:AS140)+SUM($N1050:AS1050))*AT$996*AT1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1021,AU140/AU1021)-AU140,0)+(SUM($N140:AT140)+SUM($N1050:AT1050))*AU$996*AU1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1021,AV140/AV1021)-AV140,0)+(SUM($N140:AU140)+SUM($N1050:AU1050))*AV$996*AV1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1021,AW140/AW1021)-AW140,0)+(SUM($N140:AV140)+SUM($N1050:AV1050))*AW$996*AW1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1021,AX140/AX1021)-AX140,0)+(SUM($N140:AW140)+SUM($N1050:AW1050))*AX$996*AX1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1021,AY140/AY1021)-AY140,0)+(SUM($N140:AX140)+SUM($N1050:AX1050))*AY$996*AY1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1021,AZ140/AZ1021)-AZ140,0)+(SUM($N140:AY140)+SUM($N1050:AY1050))*AZ$996*AZ1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1021,BA140/BA1021)-BA140,0)+(SUM($N140:AZ140)+SUM($N1050:AZ1050))*BA$996*BA1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1021,BB140/BB1021)-BB140,0)+(SUM($N140:BA140)+SUM($N1050:BA1050))*BB$996*BB1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1021,BC140/BC1021)-BC140,0)+(SUM($N140:BB140)+SUM($N1050:BB1050))*BC$996*BC1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1021,BD140/BD1021)-BD140,0)+(SUM($N140:BC140)+SUM($N1050:BC1050))*BD$996*BD1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1021,BE140/BE1021)-BE140,0)+(SUM($N140:BD140)+SUM($N1050:BD1050))*BE$996*BE1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1021,BF140/BF1021)-BF140,0)+(SUM($N140:BE140)+SUM($N1050:BE1050))*BF$996*BF1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1021,BG140/BG1021)-BG140,0)+(SUM($N140:BF140)+SUM($N1050:BF1050))*BG$996*BG1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1021,BH140/BH1021)-BH140,0)+(SUM($N140:BG140)+SUM($N1050:BG1050))*BH$996*BH1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1021,BI140/BI1021)-BI140,0)+(SUM($N140:BH140)+SUM($N1050:BH1050))*BI$996*BI1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1021,BJ140/BJ1021)-BJ140,0)+(SUM($N140:BI140)+SUM($N1050:BI1050))*BJ$996*BJ1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1021,BK140/BK1021)-BK140,0)+(SUM($N140:BJ140)+SUM($N1050:BJ1050))*BK$996*BK1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1021,BL140/BL1021)-BL140,0)+(SUM($N140:BK140)+SUM($N1050:BK1050))*BL$996*BL1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1021,BM140/BM1021)-BM140,0)+(SUM($N140:BL140)+SUM($N1050:BL1050))*BM$996*BM1021)*($F1079=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1021,BN140/BN1021)-BN140,0)+(SUM($N140:BM140)+SUM($N1050:BM1050))*BN$996*BN1021)*($F1079=5)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1022,P141/P1022)-P141,0)+(SUM($N141:N141)+SUM($N1051:N1051))*P$996*P1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1022,Q141/Q1022)-Q141,0)+(SUM($N141:P141)+SUM($N1051:P1051))*Q$996*Q1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1022,R141/R1022)-R141,0)+(SUM($N141:Q141)+SUM($N1051:Q1051))*R$996*R1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1022,S141/S1022)-S141,0)+(SUM($N141:R141)+SUM($N1051:R1051))*S$996*S1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1022,T141/T1022)-T141,0)+(SUM($N141:S141)+SUM($N1051:S1051))*T$996*T1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1022,U141/U1022)-U141,0)+(SUM($N141:T141)+SUM($N1051:T1051))*U$996*U1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1022,V141/V1022)-V141,0)+(SUM($N141:U141)+SUM($N1051:U1051))*V$996*V1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1022,W141/W1022)-W141,0)+(SUM($N141:V141)+SUM($N1051:V1051))*W$996*W1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1022,X141/X1022)-X141,0)+(SUM($N141:W141)+SUM($N1051:W1051))*X$996*X1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1022,Y141/Y1022)-Y141,0)+(SUM($N141:X141)+SUM($N1051:X1051))*Y$996*Y1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1022,Z141/Z1022)-Z141,0)+(SUM($N141:Y141)+SUM($N1051:Y1051))*Z$996*Z1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1022,AA141/AA1022)-AA141,0)+(SUM($N141:Z141)+SUM($N1051:Z1051))*AA$996*AA1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1022,AB141/AB1022)-AB141,0)+(SUM($N141:AA141)+SUM($N1051:AA1051))*AB$996*AB1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1022,AC141/AC1022)-AC141,0)+(SUM($N141:AB141)+SUM($N1051:AB1051))*AC$996*AC1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1022,AD141/AD1022)-AD141,0)+(SUM($N141:AC141)+SUM($N1051:AC1051))*AD$996*AD1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1022,AE141/AE1022)-AE141,0)+(SUM($N141:AD141)+SUM($N1051:AD1051))*AE$996*AE1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1022,AF141/AF1022)-AF141,0)+(SUM($N141:AE141)+SUM($N1051:AE1051))*AF$996*AF1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1022,AG141/AG1022)-AG141,0)+(SUM($N141:AF141)+SUM($N1051:AF1051))*AG$996*AG1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1022,AH141/AH1022)-AH141,0)+(SUM($N141:AG141)+SUM($N1051:AG1051))*AH$996*AH1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1022,AI141/AI1022)-AI141,0)+(SUM($N141:AH141)+SUM($N1051:AH1051))*AI$996*AI1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1022,AJ141/AJ1022)-AJ141,0)+(SUM($N141:AI141)+SUM($N1051:AI1051))*AJ$996*AJ1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1022,AK141/AK1022)-AK141,0)+(SUM($N141:AJ141)+SUM($N1051:AJ1051))*AK$996*AK1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1022,AL141/AL1022)-AL141,0)+(SUM($N141:AK141)+SUM($N1051:AK1051))*AL$996*AL1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1022,AM141/AM1022)-AM141,0)+(SUM($N141:AL141)+SUM($N1051:AL1051))*AM$996*AM1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1022,AN141/AN1022)-AN141,0)+(SUM($N141:AM141)+SUM($N1051:AM1051))*AN$996*AN1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1022,AO141/AO1022)-AO141,0)+(SUM($N141:AN141)+SUM($N1051:AN1051))*AO$996*AO1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1022,AP141/AP1022)-AP141,0)+(SUM($N141:AO141)+SUM($N1051:AO1051))*AP$996*AP1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1022,AQ141/AQ1022)-AQ141,0)+(SUM($N141:AP141)+SUM($N1051:AP1051))*AQ$996*AQ1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1022,AR141/AR1022)-AR141,0)+(SUM($N141:AQ141)+SUM($N1051:AQ1051))*AR$996*AR1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1022,AS141/AS1022)-AS141,0)+(SUM($N141:AR141)+SUM($N1051:AR1051))*AS$996*AS1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1022,AT141/AT1022)-AT141,0)+(SUM($N141:AS141)+SUM($N1051:AS1051))*AT$996*AT1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1022,AU141/AU1022)-AU141,0)+(SUM($N141:AT141)+SUM($N1051:AT1051))*AU$996*AU1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1022,AV141/AV1022)-AV141,0)+(SUM($N141:AU141)+SUM($N1051:AU1051))*AV$996*AV1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1022,AW141/AW1022)-AW141,0)+(SUM($N141:AV141)+SUM($N1051:AV1051))*AW$996*AW1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1022,AX141/AX1022)-AX141,0)+(SUM($N141:AW141)+SUM($N1051:AW1051))*AX$996*AX1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1022,AY141/AY1022)-AY141,0)+(SUM($N141:AX141)+SUM($N1051:AX1051))*AY$996*AY1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1022,AZ141/AZ1022)-AZ141,0)+(SUM($N141:AY141)+SUM($N1051:AY1051))*AZ$996*AZ1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1022,BA141/BA1022)-BA141,0)+(SUM($N141:AZ141)+SUM($N1051:AZ1051))*BA$996*BA1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1022,BB141/BB1022)-BB141,0)+(SUM($N141:BA141)+SUM($N1051:BA1051))*BB$996*BB1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1022,BC141/BC1022)-BC141,0)+(SUM($N141:BB141)+SUM($N1051:BB1051))*BC$996*BC1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1022,BD141/BD1022)-BD141,0)+(SUM($N141:BC141)+SUM($N1051:BC1051))*BD$996*BD1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1022,BE141/BE1022)-BE141,0)+(SUM($N141:BD141)+SUM($N1051:BD1051))*BE$996*BE1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1022,BF141/BF1022)-BF141,0)+(SUM($N141:BE141)+SUM($N1051:BE1051))*BF$996*BF1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1022,BG141/BG1022)-BG141,0)+(SUM($N141:BF141)+SUM($N1051:BF1051))*BG$996*BG1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1022,BH141/BH1022)-BH141,0)+(SUM($N141:BG141)+SUM($N1051:BG1051))*BH$996*BH1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1022,BI141/BI1022)-BI141,0)+(SUM($N141:BH141)+SUM($N1051:BH1051))*BI$996*BI1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1022,BJ141/BJ1022)-BJ141,0)+(SUM($N141:BI141)+SUM($N1051:BI1051))*BJ$996*BJ1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1022,BK141/BK1022)-BK141,0)+(SUM($N141:BJ141)+SUM($N1051:BJ1051))*BK$996*BK1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1022,BL141/BL1022)-BL141,0)+(SUM($N141:BK141)+SUM($N1051:BK1051))*BL$996*BL1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1022,BM141/BM1022)-BM141,0)+(SUM($N141:BL141)+SUM($N1051:BL1051))*BM$996*BM1022)*($F1080=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1022,BN141/BN1022)-BN141,0)+(SUM($N141:BM141)+SUM($N1051:BM1051))*BN$996*BN1022)*($F1080=5)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1023,P142/P1023)-P142,0)+(SUM($N142:N142)+SUM($N1052:N1052))*P$996*P1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1023,Q142/Q1023)-Q142,0)+(SUM($N142:P142)+SUM($N1052:P1052))*Q$996*Q1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1023,R142/R1023)-R142,0)+(SUM($N142:Q142)+SUM($N1052:Q1052))*R$996*R1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1023,S142/S1023)-S142,0)+(SUM($N142:R142)+SUM($N1052:R1052))*S$996*S1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1023,T142/T1023)-T142,0)+(SUM($N142:S142)+SUM($N1052:S1052))*T$996*T1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1023,U142/U1023)-U142,0)+(SUM($N142:T142)+SUM($N1052:T1052))*U$996*U1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1023,V142/V1023)-V142,0)+(SUM($N142:U142)+SUM($N1052:U1052))*V$996*V1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1023,W142/W1023)-W142,0)+(SUM($N142:V142)+SUM($N1052:V1052))*W$996*W1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1023,X142/X1023)-X142,0)+(SUM($N142:W142)+SUM($N1052:W1052))*X$996*X1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1023,Y142/Y1023)-Y142,0)+(SUM($N142:X142)+SUM($N1052:X1052))*Y$996*Y1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1023,Z142/Z1023)-Z142,0)+(SUM($N142:Y142)+SUM($N1052:Y1052))*Z$996*Z1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1023,AA142/AA1023)-AA142,0)+(SUM($N142:Z142)+SUM($N1052:Z1052))*AA$996*AA1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1023,AB142/AB1023)-AB142,0)+(SUM($N142:AA142)+SUM($N1052:AA1052))*AB$996*AB1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1023,AC142/AC1023)-AC142,0)+(SUM($N142:AB142)+SUM($N1052:AB1052))*AC$996*AC1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1023,AD142/AD1023)-AD142,0)+(SUM($N142:AC142)+SUM($N1052:AC1052))*AD$996*AD1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1023,AE142/AE1023)-AE142,0)+(SUM($N142:AD142)+SUM($N1052:AD1052))*AE$996*AE1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1023,AF142/AF1023)-AF142,0)+(SUM($N142:AE142)+SUM($N1052:AE1052))*AF$996*AF1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1023,AG142/AG1023)-AG142,0)+(SUM($N142:AF142)+SUM($N1052:AF1052))*AG$996*AG1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1023,AH142/AH1023)-AH142,0)+(SUM($N142:AG142)+SUM($N1052:AG1052))*AH$996*AH1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1023,AI142/AI1023)-AI142,0)+(SUM($N142:AH142)+SUM($N1052:AH1052))*AI$996*AI1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1023,AJ142/AJ1023)-AJ142,0)+(SUM($N142:AI142)+SUM($N1052:AI1052))*AJ$996*AJ1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1023,AK142/AK1023)-AK142,0)+(SUM($N142:AJ142)+SUM($N1052:AJ1052))*AK$996*AK1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1023,AL142/AL1023)-AL142,0)+(SUM($N142:AK142)+SUM($N1052:AK1052))*AL$996*AL1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1023,AM142/AM1023)-AM142,0)+(SUM($N142:AL142)+SUM($N1052:AL1052))*AM$996*AM1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1023,AN142/AN1023)-AN142,0)+(SUM($N142:AM142)+SUM($N1052:AM1052))*AN$996*AN1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1023,AO142/AO1023)-AO142,0)+(SUM($N142:AN142)+SUM($N1052:AN1052))*AO$996*AO1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1023,AP142/AP1023)-AP142,0)+(SUM($N142:AO142)+SUM($N1052:AO1052))*AP$996*AP1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1023,AQ142/AQ1023)-AQ142,0)+(SUM($N142:AP142)+SUM($N1052:AP1052))*AQ$996*AQ1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1023,AR142/AR1023)-AR142,0)+(SUM($N142:AQ142)+SUM($N1052:AQ1052))*AR$996*AR1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1023,AS142/AS1023)-AS142,0)+(SUM($N142:AR142)+SUM($N1052:AR1052))*AS$996*AS1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1023,AT142/AT1023)-AT142,0)+(SUM($N142:AS142)+SUM($N1052:AS1052))*AT$996*AT1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1023,AU142/AU1023)-AU142,0)+(SUM($N142:AT142)+SUM($N1052:AT1052))*AU$996*AU1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1023,AV142/AV1023)-AV142,0)+(SUM($N142:AU142)+SUM($N1052:AU1052))*AV$996*AV1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1023,AW142/AW1023)-AW142,0)+(SUM($N142:AV142)+SUM($N1052:AV1052))*AW$996*AW1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1023,AX142/AX1023)-AX142,0)+(SUM($N142:AW142)+SUM($N1052:AW1052))*AX$996*AX1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1023,AY142/AY1023)-AY142,0)+(SUM($N142:AX142)+SUM($N1052:AX1052))*AY$996*AY1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1023,AZ142/AZ1023)-AZ142,0)+(SUM($N142:AY142)+SUM($N1052:AY1052))*AZ$996*AZ1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1023,BA142/BA1023)-BA142,0)+(SUM($N142:AZ142)+SUM($N1052:AZ1052))*BA$996*BA1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1023,BB142/BB1023)-BB142,0)+(SUM($N142:BA142)+SUM($N1052:BA1052))*BB$996*BB1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1023,BC142/BC1023)-BC142,0)+(SUM($N142:BB142)+SUM($N1052:BB1052))*BC$996*BC1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1023,BD142/BD1023)-BD142,0)+(SUM($N142:BC142)+SUM($N1052:BC1052))*BD$996*BD1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1023,BE142/BE1023)-BE142,0)+(SUM($N142:BD142)+SUM($N1052:BD1052))*BE$996*BE1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1023,BF142/BF1023)-BF142,0)+(SUM($N142:BE142)+SUM($N1052:BE1052))*BF$996*BF1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1023,BG142/BG1023)-BG142,0)+(SUM($N142:BF142)+SUM($N1052:BF1052))*BG$996*BG1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1023,BH142/BH1023)-BH142,0)+(SUM($N142:BG142)+SUM($N1052:BG1052))*BH$996*BH1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1023,BI142/BI1023)-BI142,0)+(SUM($N142:BH142)+SUM($N1052:BH1052))*BI$996*BI1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1023,BJ142/BJ1023)-BJ142,0)+(SUM($N142:BI142)+SUM($N1052:BI1052))*BJ$996*BJ1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1023,BK142/BK1023)-BK142,0)+(SUM($N142:BJ142)+SUM($N1052:BJ1052))*BK$996*BK1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1023,BL142/BL1023)-BL142,0)+(SUM($N142:BK142)+SUM($N1052:BK1052))*BL$996*BL1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1023,BM142/BM1023)-BM142,0)+(SUM($N142:BL142)+SUM($N1052:BL1052))*BM$996*BM1023)*($F1081=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1023,BN142/BN1023)-BN142,0)+(SUM($N142:BM142)+SUM($N1052:BM1052))*BN$996*BN1023)*($F1081=5)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1024,P143/P1024)-P143,0)+(SUM($N143:N143)+SUM($N1053:N1053))*P$996*P1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1024,Q143/Q1024)-Q143,0)+(SUM($N143:P143)+SUM($N1053:P1053))*Q$996*Q1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1024,R143/R1024)-R143,0)+(SUM($N143:Q143)+SUM($N1053:Q1053))*R$996*R1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1024,S143/S1024)-S143,0)+(SUM($N143:R143)+SUM($N1053:R1053))*S$996*S1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1024,T143/T1024)-T143,0)+(SUM($N143:S143)+SUM($N1053:S1053))*T$996*T1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1024,U143/U1024)-U143,0)+(SUM($N143:T143)+SUM($N1053:T1053))*U$996*U1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1024,V143/V1024)-V143,0)+(SUM($N143:U143)+SUM($N1053:U1053))*V$996*V1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1024,W143/W1024)-W143,0)+(SUM($N143:V143)+SUM($N1053:V1053))*W$996*W1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1024,X143/X1024)-X143,0)+(SUM($N143:W143)+SUM($N1053:W1053))*X$996*X1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1024,Y143/Y1024)-Y143,0)+(SUM($N143:X143)+SUM($N1053:X1053))*Y$996*Y1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1024,Z143/Z1024)-Z143,0)+(SUM($N143:Y143)+SUM($N1053:Y1053))*Z$996*Z1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1024,AA143/AA1024)-AA143,0)+(SUM($N143:Z143)+SUM($N1053:Z1053))*AA$996*AA1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1024,AB143/AB1024)-AB143,0)+(SUM($N143:AA143)+SUM($N1053:AA1053))*AB$996*AB1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1024,AC143/AC1024)-AC143,0)+(SUM($N143:AB143)+SUM($N1053:AB1053))*AC$996*AC1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1024,AD143/AD1024)-AD143,0)+(SUM($N143:AC143)+SUM($N1053:AC1053))*AD$996*AD1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1024,AE143/AE1024)-AE143,0)+(SUM($N143:AD143)+SUM($N1053:AD1053))*AE$996*AE1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1024,AF143/AF1024)-AF143,0)+(SUM($N143:AE143)+SUM($N1053:AE1053))*AF$996*AF1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1024,AG143/AG1024)-AG143,0)+(SUM($N143:AF143)+SUM($N1053:AF1053))*AG$996*AG1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1024,AH143/AH1024)-AH143,0)+(SUM($N143:AG143)+SUM($N1053:AG1053))*AH$996*AH1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1024,AI143/AI1024)-AI143,0)+(SUM($N143:AH143)+SUM($N1053:AH1053))*AI$996*AI1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1024,AJ143/AJ1024)-AJ143,0)+(SUM($N143:AI143)+SUM($N1053:AI1053))*AJ$996*AJ1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1024,AK143/AK1024)-AK143,0)+(SUM($N143:AJ143)+SUM($N1053:AJ1053))*AK$996*AK1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1024,AL143/AL1024)-AL143,0)+(SUM($N143:AK143)+SUM($N1053:AK1053))*AL$996*AL1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1024,AM143/AM1024)-AM143,0)+(SUM($N143:AL143)+SUM($N1053:AL1053))*AM$996*AM1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1024,AN143/AN1024)-AN143,0)+(SUM($N143:AM143)+SUM($N1053:AM1053))*AN$996*AN1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1024,AO143/AO1024)-AO143,0)+(SUM($N143:AN143)+SUM($N1053:AN1053))*AO$996*AO1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1024,AP143/AP1024)-AP143,0)+(SUM($N143:AO143)+SUM($N1053:AO1053))*AP$996*AP1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1024,AQ143/AQ1024)-AQ143,0)+(SUM($N143:AP143)+SUM($N1053:AP1053))*AQ$996*AQ1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1024,AR143/AR1024)-AR143,0)+(SUM($N143:AQ143)+SUM($N1053:AQ1053))*AR$996*AR1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1024,AS143/AS1024)-AS143,0)+(SUM($N143:AR143)+SUM($N1053:AR1053))*AS$996*AS1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1024,AT143/AT1024)-AT143,0)+(SUM($N143:AS143)+SUM($N1053:AS1053))*AT$996*AT1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1024,AU143/AU1024)-AU143,0)+(SUM($N143:AT143)+SUM($N1053:AT1053))*AU$996*AU1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1024,AV143/AV1024)-AV143,0)+(SUM($N143:AU143)+SUM($N1053:AU1053))*AV$996*AV1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1024,AW143/AW1024)-AW143,0)+(SUM($N143:AV143)+SUM($N1053:AV1053))*AW$996*AW1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1024,AX143/AX1024)-AX143,0)+(SUM($N143:AW143)+SUM($N1053:AW1053))*AX$996*AX1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1024,AY143/AY1024)-AY143,0)+(SUM($N143:AX143)+SUM($N1053:AX1053))*AY$996*AY1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1024,AZ143/AZ1024)-AZ143,0)+(SUM($N143:AY143)+SUM($N1053:AY1053))*AZ$996*AZ1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1024,BA143/BA1024)-BA143,0)+(SUM($N143:AZ143)+SUM($N1053:AZ1053))*BA$996*BA1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1024,BB143/BB1024)-BB143,0)+(SUM($N143:BA143)+SUM($N1053:BA1053))*BB$996*BB1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1024,BC143/BC1024)-BC143,0)+(SUM($N143:BB143)+SUM($N1053:BB1053))*BC$996*BC1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1024,BD143/BD1024)-BD143,0)+(SUM($N143:BC143)+SUM($N1053:BC1053))*BD$996*BD1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1024,BE143/BE1024)-BE143,0)+(SUM($N143:BD143)+SUM($N1053:BD1053))*BE$996*BE1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1024,BF143/BF1024)-BF143,0)+(SUM($N143:BE143)+SUM($N1053:BE1053))*BF$996*BF1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1024,BG143/BG1024)-BG143,0)+(SUM($N143:BF143)+SUM($N1053:BF1053))*BG$996*BG1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1024,BH143/BH1024)-BH143,0)+(SUM($N143:BG143)+SUM($N1053:BG1053))*BH$996*BH1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1024,BI143/BI1024)-BI143,0)+(SUM($N143:BH143)+SUM($N1053:BH1053))*BI$996*BI1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1024,BJ143/BJ1024)-BJ143,0)+(SUM($N143:BI143)+SUM($N1053:BI1053))*BJ$996*BJ1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1024,BK143/BK1024)-BK143,0)+(SUM($N143:BJ143)+SUM($N1053:BJ1053))*BK$996*BK1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1024,BL143/BL1024)-BL143,0)+(SUM($N143:BK143)+SUM($N1053:BK1053))*BL$996*BL1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1024,BM143/BM1024)-BM143,0)+(SUM($N143:BL143)+SUM($N1053:BL1053))*BM$996*BM1024)*($F1082=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1024,BN143/BN1024)-BN143,0)+(SUM($N143:BM143)+SUM($N1053:BM1053))*BN$996*BN1024)*($F1082=5)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1025,P144/P1025)-P144,0)+(SUM($N144:N144)+SUM($N1054:N1054))*P$996*P1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1025,Q144/Q1025)-Q144,0)+(SUM($N144:P144)+SUM($N1054:P1054))*Q$996*Q1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1025,R144/R1025)-R144,0)+(SUM($N144:Q144)+SUM($N1054:Q1054))*R$996*R1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1025,S144/S1025)-S144,0)+(SUM($N144:R144)+SUM($N1054:R1054))*S$996*S1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1025,T144/T1025)-T144,0)+(SUM($N144:S144)+SUM($N1054:S1054))*T$996*T1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1025,U144/U1025)-U144,0)+(SUM($N144:T144)+SUM($N1054:T1054))*U$996*U1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1025,V144/V1025)-V144,0)+(SUM($N144:U144)+SUM($N1054:U1054))*V$996*V1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1025,W144/W1025)-W144,0)+(SUM($N144:V144)+SUM($N1054:V1054))*W$996*W1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1025,X144/X1025)-X144,0)+(SUM($N144:W144)+SUM($N1054:W1054))*X$996*X1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1025,Y144/Y1025)-Y144,0)+(SUM($N144:X144)+SUM($N1054:X1054))*Y$996*Y1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1025,Z144/Z1025)-Z144,0)+(SUM($N144:Y144)+SUM($N1054:Y1054))*Z$996*Z1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1025,AA144/AA1025)-AA144,0)+(SUM($N144:Z144)+SUM($N1054:Z1054))*AA$996*AA1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1025,AB144/AB1025)-AB144,0)+(SUM($N144:AA144)+SUM($N1054:AA1054))*AB$996*AB1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1025,AC144/AC1025)-AC144,0)+(SUM($N144:AB144)+SUM($N1054:AB1054))*AC$996*AC1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1025,AD144/AD1025)-AD144,0)+(SUM($N144:AC144)+SUM($N1054:AC1054))*AD$996*AD1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1025,AE144/AE1025)-AE144,0)+(SUM($N144:AD144)+SUM($N1054:AD1054))*AE$996*AE1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1025,AF144/AF1025)-AF144,0)+(SUM($N144:AE144)+SUM($N1054:AE1054))*AF$996*AF1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1025,AG144/AG1025)-AG144,0)+(SUM($N144:AF144)+SUM($N1054:AF1054))*AG$996*AG1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1025,AH144/AH1025)-AH144,0)+(SUM($N144:AG144)+SUM($N1054:AG1054))*AH$996*AH1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1025,AI144/AI1025)-AI144,0)+(SUM($N144:AH144)+SUM($N1054:AH1054))*AI$996*AI1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1025,AJ144/AJ1025)-AJ144,0)+(SUM($N144:AI144)+SUM($N1054:AI1054))*AJ$996*AJ1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1025,AK144/AK1025)-AK144,0)+(SUM($N144:AJ144)+SUM($N1054:AJ1054))*AK$996*AK1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1025,AL144/AL1025)-AL144,0)+(SUM($N144:AK144)+SUM($N1054:AK1054))*AL$996*AL1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1025,AM144/AM1025)-AM144,0)+(SUM($N144:AL144)+SUM($N1054:AL1054))*AM$996*AM1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1025,AN144/AN1025)-AN144,0)+(SUM($N144:AM144)+SUM($N1054:AM1054))*AN$996*AN1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1025,AO144/AO1025)-AO144,0)+(SUM($N144:AN144)+SUM($N1054:AN1054))*AO$996*AO1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1025,AP144/AP1025)-AP144,0)+(SUM($N144:AO144)+SUM($N1054:AO1054))*AP$996*AP1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1025,AQ144/AQ1025)-AQ144,0)+(SUM($N144:AP144)+SUM($N1054:AP1054))*AQ$996*AQ1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1025,AR144/AR1025)-AR144,0)+(SUM($N144:AQ144)+SUM($N1054:AQ1054))*AR$996*AR1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1025,AS144/AS1025)-AS144,0)+(SUM($N144:AR144)+SUM($N1054:AR1054))*AS$996*AS1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1025,AT144/AT1025)-AT144,0)+(SUM($N144:AS144)+SUM($N1054:AS1054))*AT$996*AT1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1025,AU144/AU1025)-AU144,0)+(SUM($N144:AT144)+SUM($N1054:AT1054))*AU$996*AU1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1025,AV144/AV1025)-AV144,0)+(SUM($N144:AU144)+SUM($N1054:AU1054))*AV$996*AV1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1025,AW144/AW1025)-AW144,0)+(SUM($N144:AV144)+SUM($N1054:AV1054))*AW$996*AW1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1025,AX144/AX1025)-AX144,0)+(SUM($N144:AW144)+SUM($N1054:AW1054))*AX$996*AX1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1025,AY144/AY1025)-AY144,0)+(SUM($N144:AX144)+SUM($N1054:AX1054))*AY$996*AY1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1025,AZ144/AZ1025)-AZ144,0)+(SUM($N144:AY144)+SUM($N1054:AY1054))*AZ$996*AZ1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1025,BA144/BA1025)-BA144,0)+(SUM($N144:AZ144)+SUM($N1054:AZ1054))*BA$996*BA1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1025,BB144/BB1025)-BB144,0)+(SUM($N144:BA144)+SUM($N1054:BA1054))*BB$996*BB1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1025,BC144/BC1025)-BC144,0)+(SUM($N144:BB144)+SUM($N1054:BB1054))*BC$996*BC1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1025,BD144/BD1025)-BD144,0)+(SUM($N144:BC144)+SUM($N1054:BC1054))*BD$996*BD1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1025,BE144/BE1025)-BE144,0)+(SUM($N144:BD144)+SUM($N1054:BD1054))*BE$996*BE1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1025,BF144/BF1025)-BF144,0)+(SUM($N144:BE144)+SUM($N1054:BE1054))*BF$996*BF1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1025,BG144/BG1025)-BG144,0)+(SUM($N144:BF144)+SUM($N1054:BF1054))*BG$996*BG1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1025,BH144/BH1025)-BH144,0)+(SUM($N144:BG144)+SUM($N1054:BG1054))*BH$996*BH1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1025,BI144/BI1025)-BI144,0)+(SUM($N144:BH144)+SUM($N1054:BH1054))*BI$996*BI1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1025,BJ144/BJ1025)-BJ144,0)+(SUM($N144:BI144)+SUM($N1054:BI1054))*BJ$996*BJ1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1025,BK144/BK1025)-BK144,0)+(SUM($N144:BJ144)+SUM($N1054:BJ1054))*BK$996*BK1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1025,BL144/BL1025)-BL144,0)+(SUM($N144:BK144)+SUM($N1054:BK1054))*BL$996*BL1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1025,BM144/BM1025)-BM144,0)+(SUM($N144:BL144)+SUM($N1054:BL1054))*BM$996*BM1025)*($F1083=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1025,BN144/BN1025)-BN144,0)+(SUM($N144:BM144)+SUM($N1054:BM1054))*BN$996*BN1025)*($F1083=5)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1026,P145/P1026)-P145,0)+(SUM($N145:N145)+SUM($N1055:N1055))*P$996*P1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1026,Q145/Q1026)-Q145,0)+(SUM($N145:P145)+SUM($N1055:P1055))*Q$996*Q1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1026,R145/R1026)-R145,0)+(SUM($N145:Q145)+SUM($N1055:Q1055))*R$996*R1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1026,S145/S1026)-S145,0)+(SUM($N145:R145)+SUM($N1055:R1055))*S$996*S1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1026,T145/T1026)-T145,0)+(SUM($N145:S145)+SUM($N1055:S1055))*T$996*T1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1026,U145/U1026)-U145,0)+(SUM($N145:T145)+SUM($N1055:T1055))*U$996*U1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1026,V145/V1026)-V145,0)+(SUM($N145:U145)+SUM($N1055:U1055))*V$996*V1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1026,W145/W1026)-W145,0)+(SUM($N145:V145)+SUM($N1055:V1055))*W$996*W1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1026,X145/X1026)-X145,0)+(SUM($N145:W145)+SUM($N1055:W1055))*X$996*X1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1026,Y145/Y1026)-Y145,0)+(SUM($N145:X145)+SUM($N1055:X1055))*Y$996*Y1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1026,Z145/Z1026)-Z145,0)+(SUM($N145:Y145)+SUM($N1055:Y1055))*Z$996*Z1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1026,AA145/AA1026)-AA145,0)+(SUM($N145:Z145)+SUM($N1055:Z1055))*AA$996*AA1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1026,AB145/AB1026)-AB145,0)+(SUM($N145:AA145)+SUM($N1055:AA1055))*AB$996*AB1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1026,AC145/AC1026)-AC145,0)+(SUM($N145:AB145)+SUM($N1055:AB1055))*AC$996*AC1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1026,AD145/AD1026)-AD145,0)+(SUM($N145:AC145)+SUM($N1055:AC1055))*AD$996*AD1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1026,AE145/AE1026)-AE145,0)+(SUM($N145:AD145)+SUM($N1055:AD1055))*AE$996*AE1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1026,AF145/AF1026)-AF145,0)+(SUM($N145:AE145)+SUM($N1055:AE1055))*AF$996*AF1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1026,AG145/AG1026)-AG145,0)+(SUM($N145:AF145)+SUM($N1055:AF1055))*AG$996*AG1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1026,AH145/AH1026)-AH145,0)+(SUM($N145:AG145)+SUM($N1055:AG1055))*AH$996*AH1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1026,AI145/AI1026)-AI145,0)+(SUM($N145:AH145)+SUM($N1055:AH1055))*AI$996*AI1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1026,AJ145/AJ1026)-AJ145,0)+(SUM($N145:AI145)+SUM($N1055:AI1055))*AJ$996*AJ1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1026,AK145/AK1026)-AK145,0)+(SUM($N145:AJ145)+SUM($N1055:AJ1055))*AK$996*AK1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1026,AL145/AL1026)-AL145,0)+(SUM($N145:AK145)+SUM($N1055:AK1055))*AL$996*AL1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1026,AM145/AM1026)-AM145,0)+(SUM($N145:AL145)+SUM($N1055:AL1055))*AM$996*AM1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1026,AN145/AN1026)-AN145,0)+(SUM($N145:AM145)+SUM($N1055:AM1055))*AN$996*AN1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1026,AO145/AO1026)-AO145,0)+(SUM($N145:AN145)+SUM($N1055:AN1055))*AO$996*AO1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1026,AP145/AP1026)-AP145,0)+(SUM($N145:AO145)+SUM($N1055:AO1055))*AP$996*AP1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1026,AQ145/AQ1026)-AQ145,0)+(SUM($N145:AP145)+SUM($N1055:AP1055))*AQ$996*AQ1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1026,AR145/AR1026)-AR145,0)+(SUM($N145:AQ145)+SUM($N1055:AQ1055))*AR$996*AR1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1026,AS145/AS1026)-AS145,0)+(SUM($N145:AR145)+SUM($N1055:AR1055))*AS$996*AS1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1026,AT145/AT1026)-AT145,0)+(SUM($N145:AS145)+SUM($N1055:AS1055))*AT$996*AT1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1026,AU145/AU1026)-AU145,0)+(SUM($N145:AT145)+SUM($N1055:AT1055))*AU$996*AU1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1026,AV145/AV1026)-AV145,0)+(SUM($N145:AU145)+SUM($N1055:AU1055))*AV$996*AV1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1026,AW145/AW1026)-AW145,0)+(SUM($N145:AV145)+SUM($N1055:AV1055))*AW$996*AW1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1026,AX145/AX1026)-AX145,0)+(SUM($N145:AW145)+SUM($N1055:AW1055))*AX$996*AX1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1026,AY145/AY1026)-AY145,0)+(SUM($N145:AX145)+SUM($N1055:AX1055))*AY$996*AY1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1026,AZ145/AZ1026)-AZ145,0)+(SUM($N145:AY145)+SUM($N1055:AY1055))*AZ$996*AZ1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1026,BA145/BA1026)-BA145,0)+(SUM($N145:AZ145)+SUM($N1055:AZ1055))*BA$996*BA1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1026,BB145/BB1026)-BB145,0)+(SUM($N145:BA145)+SUM($N1055:BA1055))*BB$996*BB1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1026,BC145/BC1026)-BC145,0)+(SUM($N145:BB145)+SUM($N1055:BB1055))*BC$996*BC1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1026,BD145/BD1026)-BD145,0)+(SUM($N145:BC145)+SUM($N1055:BC1055))*BD$996*BD1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1026,BE145/BE1026)-BE145,0)+(SUM($N145:BD145)+SUM($N1055:BD1055))*BE$996*BE1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1026,BF145/BF1026)-BF145,0)+(SUM($N145:BE145)+SUM($N1055:BE1055))*BF$996*BF1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1026,BG145/BG1026)-BG145,0)+(SUM($N145:BF145)+SUM($N1055:BF1055))*BG$996*BG1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1026,BH145/BH1026)-BH145,0)+(SUM($N145:BG145)+SUM($N1055:BG1055))*BH$996*BH1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1026,BI145/BI1026)-BI145,0)+(SUM($N145:BH145)+SUM($N1055:BH1055))*BI$996*BI1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1026,BJ145/BJ1026)-BJ145,0)+(SUM($N145:BI145)+SUM($N1055:BI1055))*BJ$996*BJ1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1026,BK145/BK1026)-BK145,0)+(SUM($N145:BJ145)+SUM($N1055:BJ1055))*BK$996*BK1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1026,BL145/BL1026)-BL145,0)+(SUM($N145:BK145)+SUM($N1055:BK1055))*BL$996*BL1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1026,BM145/BM1026)-BM145,0)+(SUM($N145:BL145)+SUM($N1055:BL1055))*BM$996*BM1026)*($F1084=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1026,BN145/BN1026)-BN145,0)+(SUM($N145:BM145)+SUM($N1055:BM1055))*BN$996*BN1026)*($F1084=5)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1027,P146/P1027)-P146,0)+(SUM($N146:N146)+SUM($N1056:N1056))*P$996*P1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1027,Q146/Q1027)-Q146,0)+(SUM($N146:P146)+SUM($N1056:P1056))*Q$996*Q1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1027,R146/R1027)-R146,0)+(SUM($N146:Q146)+SUM($N1056:Q1056))*R$996*R1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1027,S146/S1027)-S146,0)+(SUM($N146:R146)+SUM($N1056:R1056))*S$996*S1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1027,T146/T1027)-T146,0)+(SUM($N146:S146)+SUM($N1056:S1056))*T$996*T1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1027,U146/U1027)-U146,0)+(SUM($N146:T146)+SUM($N1056:T1056))*U$996*U1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1027,V146/V1027)-V146,0)+(SUM($N146:U146)+SUM($N1056:U1056))*V$996*V1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1027,W146/W1027)-W146,0)+(SUM($N146:V146)+SUM($N1056:V1056))*W$996*W1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1027,X146/X1027)-X146,0)+(SUM($N146:W146)+SUM($N1056:W1056))*X$996*X1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1027,Y146/Y1027)-Y146,0)+(SUM($N146:X146)+SUM($N1056:X1056))*Y$996*Y1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1027,Z146/Z1027)-Z146,0)+(SUM($N146:Y146)+SUM($N1056:Y1056))*Z$996*Z1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1027,AA146/AA1027)-AA146,0)+(SUM($N146:Z146)+SUM($N1056:Z1056))*AA$996*AA1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1027,AB146/AB1027)-AB146,0)+(SUM($N146:AA146)+SUM($N1056:AA1056))*AB$996*AB1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1027,AC146/AC1027)-AC146,0)+(SUM($N146:AB146)+SUM($N1056:AB1056))*AC$996*AC1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1027,AD146/AD1027)-AD146,0)+(SUM($N146:AC146)+SUM($N1056:AC1056))*AD$996*AD1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1027,AE146/AE1027)-AE146,0)+(SUM($N146:AD146)+SUM($N1056:AD1056))*AE$996*AE1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1027,AF146/AF1027)-AF146,0)+(SUM($N146:AE146)+SUM($N1056:AE1056))*AF$996*AF1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1027,AG146/AG1027)-AG146,0)+(SUM($N146:AF146)+SUM($N1056:AF1056))*AG$996*AG1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1027,AH146/AH1027)-AH146,0)+(SUM($N146:AG146)+SUM($N1056:AG1056))*AH$996*AH1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1027,AI146/AI1027)-AI146,0)+(SUM($N146:AH146)+SUM($N1056:AH1056))*AI$996*AI1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1027,AJ146/AJ1027)-AJ146,0)+(SUM($N146:AI146)+SUM($N1056:AI1056))*AJ$996*AJ1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1027,AK146/AK1027)-AK146,0)+(SUM($N146:AJ146)+SUM($N1056:AJ1056))*AK$996*AK1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1027,AL146/AL1027)-AL146,0)+(SUM($N146:AK146)+SUM($N1056:AK1056))*AL$996*AL1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1027,AM146/AM1027)-AM146,0)+(SUM($N146:AL146)+SUM($N1056:AL1056))*AM$996*AM1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1027,AN146/AN1027)-AN146,0)+(SUM($N146:AM146)+SUM($N1056:AM1056))*AN$996*AN1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1027,AO146/AO1027)-AO146,0)+(SUM($N146:AN146)+SUM($N1056:AN1056))*AO$996*AO1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1027,AP146/AP1027)-AP146,0)+(SUM($N146:AO146)+SUM($N1056:AO1056))*AP$996*AP1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1027,AQ146/AQ1027)-AQ146,0)+(SUM($N146:AP146)+SUM($N1056:AP1056))*AQ$996*AQ1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1027,AR146/AR1027)-AR146,0)+(SUM($N146:AQ146)+SUM($N1056:AQ1056))*AR$996*AR1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1027,AS146/AS1027)-AS146,0)+(SUM($N146:AR146)+SUM($N1056:AR1056))*AS$996*AS1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1027,AT146/AT1027)-AT146,0)+(SUM($N146:AS146)+SUM($N1056:AS1056))*AT$996*AT1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1027,AU146/AU1027)-AU146,0)+(SUM($N146:AT146)+SUM($N1056:AT1056))*AU$996*AU1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1027,AV146/AV1027)-AV146,0)+(SUM($N146:AU146)+SUM($N1056:AU1056))*AV$996*AV1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1027,AW146/AW1027)-AW146,0)+(SUM($N146:AV146)+SUM($N1056:AV1056))*AW$996*AW1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1027,AX146/AX1027)-AX146,0)+(SUM($N146:AW146)+SUM($N1056:AW1056))*AX$996*AX1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1027,AY146/AY1027)-AY146,0)+(SUM($N146:AX146)+SUM($N1056:AX1056))*AY$996*AY1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1027,AZ146/AZ1027)-AZ146,0)+(SUM($N146:AY146)+SUM($N1056:AY1056))*AZ$996*AZ1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1027,BA146/BA1027)-BA146,0)+(SUM($N146:AZ146)+SUM($N1056:AZ1056))*BA$996*BA1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1027,BB146/BB1027)-BB146,0)+(SUM($N146:BA146)+SUM($N1056:BA1056))*BB$996*BB1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1027,BC146/BC1027)-BC146,0)+(SUM($N146:BB146)+SUM($N1056:BB1056))*BC$996*BC1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1027,BD146/BD1027)-BD146,0)+(SUM($N146:BC146)+SUM($N1056:BC1056))*BD$996*BD1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1027,BE146/BE1027)-BE146,0)+(SUM($N146:BD146)+SUM($N1056:BD1056))*BE$996*BE1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1027,BF146/BF1027)-BF146,0)+(SUM($N146:BE146)+SUM($N1056:BE1056))*BF$996*BF1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1027,BG146/BG1027)-BG146,0)+(SUM($N146:BF146)+SUM($N1056:BF1056))*BG$996*BG1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1027,BH146/BH1027)-BH146,0)+(SUM($N146:BG146)+SUM($N1056:BG1056))*BH$996*BH1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1027,BI146/BI1027)-BI146,0)+(SUM($N146:BH146)+SUM($N1056:BH1056))*BI$996*BI1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1027,BJ146/BJ1027)-BJ146,0)+(SUM($N146:BI146)+SUM($N1056:BI1056))*BJ$996*BJ1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1027,BK146/BK1027)-BK146,0)+(SUM($N146:BJ146)+SUM($N1056:BJ1056))*BK$996*BK1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1027,BL146/BL1027)-BL146,0)+(SUM($N146:BK146)+SUM($N1056:BK1056))*BL$996*BL1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1027,BM146/BM1027)-BM146,0)+(SUM($N146:BL146)+SUM($N1056:BL1056))*BM$996*BM1027)*($F1085=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1027,BN146/BN1027)-BN146,0)+(SUM($N146:BM146)+SUM($N1056:BM1056))*BN$996*BN1027)*($F1085=5)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1028,P147/P1028)-P147,0)+(SUM($N147:N147)+SUM($N1057:N1057))*P$996*P1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1028,Q147/Q1028)-Q147,0)+(SUM($N147:P147)+SUM($N1057:P1057))*Q$996*Q1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1028,R147/R1028)-R147,0)+(SUM($N147:Q147)+SUM($N1057:Q1057))*R$996*R1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1028,S147/S1028)-S147,0)+(SUM($N147:R147)+SUM($N1057:R1057))*S$996*S1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1028,T147/T1028)-T147,0)+(SUM($N147:S147)+SUM($N1057:S1057))*T$996*T1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1028,U147/U1028)-U147,0)+(SUM($N147:T147)+SUM($N1057:T1057))*U$996*U1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1028,V147/V1028)-V147,0)+(SUM($N147:U147)+SUM($N1057:U1057))*V$996*V1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1028,W147/W1028)-W147,0)+(SUM($N147:V147)+SUM($N1057:V1057))*W$996*W1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1028,X147/X1028)-X147,0)+(SUM($N147:W147)+SUM($N1057:W1057))*X$996*X1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1028,Y147/Y1028)-Y147,0)+(SUM($N147:X147)+SUM($N1057:X1057))*Y$996*Y1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1028,Z147/Z1028)-Z147,0)+(SUM($N147:Y147)+SUM($N1057:Y1057))*Z$996*Z1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1028,AA147/AA1028)-AA147,0)+(SUM($N147:Z147)+SUM($N1057:Z1057))*AA$996*AA1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1028,AB147/AB1028)-AB147,0)+(SUM($N147:AA147)+SUM($N1057:AA1057))*AB$996*AB1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1028,AC147/AC1028)-AC147,0)+(SUM($N147:AB147)+SUM($N1057:AB1057))*AC$996*AC1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1028,AD147/AD1028)-AD147,0)+(SUM($N147:AC147)+SUM($N1057:AC1057))*AD$996*AD1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1028,AE147/AE1028)-AE147,0)+(SUM($N147:AD147)+SUM($N1057:AD1057))*AE$996*AE1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1028,AF147/AF1028)-AF147,0)+(SUM($N147:AE147)+SUM($N1057:AE1057))*AF$996*AF1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1028,AG147/AG1028)-AG147,0)+(SUM($N147:AF147)+SUM($N1057:AF1057))*AG$996*AG1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1028,AH147/AH1028)-AH147,0)+(SUM($N147:AG147)+SUM($N1057:AG1057))*AH$996*AH1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1028,AI147/AI1028)-AI147,0)+(SUM($N147:AH147)+SUM($N1057:AH1057))*AI$996*AI1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1028,AJ147/AJ1028)-AJ147,0)+(SUM($N147:AI147)+SUM($N1057:AI1057))*AJ$996*AJ1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1028,AK147/AK1028)-AK147,0)+(SUM($N147:AJ147)+SUM($N1057:AJ1057))*AK$996*AK1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1028,AL147/AL1028)-AL147,0)+(SUM($N147:AK147)+SUM($N1057:AK1057))*AL$996*AL1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1028,AM147/AM1028)-AM147,0)+(SUM($N147:AL147)+SUM($N1057:AL1057))*AM$996*AM1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1028,AN147/AN1028)-AN147,0)+(SUM($N147:AM147)+SUM($N1057:AM1057))*AN$996*AN1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1028,AO147/AO1028)-AO147,0)+(SUM($N147:AN147)+SUM($N1057:AN1057))*AO$996*AO1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1028,AP147/AP1028)-AP147,0)+(SUM($N147:AO147)+SUM($N1057:AO1057))*AP$996*AP1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1028,AQ147/AQ1028)-AQ147,0)+(SUM($N147:AP147)+SUM($N1057:AP1057))*AQ$996*AQ1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1028,AR147/AR1028)-AR147,0)+(SUM($N147:AQ147)+SUM($N1057:AQ1057))*AR$996*AR1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1028,AS147/AS1028)-AS147,0)+(SUM($N147:AR147)+SUM($N1057:AR1057))*AS$996*AS1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1028,AT147/AT1028)-AT147,0)+(SUM($N147:AS147)+SUM($N1057:AS1057))*AT$996*AT1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1028,AU147/AU1028)-AU147,0)+(SUM($N147:AT147)+SUM($N1057:AT1057))*AU$996*AU1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1028,AV147/AV1028)-AV147,0)+(SUM($N147:AU147)+SUM($N1057:AU1057))*AV$996*AV1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1028,AW147/AW1028)-AW147,0)+(SUM($N147:AV147)+SUM($N1057:AV1057))*AW$996*AW1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1028,AX147/AX1028)-AX147,0)+(SUM($N147:AW147)+SUM($N1057:AW1057))*AX$996*AX1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1028,AY147/AY1028)-AY147,0)+(SUM($N147:AX147)+SUM($N1057:AX1057))*AY$996*AY1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1028,AZ147/AZ1028)-AZ147,0)+(SUM($N147:AY147)+SUM($N1057:AY1057))*AZ$996*AZ1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1028,BA147/BA1028)-BA147,0)+(SUM($N147:AZ147)+SUM($N1057:AZ1057))*BA$996*BA1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1028,BB147/BB1028)-BB147,0)+(SUM($N147:BA147)+SUM($N1057:BA1057))*BB$996*BB1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1028,BC147/BC1028)-BC147,0)+(SUM($N147:BB147)+SUM($N1057:BB1057))*BC$996*BC1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1028,BD147/BD1028)-BD147,0)+(SUM($N147:BC147)+SUM($N1057:BC1057))*BD$996*BD1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1028,BE147/BE1028)-BE147,0)+(SUM($N147:BD147)+SUM($N1057:BD1057))*BE$996*BE1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1028,BF147/BF1028)-BF147,0)+(SUM($N147:BE147)+SUM($N1057:BE1057))*BF$996*BF1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1028,BG147/BG1028)-BG147,0)+(SUM($N147:BF147)+SUM($N1057:BF1057))*BG$996*BG1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1028,BH147/BH1028)-BH147,0)+(SUM($N147:BG147)+SUM($N1057:BG1057))*BH$996*BH1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1028,BI147/BI1028)-BI147,0)+(SUM($N147:BH147)+SUM($N1057:BH1057))*BI$996*BI1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1028,BJ147/BJ1028)-BJ147,0)+(SUM($N147:BI147)+SUM($N1057:BI1057))*BJ$996*BJ1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1028,BK147/BK1028)-BK147,0)+(SUM($N147:BJ147)+SUM($N1057:BJ1057))*BK$996*BK1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1028,BL147/BL1028)-BL147,0)+(SUM($N147:BK147)+SUM($N1057:BK1057))*BL$996*BL1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1028,BM147/BM1028)-BM147,0)+(SUM($N147:BL147)+SUM($N1057:BL1057))*BM$996*BM1028)*($F1086=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1028,BN147/BN1028)-BN147,0)+(SUM($N147:BM147)+SUM($N1057:BM1057))*BN$996*BN1028)*($F1086=5)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$996,P1029,P148/P1029)-P148,0)+(SUM($N148:N148)+SUM($N1058:N1058))*P$996*P1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Q$996,Q1029,Q148/Q1029)-Q148,0)+(SUM($N148:P148)+SUM($N1058:P1058))*Q$996*Q1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(R$996,R1029,R148/R1029)-R148,0)+(SUM($N148:Q148)+SUM($N1058:Q1058))*R$996*R1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(S$996,S1029,S148/S1029)-S148,0)+(SUM($N148:R148)+SUM($N1058:R1058))*S$996*S1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(T$996,T1029,T148/T1029)-T148,0)+(SUM($N148:S148)+SUM($N1058:S1058))*T$996*T1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(U$996,U1029,U148/U1029)-U148,0)+(SUM($N148:T148)+SUM($N1058:T1058))*U$996*U1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(V$996,V1029,V148/V1029)-V148,0)+(SUM($N148:U148)+SUM($N1058:U1058))*V$996*V1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(W$996,W1029,W148/W1029)-W148,0)+(SUM($N148:V148)+SUM($N1058:V1058))*W$996*W1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(X$996,X1029,X148/X1029)-X148,0)+(SUM($N148:W148)+SUM($N1058:W1058))*X$996*X1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Y$996,Y1029,Y148/Y1029)-Y148,0)+(SUM($N148:X148)+SUM($N1058:X1058))*Y$996*Y1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(Z$996,Z1029,Z148/Z1029)-Z148,0)+(SUM($N148:Y148)+SUM($N1058:Y1058))*Z$996*Z1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AA$996,AA1029,AA148/AA1029)-AA148,0)+(SUM($N148:Z148)+SUM($N1058:Z1058))*AA$996*AA1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AB$996,AB1029,AB148/AB1029)-AB148,0)+(SUM($N148:AA148)+SUM($N1058:AA1058))*AB$996*AB1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AC$996,AC1029,AC148/AC1029)-AC148,0)+(SUM($N148:AB148)+SUM($N1058:AB1058))*AC$996*AC1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AD$996,AD1029,AD148/AD1029)-AD148,0)+(SUM($N148:AC148)+SUM($N1058:AC1058))*AD$996*AD1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AE$996,AE1029,AE148/AE1029)-AE148,0)+(SUM($N148:AD148)+SUM($N1058:AD1058))*AE$996*AE1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AF$996,AF1029,AF148/AF1029)-AF148,0)+(SUM($N148:AE148)+SUM($N1058:AE1058))*AF$996*AF1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AG$996,AG1029,AG148/AG1029)-AG148,0)+(SUM($N148:AF148)+SUM($N1058:AF1058))*AG$996*AG1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AH$996,AH1029,AH148/AH1029)-AH148,0)+(SUM($N148:AG148)+SUM($N1058:AG1058))*AH$996*AH1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AI$996,AI1029,AI148/AI1029)-AI148,0)+(SUM($N148:AH148)+SUM($N1058:AH1058))*AI$996*AI1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AJ$996,AJ1029,AJ148/AJ1029)-AJ148,0)+(SUM($N148:AI148)+SUM($N1058:AI1058))*AJ$996*AJ1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AK$996,AK1029,AK148/AK1029)-AK148,0)+(SUM($N148:AJ148)+SUM($N1058:AJ1058))*AK$996*AK1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AL$996,AL1029,AL148/AL1029)-AL148,0)+(SUM($N148:AK148)+SUM($N1058:AK1058))*AL$996*AL1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AM$996,AM1029,AM148/AM1029)-AM148,0)+(SUM($N148:AL148)+SUM($N1058:AL1058))*AM$996*AM1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AN$996,AN1029,AN148/AN1029)-AN148,0)+(SUM($N148:AM148)+SUM($N1058:AM1058))*AN$996*AN1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AO$996,AO1029,AO148/AO1029)-AO148,0)+(SUM($N148:AN148)+SUM($N1058:AN1058))*AO$996*AO1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AP$996,AP1029,AP148/AP1029)-AP148,0)+(SUM($N148:AO148)+SUM($N1058:AO1058))*AP$996*AP1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AQ$996,AQ1029,AQ148/AQ1029)-AQ148,0)+(SUM($N148:AP148)+SUM($N1058:AP1058))*AQ$996*AQ1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AR$996,AR1029,AR148/AR1029)-AR148,0)+(SUM($N148:AQ148)+SUM($N1058:AQ1058))*AR$996*AR1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AS$996,AS1029,AS148/AS1029)-AS148,0)+(SUM($N148:AR148)+SUM($N1058:AR1058))*AS$996*AS1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AT$996,AT1029,AT148/AT1029)-AT148,0)+(SUM($N148:AS148)+SUM($N1058:AS1058))*AT$996*AT1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AU$996,AU1029,AU148/AU1029)-AU148,0)+(SUM($N148:AT148)+SUM($N1058:AT1058))*AU$996*AU1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AV$996,AV1029,AV148/AV1029)-AV148,0)+(SUM($N148:AU148)+SUM($N1058:AU1058))*AV$996*AV1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AW$996,AW1029,AW148/AW1029)-AW148,0)+(SUM($N148:AV148)+SUM($N1058:AV1058))*AW$996*AW1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AX$996,AX1029,AX148/AX1029)-AX148,0)+(SUM($N148:AW148)+SUM($N1058:AW1058))*AX$996*AX1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AY$996,AY1029,AY148/AY1029)-AY148,0)+(SUM($N148:AX148)+SUM($N1058:AX1058))*AY$996*AY1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(AZ$996,AZ1029,AZ148/AZ1029)-AZ148,0)+(SUM($N148:AY148)+SUM($N1058:AY1058))*AZ$996*AZ1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BA$996,BA1029,BA148/BA1029)-BA148,0)+(SUM($N148:AZ148)+SUM($N1058:AZ1058))*BA$996*BA1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BB$996,BB1029,BB148/BB1029)-BB148,0)+(SUM($N148:BA148)+SUM($N1058:BA1058))*BB$996*BB1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BC$996,BC1029,BC148/BC1029)-BC148,0)+(SUM($N148:BB148)+SUM($N1058:BB1058))*BC$996*BC1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BD$996,BD1029,BD148/BD1029)-BD148,0)+(SUM($N148:BC148)+SUM($N1058:BC1058))*BD$996*BD1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BE$996,BE1029,BE148/BE1029)-BE148,0)+(SUM($N148:BD148)+SUM($N1058:BD1058))*BE$996*BE1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BF$996,BF1029,BF148/BF1029)-BF148,0)+(SUM($N148:BE148)+SUM($N1058:BE1058))*BF$996*BF1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BG$996,BG1029,BG148/BG1029)-BG148,0)+(SUM($N148:BF148)+SUM($N1058:BF1058))*BG$996*BG1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BH$996,BH1029,BH148/BH1029)-BH148,0)+(SUM($N148:BG148)+SUM($N1058:BG1058))*BH$996*BH1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BI$996,BI1029,BI148/BI1029)-BI148,0)+(SUM($N148:BH148)+SUM($N1058:BH1058))*BI$996*BI1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BJ$996,BJ1029,BJ148/BJ1029)-BJ148,0)+(SUM($N148:BI148)+SUM($N1058:BI1058))*BJ$996*BJ1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BK$996,BK1029,BK148/BK1029)-BK148,0)+(SUM($N148:BJ148)+SUM($N1058:BJ1058))*BK$996*BK1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BL$996,BL1029,BL148/BL1029)-BL148,0)+(SUM($N148:BK148)+SUM($N1058:BK1058))*BL$996*BL1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BM$996,BM1029,BM148/BM1029)-BM148,0)+(SUM($N148:BL148)+SUM($N1058:BL1058))*BM$996*BM1029)*($F1087=5)","v":0},{"$f":"(IFERROR(-FV(BN$996,BN1029,BN148/BN1029)-BN148,0)+(SUM($N148:BM148)+SUM($N1058:BM1058))*BN$996*BN1029)*($F1087=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1062","v":"Total Debt AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1063:P1087)","v":0},{"$f":"SUM(Q1063:Q1087)","v":0},{"$f":"SUM(R1063:R1087)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Equity AFUDC Accrued"]
[null,null,{"$f":"C1091+1","v":1},{"$f":"INDEX(D$66:D$90,$C1092,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1092,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P1092:BN1092,$P$14:$BN$14)","v":0},{"$f":"SUM(P1092:BN1092)","v":0},null,null,null,{"$f":"P1034-P1063","v":0},{"$f":"Q1034-Q1063","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1092+1","v":2},{"$f":"INDEX(D$66:D$90,$C1093,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1093:BN1093,$P$14:$BN$14)","v":0},{"$f":"SUM(P1093:BN1093)","v":0},null,null,null,{"$f":"P1035-P1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1036-P1065","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1037-P1066","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"P1038-P1067","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1039-P1068","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1040-P1069","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1041-P1070","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1042-P1071","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P1043-P1072","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1044-P1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1045-P1074","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1046-P1075","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1047-P1076","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1048-P1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1049-P1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1050-P1079","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1051-P1080","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1052-P1081","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"P1053-P1082","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P1054-P1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"P1055-P1084","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1056-P1085","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1057-P1086","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"P1058-P1087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1091","v":"Total Equity AFUDC Accrued"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1092:P1116)","v":0},{"$f":"SUM(Q1092:Q1116)","v":0},{"$f":"SUM(R1092:R1116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Capitalized Interest"]
[null,null,{"$f":"C1120+1","v":1},{"$f":"INDEX(D$66:D$90,$C1121,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1121,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P1121:BN1121,$P$14:$BN$14)","v":0},{"$f":"SUM(P1121:BN1121)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1005,P124/P1005)-P124,0)+(SUM($N124:N124)+SUM($N1121:N1121))*P$1000*P1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1005,Q124/Q1005)-Q124,0)+(SUM($N124:P124)+SUM($N1121:P1121))*Q$1000*Q1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1005,R124/R1005)-R124,0)+(SUM($N124:Q124)+SUM($N1121:Q1121))*R$1000*R1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1005,S124/S1005)-S124,0)+(SUM($N124:R124)+SUM($N1121:R1121))*S$1000*S1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1005,T124/T1005)-T124,0)+(SUM($N124:S124)+SUM($N1121:S1121))*T$1000*T1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1005,U124/U1005)-U124,0)+(SUM($N124:T124)+SUM($N1121:T1121))*U$1000*U1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1005,V124/V1005)-V124,0)+(SUM($N124:U124)+SUM($N1121:U1121))*V$1000*V1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1005,W124/W1005)-W124,0)+(SUM($N124:V124)+SUM($N1121:V1121))*W$1000*W1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1005,X124/X1005)-X124,0)+(SUM($N124:W124)+SUM($N1121:W1121))*X$1000*X1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1005,Y124/Y1005)-Y124,0)+(SUM($N124:X124)+SUM($N1121:X1121))*Y$1000*Y1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1005,Z124/Z1005)-Z124,0)+(SUM($N124:Y124)+SUM($N1121:Y1121))*Z$1000*Z1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1005,AA124/AA1005)-AA124,0)+(SUM($N124:Z124)+SUM($N1121:Z1121))*AA$1000*AA1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1005,AB124/AB1005)-AB124,0)+(SUM($N124:AA124)+SUM($N1121:AA1121))*AB$1000*AB1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1005,AC124/AC1005)-AC124,0)+(SUM($N124:AB124)+SUM($N1121:AB1121))*AC$1000*AC1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1005,AD124/AD1005)-AD124,0)+(SUM($N124:AC124)+SUM($N1121:AC1121))*AD$1000*AD1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1005,AE124/AE1005)-AE124,0)+(SUM($N124:AD124)+SUM($N1121:AD1121))*AE$1000*AE1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1005,AF124/AF1005)-AF124,0)+(SUM($N124:AE124)+SUM($N1121:AE1121))*AF$1000*AF1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1005,AG124/AG1005)-AG124,0)+(SUM($N124:AF124)+SUM($N1121:AF1121))*AG$1000*AG1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1005,AH124/AH1005)-AH124,0)+(SUM($N124:AG124)+SUM($N1121:AG1121))*AH$1000*AH1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1005,AI124/AI1005)-AI124,0)+(SUM($N124:AH124)+SUM($N1121:AH1121))*AI$1000*AI1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1005,AJ124/AJ1005)-AJ124,0)+(SUM($N124:AI124)+SUM($N1121:AI1121))*AJ$1000*AJ1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1005,AK124/AK1005)-AK124,0)+(SUM($N124:AJ124)+SUM($N1121:AJ1121))*AK$1000*AK1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1005,AL124/AL1005)-AL124,0)+(SUM($N124:AK124)+SUM($N1121:AK1121))*AL$1000*AL1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1005,AM124/AM1005)-AM124,0)+(SUM($N124:AL124)+SUM($N1121:AL1121))*AM$1000*AM1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1005,AN124/AN1005)-AN124,0)+(SUM($N124:AM124)+SUM($N1121:AM1121))*AN$1000*AN1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1005,AO124/AO1005)-AO124,0)+(SUM($N124:AN124)+SUM($N1121:AN1121))*AO$1000*AO1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1005,AP124/AP1005)-AP124,0)+(SUM($N124:AO124)+SUM($N1121:AO1121))*AP$1000*AP1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1005,AQ124/AQ1005)-AQ124,0)+(SUM($N124:AP124)+SUM($N1121:AP1121))*AQ$1000*AQ1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1005,AR124/AR1005)-AR124,0)+(SUM($N124:AQ124)+SUM($N1121:AQ1121))*AR$1000*AR1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1005,AS124/AS1005)-AS124,0)+(SUM($N124:AR124)+SUM($N1121:AR1121))*AS$1000*AS1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1005,AT124/AT1005)-AT124,0)+(SUM($N124:AS124)+SUM($N1121:AS1121))*AT$1000*AT1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1005,AU124/AU1005)-AU124,0)+(SUM($N124:AT124)+SUM($N1121:AT1121))*AU$1000*AU1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1005,AV124/AV1005)-AV124,0)+(SUM($N124:AU124)+SUM($N1121:AU1121))*AV$1000*AV1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1005,AW124/AW1005)-AW124,0)+(SUM($N124:AV124)+SUM($N1121:AV1121))*AW$1000*AW1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1005,AX124/AX1005)-AX124,0)+(SUM($N124:AW124)+SUM($N1121:AW1121))*AX$1000*AX1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1005,AY124/AY1005)-AY124,0)+(SUM($N124:AX124)+SUM($N1121:AX1121))*AY$1000*AY1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1005,AZ124/AZ1005)-AZ124,0)+(SUM($N124:AY124)+SUM($N1121:AY1121))*AZ$1000*AZ1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1005,BA124/BA1005)-BA124,0)+(SUM($N124:AZ124)+SUM($N1121:AZ1121))*BA$1000*BA1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1005,BB124/BB1005)-BB124,0)+(SUM($N124:BA124)+SUM($N1121:BA1121))*BB$1000*BB1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1005,BC124/BC1005)-BC124,0)+(SUM($N124:BB124)+SUM($N1121:BB1121))*BC$1000*BC1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1005,BD124/BD1005)-BD124,0)+(SUM($N124:BC124)+SUM($N1121:BC1121))*BD$1000*BD1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1005,BE124/BE1005)-BE124,0)+(SUM($N124:BD124)+SUM($N1121:BD1121))*BE$1000*BE1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1005,BF124/BF1005)-BF124,0)+(SUM($N124:BE124)+SUM($N1121:BE1121))*BF$1000*BF1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1005,BG124/BG1005)-BG124,0)+(SUM($N124:BF124)+SUM($N1121:BF1121))*BG$1000*BG1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1005,BH124/BH1005)-BH124,0)+(SUM($N124:BG124)+SUM($N1121:BG1121))*BH$1000*BH1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1005,BI124/BI1005)-BI124,0)+(SUM($N124:BH124)+SUM($N1121:BH1121))*BI$1000*BI1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1005,BJ124/BJ1005)-BJ124,0)+(SUM($N124:BI124)+SUM($N1121:BI1121))*BJ$1000*BJ1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1005,BK124/BK1005)-BK124,0)+(SUM($N124:BJ124)+SUM($N1121:BJ1121))*BK$1000*BK1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1005,BL124/BL1005)-BL124,0)+(SUM($N124:BK124)+SUM($N1121:BK1121))*BL$1000*BL1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1005,BM124/BM1005)-BM124,0)+(SUM($N124:BL124)+SUM($N1121:BL1121))*BM$1000*BM1005)*($F1121=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1005,BN124/BN1005)-BN124,0)+(SUM($N124:BM124)+SUM($N1121:BM1121))*BN$1000*BN1005)*($F1121=5)","v":0}]
[null,null,{"$f":"C1121+1","v":2},{"$f":"INDEX(D$66:D$90,$C1122,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1122:BN1122,$P$14:$BN$14)","v":0},{"$f":"SUM(P1122:BN1122)","v":0},null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1006,P125/P1006)-P125,0)+(SUM($N125:N125)+SUM($N1122:N1122))*P$1000*P1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1006,Q125/Q1006)-Q125,0)+(SUM($N125:P125)+SUM($N1122:P1122))*Q$1000*Q1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1006,R125/R1006)-R125,0)+(SUM($N125:Q125)+SUM($N1122:Q1122))*R$1000*R1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1006,S125/S1006)-S125,0)+(SUM($N125:R125)+SUM($N1122:R1122))*S$1000*S1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1006,T125/T1006)-T125,0)+(SUM($N125:S125)+SUM($N1122:S1122))*T$1000*T1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1006,U125/U1006)-U125,0)+(SUM($N125:T125)+SUM($N1122:T1122))*U$1000*U1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1006,V125/V1006)-V125,0)+(SUM($N125:U125)+SUM($N1122:U1122))*V$1000*V1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1006,W125/W1006)-W125,0)+(SUM($N125:V125)+SUM($N1122:V1122))*W$1000*W1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1006,X125/X1006)-X125,0)+(SUM($N125:W125)+SUM($N1122:W1122))*X$1000*X1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1006,Y125/Y1006)-Y125,0)+(SUM($N125:X125)+SUM($N1122:X1122))*Y$1000*Y1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1006,Z125/Z1006)-Z125,0)+(SUM($N125:Y125)+SUM($N1122:Y1122))*Z$1000*Z1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1006,AA125/AA1006)-AA125,0)+(SUM($N125:Z125)+SUM($N1122:Z1122))*AA$1000*AA1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1006,AB125/AB1006)-AB125,0)+(SUM($N125:AA125)+SUM($N1122:AA1122))*AB$1000*AB1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1006,AC125/AC1006)-AC125,0)+(SUM($N125:AB125)+SUM($N1122:AB1122))*AC$1000*AC1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1006,AD125/AD1006)-AD125,0)+(SUM($N125:AC125)+SUM($N1122:AC1122))*AD$1000*AD1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1006,AE125/AE1006)-AE125,0)+(SUM($N125:AD125)+SUM($N1122:AD1122))*AE$1000*AE1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1006,AF125/AF1006)-AF125,0)+(SUM($N125:AE125)+SUM($N1122:AE1122))*AF$1000*AF1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1006,AG125/AG1006)-AG125,0)+(SUM($N125:AF125)+SUM($N1122:AF1122))*AG$1000*AG1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1006,AH125/AH1006)-AH125,0)+(SUM($N125:AG125)+SUM($N1122:AG1122))*AH$1000*AH1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1006,AI125/AI1006)-AI125,0)+(SUM($N125:AH125)+SUM($N1122:AH1122))*AI$1000*AI1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1006,AJ125/AJ1006)-AJ125,0)+(SUM($N125:AI125)+SUM($N1122:AI1122))*AJ$1000*AJ1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1006,AK125/AK1006)-AK125,0)+(SUM($N125:AJ125)+SUM($N1122:AJ1122))*AK$1000*AK1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1006,AL125/AL1006)-AL125,0)+(SUM($N125:AK125)+SUM($N1122:AK1122))*AL$1000*AL1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1006,AM125/AM1006)-AM125,0)+(SUM($N125:AL125)+SUM($N1122:AL1122))*AM$1000*AM1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1006,AN125/AN1006)-AN125,0)+(SUM($N125:AM125)+SUM($N1122:AM1122))*AN$1000*AN1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1006,AO125/AO1006)-AO125,0)+(SUM($N125:AN125)+SUM($N1122:AN1122))*AO$1000*AO1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1006,AP125/AP1006)-AP125,0)+(SUM($N125:AO125)+SUM($N1122:AO1122))*AP$1000*AP1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1006,AQ125/AQ1006)-AQ125,0)+(SUM($N125:AP125)+SUM($N1122:AP1122))*AQ$1000*AQ1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1006,AR125/AR1006)-AR125,0)+(SUM($N125:AQ125)+SUM($N1122:AQ1122))*AR$1000*AR1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1006,AS125/AS1006)-AS125,0)+(SUM($N125:AR125)+SUM($N1122:AR1122))*AS$1000*AS1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1006,AT125/AT1006)-AT125,0)+(SUM($N125:AS125)+SUM($N1122:AS1122))*AT$1000*AT1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1006,AU125/AU1006)-AU125,0)+(SUM($N125:AT125)+SUM($N1122:AT1122))*AU$1000*AU1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1006,AV125/AV1006)-AV125,0)+(SUM($N125:AU125)+SUM($N1122:AU1122))*AV$1000*AV1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1006,AW125/AW1006)-AW125,0)+(SUM($N125:AV125)+SUM($N1122:AV1122))*AW$1000*AW1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1006,AX125/AX1006)-AX125,0)+(SUM($N125:AW125)+SUM($N1122:AW1122))*AX$1000*AX1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1006,AY125/AY1006)-AY125,0)+(SUM($N125:AX125)+SUM($N1122:AX1122))*AY$1000*AY1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1006,AZ125/AZ1006)-AZ125,0)+(SUM($N125:AY125)+SUM($N1122:AY1122))*AZ$1000*AZ1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1006,BA125/BA1006)-BA125,0)+(SUM($N125:AZ125)+SUM($N1122:AZ1122))*BA$1000*BA1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1006,BB125/BB1006)-BB125,0)+(SUM($N125:BA125)+SUM($N1122:BA1122))*BB$1000*BB1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1006,BC125/BC1006)-BC125,0)+(SUM($N125:BB125)+SUM($N1122:BB1122))*BC$1000*BC1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1006,BD125/BD1006)-BD125,0)+(SUM($N125:BC125)+SUM($N1122:BC1122))*BD$1000*BD1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1006,BE125/BE1006)-BE125,0)+(SUM($N125:BD125)+SUM($N1122:BD1122))*BE$1000*BE1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1006,BF125/BF1006)-BF125,0)+(SUM($N125:BE125)+SUM($N1122:BE1122))*BF$1000*BF1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1006,BG125/BG1006)-BG125,0)+(SUM($N125:BF125)+SUM($N1122:BF1122))*BG$1000*BG1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1006,BH125/BH1006)-BH125,0)+(SUM($N125:BG125)+SUM($N1122:BG1122))*BH$1000*BH1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1006,BI125/BI1006)-BI125,0)+(SUM($N125:BH125)+SUM($N1122:BH1122))*BI$1000*BI1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1006,BJ125/BJ1006)-BJ125,0)+(SUM($N125:BI125)+SUM($N1122:BI1122))*BJ$1000*BJ1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1006,BK125/BK1006)-BK125,0)+(SUM($N125:BJ125)+SUM($N1122:BJ1122))*BK$1000*BK1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1006,BL125/BL1006)-BL125,0)+(SUM($N125:BK125)+SUM($N1122:BK1122))*BL$1000*BL1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1006,BM125/BM1006)-BM125,0)+(SUM($N125:BL125)+SUM($N1122:BL1122))*BM$1000*BM1006)*($F1122=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1006,BN125/BN1006)-BN125,0)+(SUM($N125:BM125)+SUM($N1122:BM1122))*BN$1000*BN1006)*($F1122=5)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1007,P126/P1007)-P126,0)+(SUM($N126:N126)+SUM($N1123:N1123))*P$1000*P1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1007,Q126/Q1007)-Q126,0)+(SUM($N126:P126)+SUM($N1123:P1123))*Q$1000*Q1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1007,R126/R1007)-R126,0)+(SUM($N126:Q126)+SUM($N1123:Q1123))*R$1000*R1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1007,S126/S1007)-S126,0)+(SUM($N126:R126)+SUM($N1123:R1123))*S$1000*S1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1007,T126/T1007)-T126,0)+(SUM($N126:S126)+SUM($N1123:S1123))*T$1000*T1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1007,U126/U1007)-U126,0)+(SUM($N126:T126)+SUM($N1123:T1123))*U$1000*U1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1007,V126/V1007)-V126,0)+(SUM($N126:U126)+SUM($N1123:U1123))*V$1000*V1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1007,W126/W1007)-W126,0)+(SUM($N126:V126)+SUM($N1123:V1123))*W$1000*W1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1007,X126/X1007)-X126,0)+(SUM($N126:W126)+SUM($N1123:W1123))*X$1000*X1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1007,Y126/Y1007)-Y126,0)+(SUM($N126:X126)+SUM($N1123:X1123))*Y$1000*Y1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1007,Z126/Z1007)-Z126,0)+(SUM($N126:Y126)+SUM($N1123:Y1123))*Z$1000*Z1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1007,AA126/AA1007)-AA126,0)+(SUM($N126:Z126)+SUM($N1123:Z1123))*AA$1000*AA1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1007,AB126/AB1007)-AB126,0)+(SUM($N126:AA126)+SUM($N1123:AA1123))*AB$1000*AB1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1007,AC126/AC1007)-AC126,0)+(SUM($N126:AB126)+SUM($N1123:AB1123))*AC$1000*AC1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1007,AD126/AD1007)-AD126,0)+(SUM($N126:AC126)+SUM($N1123:AC1123))*AD$1000*AD1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1007,AE126/AE1007)-AE126,0)+(SUM($N126:AD126)+SUM($N1123:AD1123))*AE$1000*AE1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1007,AF126/AF1007)-AF126,0)+(SUM($N126:AE126)+SUM($N1123:AE1123))*AF$1000*AF1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1007,AG126/AG1007)-AG126,0)+(SUM($N126:AF126)+SUM($N1123:AF1123))*AG$1000*AG1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1007,AH126/AH1007)-AH126,0)+(SUM($N126:AG126)+SUM($N1123:AG1123))*AH$1000*AH1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1007,AI126/AI1007)-AI126,0)+(SUM($N126:AH126)+SUM($N1123:AH1123))*AI$1000*AI1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1007,AJ126/AJ1007)-AJ126,0)+(SUM($N126:AI126)+SUM($N1123:AI1123))*AJ$1000*AJ1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1007,AK126/AK1007)-AK126,0)+(SUM($N126:AJ126)+SUM($N1123:AJ1123))*AK$1000*AK1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1007,AL126/AL1007)-AL126,0)+(SUM($N126:AK126)+SUM($N1123:AK1123))*AL$1000*AL1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1007,AM126/AM1007)-AM126,0)+(SUM($N126:AL126)+SUM($N1123:AL1123))*AM$1000*AM1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1007,AN126/AN1007)-AN126,0)+(SUM($N126:AM126)+SUM($N1123:AM1123))*AN$1000*AN1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1007,AO126/AO1007)-AO126,0)+(SUM($N126:AN126)+SUM($N1123:AN1123))*AO$1000*AO1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1007,AP126/AP1007)-AP126,0)+(SUM($N126:AO126)+SUM($N1123:AO1123))*AP$1000*AP1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1007,AQ126/AQ1007)-AQ126,0)+(SUM($N126:AP126)+SUM($N1123:AP1123))*AQ$1000*AQ1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1007,AR126/AR1007)-AR126,0)+(SUM($N126:AQ126)+SUM($N1123:AQ1123))*AR$1000*AR1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1007,AS126/AS1007)-AS126,0)+(SUM($N126:AR126)+SUM($N1123:AR1123))*AS$1000*AS1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1007,AT126/AT1007)-AT126,0)+(SUM($N126:AS126)+SUM($N1123:AS1123))*AT$1000*AT1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1007,AU126/AU1007)-AU126,0)+(SUM($N126:AT126)+SUM($N1123:AT1123))*AU$1000*AU1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1007,AV126/AV1007)-AV126,0)+(SUM($N126:AU126)+SUM($N1123:AU1123))*AV$1000*AV1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1007,AW126/AW1007)-AW126,0)+(SUM($N126:AV126)+SUM($N1123:AV1123))*AW$1000*AW1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1007,AX126/AX1007)-AX126,0)+(SUM($N126:AW126)+SUM($N1123:AW1123))*AX$1000*AX1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1007,AY126/AY1007)-AY126,0)+(SUM($N126:AX126)+SUM($N1123:AX1123))*AY$1000*AY1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1007,AZ126/AZ1007)-AZ126,0)+(SUM($N126:AY126)+SUM($N1123:AY1123))*AZ$1000*AZ1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1007,BA126/BA1007)-BA126,0)+(SUM($N126:AZ126)+SUM($N1123:AZ1123))*BA$1000*BA1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1007,BB126/BB1007)-BB126,0)+(SUM($N126:BA126)+SUM($N1123:BA1123))*BB$1000*BB1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1007,BC126/BC1007)-BC126,0)+(SUM($N126:BB126)+SUM($N1123:BB1123))*BC$1000*BC1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1007,BD126/BD1007)-BD126,0)+(SUM($N126:BC126)+SUM($N1123:BC1123))*BD$1000*BD1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1007,BE126/BE1007)-BE126,0)+(SUM($N126:BD126)+SUM($N1123:BD1123))*BE$1000*BE1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1007,BF126/BF1007)-BF126,0)+(SUM($N126:BE126)+SUM($N1123:BE1123))*BF$1000*BF1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1007,BG126/BG1007)-BG126,0)+(SUM($N126:BF126)+SUM($N1123:BF1123))*BG$1000*BG1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1007,BH126/BH1007)-BH126,0)+(SUM($N126:BG126)+SUM($N1123:BG1123))*BH$1000*BH1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1007,BI126/BI1007)-BI126,0)+(SUM($N126:BH126)+SUM($N1123:BH1123))*BI$1000*BI1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1007,BJ126/BJ1007)-BJ126,0)+(SUM($N126:BI126)+SUM($N1123:BI1123))*BJ$1000*BJ1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1007,BK126/BK1007)-BK126,0)+(SUM($N126:BJ126)+SUM($N1123:BJ1123))*BK$1000*BK1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1007,BL126/BL1007)-BL126,0)+(SUM($N126:BK126)+SUM($N1123:BK1123))*BL$1000*BL1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1007,BM126/BM1007)-BM126,0)+(SUM($N126:BL126)+SUM($N1123:BL1123))*BM$1000*BM1007)*($F1123=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1007,BN126/BN1007)-BN126,0)+(SUM($N126:BM126)+SUM($N1123:BM1123))*BN$1000*BN1007)*($F1123=5)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1008,P127/P1008)-P127,0)+(SUM($N127:N127)+SUM($N1124:N1124))*P$1000*P1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1008,Q127/Q1008)-Q127,0)+(SUM($N127:P127)+SUM($N1124:P1124))*Q$1000*Q1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1008,R127/R1008)-R127,0)+(SUM($N127:Q127)+SUM($N1124:Q1124))*R$1000*R1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1008,S127/S1008)-S127,0)+(SUM($N127:R127)+SUM($N1124:R1124))*S$1000*S1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1008,T127/T1008)-T127,0)+(SUM($N127:S127)+SUM($N1124:S1124))*T$1000*T1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1008,U127/U1008)-U127,0)+(SUM($N127:T127)+SUM($N1124:T1124))*U$1000*U1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1008,V127/V1008)-V127,0)+(SUM($N127:U127)+SUM($N1124:U1124))*V$1000*V1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1008,W127/W1008)-W127,0)+(SUM($N127:V127)+SUM($N1124:V1124))*W$1000*W1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1008,X127/X1008)-X127,0)+(SUM($N127:W127)+SUM($N1124:W1124))*X$1000*X1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1008,Y127/Y1008)-Y127,0)+(SUM($N127:X127)+SUM($N1124:X1124))*Y$1000*Y1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1008,Z127/Z1008)-Z127,0)+(SUM($N127:Y127)+SUM($N1124:Y1124))*Z$1000*Z1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1008,AA127/AA1008)-AA127,0)+(SUM($N127:Z127)+SUM($N1124:Z1124))*AA$1000*AA1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1008,AB127/AB1008)-AB127,0)+(SUM($N127:AA127)+SUM($N1124:AA1124))*AB$1000*AB1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1008,AC127/AC1008)-AC127,0)+(SUM($N127:AB127)+SUM($N1124:AB1124))*AC$1000*AC1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1008,AD127/AD1008)-AD127,0)+(SUM($N127:AC127)+SUM($N1124:AC1124))*AD$1000*AD1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1008,AE127/AE1008)-AE127,0)+(SUM($N127:AD127)+SUM($N1124:AD1124))*AE$1000*AE1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1008,AF127/AF1008)-AF127,0)+(SUM($N127:AE127)+SUM($N1124:AE1124))*AF$1000*AF1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1008,AG127/AG1008)-AG127,0)+(SUM($N127:AF127)+SUM($N1124:AF1124))*AG$1000*AG1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1008,AH127/AH1008)-AH127,0)+(SUM($N127:AG127)+SUM($N1124:AG1124))*AH$1000*AH1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1008,AI127/AI1008)-AI127,0)+(SUM($N127:AH127)+SUM($N1124:AH1124))*AI$1000*AI1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1008,AJ127/AJ1008)-AJ127,0)+(SUM($N127:AI127)+SUM($N1124:AI1124))*AJ$1000*AJ1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1008,AK127/AK1008)-AK127,0)+(SUM($N127:AJ127)+SUM($N1124:AJ1124))*AK$1000*AK1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1008,AL127/AL1008)-AL127,0)+(SUM($N127:AK127)+SUM($N1124:AK1124))*AL$1000*AL1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1008,AM127/AM1008)-AM127,0)+(SUM($N127:AL127)+SUM($N1124:AL1124))*AM$1000*AM1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1008,AN127/AN1008)-AN127,0)+(SUM($N127:AM127)+SUM($N1124:AM1124))*AN$1000*AN1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1008,AO127/AO1008)-AO127,0)+(SUM($N127:AN127)+SUM($N1124:AN1124))*AO$1000*AO1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1008,AP127/AP1008)-AP127,0)+(SUM($N127:AO127)+SUM($N1124:AO1124))*AP$1000*AP1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1008,AQ127/AQ1008)-AQ127,0)+(SUM($N127:AP127)+SUM($N1124:AP1124))*AQ$1000*AQ1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1008,AR127/AR1008)-AR127,0)+(SUM($N127:AQ127)+SUM($N1124:AQ1124))*AR$1000*AR1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1008,AS127/AS1008)-AS127,0)+(SUM($N127:AR127)+SUM($N1124:AR1124))*AS$1000*AS1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1008,AT127/AT1008)-AT127,0)+(SUM($N127:AS127)+SUM($N1124:AS1124))*AT$1000*AT1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1008,AU127/AU1008)-AU127,0)+(SUM($N127:AT127)+SUM($N1124:AT1124))*AU$1000*AU1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1008,AV127/AV1008)-AV127,0)+(SUM($N127:AU127)+SUM($N1124:AU1124))*AV$1000*AV1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1008,AW127/AW1008)-AW127,0)+(SUM($N127:AV127)+SUM($N1124:AV1124))*AW$1000*AW1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1008,AX127/AX1008)-AX127,0)+(SUM($N127:AW127)+SUM($N1124:AW1124))*AX$1000*AX1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1008,AY127/AY1008)-AY127,0)+(SUM($N127:AX127)+SUM($N1124:AX1124))*AY$1000*AY1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1008,AZ127/AZ1008)-AZ127,0)+(SUM($N127:AY127)+SUM($N1124:AY1124))*AZ$1000*AZ1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1008,BA127/BA1008)-BA127,0)+(SUM($N127:AZ127)+SUM($N1124:AZ1124))*BA$1000*BA1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1008,BB127/BB1008)-BB127,0)+(SUM($N127:BA127)+SUM($N1124:BA1124))*BB$1000*BB1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1008,BC127/BC1008)-BC127,0)+(SUM($N127:BB127)+SUM($N1124:BB1124))*BC$1000*BC1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1008,BD127/BD1008)-BD127,0)+(SUM($N127:BC127)+SUM($N1124:BC1124))*BD$1000*BD1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1008,BE127/BE1008)-BE127,0)+(SUM($N127:BD127)+SUM($N1124:BD1124))*BE$1000*BE1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1008,BF127/BF1008)-BF127,0)+(SUM($N127:BE127)+SUM($N1124:BE1124))*BF$1000*BF1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1008,BG127/BG1008)-BG127,0)+(SUM($N127:BF127)+SUM($N1124:BF1124))*BG$1000*BG1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1008,BH127/BH1008)-BH127,0)+(SUM($N127:BG127)+SUM($N1124:BG1124))*BH$1000*BH1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1008,BI127/BI1008)-BI127,0)+(SUM($N127:BH127)+SUM($N1124:BH1124))*BI$1000*BI1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1008,BJ127/BJ1008)-BJ127,0)+(SUM($N127:BI127)+SUM($N1124:BI1124))*BJ$1000*BJ1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1008,BK127/BK1008)-BK127,0)+(SUM($N127:BJ127)+SUM($N1124:BJ1124))*BK$1000*BK1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1008,BL127/BL1008)-BL127,0)+(SUM($N127:BK127)+SUM($N1124:BK1124))*BL$1000*BL1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1008,BM127/BM1008)-BM127,0)+(SUM($N127:BL127)+SUM($N1124:BL1124))*BM$1000*BM1008)*($F1124=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1008,BN127/BN1008)-BN127,0)+(SUM($N127:BM127)+SUM($N1124:BM1124))*BN$1000*BN1008)*($F1124=5)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1009,P128/P1009)-P128,0)+(SUM($N128:N128)+SUM($N1125:N1125))*P$1000*P1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1009,Q128/Q1009)-Q128,0)+(SUM($N128:P128)+SUM($N1125:P1125))*Q$1000*Q1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1009,R128/R1009)-R128,0)+(SUM($N128:Q128)+SUM($N1125:Q1125))*R$1000*R1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1009,S128/S1009)-S128,0)+(SUM($N128:R128)+SUM($N1125:R1125))*S$1000*S1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1009,T128/T1009)-T128,0)+(SUM($N128:S128)+SUM($N1125:S1125))*T$1000*T1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1009,U128/U1009)-U128,0)+(SUM($N128:T128)+SUM($N1125:T1125))*U$1000*U1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1009,V128/V1009)-V128,0)+(SUM($N128:U128)+SUM($N1125:U1125))*V$1000*V1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1009,W128/W1009)-W128,0)+(SUM($N128:V128)+SUM($N1125:V1125))*W$1000*W1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1009,X128/X1009)-X128,0)+(SUM($N128:W128)+SUM($N1125:W1125))*X$1000*X1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1009,Y128/Y1009)-Y128,0)+(SUM($N128:X128)+SUM($N1125:X1125))*Y$1000*Y1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1009,Z128/Z1009)-Z128,0)+(SUM($N128:Y128)+SUM($N1125:Y1125))*Z$1000*Z1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1009,AA128/AA1009)-AA128,0)+(SUM($N128:Z128)+SUM($N1125:Z1125))*AA$1000*AA1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1009,AB128/AB1009)-AB128,0)+(SUM($N128:AA128)+SUM($N1125:AA1125))*AB$1000*AB1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1009,AC128/AC1009)-AC128,0)+(SUM($N128:AB128)+SUM($N1125:AB1125))*AC$1000*AC1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1009,AD128/AD1009)-AD128,0)+(SUM($N128:AC128)+SUM($N1125:AC1125))*AD$1000*AD1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1009,AE128/AE1009)-AE128,0)+(SUM($N128:AD128)+SUM($N1125:AD1125))*AE$1000*AE1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1009,AF128/AF1009)-AF128,0)+(SUM($N128:AE128)+SUM($N1125:AE1125))*AF$1000*AF1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1009,AG128/AG1009)-AG128,0)+(SUM($N128:AF128)+SUM($N1125:AF1125))*AG$1000*AG1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1009,AH128/AH1009)-AH128,0)+(SUM($N128:AG128)+SUM($N1125:AG1125))*AH$1000*AH1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1009,AI128/AI1009)-AI128,0)+(SUM($N128:AH128)+SUM($N1125:AH1125))*AI$1000*AI1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1009,AJ128/AJ1009)-AJ128,0)+(SUM($N128:AI128)+SUM($N1125:AI1125))*AJ$1000*AJ1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1009,AK128/AK1009)-AK128,0)+(SUM($N128:AJ128)+SUM($N1125:AJ1125))*AK$1000*AK1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1009,AL128/AL1009)-AL128,0)+(SUM($N128:AK128)+SUM($N1125:AK1125))*AL$1000*AL1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1009,AM128/AM1009)-AM128,0)+(SUM($N128:AL128)+SUM($N1125:AL1125))*AM$1000*AM1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1009,AN128/AN1009)-AN128,0)+(SUM($N128:AM128)+SUM($N1125:AM1125))*AN$1000*AN1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1009,AO128/AO1009)-AO128,0)+(SUM($N128:AN128)+SUM($N1125:AN1125))*AO$1000*AO1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1009,AP128/AP1009)-AP128,0)+(SUM($N128:AO128)+SUM($N1125:AO1125))*AP$1000*AP1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1009,AQ128/AQ1009)-AQ128,0)+(SUM($N128:AP128)+SUM($N1125:AP1125))*AQ$1000*AQ1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1009,AR128/AR1009)-AR128,0)+(SUM($N128:AQ128)+SUM($N1125:AQ1125))*AR$1000*AR1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1009,AS128/AS1009)-AS128,0)+(SUM($N128:AR128)+SUM($N1125:AR1125))*AS$1000*AS1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1009,AT128/AT1009)-AT128,0)+(SUM($N128:AS128)+SUM($N1125:AS1125))*AT$1000*AT1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1009,AU128/AU1009)-AU128,0)+(SUM($N128:AT128)+SUM($N1125:AT1125))*AU$1000*AU1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1009,AV128/AV1009)-AV128,0)+(SUM($N128:AU128)+SUM($N1125:AU1125))*AV$1000*AV1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1009,AW128/AW1009)-AW128,0)+(SUM($N128:AV128)+SUM($N1125:AV1125))*AW$1000*AW1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1009,AX128/AX1009)-AX128,0)+(SUM($N128:AW128)+SUM($N1125:AW1125))*AX$1000*AX1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1009,AY128/AY1009)-AY128,0)+(SUM($N128:AX128)+SUM($N1125:AX1125))*AY$1000*AY1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1009,AZ128/AZ1009)-AZ128,0)+(SUM($N128:AY128)+SUM($N1125:AY1125))*AZ$1000*AZ1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1009,BA128/BA1009)-BA128,0)+(SUM($N128:AZ128)+SUM($N1125:AZ1125))*BA$1000*BA1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1009,BB128/BB1009)-BB128,0)+(SUM($N128:BA128)+SUM($N1125:BA1125))*BB$1000*BB1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1009,BC128/BC1009)-BC128,0)+(SUM($N128:BB128)+SUM($N1125:BB1125))*BC$1000*BC1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1009,BD128/BD1009)-BD128,0)+(SUM($N128:BC128)+SUM($N1125:BC1125))*BD$1000*BD1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1009,BE128/BE1009)-BE128,0)+(SUM($N128:BD128)+SUM($N1125:BD1125))*BE$1000*BE1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1009,BF128/BF1009)-BF128,0)+(SUM($N128:BE128)+SUM($N1125:BE1125))*BF$1000*BF1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1009,BG128/BG1009)-BG128,0)+(SUM($N128:BF128)+SUM($N1125:BF1125))*BG$1000*BG1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1009,BH128/BH1009)-BH128,0)+(SUM($N128:BG128)+SUM($N1125:BG1125))*BH$1000*BH1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1009,BI128/BI1009)-BI128,0)+(SUM($N128:BH128)+SUM($N1125:BH1125))*BI$1000*BI1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1009,BJ128/BJ1009)-BJ128,0)+(SUM($N128:BI128)+SUM($N1125:BI1125))*BJ$1000*BJ1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1009,BK128/BK1009)-BK128,0)+(SUM($N128:BJ128)+SUM($N1125:BJ1125))*BK$1000*BK1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1009,BL128/BL1009)-BL128,0)+(SUM($N128:BK128)+SUM($N1125:BK1125))*BL$1000*BL1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1009,BM128/BM1009)-BM128,0)+(SUM($N128:BL128)+SUM($N1125:BL1125))*BM$1000*BM1009)*($F1125=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1009,BN128/BN1009)-BN128,0)+(SUM($N128:BM128)+SUM($N1125:BM1125))*BN$1000*BN1009)*($F1125=5)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1010,P129/P1010)-P129,0)+(SUM($N129:N129)+SUM($N1126:N1126))*P$1000*P1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1010,Q129/Q1010)-Q129,0)+(SUM($N129:P129)+SUM($N1126:P1126))*Q$1000*Q1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1010,R129/R1010)-R129,0)+(SUM($N129:Q129)+SUM($N1126:Q1126))*R$1000*R1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1010,S129/S1010)-S129,0)+(SUM($N129:R129)+SUM($N1126:R1126))*S$1000*S1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1010,T129/T1010)-T129,0)+(SUM($N129:S129)+SUM($N1126:S1126))*T$1000*T1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1010,U129/U1010)-U129,0)+(SUM($N129:T129)+SUM($N1126:T1126))*U$1000*U1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1010,V129/V1010)-V129,0)+(SUM($N129:U129)+SUM($N1126:U1126))*V$1000*V1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1010,W129/W1010)-W129,0)+(SUM($N129:V129)+SUM($N1126:V1126))*W$1000*W1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1010,X129/X1010)-X129,0)+(SUM($N129:W129)+SUM($N1126:W1126))*X$1000*X1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1010,Y129/Y1010)-Y129,0)+(SUM($N129:X129)+SUM($N1126:X1126))*Y$1000*Y1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1010,Z129/Z1010)-Z129,0)+(SUM($N129:Y129)+SUM($N1126:Y1126))*Z$1000*Z1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1010,AA129/AA1010)-AA129,0)+(SUM($N129:Z129)+SUM($N1126:Z1126))*AA$1000*AA1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1010,AB129/AB1010)-AB129,0)+(SUM($N129:AA129)+SUM($N1126:AA1126))*AB$1000*AB1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1010,AC129/AC1010)-AC129,0)+(SUM($N129:AB129)+SUM($N1126:AB1126))*AC$1000*AC1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1010,AD129/AD1010)-AD129,0)+(SUM($N129:AC129)+SUM($N1126:AC1126))*AD$1000*AD1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1010,AE129/AE1010)-AE129,0)+(SUM($N129:AD129)+SUM($N1126:AD1126))*AE$1000*AE1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1010,AF129/AF1010)-AF129,0)+(SUM($N129:AE129)+SUM($N1126:AE1126))*AF$1000*AF1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1010,AG129/AG1010)-AG129,0)+(SUM($N129:AF129)+SUM($N1126:AF1126))*AG$1000*AG1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1010,AH129/AH1010)-AH129,0)+(SUM($N129:AG129)+SUM($N1126:AG1126))*AH$1000*AH1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1010,AI129/AI1010)-AI129,0)+(SUM($N129:AH129)+SUM($N1126:AH1126))*AI$1000*AI1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1010,AJ129/AJ1010)-AJ129,0)+(SUM($N129:AI129)+SUM($N1126:AI1126))*AJ$1000*AJ1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1010,AK129/AK1010)-AK129,0)+(SUM($N129:AJ129)+SUM($N1126:AJ1126))*AK$1000*AK1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1010,AL129/AL1010)-AL129,0)+(SUM($N129:AK129)+SUM($N1126:AK1126))*AL$1000*AL1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1010,AM129/AM1010)-AM129,0)+(SUM($N129:AL129)+SUM($N1126:AL1126))*AM$1000*AM1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1010,AN129/AN1010)-AN129,0)+(SUM($N129:AM129)+SUM($N1126:AM1126))*AN$1000*AN1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1010,AO129/AO1010)-AO129,0)+(SUM($N129:AN129)+SUM($N1126:AN1126))*AO$1000*AO1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1010,AP129/AP1010)-AP129,0)+(SUM($N129:AO129)+SUM($N1126:AO1126))*AP$1000*AP1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1010,AQ129/AQ1010)-AQ129,0)+(SUM($N129:AP129)+SUM($N1126:AP1126))*AQ$1000*AQ1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1010,AR129/AR1010)-AR129,0)+(SUM($N129:AQ129)+SUM($N1126:AQ1126))*AR$1000*AR1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1010,AS129/AS1010)-AS129,0)+(SUM($N129:AR129)+SUM($N1126:AR1126))*AS$1000*AS1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1010,AT129/AT1010)-AT129,0)+(SUM($N129:AS129)+SUM($N1126:AS1126))*AT$1000*AT1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1010,AU129/AU1010)-AU129,0)+(SUM($N129:AT129)+SUM($N1126:AT1126))*AU$1000*AU1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1010,AV129/AV1010)-AV129,0)+(SUM($N129:AU129)+SUM($N1126:AU1126))*AV$1000*AV1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1010,AW129/AW1010)-AW129,0)+(SUM($N129:AV129)+SUM($N1126:AV1126))*AW$1000*AW1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1010,AX129/AX1010)-AX129,0)+(SUM($N129:AW129)+SUM($N1126:AW1126))*AX$1000*AX1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1010,AY129/AY1010)-AY129,0)+(SUM($N129:AX129)+SUM($N1126:AX1126))*AY$1000*AY1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1010,AZ129/AZ1010)-AZ129,0)+(SUM($N129:AY129)+SUM($N1126:AY1126))*AZ$1000*AZ1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1010,BA129/BA1010)-BA129,0)+(SUM($N129:AZ129)+SUM($N1126:AZ1126))*BA$1000*BA1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1010,BB129/BB1010)-BB129,0)+(SUM($N129:BA129)+SUM($N1126:BA1126))*BB$1000*BB1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1010,BC129/BC1010)-BC129,0)+(SUM($N129:BB129)+SUM($N1126:BB1126))*BC$1000*BC1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1010,BD129/BD1010)-BD129,0)+(SUM($N129:BC129)+SUM($N1126:BC1126))*BD$1000*BD1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1010,BE129/BE1010)-BE129,0)+(SUM($N129:BD129)+SUM($N1126:BD1126))*BE$1000*BE1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1010,BF129/BF1010)-BF129,0)+(SUM($N129:BE129)+SUM($N1126:BE1126))*BF$1000*BF1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1010,BG129/BG1010)-BG129,0)+(SUM($N129:BF129)+SUM($N1126:BF1126))*BG$1000*BG1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1010,BH129/BH1010)-BH129,0)+(SUM($N129:BG129)+SUM($N1126:BG1126))*BH$1000*BH1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1010,BI129/BI1010)-BI129,0)+(SUM($N129:BH129)+SUM($N1126:BH1126))*BI$1000*BI1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1010,BJ129/BJ1010)-BJ129,0)+(SUM($N129:BI129)+SUM($N1126:BI1126))*BJ$1000*BJ1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1010,BK129/BK1010)-BK129,0)+(SUM($N129:BJ129)+SUM($N1126:BJ1126))*BK$1000*BK1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1010,BL129/BL1010)-BL129,0)+(SUM($N129:BK129)+SUM($N1126:BK1126))*BL$1000*BL1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1010,BM129/BM1010)-BM129,0)+(SUM($N129:BL129)+SUM($N1126:BL1126))*BM$1000*BM1010)*($F1126=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1010,BN129/BN1010)-BN129,0)+(SUM($N129:BM129)+SUM($N1126:BM1126))*BN$1000*BN1010)*($F1126=5)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1011,P130/P1011)-P130,0)+(SUM($N130:N130)+SUM($N1127:N1127))*P$1000*P1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1011,Q130/Q1011)-Q130,0)+(SUM($N130:P130)+SUM($N1127:P1127))*Q$1000*Q1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1011,R130/R1011)-R130,0)+(SUM($N130:Q130)+SUM($N1127:Q1127))*R$1000*R1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1011,S130/S1011)-S130,0)+(SUM($N130:R130)+SUM($N1127:R1127))*S$1000*S1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1011,T130/T1011)-T130,0)+(SUM($N130:S130)+SUM($N1127:S1127))*T$1000*T1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1011,U130/U1011)-U130,0)+(SUM($N130:T130)+SUM($N1127:T1127))*U$1000*U1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1011,V130/V1011)-V130,0)+(SUM($N130:U130)+SUM($N1127:U1127))*V$1000*V1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1011,W130/W1011)-W130,0)+(SUM($N130:V130)+SUM($N1127:V1127))*W$1000*W1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1011,X130/X1011)-X130,0)+(SUM($N130:W130)+SUM($N1127:W1127))*X$1000*X1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1011,Y130/Y1011)-Y130,0)+(SUM($N130:X130)+SUM($N1127:X1127))*Y$1000*Y1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1011,Z130/Z1011)-Z130,0)+(SUM($N130:Y130)+SUM($N1127:Y1127))*Z$1000*Z1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1011,AA130/AA1011)-AA130,0)+(SUM($N130:Z130)+SUM($N1127:Z1127))*AA$1000*AA1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1011,AB130/AB1011)-AB130,0)+(SUM($N130:AA130)+SUM($N1127:AA1127))*AB$1000*AB1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1011,AC130/AC1011)-AC130,0)+(SUM($N130:AB130)+SUM($N1127:AB1127))*AC$1000*AC1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1011,AD130/AD1011)-AD130,0)+(SUM($N130:AC130)+SUM($N1127:AC1127))*AD$1000*AD1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1011,AE130/AE1011)-AE130,0)+(SUM($N130:AD130)+SUM($N1127:AD1127))*AE$1000*AE1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1011,AF130/AF1011)-AF130,0)+(SUM($N130:AE130)+SUM($N1127:AE1127))*AF$1000*AF1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1011,AG130/AG1011)-AG130,0)+(SUM($N130:AF130)+SUM($N1127:AF1127))*AG$1000*AG1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1011,AH130/AH1011)-AH130,0)+(SUM($N130:AG130)+SUM($N1127:AG1127))*AH$1000*AH1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1011,AI130/AI1011)-AI130,0)+(SUM($N130:AH130)+SUM($N1127:AH1127))*AI$1000*AI1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1011,AJ130/AJ1011)-AJ130,0)+(SUM($N130:AI130)+SUM($N1127:AI1127))*AJ$1000*AJ1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1011,AK130/AK1011)-AK130,0)+(SUM($N130:AJ130)+SUM($N1127:AJ1127))*AK$1000*AK1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1011,AL130/AL1011)-AL130,0)+(SUM($N130:AK130)+SUM($N1127:AK1127))*AL$1000*AL1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1011,AM130/AM1011)-AM130,0)+(SUM($N130:AL130)+SUM($N1127:AL1127))*AM$1000*AM1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1011,AN130/AN1011)-AN130,0)+(SUM($N130:AM130)+SUM($N1127:AM1127))*AN$1000*AN1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1011,AO130/AO1011)-AO130,0)+(SUM($N130:AN130)+SUM($N1127:AN1127))*AO$1000*AO1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1011,AP130/AP1011)-AP130,0)+(SUM($N130:AO130)+SUM($N1127:AO1127))*AP$1000*AP1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1011,AQ130/AQ1011)-AQ130,0)+(SUM($N130:AP130)+SUM($N1127:AP1127))*AQ$1000*AQ1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1011,AR130/AR1011)-AR130,0)+(SUM($N130:AQ130)+SUM($N1127:AQ1127))*AR$1000*AR1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1011,AS130/AS1011)-AS130,0)+(SUM($N130:AR130)+SUM($N1127:AR1127))*AS$1000*AS1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1011,AT130/AT1011)-AT130,0)+(SUM($N130:AS130)+SUM($N1127:AS1127))*AT$1000*AT1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1011,AU130/AU1011)-AU130,0)+(SUM($N130:AT130)+SUM($N1127:AT1127))*AU$1000*AU1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1011,AV130/AV1011)-AV130,0)+(SUM($N130:AU130)+SUM($N1127:AU1127))*AV$1000*AV1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1011,AW130/AW1011)-AW130,0)+(SUM($N130:AV130)+SUM($N1127:AV1127))*AW$1000*AW1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1011,AX130/AX1011)-AX130,0)+(SUM($N130:AW130)+SUM($N1127:AW1127))*AX$1000*AX1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1011,AY130/AY1011)-AY130,0)+(SUM($N130:AX130)+SUM($N1127:AX1127))*AY$1000*AY1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1011,AZ130/AZ1011)-AZ130,0)+(SUM($N130:AY130)+SUM($N1127:AY1127))*AZ$1000*AZ1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1011,BA130/BA1011)-BA130,0)+(SUM($N130:AZ130)+SUM($N1127:AZ1127))*BA$1000*BA1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1011,BB130/BB1011)-BB130,0)+(SUM($N130:BA130)+SUM($N1127:BA1127))*BB$1000*BB1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1011,BC130/BC1011)-BC130,0)+(SUM($N130:BB130)+SUM($N1127:BB1127))*BC$1000*BC1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1011,BD130/BD1011)-BD130,0)+(SUM($N130:BC130)+SUM($N1127:BC1127))*BD$1000*BD1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1011,BE130/BE1011)-BE130,0)+(SUM($N130:BD130)+SUM($N1127:BD1127))*BE$1000*BE1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1011,BF130/BF1011)-BF130,0)+(SUM($N130:BE130)+SUM($N1127:BE1127))*BF$1000*BF1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1011,BG130/BG1011)-BG130,0)+(SUM($N130:BF130)+SUM($N1127:BF1127))*BG$1000*BG1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1011,BH130/BH1011)-BH130,0)+(SUM($N130:BG130)+SUM($N1127:BG1127))*BH$1000*BH1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1011,BI130/BI1011)-BI130,0)+(SUM($N130:BH130)+SUM($N1127:BH1127))*BI$1000*BI1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1011,BJ130/BJ1011)-BJ130,0)+(SUM($N130:BI130)+SUM($N1127:BI1127))*BJ$1000*BJ1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1011,BK130/BK1011)-BK130,0)+(SUM($N130:BJ130)+SUM($N1127:BJ1127))*BK$1000*BK1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1011,BL130/BL1011)-BL130,0)+(SUM($N130:BK130)+SUM($N1127:BK1127))*BL$1000*BL1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1011,BM130/BM1011)-BM130,0)+(SUM($N130:BL130)+SUM($N1127:BL1127))*BM$1000*BM1011)*($F1127=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1011,BN130/BN1011)-BN130,0)+(SUM($N130:BM130)+SUM($N1127:BM1127))*BN$1000*BN1011)*($F1127=5)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1012,P131/P1012)-P131,0)+(SUM($N131:N131)+SUM($N1128:N1128))*P$1000*P1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1012,Q131/Q1012)-Q131,0)+(SUM($N131:P131)+SUM($N1128:P1128))*Q$1000*Q1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1012,R131/R1012)-R131,0)+(SUM($N131:Q131)+SUM($N1128:Q1128))*R$1000*R1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1012,S131/S1012)-S131,0)+(SUM($N131:R131)+SUM($N1128:R1128))*S$1000*S1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1012,T131/T1012)-T131,0)+(SUM($N131:S131)+SUM($N1128:S1128))*T$1000*T1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1012,U131/U1012)-U131,0)+(SUM($N131:T131)+SUM($N1128:T1128))*U$1000*U1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1012,V131/V1012)-V131,0)+(SUM($N131:U131)+SUM($N1128:U1128))*V$1000*V1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1012,W131/W1012)-W131,0)+(SUM($N131:V131)+SUM($N1128:V1128))*W$1000*W1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1012,X131/X1012)-X131,0)+(SUM($N131:W131)+SUM($N1128:W1128))*X$1000*X1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1012,Y131/Y1012)-Y131,0)+(SUM($N131:X131)+SUM($N1128:X1128))*Y$1000*Y1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1012,Z131/Z1012)-Z131,0)+(SUM($N131:Y131)+SUM($N1128:Y1128))*Z$1000*Z1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1012,AA131/AA1012)-AA131,0)+(SUM($N131:Z131)+SUM($N1128:Z1128))*AA$1000*AA1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1012,AB131/AB1012)-AB131,0)+(SUM($N131:AA131)+SUM($N1128:AA1128))*AB$1000*AB1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1012,AC131/AC1012)-AC131,0)+(SUM($N131:AB131)+SUM($N1128:AB1128))*AC$1000*AC1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1012,AD131/AD1012)-AD131,0)+(SUM($N131:AC131)+SUM($N1128:AC1128))*AD$1000*AD1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1012,AE131/AE1012)-AE131,0)+(SUM($N131:AD131)+SUM($N1128:AD1128))*AE$1000*AE1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1012,AF131/AF1012)-AF131,0)+(SUM($N131:AE131)+SUM($N1128:AE1128))*AF$1000*AF1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1012,AG131/AG1012)-AG131,0)+(SUM($N131:AF131)+SUM($N1128:AF1128))*AG$1000*AG1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1012,AH131/AH1012)-AH131,0)+(SUM($N131:AG131)+SUM($N1128:AG1128))*AH$1000*AH1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1012,AI131/AI1012)-AI131,0)+(SUM($N131:AH131)+SUM($N1128:AH1128))*AI$1000*AI1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1012,AJ131/AJ1012)-AJ131,0)+(SUM($N131:AI131)+SUM($N1128:AI1128))*AJ$1000*AJ1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1012,AK131/AK1012)-AK131,0)+(SUM($N131:AJ131)+SUM($N1128:AJ1128))*AK$1000*AK1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1012,AL131/AL1012)-AL131,0)+(SUM($N131:AK131)+SUM($N1128:AK1128))*AL$1000*AL1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1012,AM131/AM1012)-AM131,0)+(SUM($N131:AL131)+SUM($N1128:AL1128))*AM$1000*AM1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1012,AN131/AN1012)-AN131,0)+(SUM($N131:AM131)+SUM($N1128:AM1128))*AN$1000*AN1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1012,AO131/AO1012)-AO131,0)+(SUM($N131:AN131)+SUM($N1128:AN1128))*AO$1000*AO1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1012,AP131/AP1012)-AP131,0)+(SUM($N131:AO131)+SUM($N1128:AO1128))*AP$1000*AP1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1012,AQ131/AQ1012)-AQ131,0)+(SUM($N131:AP131)+SUM($N1128:AP1128))*AQ$1000*AQ1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1012,AR131/AR1012)-AR131,0)+(SUM($N131:AQ131)+SUM($N1128:AQ1128))*AR$1000*AR1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1012,AS131/AS1012)-AS131,0)+(SUM($N131:AR131)+SUM($N1128:AR1128))*AS$1000*AS1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1012,AT131/AT1012)-AT131,0)+(SUM($N131:AS131)+SUM($N1128:AS1128))*AT$1000*AT1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1012,AU131/AU1012)-AU131,0)+(SUM($N131:AT131)+SUM($N1128:AT1128))*AU$1000*AU1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1012,AV131/AV1012)-AV131,0)+(SUM($N131:AU131)+SUM($N1128:AU1128))*AV$1000*AV1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1012,AW131/AW1012)-AW131,0)+(SUM($N131:AV131)+SUM($N1128:AV1128))*AW$1000*AW1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1012,AX131/AX1012)-AX131,0)+(SUM($N131:AW131)+SUM($N1128:AW1128))*AX$1000*AX1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1012,AY131/AY1012)-AY131,0)+(SUM($N131:AX131)+SUM($N1128:AX1128))*AY$1000*AY1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1012,AZ131/AZ1012)-AZ131,0)+(SUM($N131:AY131)+SUM($N1128:AY1128))*AZ$1000*AZ1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1012,BA131/BA1012)-BA131,0)+(SUM($N131:AZ131)+SUM($N1128:AZ1128))*BA$1000*BA1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1012,BB131/BB1012)-BB131,0)+(SUM($N131:BA131)+SUM($N1128:BA1128))*BB$1000*BB1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1012,BC131/BC1012)-BC131,0)+(SUM($N131:BB131)+SUM($N1128:BB1128))*BC$1000*BC1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1012,BD131/BD1012)-BD131,0)+(SUM($N131:BC131)+SUM($N1128:BC1128))*BD$1000*BD1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1012,BE131/BE1012)-BE131,0)+(SUM($N131:BD131)+SUM($N1128:BD1128))*BE$1000*BE1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1012,BF131/BF1012)-BF131,0)+(SUM($N131:BE131)+SUM($N1128:BE1128))*BF$1000*BF1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1012,BG131/BG1012)-BG131,0)+(SUM($N131:BF131)+SUM($N1128:BF1128))*BG$1000*BG1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1012,BH131/BH1012)-BH131,0)+(SUM($N131:BG131)+SUM($N1128:BG1128))*BH$1000*BH1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1012,BI131/BI1012)-BI131,0)+(SUM($N131:BH131)+SUM($N1128:BH1128))*BI$1000*BI1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1012,BJ131/BJ1012)-BJ131,0)+(SUM($N131:BI131)+SUM($N1128:BI1128))*BJ$1000*BJ1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1012,BK131/BK1012)-BK131,0)+(SUM($N131:BJ131)+SUM($N1128:BJ1128))*BK$1000*BK1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1012,BL131/BL1012)-BL131,0)+(SUM($N131:BK131)+SUM($N1128:BK1128))*BL$1000*BL1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1012,BM131/BM1012)-BM131,0)+(SUM($N131:BL131)+SUM($N1128:BL1128))*BM$1000*BM1012)*($F1128=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1012,BN131/BN1012)-BN131,0)+(SUM($N131:BM131)+SUM($N1128:BM1128))*BN$1000*BN1012)*($F1128=5)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1013,P132/P1013)-P132,0)+(SUM($N132:N132)+SUM($N1129:N1129))*P$1000*P1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1013,Q132/Q1013)-Q132,0)+(SUM($N132:P132)+SUM($N1129:P1129))*Q$1000*Q1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1013,R132/R1013)-R132,0)+(SUM($N132:Q132)+SUM($N1129:Q1129))*R$1000*R1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1013,S132/S1013)-S132,0)+(SUM($N132:R132)+SUM($N1129:R1129))*S$1000*S1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1013,T132/T1013)-T132,0)+(SUM($N132:S132)+SUM($N1129:S1129))*T$1000*T1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1013,U132/U1013)-U132,0)+(SUM($N132:T132)+SUM($N1129:T1129))*U$1000*U1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1013,V132/V1013)-V132,0)+(SUM($N132:U132)+SUM($N1129:U1129))*V$1000*V1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1013,W132/W1013)-W132,0)+(SUM($N132:V132)+SUM($N1129:V1129))*W$1000*W1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1013,X132/X1013)-X132,0)+(SUM($N132:W132)+SUM($N1129:W1129))*X$1000*X1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1013,Y132/Y1013)-Y132,0)+(SUM($N132:X132)+SUM($N1129:X1129))*Y$1000*Y1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1013,Z132/Z1013)-Z132,0)+(SUM($N132:Y132)+SUM($N1129:Y1129))*Z$1000*Z1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1013,AA132/AA1013)-AA132,0)+(SUM($N132:Z132)+SUM($N1129:Z1129))*AA$1000*AA1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1013,AB132/AB1013)-AB132,0)+(SUM($N132:AA132)+SUM($N1129:AA1129))*AB$1000*AB1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1013,AC132/AC1013)-AC132,0)+(SUM($N132:AB132)+SUM($N1129:AB1129))*AC$1000*AC1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1013,AD132/AD1013)-AD132,0)+(SUM($N132:AC132)+SUM($N1129:AC1129))*AD$1000*AD1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1013,AE132/AE1013)-AE132,0)+(SUM($N132:AD132)+SUM($N1129:AD1129))*AE$1000*AE1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1013,AF132/AF1013)-AF132,0)+(SUM($N132:AE132)+SUM($N1129:AE1129))*AF$1000*AF1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1013,AG132/AG1013)-AG132,0)+(SUM($N132:AF132)+SUM($N1129:AF1129))*AG$1000*AG1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1013,AH132/AH1013)-AH132,0)+(SUM($N132:AG132)+SUM($N1129:AG1129))*AH$1000*AH1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1013,AI132/AI1013)-AI132,0)+(SUM($N132:AH132)+SUM($N1129:AH1129))*AI$1000*AI1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1013,AJ132/AJ1013)-AJ132,0)+(SUM($N132:AI132)+SUM($N1129:AI1129))*AJ$1000*AJ1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1013,AK132/AK1013)-AK132,0)+(SUM($N132:AJ132)+SUM($N1129:AJ1129))*AK$1000*AK1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1013,AL132/AL1013)-AL132,0)+(SUM($N132:AK132)+SUM($N1129:AK1129))*AL$1000*AL1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1013,AM132/AM1013)-AM132,0)+(SUM($N132:AL132)+SUM($N1129:AL1129))*AM$1000*AM1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1013,AN132/AN1013)-AN132,0)+(SUM($N132:AM132)+SUM($N1129:AM1129))*AN$1000*AN1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1013,AO132/AO1013)-AO132,0)+(SUM($N132:AN132)+SUM($N1129:AN1129))*AO$1000*AO1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1013,AP132/AP1013)-AP132,0)+(SUM($N132:AO132)+SUM($N1129:AO1129))*AP$1000*AP1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1013,AQ132/AQ1013)-AQ132,0)+(SUM($N132:AP132)+SUM($N1129:AP1129))*AQ$1000*AQ1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1013,AR132/AR1013)-AR132,0)+(SUM($N132:AQ132)+SUM($N1129:AQ1129))*AR$1000*AR1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1013,AS132/AS1013)-AS132,0)+(SUM($N132:AR132)+SUM($N1129:AR1129))*AS$1000*AS1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1013,AT132/AT1013)-AT132,0)+(SUM($N132:AS132)+SUM($N1129:AS1129))*AT$1000*AT1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1013,AU132/AU1013)-AU132,0)+(SUM($N132:AT132)+SUM($N1129:AT1129))*AU$1000*AU1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1013,AV132/AV1013)-AV132,0)+(SUM($N132:AU132)+SUM($N1129:AU1129))*AV$1000*AV1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1013,AW132/AW1013)-AW132,0)+(SUM($N132:AV132)+SUM($N1129:AV1129))*AW$1000*AW1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1013,AX132/AX1013)-AX132,0)+(SUM($N132:AW132)+SUM($N1129:AW1129))*AX$1000*AX1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1013,AY132/AY1013)-AY132,0)+(SUM($N132:AX132)+SUM($N1129:AX1129))*AY$1000*AY1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1013,AZ132/AZ1013)-AZ132,0)+(SUM($N132:AY132)+SUM($N1129:AY1129))*AZ$1000*AZ1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1013,BA132/BA1013)-BA132,0)+(SUM($N132:AZ132)+SUM($N1129:AZ1129))*BA$1000*BA1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1013,BB132/BB1013)-BB132,0)+(SUM($N132:BA132)+SUM($N1129:BA1129))*BB$1000*BB1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1013,BC132/BC1013)-BC132,0)+(SUM($N132:BB132)+SUM($N1129:BB1129))*BC$1000*BC1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1013,BD132/BD1013)-BD132,0)+(SUM($N132:BC132)+SUM($N1129:BC1129))*BD$1000*BD1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1013,BE132/BE1013)-BE132,0)+(SUM($N132:BD132)+SUM($N1129:BD1129))*BE$1000*BE1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1013,BF132/BF1013)-BF132,0)+(SUM($N132:BE132)+SUM($N1129:BE1129))*BF$1000*BF1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1013,BG132/BG1013)-BG132,0)+(SUM($N132:BF132)+SUM($N1129:BF1129))*BG$1000*BG1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1013,BH132/BH1013)-BH132,0)+(SUM($N132:BG132)+SUM($N1129:BG1129))*BH$1000*BH1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1013,BI132/BI1013)-BI132,0)+(SUM($N132:BH132)+SUM($N1129:BH1129))*BI$1000*BI1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1013,BJ132/BJ1013)-BJ132,0)+(SUM($N132:BI132)+SUM($N1129:BI1129))*BJ$1000*BJ1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1013,BK132/BK1013)-BK132,0)+(SUM($N132:BJ132)+SUM($N1129:BJ1129))*BK$1000*BK1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1013,BL132/BL1013)-BL132,0)+(SUM($N132:BK132)+SUM($N1129:BK1129))*BL$1000*BL1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1013,BM132/BM1013)-BM132,0)+(SUM($N132:BL132)+SUM($N1129:BL1129))*BM$1000*BM1013)*($F1129=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1013,BN132/BN1013)-BN132,0)+(SUM($N132:BM132)+SUM($N1129:BM1129))*BN$1000*BN1013)*($F1129=5)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1014,P133/P1014)-P133,0)+(SUM($N133:N133)+SUM($N1130:N1130))*P$1000*P1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1014,Q133/Q1014)-Q133,0)+(SUM($N133:P133)+SUM($N1130:P1130))*Q$1000*Q1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1014,R133/R1014)-R133,0)+(SUM($N133:Q133)+SUM($N1130:Q1130))*R$1000*R1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1014,S133/S1014)-S133,0)+(SUM($N133:R133)+SUM($N1130:R1130))*S$1000*S1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1014,T133/T1014)-T133,0)+(SUM($N133:S133)+SUM($N1130:S1130))*T$1000*T1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1014,U133/U1014)-U133,0)+(SUM($N133:T133)+SUM($N1130:T1130))*U$1000*U1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1014,V133/V1014)-V133,0)+(SUM($N133:U133)+SUM($N1130:U1130))*V$1000*V1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1014,W133/W1014)-W133,0)+(SUM($N133:V133)+SUM($N1130:V1130))*W$1000*W1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1014,X133/X1014)-X133,0)+(SUM($N133:W133)+SUM($N1130:W1130))*X$1000*X1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1014,Y133/Y1014)-Y133,0)+(SUM($N133:X133)+SUM($N1130:X1130))*Y$1000*Y1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1014,Z133/Z1014)-Z133,0)+(SUM($N133:Y133)+SUM($N1130:Y1130))*Z$1000*Z1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1014,AA133/AA1014)-AA133,0)+(SUM($N133:Z133)+SUM($N1130:Z1130))*AA$1000*AA1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1014,AB133/AB1014)-AB133,0)+(SUM($N133:AA133)+SUM($N1130:AA1130))*AB$1000*AB1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1014,AC133/AC1014)-AC133,0)+(SUM($N133:AB133)+SUM($N1130:AB1130))*AC$1000*AC1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1014,AD133/AD1014)-AD133,0)+(SUM($N133:AC133)+SUM($N1130:AC1130))*AD$1000*AD1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1014,AE133/AE1014)-AE133,0)+(SUM($N133:AD133)+SUM($N1130:AD1130))*AE$1000*AE1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1014,AF133/AF1014)-AF133,0)+(SUM($N133:AE133)+SUM($N1130:AE1130))*AF$1000*AF1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1014,AG133/AG1014)-AG133,0)+(SUM($N133:AF133)+SUM($N1130:AF1130))*AG$1000*AG1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1014,AH133/AH1014)-AH133,0)+(SUM($N133:AG133)+SUM($N1130:AG1130))*AH$1000*AH1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1014,AI133/AI1014)-AI133,0)+(SUM($N133:AH133)+SUM($N1130:AH1130))*AI$1000*AI1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1014,AJ133/AJ1014)-AJ133,0)+(SUM($N133:AI133)+SUM($N1130:AI1130))*AJ$1000*AJ1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1014,AK133/AK1014)-AK133,0)+(SUM($N133:AJ133)+SUM($N1130:AJ1130))*AK$1000*AK1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1014,AL133/AL1014)-AL133,0)+(SUM($N133:AK133)+SUM($N1130:AK1130))*AL$1000*AL1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1014,AM133/AM1014)-AM133,0)+(SUM($N133:AL133)+SUM($N1130:AL1130))*AM$1000*AM1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1014,AN133/AN1014)-AN133,0)+(SUM($N133:AM133)+SUM($N1130:AM1130))*AN$1000*AN1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1014,AO133/AO1014)-AO133,0)+(SUM($N133:AN133)+SUM($N1130:AN1130))*AO$1000*AO1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1014,AP133/AP1014)-AP133,0)+(SUM($N133:AO133)+SUM($N1130:AO1130))*AP$1000*AP1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1014,AQ133/AQ1014)-AQ133,0)+(SUM($N133:AP133)+SUM($N1130:AP1130))*AQ$1000*AQ1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1014,AR133/AR1014)-AR133,0)+(SUM($N133:AQ133)+SUM($N1130:AQ1130))*AR$1000*AR1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1014,AS133/AS1014)-AS133,0)+(SUM($N133:AR133)+SUM($N1130:AR1130))*AS$1000*AS1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1014,AT133/AT1014)-AT133,0)+(SUM($N133:AS133)+SUM($N1130:AS1130))*AT$1000*AT1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1014,AU133/AU1014)-AU133,0)+(SUM($N133:AT133)+SUM($N1130:AT1130))*AU$1000*AU1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1014,AV133/AV1014)-AV133,0)+(SUM($N133:AU133)+SUM($N1130:AU1130))*AV$1000*AV1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1014,AW133/AW1014)-AW133,0)+(SUM($N133:AV133)+SUM($N1130:AV1130))*AW$1000*AW1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1014,AX133/AX1014)-AX133,0)+(SUM($N133:AW133)+SUM($N1130:AW1130))*AX$1000*AX1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1014,AY133/AY1014)-AY133,0)+(SUM($N133:AX133)+SUM($N1130:AX1130))*AY$1000*AY1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1014,AZ133/AZ1014)-AZ133,0)+(SUM($N133:AY133)+SUM($N1130:AY1130))*AZ$1000*AZ1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1014,BA133/BA1014)-BA133,0)+(SUM($N133:AZ133)+SUM($N1130:AZ1130))*BA$1000*BA1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1014,BB133/BB1014)-BB133,0)+(SUM($N133:BA133)+SUM($N1130:BA1130))*BB$1000*BB1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1014,BC133/BC1014)-BC133,0)+(SUM($N133:BB133)+SUM($N1130:BB1130))*BC$1000*BC1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1014,BD133/BD1014)-BD133,0)+(SUM($N133:BC133)+SUM($N1130:BC1130))*BD$1000*BD1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1014,BE133/BE1014)-BE133,0)+(SUM($N133:BD133)+SUM($N1130:BD1130))*BE$1000*BE1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1014,BF133/BF1014)-BF133,0)+(SUM($N133:BE133)+SUM($N1130:BE1130))*BF$1000*BF1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1014,BG133/BG1014)-BG133,0)+(SUM($N133:BF133)+SUM($N1130:BF1130))*BG$1000*BG1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1014,BH133/BH1014)-BH133,0)+(SUM($N133:BG133)+SUM($N1130:BG1130))*BH$1000*BH1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1014,BI133/BI1014)-BI133,0)+(SUM($N133:BH133)+SUM($N1130:BH1130))*BI$1000*BI1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1014,BJ133/BJ1014)-BJ133,0)+(SUM($N133:BI133)+SUM($N1130:BI1130))*BJ$1000*BJ1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1014,BK133/BK1014)-BK133,0)+(SUM($N133:BJ133)+SUM($N1130:BJ1130))*BK$1000*BK1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1014,BL133/BL1014)-BL133,0)+(SUM($N133:BK133)+SUM($N1130:BK1130))*BL$1000*BL1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1014,BM133/BM1014)-BM133,0)+(SUM($N133:BL133)+SUM($N1130:BL1130))*BM$1000*BM1014)*($F1130=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1014,BN133/BN1014)-BN133,0)+(SUM($N133:BM133)+SUM($N1130:BM1130))*BN$1000*BN1014)*($F1130=5)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1015,P134/P1015)-P134,0)+(SUM($N134:N134)+SUM($N1131:N1131))*P$1000*P1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1015,Q134/Q1015)-Q134,0)+(SUM($N134:P134)+SUM($N1131:P1131))*Q$1000*Q1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1015,R134/R1015)-R134,0)+(SUM($N134:Q134)+SUM($N1131:Q1131))*R$1000*R1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1015,S134/S1015)-S134,0)+(SUM($N134:R134)+SUM($N1131:R1131))*S$1000*S1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1015,T134/T1015)-T134,0)+(SUM($N134:S134)+SUM($N1131:S1131))*T$1000*T1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1015,U134/U1015)-U134,0)+(SUM($N134:T134)+SUM($N1131:T1131))*U$1000*U1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1015,V134/V1015)-V134,0)+(SUM($N134:U134)+SUM($N1131:U1131))*V$1000*V1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1015,W134/W1015)-W134,0)+(SUM($N134:V134)+SUM($N1131:V1131))*W$1000*W1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1015,X134/X1015)-X134,0)+(SUM($N134:W134)+SUM($N1131:W1131))*X$1000*X1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1015,Y134/Y1015)-Y134,0)+(SUM($N134:X134)+SUM($N1131:X1131))*Y$1000*Y1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1015,Z134/Z1015)-Z134,0)+(SUM($N134:Y134)+SUM($N1131:Y1131))*Z$1000*Z1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1015,AA134/AA1015)-AA134,0)+(SUM($N134:Z134)+SUM($N1131:Z1131))*AA$1000*AA1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1015,AB134/AB1015)-AB134,0)+(SUM($N134:AA134)+SUM($N1131:AA1131))*AB$1000*AB1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1015,AC134/AC1015)-AC134,0)+(SUM($N134:AB134)+SUM($N1131:AB1131))*AC$1000*AC1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1015,AD134/AD1015)-AD134,0)+(SUM($N134:AC134)+SUM($N1131:AC1131))*AD$1000*AD1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1015,AE134/AE1015)-AE134,0)+(SUM($N134:AD134)+SUM($N1131:AD1131))*AE$1000*AE1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1015,AF134/AF1015)-AF134,0)+(SUM($N134:AE134)+SUM($N1131:AE1131))*AF$1000*AF1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1015,AG134/AG1015)-AG134,0)+(SUM($N134:AF134)+SUM($N1131:AF1131))*AG$1000*AG1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1015,AH134/AH1015)-AH134,0)+(SUM($N134:AG134)+SUM($N1131:AG1131))*AH$1000*AH1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1015,AI134/AI1015)-AI134,0)+(SUM($N134:AH134)+SUM($N1131:AH1131))*AI$1000*AI1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1015,AJ134/AJ1015)-AJ134,0)+(SUM($N134:AI134)+SUM($N1131:AI1131))*AJ$1000*AJ1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1015,AK134/AK1015)-AK134,0)+(SUM($N134:AJ134)+SUM($N1131:AJ1131))*AK$1000*AK1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1015,AL134/AL1015)-AL134,0)+(SUM($N134:AK134)+SUM($N1131:AK1131))*AL$1000*AL1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1015,AM134/AM1015)-AM134,0)+(SUM($N134:AL134)+SUM($N1131:AL1131))*AM$1000*AM1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1015,AN134/AN1015)-AN134,0)+(SUM($N134:AM134)+SUM($N1131:AM1131))*AN$1000*AN1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1015,AO134/AO1015)-AO134,0)+(SUM($N134:AN134)+SUM($N1131:AN1131))*AO$1000*AO1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1015,AP134/AP1015)-AP134,0)+(SUM($N134:AO134)+SUM($N1131:AO1131))*AP$1000*AP1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1015,AQ134/AQ1015)-AQ134,0)+(SUM($N134:AP134)+SUM($N1131:AP1131))*AQ$1000*AQ1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1015,AR134/AR1015)-AR134,0)+(SUM($N134:AQ134)+SUM($N1131:AQ1131))*AR$1000*AR1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1015,AS134/AS1015)-AS134,0)+(SUM($N134:AR134)+SUM($N1131:AR1131))*AS$1000*AS1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1015,AT134/AT1015)-AT134,0)+(SUM($N134:AS134)+SUM($N1131:AS1131))*AT$1000*AT1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1015,AU134/AU1015)-AU134,0)+(SUM($N134:AT134)+SUM($N1131:AT1131))*AU$1000*AU1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1015,AV134/AV1015)-AV134,0)+(SUM($N134:AU134)+SUM($N1131:AU1131))*AV$1000*AV1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1015,AW134/AW1015)-AW134,0)+(SUM($N134:AV134)+SUM($N1131:AV1131))*AW$1000*AW1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1015,AX134/AX1015)-AX134,0)+(SUM($N134:AW134)+SUM($N1131:AW1131))*AX$1000*AX1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1015,AY134/AY1015)-AY134,0)+(SUM($N134:AX134)+SUM($N1131:AX1131))*AY$1000*AY1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1015,AZ134/AZ1015)-AZ134,0)+(SUM($N134:AY134)+SUM($N1131:AY1131))*AZ$1000*AZ1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1015,BA134/BA1015)-BA134,0)+(SUM($N134:AZ134)+SUM($N1131:AZ1131))*BA$1000*BA1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1015,BB134/BB1015)-BB134,0)+(SUM($N134:BA134)+SUM($N1131:BA1131))*BB$1000*BB1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1015,BC134/BC1015)-BC134,0)+(SUM($N134:BB134)+SUM($N1131:BB1131))*BC$1000*BC1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1015,BD134/BD1015)-BD134,0)+(SUM($N134:BC134)+SUM($N1131:BC1131))*BD$1000*BD1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1015,BE134/BE1015)-BE134,0)+(SUM($N134:BD134)+SUM($N1131:BD1131))*BE$1000*BE1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1015,BF134/BF1015)-BF134,0)+(SUM($N134:BE134)+SUM($N1131:BE1131))*BF$1000*BF1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1015,BG134/BG1015)-BG134,0)+(SUM($N134:BF134)+SUM($N1131:BF1131))*BG$1000*BG1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1015,BH134/BH1015)-BH134,0)+(SUM($N134:BG134)+SUM($N1131:BG1131))*BH$1000*BH1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1015,BI134/BI1015)-BI134,0)+(SUM($N134:BH134)+SUM($N1131:BH1131))*BI$1000*BI1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1015,BJ134/BJ1015)-BJ134,0)+(SUM($N134:BI134)+SUM($N1131:BI1131))*BJ$1000*BJ1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1015,BK134/BK1015)-BK134,0)+(SUM($N134:BJ134)+SUM($N1131:BJ1131))*BK$1000*BK1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1015,BL134/BL1015)-BL134,0)+(SUM($N134:BK134)+SUM($N1131:BK1131))*BL$1000*BL1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1015,BM134/BM1015)-BM134,0)+(SUM($N134:BL134)+SUM($N1131:BL1131))*BM$1000*BM1015)*($F1131=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1015,BN134/BN1015)-BN134,0)+(SUM($N134:BM134)+SUM($N1131:BM1131))*BN$1000*BN1015)*($F1131=5)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1016,P135/P1016)-P135,0)+(SUM($N135:N135)+SUM($N1132:N1132))*P$1000*P1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1016,Q135/Q1016)-Q135,0)+(SUM($N135:P135)+SUM($N1132:P1132))*Q$1000*Q1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1016,R135/R1016)-R135,0)+(SUM($N135:Q135)+SUM($N1132:Q1132))*R$1000*R1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1016,S135/S1016)-S135,0)+(SUM($N135:R135)+SUM($N1132:R1132))*S$1000*S1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1016,T135/T1016)-T135,0)+(SUM($N135:S135)+SUM($N1132:S1132))*T$1000*T1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1016,U135/U1016)-U135,0)+(SUM($N135:T135)+SUM($N1132:T1132))*U$1000*U1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1016,V135/V1016)-V135,0)+(SUM($N135:U135)+SUM($N1132:U1132))*V$1000*V1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1016,W135/W1016)-W135,0)+(SUM($N135:V135)+SUM($N1132:V1132))*W$1000*W1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1016,X135/X1016)-X135,0)+(SUM($N135:W135)+SUM($N1132:W1132))*X$1000*X1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1016,Y135/Y1016)-Y135,0)+(SUM($N135:X135)+SUM($N1132:X1132))*Y$1000*Y1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1016,Z135/Z1016)-Z135,0)+(SUM($N135:Y135)+SUM($N1132:Y1132))*Z$1000*Z1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1016,AA135/AA1016)-AA135,0)+(SUM($N135:Z135)+SUM($N1132:Z1132))*AA$1000*AA1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1016,AB135/AB1016)-AB135,0)+(SUM($N135:AA135)+SUM($N1132:AA1132))*AB$1000*AB1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1016,AC135/AC1016)-AC135,0)+(SUM($N135:AB135)+SUM($N1132:AB1132))*AC$1000*AC1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1016,AD135/AD1016)-AD135,0)+(SUM($N135:AC135)+SUM($N1132:AC1132))*AD$1000*AD1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1016,AE135/AE1016)-AE135,0)+(SUM($N135:AD135)+SUM($N1132:AD1132))*AE$1000*AE1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1016,AF135/AF1016)-AF135,0)+(SUM($N135:AE135)+SUM($N1132:AE1132))*AF$1000*AF1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1016,AG135/AG1016)-AG135,0)+(SUM($N135:AF135)+SUM($N1132:AF1132))*AG$1000*AG1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1016,AH135/AH1016)-AH135,0)+(SUM($N135:AG135)+SUM($N1132:AG1132))*AH$1000*AH1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1016,AI135/AI1016)-AI135,0)+(SUM($N135:AH135)+SUM($N1132:AH1132))*AI$1000*AI1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1016,AJ135/AJ1016)-AJ135,0)+(SUM($N135:AI135)+SUM($N1132:AI1132))*AJ$1000*AJ1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1016,AK135/AK1016)-AK135,0)+(SUM($N135:AJ135)+SUM($N1132:AJ1132))*AK$1000*AK1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1016,AL135/AL1016)-AL135,0)+(SUM($N135:AK135)+SUM($N1132:AK1132))*AL$1000*AL1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1016,AM135/AM1016)-AM135,0)+(SUM($N135:AL135)+SUM($N1132:AL1132))*AM$1000*AM1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1016,AN135/AN1016)-AN135,0)+(SUM($N135:AM135)+SUM($N1132:AM1132))*AN$1000*AN1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1016,AO135/AO1016)-AO135,0)+(SUM($N135:AN135)+SUM($N1132:AN1132))*AO$1000*AO1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1016,AP135/AP1016)-AP135,0)+(SUM($N135:AO135)+SUM($N1132:AO1132))*AP$1000*AP1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1016,AQ135/AQ1016)-AQ135,0)+(SUM($N135:AP135)+SUM($N1132:AP1132))*AQ$1000*AQ1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1016,AR135/AR1016)-AR135,0)+(SUM($N135:AQ135)+SUM($N1132:AQ1132))*AR$1000*AR1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1016,AS135/AS1016)-AS135,0)+(SUM($N135:AR135)+SUM($N1132:AR1132))*AS$1000*AS1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1016,AT135/AT1016)-AT135,0)+(SUM($N135:AS135)+SUM($N1132:AS1132))*AT$1000*AT1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1016,AU135/AU1016)-AU135,0)+(SUM($N135:AT135)+SUM($N1132:AT1132))*AU$1000*AU1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1016,AV135/AV1016)-AV135,0)+(SUM($N135:AU135)+SUM($N1132:AU1132))*AV$1000*AV1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1016,AW135/AW1016)-AW135,0)+(SUM($N135:AV135)+SUM($N1132:AV1132))*AW$1000*AW1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1016,AX135/AX1016)-AX135,0)+(SUM($N135:AW135)+SUM($N1132:AW1132))*AX$1000*AX1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1016,AY135/AY1016)-AY135,0)+(SUM($N135:AX135)+SUM($N1132:AX1132))*AY$1000*AY1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1016,AZ135/AZ1016)-AZ135,0)+(SUM($N135:AY135)+SUM($N1132:AY1132))*AZ$1000*AZ1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1016,BA135/BA1016)-BA135,0)+(SUM($N135:AZ135)+SUM($N1132:AZ1132))*BA$1000*BA1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1016,BB135/BB1016)-BB135,0)+(SUM($N135:BA135)+SUM($N1132:BA1132))*BB$1000*BB1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1016,BC135/BC1016)-BC135,0)+(SUM($N135:BB135)+SUM($N1132:BB1132))*BC$1000*BC1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1016,BD135/BD1016)-BD135,0)+(SUM($N135:BC135)+SUM($N1132:BC1132))*BD$1000*BD1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1016,BE135/BE1016)-BE135,0)+(SUM($N135:BD135)+SUM($N1132:BD1132))*BE$1000*BE1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1016,BF135/BF1016)-BF135,0)+(SUM($N135:BE135)+SUM($N1132:BE1132))*BF$1000*BF1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1016,BG135/BG1016)-BG135,0)+(SUM($N135:BF135)+SUM($N1132:BF1132))*BG$1000*BG1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1016,BH135/BH1016)-BH135,0)+(SUM($N135:BG135)+SUM($N1132:BG1132))*BH$1000*BH1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1016,BI135/BI1016)-BI135,0)+(SUM($N135:BH135)+SUM($N1132:BH1132))*BI$1000*BI1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1016,BJ135/BJ1016)-BJ135,0)+(SUM($N135:BI135)+SUM($N1132:BI1132))*BJ$1000*BJ1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1016,BK135/BK1016)-BK135,0)+(SUM($N135:BJ135)+SUM($N1132:BJ1132))*BK$1000*BK1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1016,BL135/BL1016)-BL135,0)+(SUM($N135:BK135)+SUM($N1132:BK1132))*BL$1000*BL1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1016,BM135/BM1016)-BM135,0)+(SUM($N135:BL135)+SUM($N1132:BL1132))*BM$1000*BM1016)*($F1132=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1016,BN135/BN1016)-BN135,0)+(SUM($N135:BM135)+SUM($N1132:BM1132))*BN$1000*BN1016)*($F1132=5)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1017,P136/P1017)-P136,0)+(SUM($N136:N136)+SUM($N1133:N1133))*P$1000*P1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1017,Q136/Q1017)-Q136,0)+(SUM($N136:P136)+SUM($N1133:P1133))*Q$1000*Q1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1017,R136/R1017)-R136,0)+(SUM($N136:Q136)+SUM($N1133:Q1133))*R$1000*R1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1017,S136/S1017)-S136,0)+(SUM($N136:R136)+SUM($N1133:R1133))*S$1000*S1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1017,T136/T1017)-T136,0)+(SUM($N136:S136)+SUM($N1133:S1133))*T$1000*T1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1017,U136/U1017)-U136,0)+(SUM($N136:T136)+SUM($N1133:T1133))*U$1000*U1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1017,V136/V1017)-V136,0)+(SUM($N136:U136)+SUM($N1133:U1133))*V$1000*V1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1017,W136/W1017)-W136,0)+(SUM($N136:V136)+SUM($N1133:V1133))*W$1000*W1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1017,X136/X1017)-X136,0)+(SUM($N136:W136)+SUM($N1133:W1133))*X$1000*X1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1017,Y136/Y1017)-Y136,0)+(SUM($N136:X136)+SUM($N1133:X1133))*Y$1000*Y1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1017,Z136/Z1017)-Z136,0)+(SUM($N136:Y136)+SUM($N1133:Y1133))*Z$1000*Z1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1017,AA136/AA1017)-AA136,0)+(SUM($N136:Z136)+SUM($N1133:Z1133))*AA$1000*AA1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1017,AB136/AB1017)-AB136,0)+(SUM($N136:AA136)+SUM($N1133:AA1133))*AB$1000*AB1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1017,AC136/AC1017)-AC136,0)+(SUM($N136:AB136)+SUM($N1133:AB1133))*AC$1000*AC1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1017,AD136/AD1017)-AD136,0)+(SUM($N136:AC136)+SUM($N1133:AC1133))*AD$1000*AD1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1017,AE136/AE1017)-AE136,0)+(SUM($N136:AD136)+SUM($N1133:AD1133))*AE$1000*AE1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1017,AF136/AF1017)-AF136,0)+(SUM($N136:AE136)+SUM($N1133:AE1133))*AF$1000*AF1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1017,AG136/AG1017)-AG136,0)+(SUM($N136:AF136)+SUM($N1133:AF1133))*AG$1000*AG1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1017,AH136/AH1017)-AH136,0)+(SUM($N136:AG136)+SUM($N1133:AG1133))*AH$1000*AH1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1017,AI136/AI1017)-AI136,0)+(SUM($N136:AH136)+SUM($N1133:AH1133))*AI$1000*AI1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1017,AJ136/AJ1017)-AJ136,0)+(SUM($N136:AI136)+SUM($N1133:AI1133))*AJ$1000*AJ1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1017,AK136/AK1017)-AK136,0)+(SUM($N136:AJ136)+SUM($N1133:AJ1133))*AK$1000*AK1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1017,AL136/AL1017)-AL136,0)+(SUM($N136:AK136)+SUM($N1133:AK1133))*AL$1000*AL1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1017,AM136/AM1017)-AM136,0)+(SUM($N136:AL136)+SUM($N1133:AL1133))*AM$1000*AM1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1017,AN136/AN1017)-AN136,0)+(SUM($N136:AM136)+SUM($N1133:AM1133))*AN$1000*AN1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1017,AO136/AO1017)-AO136,0)+(SUM($N136:AN136)+SUM($N1133:AN1133))*AO$1000*AO1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1017,AP136/AP1017)-AP136,0)+(SUM($N136:AO136)+SUM($N1133:AO1133))*AP$1000*AP1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1017,AQ136/AQ1017)-AQ136,0)+(SUM($N136:AP136)+SUM($N1133:AP1133))*AQ$1000*AQ1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1017,AR136/AR1017)-AR136,0)+(SUM($N136:AQ136)+SUM($N1133:AQ1133))*AR$1000*AR1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1017,AS136/AS1017)-AS136,0)+(SUM($N136:AR136)+SUM($N1133:AR1133))*AS$1000*AS1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1017,AT136/AT1017)-AT136,0)+(SUM($N136:AS136)+SUM($N1133:AS1133))*AT$1000*AT1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1017,AU136/AU1017)-AU136,0)+(SUM($N136:AT136)+SUM($N1133:AT1133))*AU$1000*AU1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1017,AV136/AV1017)-AV136,0)+(SUM($N136:AU136)+SUM($N1133:AU1133))*AV$1000*AV1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1017,AW136/AW1017)-AW136,0)+(SUM($N136:AV136)+SUM($N1133:AV1133))*AW$1000*AW1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1017,AX136/AX1017)-AX136,0)+(SUM($N136:AW136)+SUM($N1133:AW1133))*AX$1000*AX1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1017,AY136/AY1017)-AY136,0)+(SUM($N136:AX136)+SUM($N1133:AX1133))*AY$1000*AY1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1017,AZ136/AZ1017)-AZ136,0)+(SUM($N136:AY136)+SUM($N1133:AY1133))*AZ$1000*AZ1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1017,BA136/BA1017)-BA136,0)+(SUM($N136:AZ136)+SUM($N1133:AZ1133))*BA$1000*BA1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1017,BB136/BB1017)-BB136,0)+(SUM($N136:BA136)+SUM($N1133:BA1133))*BB$1000*BB1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1017,BC136/BC1017)-BC136,0)+(SUM($N136:BB136)+SUM($N1133:BB1133))*BC$1000*BC1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1017,BD136/BD1017)-BD136,0)+(SUM($N136:BC136)+SUM($N1133:BC1133))*BD$1000*BD1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1017,BE136/BE1017)-BE136,0)+(SUM($N136:BD136)+SUM($N1133:BD1133))*BE$1000*BE1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1017,BF136/BF1017)-BF136,0)+(SUM($N136:BE136)+SUM($N1133:BE1133))*BF$1000*BF1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1017,BG136/BG1017)-BG136,0)+(SUM($N136:BF136)+SUM($N1133:BF1133))*BG$1000*BG1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1017,BH136/BH1017)-BH136,0)+(SUM($N136:BG136)+SUM($N1133:BG1133))*BH$1000*BH1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1017,BI136/BI1017)-BI136,0)+(SUM($N136:BH136)+SUM($N1133:BH1133))*BI$1000*BI1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1017,BJ136/BJ1017)-BJ136,0)+(SUM($N136:BI136)+SUM($N1133:BI1133))*BJ$1000*BJ1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1017,BK136/BK1017)-BK136,0)+(SUM($N136:BJ136)+SUM($N1133:BJ1133))*BK$1000*BK1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1017,BL136/BL1017)-BL136,0)+(SUM($N136:BK136)+SUM($N1133:BK1133))*BL$1000*BL1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1017,BM136/BM1017)-BM136,0)+(SUM($N136:BL136)+SUM($N1133:BL1133))*BM$1000*BM1017)*($F1133=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1017,BN136/BN1017)-BN136,0)+(SUM($N136:BM136)+SUM($N1133:BM1133))*BN$1000*BN1017)*($F1133=5)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1018,P137/P1018)-P137,0)+(SUM($N137:N137)+SUM($N1134:N1134))*P$1000*P1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1018,Q137/Q1018)-Q137,0)+(SUM($N137:P137)+SUM($N1134:P1134))*Q$1000*Q1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1018,R137/R1018)-R137,0)+(SUM($N137:Q137)+SUM($N1134:Q1134))*R$1000*R1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1018,S137/S1018)-S137,0)+(SUM($N137:R137)+SUM($N1134:R1134))*S$1000*S1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1018,T137/T1018)-T137,0)+(SUM($N137:S137)+SUM($N1134:S1134))*T$1000*T1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1018,U137/U1018)-U137,0)+(SUM($N137:T137)+SUM($N1134:T1134))*U$1000*U1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1018,V137/V1018)-V137,0)+(SUM($N137:U137)+SUM($N1134:U1134))*V$1000*V1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1018,W137/W1018)-W137,0)+(SUM($N137:V137)+SUM($N1134:V1134))*W$1000*W1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1018,X137/X1018)-X137,0)+(SUM($N137:W137)+SUM($N1134:W1134))*X$1000*X1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1018,Y137/Y1018)-Y137,0)+(SUM($N137:X137)+SUM($N1134:X1134))*Y$1000*Y1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1018,Z137/Z1018)-Z137,0)+(SUM($N137:Y137)+SUM($N1134:Y1134))*Z$1000*Z1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1018,AA137/AA1018)-AA137,0)+(SUM($N137:Z137)+SUM($N1134:Z1134))*AA$1000*AA1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1018,AB137/AB1018)-AB137,0)+(SUM($N137:AA137)+SUM($N1134:AA1134))*AB$1000*AB1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1018,AC137/AC1018)-AC137,0)+(SUM($N137:AB137)+SUM($N1134:AB1134))*AC$1000*AC1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1018,AD137/AD1018)-AD137,0)+(SUM($N137:AC137)+SUM($N1134:AC1134))*AD$1000*AD1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1018,AE137/AE1018)-AE137,0)+(SUM($N137:AD137)+SUM($N1134:AD1134))*AE$1000*AE1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1018,AF137/AF1018)-AF137,0)+(SUM($N137:AE137)+SUM($N1134:AE1134))*AF$1000*AF1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1018,AG137/AG1018)-AG137,0)+(SUM($N137:AF137)+SUM($N1134:AF1134))*AG$1000*AG1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1018,AH137/AH1018)-AH137,0)+(SUM($N137:AG137)+SUM($N1134:AG1134))*AH$1000*AH1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1018,AI137/AI1018)-AI137,0)+(SUM($N137:AH137)+SUM($N1134:AH1134))*AI$1000*AI1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1018,AJ137/AJ1018)-AJ137,0)+(SUM($N137:AI137)+SUM($N1134:AI1134))*AJ$1000*AJ1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1018,AK137/AK1018)-AK137,0)+(SUM($N137:AJ137)+SUM($N1134:AJ1134))*AK$1000*AK1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1018,AL137/AL1018)-AL137,0)+(SUM($N137:AK137)+SUM($N1134:AK1134))*AL$1000*AL1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1018,AM137/AM1018)-AM137,0)+(SUM($N137:AL137)+SUM($N1134:AL1134))*AM$1000*AM1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1018,AN137/AN1018)-AN137,0)+(SUM($N137:AM137)+SUM($N1134:AM1134))*AN$1000*AN1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1018,AO137/AO1018)-AO137,0)+(SUM($N137:AN137)+SUM($N1134:AN1134))*AO$1000*AO1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1018,AP137/AP1018)-AP137,0)+(SUM($N137:AO137)+SUM($N1134:AO1134))*AP$1000*AP1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1018,AQ137/AQ1018)-AQ137,0)+(SUM($N137:AP137)+SUM($N1134:AP1134))*AQ$1000*AQ1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1018,AR137/AR1018)-AR137,0)+(SUM($N137:AQ137)+SUM($N1134:AQ1134))*AR$1000*AR1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1018,AS137/AS1018)-AS137,0)+(SUM($N137:AR137)+SUM($N1134:AR1134))*AS$1000*AS1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1018,AT137/AT1018)-AT137,0)+(SUM($N137:AS137)+SUM($N1134:AS1134))*AT$1000*AT1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1018,AU137/AU1018)-AU137,0)+(SUM($N137:AT137)+SUM($N1134:AT1134))*AU$1000*AU1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1018,AV137/AV1018)-AV137,0)+(SUM($N137:AU137)+SUM($N1134:AU1134))*AV$1000*AV1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1018,AW137/AW1018)-AW137,0)+(SUM($N137:AV137)+SUM($N1134:AV1134))*AW$1000*AW1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1018,AX137/AX1018)-AX137,0)+(SUM($N137:AW137)+SUM($N1134:AW1134))*AX$1000*AX1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1018,AY137/AY1018)-AY137,0)+(SUM($N137:AX137)+SUM($N1134:AX1134))*AY$1000*AY1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1018,AZ137/AZ1018)-AZ137,0)+(SUM($N137:AY137)+SUM($N1134:AY1134))*AZ$1000*AZ1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1018,BA137/BA1018)-BA137,0)+(SUM($N137:AZ137)+SUM($N1134:AZ1134))*BA$1000*BA1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1018,BB137/BB1018)-BB137,0)+(SUM($N137:BA137)+SUM($N1134:BA1134))*BB$1000*BB1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1018,BC137/BC1018)-BC137,0)+(SUM($N137:BB137)+SUM($N1134:BB1134))*BC$1000*BC1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1018,BD137/BD1018)-BD137,0)+(SUM($N137:BC137)+SUM($N1134:BC1134))*BD$1000*BD1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1018,BE137/BE1018)-BE137,0)+(SUM($N137:BD137)+SUM($N1134:BD1134))*BE$1000*BE1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1018,BF137/BF1018)-BF137,0)+(SUM($N137:BE137)+SUM($N1134:BE1134))*BF$1000*BF1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1018,BG137/BG1018)-BG137,0)+(SUM($N137:BF137)+SUM($N1134:BF1134))*BG$1000*BG1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1018,BH137/BH1018)-BH137,0)+(SUM($N137:BG137)+SUM($N1134:BG1134))*BH$1000*BH1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1018,BI137/BI1018)-BI137,0)+(SUM($N137:BH137)+SUM($N1134:BH1134))*BI$1000*BI1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1018,BJ137/BJ1018)-BJ137,0)+(SUM($N137:BI137)+SUM($N1134:BI1134))*BJ$1000*BJ1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1018,BK137/BK1018)-BK137,0)+(SUM($N137:BJ137)+SUM($N1134:BJ1134))*BK$1000*BK1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1018,BL137/BL1018)-BL137,0)+(SUM($N137:BK137)+SUM($N1134:BK1134))*BL$1000*BL1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1018,BM137/BM1018)-BM137,0)+(SUM($N137:BL137)+SUM($N1134:BL1134))*BM$1000*BM1018)*($F1134=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1018,BN137/BN1018)-BN137,0)+(SUM($N137:BM137)+SUM($N1134:BM1134))*BN$1000*BN1018)*($F1134=5)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1019,P138/P1019)-P138,0)+(SUM($N138:N138)+SUM($N1135:N1135))*P$1000*P1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1019,Q138/Q1019)-Q138,0)+(SUM($N138:P138)+SUM($N1135:P1135))*Q$1000*Q1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1019,R138/R1019)-R138,0)+(SUM($N138:Q138)+SUM($N1135:Q1135))*R$1000*R1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1019,S138/S1019)-S138,0)+(SUM($N138:R138)+SUM($N1135:R1135))*S$1000*S1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1019,T138/T1019)-T138,0)+(SUM($N138:S138)+SUM($N1135:S1135))*T$1000*T1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1019,U138/U1019)-U138,0)+(SUM($N138:T138)+SUM($N1135:T1135))*U$1000*U1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1019,V138/V1019)-V138,0)+(SUM($N138:U138)+SUM($N1135:U1135))*V$1000*V1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1019,W138/W1019)-W138,0)+(SUM($N138:V138)+SUM($N1135:V1135))*W$1000*W1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1019,X138/X1019)-X138,0)+(SUM($N138:W138)+SUM($N1135:W1135))*X$1000*X1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1019,Y138/Y1019)-Y138,0)+(SUM($N138:X138)+SUM($N1135:X1135))*Y$1000*Y1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1019,Z138/Z1019)-Z138,0)+(SUM($N138:Y138)+SUM($N1135:Y1135))*Z$1000*Z1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1019,AA138/AA1019)-AA138,0)+(SUM($N138:Z138)+SUM($N1135:Z1135))*AA$1000*AA1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1019,AB138/AB1019)-AB138,0)+(SUM($N138:AA138)+SUM($N1135:AA1135))*AB$1000*AB1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1019,AC138/AC1019)-AC138,0)+(SUM($N138:AB138)+SUM($N1135:AB1135))*AC$1000*AC1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1019,AD138/AD1019)-AD138,0)+(SUM($N138:AC138)+SUM($N1135:AC1135))*AD$1000*AD1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1019,AE138/AE1019)-AE138,0)+(SUM($N138:AD138)+SUM($N1135:AD1135))*AE$1000*AE1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1019,AF138/AF1019)-AF138,0)+(SUM($N138:AE138)+SUM($N1135:AE1135))*AF$1000*AF1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1019,AG138/AG1019)-AG138,0)+(SUM($N138:AF138)+SUM($N1135:AF1135))*AG$1000*AG1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1019,AH138/AH1019)-AH138,0)+(SUM($N138:AG138)+SUM($N1135:AG1135))*AH$1000*AH1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1019,AI138/AI1019)-AI138,0)+(SUM($N138:AH138)+SUM($N1135:AH1135))*AI$1000*AI1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1019,AJ138/AJ1019)-AJ138,0)+(SUM($N138:AI138)+SUM($N1135:AI1135))*AJ$1000*AJ1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1019,AK138/AK1019)-AK138,0)+(SUM($N138:AJ138)+SUM($N1135:AJ1135))*AK$1000*AK1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1019,AL138/AL1019)-AL138,0)+(SUM($N138:AK138)+SUM($N1135:AK1135))*AL$1000*AL1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1019,AM138/AM1019)-AM138,0)+(SUM($N138:AL138)+SUM($N1135:AL1135))*AM$1000*AM1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1019,AN138/AN1019)-AN138,0)+(SUM($N138:AM138)+SUM($N1135:AM1135))*AN$1000*AN1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1019,AO138/AO1019)-AO138,0)+(SUM($N138:AN138)+SUM($N1135:AN1135))*AO$1000*AO1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1019,AP138/AP1019)-AP138,0)+(SUM($N138:AO138)+SUM($N1135:AO1135))*AP$1000*AP1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1019,AQ138/AQ1019)-AQ138,0)+(SUM($N138:AP138)+SUM($N1135:AP1135))*AQ$1000*AQ1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1019,AR138/AR1019)-AR138,0)+(SUM($N138:AQ138)+SUM($N1135:AQ1135))*AR$1000*AR1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1019,AS138/AS1019)-AS138,0)+(SUM($N138:AR138)+SUM($N1135:AR1135))*AS$1000*AS1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1019,AT138/AT1019)-AT138,0)+(SUM($N138:AS138)+SUM($N1135:AS1135))*AT$1000*AT1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1019,AU138/AU1019)-AU138,0)+(SUM($N138:AT138)+SUM($N1135:AT1135))*AU$1000*AU1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1019,AV138/AV1019)-AV138,0)+(SUM($N138:AU138)+SUM($N1135:AU1135))*AV$1000*AV1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1019,AW138/AW1019)-AW138,0)+(SUM($N138:AV138)+SUM($N1135:AV1135))*AW$1000*AW1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1019,AX138/AX1019)-AX138,0)+(SUM($N138:AW138)+SUM($N1135:AW1135))*AX$1000*AX1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1019,AY138/AY1019)-AY138,0)+(SUM($N138:AX138)+SUM($N1135:AX1135))*AY$1000*AY1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1019,AZ138/AZ1019)-AZ138,0)+(SUM($N138:AY138)+SUM($N1135:AY1135))*AZ$1000*AZ1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1019,BA138/BA1019)-BA138,0)+(SUM($N138:AZ138)+SUM($N1135:AZ1135))*BA$1000*BA1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1019,BB138/BB1019)-BB138,0)+(SUM($N138:BA138)+SUM($N1135:BA1135))*BB$1000*BB1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1019,BC138/BC1019)-BC138,0)+(SUM($N138:BB138)+SUM($N1135:BB1135))*BC$1000*BC1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1019,BD138/BD1019)-BD138,0)+(SUM($N138:BC138)+SUM($N1135:BC1135))*BD$1000*BD1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1019,BE138/BE1019)-BE138,0)+(SUM($N138:BD138)+SUM($N1135:BD1135))*BE$1000*BE1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1019,BF138/BF1019)-BF138,0)+(SUM($N138:BE138)+SUM($N1135:BE1135))*BF$1000*BF1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1019,BG138/BG1019)-BG138,0)+(SUM($N138:BF138)+SUM($N1135:BF1135))*BG$1000*BG1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1019,BH138/BH1019)-BH138,0)+(SUM($N138:BG138)+SUM($N1135:BG1135))*BH$1000*BH1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1019,BI138/BI1019)-BI138,0)+(SUM($N138:BH138)+SUM($N1135:BH1135))*BI$1000*BI1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1019,BJ138/BJ1019)-BJ138,0)+(SUM($N138:BI138)+SUM($N1135:BI1135))*BJ$1000*BJ1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1019,BK138/BK1019)-BK138,0)+(SUM($N138:BJ138)+SUM($N1135:BJ1135))*BK$1000*BK1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1019,BL138/BL1019)-BL138,0)+(SUM($N138:BK138)+SUM($N1135:BK1135))*BL$1000*BL1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1019,BM138/BM1019)-BM138,0)+(SUM($N138:BL138)+SUM($N1135:BL1135))*BM$1000*BM1019)*($F1135=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1019,BN138/BN1019)-BN138,0)+(SUM($N138:BM138)+SUM($N1135:BM1135))*BN$1000*BN1019)*($F1135=5)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1020,P139/P1020)-P139,0)+(SUM($N139:N139)+SUM($N1136:N1136))*P$1000*P1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1020,Q139/Q1020)-Q139,0)+(SUM($N139:P139)+SUM($N1136:P1136))*Q$1000*Q1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1020,R139/R1020)-R139,0)+(SUM($N139:Q139)+SUM($N1136:Q1136))*R$1000*R1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1020,S139/S1020)-S139,0)+(SUM($N139:R139)+SUM($N1136:R1136))*S$1000*S1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1020,T139/T1020)-T139,0)+(SUM($N139:S139)+SUM($N1136:S1136))*T$1000*T1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1020,U139/U1020)-U139,0)+(SUM($N139:T139)+SUM($N1136:T1136))*U$1000*U1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1020,V139/V1020)-V139,0)+(SUM($N139:U139)+SUM($N1136:U1136))*V$1000*V1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1020,W139/W1020)-W139,0)+(SUM($N139:V139)+SUM($N1136:V1136))*W$1000*W1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1020,X139/X1020)-X139,0)+(SUM($N139:W139)+SUM($N1136:W1136))*X$1000*X1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1020,Y139/Y1020)-Y139,0)+(SUM($N139:X139)+SUM($N1136:X1136))*Y$1000*Y1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1020,Z139/Z1020)-Z139,0)+(SUM($N139:Y139)+SUM($N1136:Y1136))*Z$1000*Z1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1020,AA139/AA1020)-AA139,0)+(SUM($N139:Z139)+SUM($N1136:Z1136))*AA$1000*AA1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1020,AB139/AB1020)-AB139,0)+(SUM($N139:AA139)+SUM($N1136:AA1136))*AB$1000*AB1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1020,AC139/AC1020)-AC139,0)+(SUM($N139:AB139)+SUM($N1136:AB1136))*AC$1000*AC1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1020,AD139/AD1020)-AD139,0)+(SUM($N139:AC139)+SUM($N1136:AC1136))*AD$1000*AD1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1020,AE139/AE1020)-AE139,0)+(SUM($N139:AD139)+SUM($N1136:AD1136))*AE$1000*AE1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1020,AF139/AF1020)-AF139,0)+(SUM($N139:AE139)+SUM($N1136:AE1136))*AF$1000*AF1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1020,AG139/AG1020)-AG139,0)+(SUM($N139:AF139)+SUM($N1136:AF1136))*AG$1000*AG1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1020,AH139/AH1020)-AH139,0)+(SUM($N139:AG139)+SUM($N1136:AG1136))*AH$1000*AH1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1020,AI139/AI1020)-AI139,0)+(SUM($N139:AH139)+SUM($N1136:AH1136))*AI$1000*AI1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1020,AJ139/AJ1020)-AJ139,0)+(SUM($N139:AI139)+SUM($N1136:AI1136))*AJ$1000*AJ1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1020,AK139/AK1020)-AK139,0)+(SUM($N139:AJ139)+SUM($N1136:AJ1136))*AK$1000*AK1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1020,AL139/AL1020)-AL139,0)+(SUM($N139:AK139)+SUM($N1136:AK1136))*AL$1000*AL1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1020,AM139/AM1020)-AM139,0)+(SUM($N139:AL139)+SUM($N1136:AL1136))*AM$1000*AM1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1020,AN139/AN1020)-AN139,0)+(SUM($N139:AM139)+SUM($N1136:AM1136))*AN$1000*AN1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1020,AO139/AO1020)-AO139,0)+(SUM($N139:AN139)+SUM($N1136:AN1136))*AO$1000*AO1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1020,AP139/AP1020)-AP139,0)+(SUM($N139:AO139)+SUM($N1136:AO1136))*AP$1000*AP1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1020,AQ139/AQ1020)-AQ139,0)+(SUM($N139:AP139)+SUM($N1136:AP1136))*AQ$1000*AQ1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1020,AR139/AR1020)-AR139,0)+(SUM($N139:AQ139)+SUM($N1136:AQ1136))*AR$1000*AR1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1020,AS139/AS1020)-AS139,0)+(SUM($N139:AR139)+SUM($N1136:AR1136))*AS$1000*AS1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1020,AT139/AT1020)-AT139,0)+(SUM($N139:AS139)+SUM($N1136:AS1136))*AT$1000*AT1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1020,AU139/AU1020)-AU139,0)+(SUM($N139:AT139)+SUM($N1136:AT1136))*AU$1000*AU1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1020,AV139/AV1020)-AV139,0)+(SUM($N139:AU139)+SUM($N1136:AU1136))*AV$1000*AV1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1020,AW139/AW1020)-AW139,0)+(SUM($N139:AV139)+SUM($N1136:AV1136))*AW$1000*AW1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1020,AX139/AX1020)-AX139,0)+(SUM($N139:AW139)+SUM($N1136:AW1136))*AX$1000*AX1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1020,AY139/AY1020)-AY139,0)+(SUM($N139:AX139)+SUM($N1136:AX1136))*AY$1000*AY1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1020,AZ139/AZ1020)-AZ139,0)+(SUM($N139:AY139)+SUM($N1136:AY1136))*AZ$1000*AZ1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1020,BA139/BA1020)-BA139,0)+(SUM($N139:AZ139)+SUM($N1136:AZ1136))*BA$1000*BA1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1020,BB139/BB1020)-BB139,0)+(SUM($N139:BA139)+SUM($N1136:BA1136))*BB$1000*BB1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1020,BC139/BC1020)-BC139,0)+(SUM($N139:BB139)+SUM($N1136:BB1136))*BC$1000*BC1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1020,BD139/BD1020)-BD139,0)+(SUM($N139:BC139)+SUM($N1136:BC1136))*BD$1000*BD1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1020,BE139/BE1020)-BE139,0)+(SUM($N139:BD139)+SUM($N1136:BD1136))*BE$1000*BE1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1020,BF139/BF1020)-BF139,0)+(SUM($N139:BE139)+SUM($N1136:BE1136))*BF$1000*BF1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1020,BG139/BG1020)-BG139,0)+(SUM($N139:BF139)+SUM($N1136:BF1136))*BG$1000*BG1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1020,BH139/BH1020)-BH139,0)+(SUM($N139:BG139)+SUM($N1136:BG1136))*BH$1000*BH1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1020,BI139/BI1020)-BI139,0)+(SUM($N139:BH139)+SUM($N1136:BH1136))*BI$1000*BI1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1020,BJ139/BJ1020)-BJ139,0)+(SUM($N139:BI139)+SUM($N1136:BI1136))*BJ$1000*BJ1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1020,BK139/BK1020)-BK139,0)+(SUM($N139:BJ139)+SUM($N1136:BJ1136))*BK$1000*BK1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1020,BL139/BL1020)-BL139,0)+(SUM($N139:BK139)+SUM($N1136:BK1136))*BL$1000*BL1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1020,BM139/BM1020)-BM139,0)+(SUM($N139:BL139)+SUM($N1136:BL1136))*BM$1000*BM1020)*($F1136=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1020,BN139/BN1020)-BN139,0)+(SUM($N139:BM139)+SUM($N1136:BM1136))*BN$1000*BN1020)*($F1136=5)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1021,P140/P1021)-P140,0)+(SUM($N140:N140)+SUM($N1137:N1137))*P$1000*P1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1021,Q140/Q1021)-Q140,0)+(SUM($N140:P140)+SUM($N1137:P1137))*Q$1000*Q1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1021,R140/R1021)-R140,0)+(SUM($N140:Q140)+SUM($N1137:Q1137))*R$1000*R1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1021,S140/S1021)-S140,0)+(SUM($N140:R140)+SUM($N1137:R1137))*S$1000*S1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1021,T140/T1021)-T140,0)+(SUM($N140:S140)+SUM($N1137:S1137))*T$1000*T1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1021,U140/U1021)-U140,0)+(SUM($N140:T140)+SUM($N1137:T1137))*U$1000*U1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1021,V140/V1021)-V140,0)+(SUM($N140:U140)+SUM($N1137:U1137))*V$1000*V1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1021,W140/W1021)-W140,0)+(SUM($N140:V140)+SUM($N1137:V1137))*W$1000*W1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1021,X140/X1021)-X140,0)+(SUM($N140:W140)+SUM($N1137:W1137))*X$1000*X1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1021,Y140/Y1021)-Y140,0)+(SUM($N140:X140)+SUM($N1137:X1137))*Y$1000*Y1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1021,Z140/Z1021)-Z140,0)+(SUM($N140:Y140)+SUM($N1137:Y1137))*Z$1000*Z1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1021,AA140/AA1021)-AA140,0)+(SUM($N140:Z140)+SUM($N1137:Z1137))*AA$1000*AA1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1021,AB140/AB1021)-AB140,0)+(SUM($N140:AA140)+SUM($N1137:AA1137))*AB$1000*AB1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1021,AC140/AC1021)-AC140,0)+(SUM($N140:AB140)+SUM($N1137:AB1137))*AC$1000*AC1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1021,AD140/AD1021)-AD140,0)+(SUM($N140:AC140)+SUM($N1137:AC1137))*AD$1000*AD1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1021,AE140/AE1021)-AE140,0)+(SUM($N140:AD140)+SUM($N1137:AD1137))*AE$1000*AE1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1021,AF140/AF1021)-AF140,0)+(SUM($N140:AE140)+SUM($N1137:AE1137))*AF$1000*AF1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1021,AG140/AG1021)-AG140,0)+(SUM($N140:AF140)+SUM($N1137:AF1137))*AG$1000*AG1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1021,AH140/AH1021)-AH140,0)+(SUM($N140:AG140)+SUM($N1137:AG1137))*AH$1000*AH1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1021,AI140/AI1021)-AI140,0)+(SUM($N140:AH140)+SUM($N1137:AH1137))*AI$1000*AI1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1021,AJ140/AJ1021)-AJ140,0)+(SUM($N140:AI140)+SUM($N1137:AI1137))*AJ$1000*AJ1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1021,AK140/AK1021)-AK140,0)+(SUM($N140:AJ140)+SUM($N1137:AJ1137))*AK$1000*AK1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1021,AL140/AL1021)-AL140,0)+(SUM($N140:AK140)+SUM($N1137:AK1137))*AL$1000*AL1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1021,AM140/AM1021)-AM140,0)+(SUM($N140:AL140)+SUM($N1137:AL1137))*AM$1000*AM1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1021,AN140/AN1021)-AN140,0)+(SUM($N140:AM140)+SUM($N1137:AM1137))*AN$1000*AN1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1021,AO140/AO1021)-AO140,0)+(SUM($N140:AN140)+SUM($N1137:AN1137))*AO$1000*AO1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1021,AP140/AP1021)-AP140,0)+(SUM($N140:AO140)+SUM($N1137:AO1137))*AP$1000*AP1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1021,AQ140/AQ1021)-AQ140,0)+(SUM($N140:AP140)+SUM($N1137:AP1137))*AQ$1000*AQ1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1021,AR140/AR1021)-AR140,0)+(SUM($N140:AQ140)+SUM($N1137:AQ1137))*AR$1000*AR1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1021,AS140/AS1021)-AS140,0)+(SUM($N140:AR140)+SUM($N1137:AR1137))*AS$1000*AS1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1021,AT140/AT1021)-AT140,0)+(SUM($N140:AS140)+SUM($N1137:AS1137))*AT$1000*AT1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1021,AU140/AU1021)-AU140,0)+(SUM($N140:AT140)+SUM($N1137:AT1137))*AU$1000*AU1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1021,AV140/AV1021)-AV140,0)+(SUM($N140:AU140)+SUM($N1137:AU1137))*AV$1000*AV1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1021,AW140/AW1021)-AW140,0)+(SUM($N140:AV140)+SUM($N1137:AV1137))*AW$1000*AW1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1021,AX140/AX1021)-AX140,0)+(SUM($N140:AW140)+SUM($N1137:AW1137))*AX$1000*AX1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1021,AY140/AY1021)-AY140,0)+(SUM($N140:AX140)+SUM($N1137:AX1137))*AY$1000*AY1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1021,AZ140/AZ1021)-AZ140,0)+(SUM($N140:AY140)+SUM($N1137:AY1137))*AZ$1000*AZ1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1021,BA140/BA1021)-BA140,0)+(SUM($N140:AZ140)+SUM($N1137:AZ1137))*BA$1000*BA1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1021,BB140/BB1021)-BB140,0)+(SUM($N140:BA140)+SUM($N1137:BA1137))*BB$1000*BB1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1021,BC140/BC1021)-BC140,0)+(SUM($N140:BB140)+SUM($N1137:BB1137))*BC$1000*BC1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1021,BD140/BD1021)-BD140,0)+(SUM($N140:BC140)+SUM($N1137:BC1137))*BD$1000*BD1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1021,BE140/BE1021)-BE140,0)+(SUM($N140:BD140)+SUM($N1137:BD1137))*BE$1000*BE1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1021,BF140/BF1021)-BF140,0)+(SUM($N140:BE140)+SUM($N1137:BE1137))*BF$1000*BF1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1021,BG140/BG1021)-BG140,0)+(SUM($N140:BF140)+SUM($N1137:BF1137))*BG$1000*BG1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1021,BH140/BH1021)-BH140,0)+(SUM($N140:BG140)+SUM($N1137:BG1137))*BH$1000*BH1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1021,BI140/BI1021)-BI140,0)+(SUM($N140:BH140)+SUM($N1137:BH1137))*BI$1000*BI1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1021,BJ140/BJ1021)-BJ140,0)+(SUM($N140:BI140)+SUM($N1137:BI1137))*BJ$1000*BJ1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1021,BK140/BK1021)-BK140,0)+(SUM($N140:BJ140)+SUM($N1137:BJ1137))*BK$1000*BK1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1021,BL140/BL1021)-BL140,0)+(SUM($N140:BK140)+SUM($N1137:BK1137))*BL$1000*BL1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1021,BM140/BM1021)-BM140,0)+(SUM($N140:BL140)+SUM($N1137:BL1137))*BM$1000*BM1021)*($F1137=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1021,BN140/BN1021)-BN140,0)+(SUM($N140:BM140)+SUM($N1137:BM1137))*BN$1000*BN1021)*($F1137=5)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1022,P141/P1022)-P141,0)+(SUM($N141:N141)+SUM($N1138:N1138))*P$1000*P1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1022,Q141/Q1022)-Q141,0)+(SUM($N141:P141)+SUM($N1138:P1138))*Q$1000*Q1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1022,R141/R1022)-R141,0)+(SUM($N141:Q141)+SUM($N1138:Q1138))*R$1000*R1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1022,S141/S1022)-S141,0)+(SUM($N141:R141)+SUM($N1138:R1138))*S$1000*S1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1022,T141/T1022)-T141,0)+(SUM($N141:S141)+SUM($N1138:S1138))*T$1000*T1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1022,U141/U1022)-U141,0)+(SUM($N141:T141)+SUM($N1138:T1138))*U$1000*U1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1022,V141/V1022)-V141,0)+(SUM($N141:U141)+SUM($N1138:U1138))*V$1000*V1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1022,W141/W1022)-W141,0)+(SUM($N141:V141)+SUM($N1138:V1138))*W$1000*W1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1022,X141/X1022)-X141,0)+(SUM($N141:W141)+SUM($N1138:W1138))*X$1000*X1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1022,Y141/Y1022)-Y141,0)+(SUM($N141:X141)+SUM($N1138:X1138))*Y$1000*Y1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1022,Z141/Z1022)-Z141,0)+(SUM($N141:Y141)+SUM($N1138:Y1138))*Z$1000*Z1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1022,AA141/AA1022)-AA141,0)+(SUM($N141:Z141)+SUM($N1138:Z1138))*AA$1000*AA1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1022,AB141/AB1022)-AB141,0)+(SUM($N141:AA141)+SUM($N1138:AA1138))*AB$1000*AB1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1022,AC141/AC1022)-AC141,0)+(SUM($N141:AB141)+SUM($N1138:AB1138))*AC$1000*AC1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1022,AD141/AD1022)-AD141,0)+(SUM($N141:AC141)+SUM($N1138:AC1138))*AD$1000*AD1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1022,AE141/AE1022)-AE141,0)+(SUM($N141:AD141)+SUM($N1138:AD1138))*AE$1000*AE1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1022,AF141/AF1022)-AF141,0)+(SUM($N141:AE141)+SUM($N1138:AE1138))*AF$1000*AF1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1022,AG141/AG1022)-AG141,0)+(SUM($N141:AF141)+SUM($N1138:AF1138))*AG$1000*AG1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1022,AH141/AH1022)-AH141,0)+(SUM($N141:AG141)+SUM($N1138:AG1138))*AH$1000*AH1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1022,AI141/AI1022)-AI141,0)+(SUM($N141:AH141)+SUM($N1138:AH1138))*AI$1000*AI1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1022,AJ141/AJ1022)-AJ141,0)+(SUM($N141:AI141)+SUM($N1138:AI1138))*AJ$1000*AJ1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1022,AK141/AK1022)-AK141,0)+(SUM($N141:AJ141)+SUM($N1138:AJ1138))*AK$1000*AK1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1022,AL141/AL1022)-AL141,0)+(SUM($N141:AK141)+SUM($N1138:AK1138))*AL$1000*AL1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1022,AM141/AM1022)-AM141,0)+(SUM($N141:AL141)+SUM($N1138:AL1138))*AM$1000*AM1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1022,AN141/AN1022)-AN141,0)+(SUM($N141:AM141)+SUM($N1138:AM1138))*AN$1000*AN1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1022,AO141/AO1022)-AO141,0)+(SUM($N141:AN141)+SUM($N1138:AN1138))*AO$1000*AO1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1022,AP141/AP1022)-AP141,0)+(SUM($N141:AO141)+SUM($N1138:AO1138))*AP$1000*AP1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1022,AQ141/AQ1022)-AQ141,0)+(SUM($N141:AP141)+SUM($N1138:AP1138))*AQ$1000*AQ1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1022,AR141/AR1022)-AR141,0)+(SUM($N141:AQ141)+SUM($N1138:AQ1138))*AR$1000*AR1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1022,AS141/AS1022)-AS141,0)+(SUM($N141:AR141)+SUM($N1138:AR1138))*AS$1000*AS1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1022,AT141/AT1022)-AT141,0)+(SUM($N141:AS141)+SUM($N1138:AS1138))*AT$1000*AT1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1022,AU141/AU1022)-AU141,0)+(SUM($N141:AT141)+SUM($N1138:AT1138))*AU$1000*AU1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1022,AV141/AV1022)-AV141,0)+(SUM($N141:AU141)+SUM($N1138:AU1138))*AV$1000*AV1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1022,AW141/AW1022)-AW141,0)+(SUM($N141:AV141)+SUM($N1138:AV1138))*AW$1000*AW1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1022,AX141/AX1022)-AX141,0)+(SUM($N141:AW141)+SUM($N1138:AW1138))*AX$1000*AX1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1022,AY141/AY1022)-AY141,0)+(SUM($N141:AX141)+SUM($N1138:AX1138))*AY$1000*AY1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1022,AZ141/AZ1022)-AZ141,0)+(SUM($N141:AY141)+SUM($N1138:AY1138))*AZ$1000*AZ1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1022,BA141/BA1022)-BA141,0)+(SUM($N141:AZ141)+SUM($N1138:AZ1138))*BA$1000*BA1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1022,BB141/BB1022)-BB141,0)+(SUM($N141:BA141)+SUM($N1138:BA1138))*BB$1000*BB1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1022,BC141/BC1022)-BC141,0)+(SUM($N141:BB141)+SUM($N1138:BB1138))*BC$1000*BC1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1022,BD141/BD1022)-BD141,0)+(SUM($N141:BC141)+SUM($N1138:BC1138))*BD$1000*BD1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1022,BE141/BE1022)-BE141,0)+(SUM($N141:BD141)+SUM($N1138:BD1138))*BE$1000*BE1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1022,BF141/BF1022)-BF141,0)+(SUM($N141:BE141)+SUM($N1138:BE1138))*BF$1000*BF1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1022,BG141/BG1022)-BG141,0)+(SUM($N141:BF141)+SUM($N1138:BF1138))*BG$1000*BG1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1022,BH141/BH1022)-BH141,0)+(SUM($N141:BG141)+SUM($N1138:BG1138))*BH$1000*BH1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1022,BI141/BI1022)-BI141,0)+(SUM($N141:BH141)+SUM($N1138:BH1138))*BI$1000*BI1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1022,BJ141/BJ1022)-BJ141,0)+(SUM($N141:BI141)+SUM($N1138:BI1138))*BJ$1000*BJ1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1022,BK141/BK1022)-BK141,0)+(SUM($N141:BJ141)+SUM($N1138:BJ1138))*BK$1000*BK1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1022,BL141/BL1022)-BL141,0)+(SUM($N141:BK141)+SUM($N1138:BK1138))*BL$1000*BL1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1022,BM141/BM1022)-BM141,0)+(SUM($N141:BL141)+SUM($N1138:BL1138))*BM$1000*BM1022)*($F1138=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1022,BN141/BN1022)-BN141,0)+(SUM($N141:BM141)+SUM($N1138:BM1138))*BN$1000*BN1022)*($F1138=5)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1023,P142/P1023)-P142,0)+(SUM($N142:N142)+SUM($N1139:N1139))*P$1000*P1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1023,Q142/Q1023)-Q142,0)+(SUM($N142:P142)+SUM($N1139:P1139))*Q$1000*Q1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1023,R142/R1023)-R142,0)+(SUM($N142:Q142)+SUM($N1139:Q1139))*R$1000*R1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1023,S142/S1023)-S142,0)+(SUM($N142:R142)+SUM($N1139:R1139))*S$1000*S1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1023,T142/T1023)-T142,0)+(SUM($N142:S142)+SUM($N1139:S1139))*T$1000*T1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1023,U142/U1023)-U142,0)+(SUM($N142:T142)+SUM($N1139:T1139))*U$1000*U1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1023,V142/V1023)-V142,0)+(SUM($N142:U142)+SUM($N1139:U1139))*V$1000*V1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1023,W142/W1023)-W142,0)+(SUM($N142:V142)+SUM($N1139:V1139))*W$1000*W1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1023,X142/X1023)-X142,0)+(SUM($N142:W142)+SUM($N1139:W1139))*X$1000*X1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1023,Y142/Y1023)-Y142,0)+(SUM($N142:X142)+SUM($N1139:X1139))*Y$1000*Y1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1023,Z142/Z1023)-Z142,0)+(SUM($N142:Y142)+SUM($N1139:Y1139))*Z$1000*Z1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1023,AA142/AA1023)-AA142,0)+(SUM($N142:Z142)+SUM($N1139:Z1139))*AA$1000*AA1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1023,AB142/AB1023)-AB142,0)+(SUM($N142:AA142)+SUM($N1139:AA1139))*AB$1000*AB1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1023,AC142/AC1023)-AC142,0)+(SUM($N142:AB142)+SUM($N1139:AB1139))*AC$1000*AC1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1023,AD142/AD1023)-AD142,0)+(SUM($N142:AC142)+SUM($N1139:AC1139))*AD$1000*AD1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1023,AE142/AE1023)-AE142,0)+(SUM($N142:AD142)+SUM($N1139:AD1139))*AE$1000*AE1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1023,AF142/AF1023)-AF142,0)+(SUM($N142:AE142)+SUM($N1139:AE1139))*AF$1000*AF1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1023,AG142/AG1023)-AG142,0)+(SUM($N142:AF142)+SUM($N1139:AF1139))*AG$1000*AG1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1023,AH142/AH1023)-AH142,0)+(SUM($N142:AG142)+SUM($N1139:AG1139))*AH$1000*AH1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1023,AI142/AI1023)-AI142,0)+(SUM($N142:AH142)+SUM($N1139:AH1139))*AI$1000*AI1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1023,AJ142/AJ1023)-AJ142,0)+(SUM($N142:AI142)+SUM($N1139:AI1139))*AJ$1000*AJ1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1023,AK142/AK1023)-AK142,0)+(SUM($N142:AJ142)+SUM($N1139:AJ1139))*AK$1000*AK1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1023,AL142/AL1023)-AL142,0)+(SUM($N142:AK142)+SUM($N1139:AK1139))*AL$1000*AL1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1023,AM142/AM1023)-AM142,0)+(SUM($N142:AL142)+SUM($N1139:AL1139))*AM$1000*AM1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1023,AN142/AN1023)-AN142,0)+(SUM($N142:AM142)+SUM($N1139:AM1139))*AN$1000*AN1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1023,AO142/AO1023)-AO142,0)+(SUM($N142:AN142)+SUM($N1139:AN1139))*AO$1000*AO1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1023,AP142/AP1023)-AP142,0)+(SUM($N142:AO142)+SUM($N1139:AO1139))*AP$1000*AP1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1023,AQ142/AQ1023)-AQ142,0)+(SUM($N142:AP142)+SUM($N1139:AP1139))*AQ$1000*AQ1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1023,AR142/AR1023)-AR142,0)+(SUM($N142:AQ142)+SUM($N1139:AQ1139))*AR$1000*AR1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1023,AS142/AS1023)-AS142,0)+(SUM($N142:AR142)+SUM($N1139:AR1139))*AS$1000*AS1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1023,AT142/AT1023)-AT142,0)+(SUM($N142:AS142)+SUM($N1139:AS1139))*AT$1000*AT1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1023,AU142/AU1023)-AU142,0)+(SUM($N142:AT142)+SUM($N1139:AT1139))*AU$1000*AU1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1023,AV142/AV1023)-AV142,0)+(SUM($N142:AU142)+SUM($N1139:AU1139))*AV$1000*AV1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1023,AW142/AW1023)-AW142,0)+(SUM($N142:AV142)+SUM($N1139:AV1139))*AW$1000*AW1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1023,AX142/AX1023)-AX142,0)+(SUM($N142:AW142)+SUM($N1139:AW1139))*AX$1000*AX1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1023,AY142/AY1023)-AY142,0)+(SUM($N142:AX142)+SUM($N1139:AX1139))*AY$1000*AY1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1023,AZ142/AZ1023)-AZ142,0)+(SUM($N142:AY142)+SUM($N1139:AY1139))*AZ$1000*AZ1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1023,BA142/BA1023)-BA142,0)+(SUM($N142:AZ142)+SUM($N1139:AZ1139))*BA$1000*BA1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1023,BB142/BB1023)-BB142,0)+(SUM($N142:BA142)+SUM($N1139:BA1139))*BB$1000*BB1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1023,BC142/BC1023)-BC142,0)+(SUM($N142:BB142)+SUM($N1139:BB1139))*BC$1000*BC1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1023,BD142/BD1023)-BD142,0)+(SUM($N142:BC142)+SUM($N1139:BC1139))*BD$1000*BD1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1023,BE142/BE1023)-BE142,0)+(SUM($N142:BD142)+SUM($N1139:BD1139))*BE$1000*BE1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1023,BF142/BF1023)-BF142,0)+(SUM($N142:BE142)+SUM($N1139:BE1139))*BF$1000*BF1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1023,BG142/BG1023)-BG142,0)+(SUM($N142:BF142)+SUM($N1139:BF1139))*BG$1000*BG1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1023,BH142/BH1023)-BH142,0)+(SUM($N142:BG142)+SUM($N1139:BG1139))*BH$1000*BH1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1023,BI142/BI1023)-BI142,0)+(SUM($N142:BH142)+SUM($N1139:BH1139))*BI$1000*BI1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1023,BJ142/BJ1023)-BJ142,0)+(SUM($N142:BI142)+SUM($N1139:BI1139))*BJ$1000*BJ1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1023,BK142/BK1023)-BK142,0)+(SUM($N142:BJ142)+SUM($N1139:BJ1139))*BK$1000*BK1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1023,BL142/BL1023)-BL142,0)+(SUM($N142:BK142)+SUM($N1139:BK1139))*BL$1000*BL1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1023,BM142/BM1023)-BM142,0)+(SUM($N142:BL142)+SUM($N1139:BL1139))*BM$1000*BM1023)*($F1139=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1023,BN142/BN1023)-BN142,0)+(SUM($N142:BM142)+SUM($N1139:BM1139))*BN$1000*BN1023)*($F1139=5)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1024,P143/P1024)-P143,0)+(SUM($N143:N143)+SUM($N1140:N1140))*P$1000*P1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1024,Q143/Q1024)-Q143,0)+(SUM($N143:P143)+SUM($N1140:P1140))*Q$1000*Q1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1024,R143/R1024)-R143,0)+(SUM($N143:Q143)+SUM($N1140:Q1140))*R$1000*R1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1024,S143/S1024)-S143,0)+(SUM($N143:R143)+SUM($N1140:R1140))*S$1000*S1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1024,T143/T1024)-T143,0)+(SUM($N143:S143)+SUM($N1140:S1140))*T$1000*T1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1024,U143/U1024)-U143,0)+(SUM($N143:T143)+SUM($N1140:T1140))*U$1000*U1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1024,V143/V1024)-V143,0)+(SUM($N143:U143)+SUM($N1140:U1140))*V$1000*V1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1024,W143/W1024)-W143,0)+(SUM($N143:V143)+SUM($N1140:V1140))*W$1000*W1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1024,X143/X1024)-X143,0)+(SUM($N143:W143)+SUM($N1140:W1140))*X$1000*X1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1024,Y143/Y1024)-Y143,0)+(SUM($N143:X143)+SUM($N1140:X1140))*Y$1000*Y1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1024,Z143/Z1024)-Z143,0)+(SUM($N143:Y143)+SUM($N1140:Y1140))*Z$1000*Z1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1024,AA143/AA1024)-AA143,0)+(SUM($N143:Z143)+SUM($N1140:Z1140))*AA$1000*AA1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1024,AB143/AB1024)-AB143,0)+(SUM($N143:AA143)+SUM($N1140:AA1140))*AB$1000*AB1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1024,AC143/AC1024)-AC143,0)+(SUM($N143:AB143)+SUM($N1140:AB1140))*AC$1000*AC1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1024,AD143/AD1024)-AD143,0)+(SUM($N143:AC143)+SUM($N1140:AC1140))*AD$1000*AD1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1024,AE143/AE1024)-AE143,0)+(SUM($N143:AD143)+SUM($N1140:AD1140))*AE$1000*AE1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1024,AF143/AF1024)-AF143,0)+(SUM($N143:AE143)+SUM($N1140:AE1140))*AF$1000*AF1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1024,AG143/AG1024)-AG143,0)+(SUM($N143:AF143)+SUM($N1140:AF1140))*AG$1000*AG1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1024,AH143/AH1024)-AH143,0)+(SUM($N143:AG143)+SUM($N1140:AG1140))*AH$1000*AH1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1024,AI143/AI1024)-AI143,0)+(SUM($N143:AH143)+SUM($N1140:AH1140))*AI$1000*AI1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1024,AJ143/AJ1024)-AJ143,0)+(SUM($N143:AI143)+SUM($N1140:AI1140))*AJ$1000*AJ1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1024,AK143/AK1024)-AK143,0)+(SUM($N143:AJ143)+SUM($N1140:AJ1140))*AK$1000*AK1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1024,AL143/AL1024)-AL143,0)+(SUM($N143:AK143)+SUM($N1140:AK1140))*AL$1000*AL1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1024,AM143/AM1024)-AM143,0)+(SUM($N143:AL143)+SUM($N1140:AL1140))*AM$1000*AM1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1024,AN143/AN1024)-AN143,0)+(SUM($N143:AM143)+SUM($N1140:AM1140))*AN$1000*AN1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1024,AO143/AO1024)-AO143,0)+(SUM($N143:AN143)+SUM($N1140:AN1140))*AO$1000*AO1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1024,AP143/AP1024)-AP143,0)+(SUM($N143:AO143)+SUM($N1140:AO1140))*AP$1000*AP1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1024,AQ143/AQ1024)-AQ143,0)+(SUM($N143:AP143)+SUM($N1140:AP1140))*AQ$1000*AQ1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1024,AR143/AR1024)-AR143,0)+(SUM($N143:AQ143)+SUM($N1140:AQ1140))*AR$1000*AR1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1024,AS143/AS1024)-AS143,0)+(SUM($N143:AR143)+SUM($N1140:AR1140))*AS$1000*AS1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1024,AT143/AT1024)-AT143,0)+(SUM($N143:AS143)+SUM($N1140:AS1140))*AT$1000*AT1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1024,AU143/AU1024)-AU143,0)+(SUM($N143:AT143)+SUM($N1140:AT1140))*AU$1000*AU1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1024,AV143/AV1024)-AV143,0)+(SUM($N143:AU143)+SUM($N1140:AU1140))*AV$1000*AV1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1024,AW143/AW1024)-AW143,0)+(SUM($N143:AV143)+SUM($N1140:AV1140))*AW$1000*AW1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1024,AX143/AX1024)-AX143,0)+(SUM($N143:AW143)+SUM($N1140:AW1140))*AX$1000*AX1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1024,AY143/AY1024)-AY143,0)+(SUM($N143:AX143)+SUM($N1140:AX1140))*AY$1000*AY1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1024,AZ143/AZ1024)-AZ143,0)+(SUM($N143:AY143)+SUM($N1140:AY1140))*AZ$1000*AZ1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1024,BA143/BA1024)-BA143,0)+(SUM($N143:AZ143)+SUM($N1140:AZ1140))*BA$1000*BA1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1024,BB143/BB1024)-BB143,0)+(SUM($N143:BA143)+SUM($N1140:BA1140))*BB$1000*BB1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1024,BC143/BC1024)-BC143,0)+(SUM($N143:BB143)+SUM($N1140:BB1140))*BC$1000*BC1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1024,BD143/BD1024)-BD143,0)+(SUM($N143:BC143)+SUM($N1140:BC1140))*BD$1000*BD1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1024,BE143/BE1024)-BE143,0)+(SUM($N143:BD143)+SUM($N1140:BD1140))*BE$1000*BE1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1024,BF143/BF1024)-BF143,0)+(SUM($N143:BE143)+SUM($N1140:BE1140))*BF$1000*BF1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1024,BG143/BG1024)-BG143,0)+(SUM($N143:BF143)+SUM($N1140:BF1140))*BG$1000*BG1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1024,BH143/BH1024)-BH143,0)+(SUM($N143:BG143)+SUM($N1140:BG1140))*BH$1000*BH1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1024,BI143/BI1024)-BI143,0)+(SUM($N143:BH143)+SUM($N1140:BH1140))*BI$1000*BI1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1024,BJ143/BJ1024)-BJ143,0)+(SUM($N143:BI143)+SUM($N1140:BI1140))*BJ$1000*BJ1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1024,BK143/BK1024)-BK143,0)+(SUM($N143:BJ143)+SUM($N1140:BJ1140))*BK$1000*BK1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1024,BL143/BL1024)-BL143,0)+(SUM($N143:BK143)+SUM($N1140:BK1140))*BL$1000*BL1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1024,BM143/BM1024)-BM143,0)+(SUM($N143:BL143)+SUM($N1140:BL1140))*BM$1000*BM1024)*($F1140=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1024,BN143/BN1024)-BN143,0)+(SUM($N143:BM143)+SUM($N1140:BM1140))*BN$1000*BN1024)*($F1140=5)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1025,P144/P1025)-P144,0)+(SUM($N144:N144)+SUM($N1141:N1141))*P$1000*P1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1025,Q144/Q1025)-Q144,0)+(SUM($N144:P144)+SUM($N1141:P1141))*Q$1000*Q1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1025,R144/R1025)-R144,0)+(SUM($N144:Q144)+SUM($N1141:Q1141))*R$1000*R1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1025,S144/S1025)-S144,0)+(SUM($N144:R144)+SUM($N1141:R1141))*S$1000*S1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1025,T144/T1025)-T144,0)+(SUM($N144:S144)+SUM($N1141:S1141))*T$1000*T1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1025,U144/U1025)-U144,0)+(SUM($N144:T144)+SUM($N1141:T1141))*U$1000*U1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1025,V144/V1025)-V144,0)+(SUM($N144:U144)+SUM($N1141:U1141))*V$1000*V1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1025,W144/W1025)-W144,0)+(SUM($N144:V144)+SUM($N1141:V1141))*W$1000*W1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1025,X144/X1025)-X144,0)+(SUM($N144:W144)+SUM($N1141:W1141))*X$1000*X1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1025,Y144/Y1025)-Y144,0)+(SUM($N144:X144)+SUM($N1141:X1141))*Y$1000*Y1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1025,Z144/Z1025)-Z144,0)+(SUM($N144:Y144)+SUM($N1141:Y1141))*Z$1000*Z1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1025,AA144/AA1025)-AA144,0)+(SUM($N144:Z144)+SUM($N1141:Z1141))*AA$1000*AA1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1025,AB144/AB1025)-AB144,0)+(SUM($N144:AA144)+SUM($N1141:AA1141))*AB$1000*AB1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1025,AC144/AC1025)-AC144,0)+(SUM($N144:AB144)+SUM($N1141:AB1141))*AC$1000*AC1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1025,AD144/AD1025)-AD144,0)+(SUM($N144:AC144)+SUM($N1141:AC1141))*AD$1000*AD1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1025,AE144/AE1025)-AE144,0)+(SUM($N144:AD144)+SUM($N1141:AD1141))*AE$1000*AE1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1025,AF144/AF1025)-AF144,0)+(SUM($N144:AE144)+SUM($N1141:AE1141))*AF$1000*AF1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1025,AG144/AG1025)-AG144,0)+(SUM($N144:AF144)+SUM($N1141:AF1141))*AG$1000*AG1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1025,AH144/AH1025)-AH144,0)+(SUM($N144:AG144)+SUM($N1141:AG1141))*AH$1000*AH1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1025,AI144/AI1025)-AI144,0)+(SUM($N144:AH144)+SUM($N1141:AH1141))*AI$1000*AI1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1025,AJ144/AJ1025)-AJ144,0)+(SUM($N144:AI144)+SUM($N1141:AI1141))*AJ$1000*AJ1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1025,AK144/AK1025)-AK144,0)+(SUM($N144:AJ144)+SUM($N1141:AJ1141))*AK$1000*AK1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1025,AL144/AL1025)-AL144,0)+(SUM($N144:AK144)+SUM($N1141:AK1141))*AL$1000*AL1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1025,AM144/AM1025)-AM144,0)+(SUM($N144:AL144)+SUM($N1141:AL1141))*AM$1000*AM1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1025,AN144/AN1025)-AN144,0)+(SUM($N144:AM144)+SUM($N1141:AM1141))*AN$1000*AN1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1025,AO144/AO1025)-AO144,0)+(SUM($N144:AN144)+SUM($N1141:AN1141))*AO$1000*AO1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1025,AP144/AP1025)-AP144,0)+(SUM($N144:AO144)+SUM($N1141:AO1141))*AP$1000*AP1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1025,AQ144/AQ1025)-AQ144,0)+(SUM($N144:AP144)+SUM($N1141:AP1141))*AQ$1000*AQ1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1025,AR144/AR1025)-AR144,0)+(SUM($N144:AQ144)+SUM($N1141:AQ1141))*AR$1000*AR1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1025,AS144/AS1025)-AS144,0)+(SUM($N144:AR144)+SUM($N1141:AR1141))*AS$1000*AS1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1025,AT144/AT1025)-AT144,0)+(SUM($N144:AS144)+SUM($N1141:AS1141))*AT$1000*AT1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1025,AU144/AU1025)-AU144,0)+(SUM($N144:AT144)+SUM($N1141:AT1141))*AU$1000*AU1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1025,AV144/AV1025)-AV144,0)+(SUM($N144:AU144)+SUM($N1141:AU1141))*AV$1000*AV1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1025,AW144/AW1025)-AW144,0)+(SUM($N144:AV144)+SUM($N1141:AV1141))*AW$1000*AW1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1025,AX144/AX1025)-AX144,0)+(SUM($N144:AW144)+SUM($N1141:AW1141))*AX$1000*AX1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1025,AY144/AY1025)-AY144,0)+(SUM($N144:AX144)+SUM($N1141:AX1141))*AY$1000*AY1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1025,AZ144/AZ1025)-AZ144,0)+(SUM($N144:AY144)+SUM($N1141:AY1141))*AZ$1000*AZ1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1025,BA144/BA1025)-BA144,0)+(SUM($N144:AZ144)+SUM($N1141:AZ1141))*BA$1000*BA1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1025,BB144/BB1025)-BB144,0)+(SUM($N144:BA144)+SUM($N1141:BA1141))*BB$1000*BB1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1025,BC144/BC1025)-BC144,0)+(SUM($N144:BB144)+SUM($N1141:BB1141))*BC$1000*BC1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1025,BD144/BD1025)-BD144,0)+(SUM($N144:BC144)+SUM($N1141:BC1141))*BD$1000*BD1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1025,BE144/BE1025)-BE144,0)+(SUM($N144:BD144)+SUM($N1141:BD1141))*BE$1000*BE1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1025,BF144/BF1025)-BF144,0)+(SUM($N144:BE144)+SUM($N1141:BE1141))*BF$1000*BF1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1025,BG144/BG1025)-BG144,0)+(SUM($N144:BF144)+SUM($N1141:BF1141))*BG$1000*BG1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1025,BH144/BH1025)-BH144,0)+(SUM($N144:BG144)+SUM($N1141:BG1141))*BH$1000*BH1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1025,BI144/BI1025)-BI144,0)+(SUM($N144:BH144)+SUM($N1141:BH1141))*BI$1000*BI1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1025,BJ144/BJ1025)-BJ144,0)+(SUM($N144:BI144)+SUM($N1141:BI1141))*BJ$1000*BJ1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1025,BK144/BK1025)-BK144,0)+(SUM($N144:BJ144)+SUM($N1141:BJ1141))*BK$1000*BK1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1025,BL144/BL1025)-BL144,0)+(SUM($N144:BK144)+SUM($N1141:BK1141))*BL$1000*BL1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1025,BM144/BM1025)-BM144,0)+(SUM($N144:BL144)+SUM($N1141:BL1141))*BM$1000*BM1025)*($F1141=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1025,BN144/BN1025)-BN144,0)+(SUM($N144:BM144)+SUM($N1141:BM1141))*BN$1000*BN1025)*($F1141=5)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1026,P145/P1026)-P145,0)+(SUM($N145:N145)+SUM($N1142:N1142))*P$1000*P1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1026,Q145/Q1026)-Q145,0)+(SUM($N145:P145)+SUM($N1142:P1142))*Q$1000*Q1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1026,R145/R1026)-R145,0)+(SUM($N145:Q145)+SUM($N1142:Q1142))*R$1000*R1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1026,S145/S1026)-S145,0)+(SUM($N145:R145)+SUM($N1142:R1142))*S$1000*S1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1026,T145/T1026)-T145,0)+(SUM($N145:S145)+SUM($N1142:S1142))*T$1000*T1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1026,U145/U1026)-U145,0)+(SUM($N145:T145)+SUM($N1142:T1142))*U$1000*U1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1026,V145/V1026)-V145,0)+(SUM($N145:U145)+SUM($N1142:U1142))*V$1000*V1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1026,W145/W1026)-W145,0)+(SUM($N145:V145)+SUM($N1142:V1142))*W$1000*W1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1026,X145/X1026)-X145,0)+(SUM($N145:W145)+SUM($N1142:W1142))*X$1000*X1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1026,Y145/Y1026)-Y145,0)+(SUM($N145:X145)+SUM($N1142:X1142))*Y$1000*Y1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1026,Z145/Z1026)-Z145,0)+(SUM($N145:Y145)+SUM($N1142:Y1142))*Z$1000*Z1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1026,AA145/AA1026)-AA145,0)+(SUM($N145:Z145)+SUM($N1142:Z1142))*AA$1000*AA1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1026,AB145/AB1026)-AB145,0)+(SUM($N145:AA145)+SUM($N1142:AA1142))*AB$1000*AB1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1026,AC145/AC1026)-AC145,0)+(SUM($N145:AB145)+SUM($N1142:AB1142))*AC$1000*AC1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1026,AD145/AD1026)-AD145,0)+(SUM($N145:AC145)+SUM($N1142:AC1142))*AD$1000*AD1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1026,AE145/AE1026)-AE145,0)+(SUM($N145:AD145)+SUM($N1142:AD1142))*AE$1000*AE1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1026,AF145/AF1026)-AF145,0)+(SUM($N145:AE145)+SUM($N1142:AE1142))*AF$1000*AF1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1026,AG145/AG1026)-AG145,0)+(SUM($N145:AF145)+SUM($N1142:AF1142))*AG$1000*AG1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1026,AH145/AH1026)-AH145,0)+(SUM($N145:AG145)+SUM($N1142:AG1142))*AH$1000*AH1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1026,AI145/AI1026)-AI145,0)+(SUM($N145:AH145)+SUM($N1142:AH1142))*AI$1000*AI1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1026,AJ145/AJ1026)-AJ145,0)+(SUM($N145:AI145)+SUM($N1142:AI1142))*AJ$1000*AJ1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1026,AK145/AK1026)-AK145,0)+(SUM($N145:AJ145)+SUM($N1142:AJ1142))*AK$1000*AK1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1026,AL145/AL1026)-AL145,0)+(SUM($N145:AK145)+SUM($N1142:AK1142))*AL$1000*AL1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1026,AM145/AM1026)-AM145,0)+(SUM($N145:AL145)+SUM($N1142:AL1142))*AM$1000*AM1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1026,AN145/AN1026)-AN145,0)+(SUM($N145:AM145)+SUM($N1142:AM1142))*AN$1000*AN1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1026,AO145/AO1026)-AO145,0)+(SUM($N145:AN145)+SUM($N1142:AN1142))*AO$1000*AO1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1026,AP145/AP1026)-AP145,0)+(SUM($N145:AO145)+SUM($N1142:AO1142))*AP$1000*AP1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1026,AQ145/AQ1026)-AQ145,0)+(SUM($N145:AP145)+SUM($N1142:AP1142))*AQ$1000*AQ1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1026,AR145/AR1026)-AR145,0)+(SUM($N145:AQ145)+SUM($N1142:AQ1142))*AR$1000*AR1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1026,AS145/AS1026)-AS145,0)+(SUM($N145:AR145)+SUM($N1142:AR1142))*AS$1000*AS1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1026,AT145/AT1026)-AT145,0)+(SUM($N145:AS145)+SUM($N1142:AS1142))*AT$1000*AT1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1026,AU145/AU1026)-AU145,0)+(SUM($N145:AT145)+SUM($N1142:AT1142))*AU$1000*AU1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1026,AV145/AV1026)-AV145,0)+(SUM($N145:AU145)+SUM($N1142:AU1142))*AV$1000*AV1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1026,AW145/AW1026)-AW145,0)+(SUM($N145:AV145)+SUM($N1142:AV1142))*AW$1000*AW1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1026,AX145/AX1026)-AX145,0)+(SUM($N145:AW145)+SUM($N1142:AW1142))*AX$1000*AX1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1026,AY145/AY1026)-AY145,0)+(SUM($N145:AX145)+SUM($N1142:AX1142))*AY$1000*AY1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1026,AZ145/AZ1026)-AZ145,0)+(SUM($N145:AY145)+SUM($N1142:AY1142))*AZ$1000*AZ1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1026,BA145/BA1026)-BA145,0)+(SUM($N145:AZ145)+SUM($N1142:AZ1142))*BA$1000*BA1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1026,BB145/BB1026)-BB145,0)+(SUM($N145:BA145)+SUM($N1142:BA1142))*BB$1000*BB1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1026,BC145/BC1026)-BC145,0)+(SUM($N145:BB145)+SUM($N1142:BB1142))*BC$1000*BC1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1026,BD145/BD1026)-BD145,0)+(SUM($N145:BC145)+SUM($N1142:BC1142))*BD$1000*BD1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1026,BE145/BE1026)-BE145,0)+(SUM($N145:BD145)+SUM($N1142:BD1142))*BE$1000*BE1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1026,BF145/BF1026)-BF145,0)+(SUM($N145:BE145)+SUM($N1142:BE1142))*BF$1000*BF1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1026,BG145/BG1026)-BG145,0)+(SUM($N145:BF145)+SUM($N1142:BF1142))*BG$1000*BG1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1026,BH145/BH1026)-BH145,0)+(SUM($N145:BG145)+SUM($N1142:BG1142))*BH$1000*BH1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1026,BI145/BI1026)-BI145,0)+(SUM($N145:BH145)+SUM($N1142:BH1142))*BI$1000*BI1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1026,BJ145/BJ1026)-BJ145,0)+(SUM($N145:BI145)+SUM($N1142:BI1142))*BJ$1000*BJ1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1026,BK145/BK1026)-BK145,0)+(SUM($N145:BJ145)+SUM($N1142:BJ1142))*BK$1000*BK1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1026,BL145/BL1026)-BL145,0)+(SUM($N145:BK145)+SUM($N1142:BK1142))*BL$1000*BL1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1026,BM145/BM1026)-BM145,0)+(SUM($N145:BL145)+SUM($N1142:BL1142))*BM$1000*BM1026)*($F1142=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1026,BN145/BN1026)-BN145,0)+(SUM($N145:BM145)+SUM($N1142:BM1142))*BN$1000*BN1026)*($F1142=5)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1027,P146/P1027)-P146,0)+(SUM($N146:N146)+SUM($N1143:N1143))*P$1000*P1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1027,Q146/Q1027)-Q146,0)+(SUM($N146:P146)+SUM($N1143:P1143))*Q$1000*Q1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1027,R146/R1027)-R146,0)+(SUM($N146:Q146)+SUM($N1143:Q1143))*R$1000*R1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1027,S146/S1027)-S146,0)+(SUM($N146:R146)+SUM($N1143:R1143))*S$1000*S1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1027,T146/T1027)-T146,0)+(SUM($N146:S146)+SUM($N1143:S1143))*T$1000*T1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1027,U146/U1027)-U146,0)+(SUM($N146:T146)+SUM($N1143:T1143))*U$1000*U1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1027,V146/V1027)-V146,0)+(SUM($N146:U146)+SUM($N1143:U1143))*V$1000*V1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1027,W146/W1027)-W146,0)+(SUM($N146:V146)+SUM($N1143:V1143))*W$1000*W1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1027,X146/X1027)-X146,0)+(SUM($N146:W146)+SUM($N1143:W1143))*X$1000*X1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1027,Y146/Y1027)-Y146,0)+(SUM($N146:X146)+SUM($N1143:X1143))*Y$1000*Y1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1027,Z146/Z1027)-Z146,0)+(SUM($N146:Y146)+SUM($N1143:Y1143))*Z$1000*Z1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1027,AA146/AA1027)-AA146,0)+(SUM($N146:Z146)+SUM($N1143:Z1143))*AA$1000*AA1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1027,AB146/AB1027)-AB146,0)+(SUM($N146:AA146)+SUM($N1143:AA1143))*AB$1000*AB1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1027,AC146/AC1027)-AC146,0)+(SUM($N146:AB146)+SUM($N1143:AB1143))*AC$1000*AC1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1027,AD146/AD1027)-AD146,0)+(SUM($N146:AC146)+SUM($N1143:AC1143))*AD$1000*AD1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1027,AE146/AE1027)-AE146,0)+(SUM($N146:AD146)+SUM($N1143:AD1143))*AE$1000*AE1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1027,AF146/AF1027)-AF146,0)+(SUM($N146:AE146)+SUM($N1143:AE1143))*AF$1000*AF1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1027,AG146/AG1027)-AG146,0)+(SUM($N146:AF146)+SUM($N1143:AF1143))*AG$1000*AG1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1027,AH146/AH1027)-AH146,0)+(SUM($N146:AG146)+SUM($N1143:AG1143))*AH$1000*AH1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1027,AI146/AI1027)-AI146,0)+(SUM($N146:AH146)+SUM($N1143:AH1143))*AI$1000*AI1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1027,AJ146/AJ1027)-AJ146,0)+(SUM($N146:AI146)+SUM($N1143:AI1143))*AJ$1000*AJ1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1027,AK146/AK1027)-AK146,0)+(SUM($N146:AJ146)+SUM($N1143:AJ1143))*AK$1000*AK1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1027,AL146/AL1027)-AL146,0)+(SUM($N146:AK146)+SUM($N1143:AK1143))*AL$1000*AL1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1027,AM146/AM1027)-AM146,0)+(SUM($N146:AL146)+SUM($N1143:AL1143))*AM$1000*AM1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1027,AN146/AN1027)-AN146,0)+(SUM($N146:AM146)+SUM($N1143:AM1143))*AN$1000*AN1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1027,AO146/AO1027)-AO146,0)+(SUM($N146:AN146)+SUM($N1143:AN1143))*AO$1000*AO1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1027,AP146/AP1027)-AP146,0)+(SUM($N146:AO146)+SUM($N1143:AO1143))*AP$1000*AP1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1027,AQ146/AQ1027)-AQ146,0)+(SUM($N146:AP146)+SUM($N1143:AP1143))*AQ$1000*AQ1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1027,AR146/AR1027)-AR146,0)+(SUM($N146:AQ146)+SUM($N1143:AQ1143))*AR$1000*AR1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1027,AS146/AS1027)-AS146,0)+(SUM($N146:AR146)+SUM($N1143:AR1143))*AS$1000*AS1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1027,AT146/AT1027)-AT146,0)+(SUM($N146:AS146)+SUM($N1143:AS1143))*AT$1000*AT1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1027,AU146/AU1027)-AU146,0)+(SUM($N146:AT146)+SUM($N1143:AT1143))*AU$1000*AU1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1027,AV146/AV1027)-AV146,0)+(SUM($N146:AU146)+SUM($N1143:AU1143))*AV$1000*AV1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1027,AW146/AW1027)-AW146,0)+(SUM($N146:AV146)+SUM($N1143:AV1143))*AW$1000*AW1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1027,AX146/AX1027)-AX146,0)+(SUM($N146:AW146)+SUM($N1143:AW1143))*AX$1000*AX1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1027,AY146/AY1027)-AY146,0)+(SUM($N146:AX146)+SUM($N1143:AX1143))*AY$1000*AY1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1027,AZ146/AZ1027)-AZ146,0)+(SUM($N146:AY146)+SUM($N1143:AY1143))*AZ$1000*AZ1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1027,BA146/BA1027)-BA146,0)+(SUM($N146:AZ146)+SUM($N1143:AZ1143))*BA$1000*BA1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1027,BB146/BB1027)-BB146,0)+(SUM($N146:BA146)+SUM($N1143:BA1143))*BB$1000*BB1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1027,BC146/BC1027)-BC146,0)+(SUM($N146:BB146)+SUM($N1143:BB1143))*BC$1000*BC1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1027,BD146/BD1027)-BD146,0)+(SUM($N146:BC146)+SUM($N1143:BC1143))*BD$1000*BD1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1027,BE146/BE1027)-BE146,0)+(SUM($N146:BD146)+SUM($N1143:BD1143))*BE$1000*BE1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1027,BF146/BF1027)-BF146,0)+(SUM($N146:BE146)+SUM($N1143:BE1143))*BF$1000*BF1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1027,BG146/BG1027)-BG146,0)+(SUM($N146:BF146)+SUM($N1143:BF1143))*BG$1000*BG1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1027,BH146/BH1027)-BH146,0)+(SUM($N146:BG146)+SUM($N1143:BG1143))*BH$1000*BH1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1027,BI146/BI1027)-BI146,0)+(SUM($N146:BH146)+SUM($N1143:BH1143))*BI$1000*BI1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1027,BJ146/BJ1027)-BJ146,0)+(SUM($N146:BI146)+SUM($N1143:BI1143))*BJ$1000*BJ1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1027,BK146/BK1027)-BK146,0)+(SUM($N146:BJ146)+SUM($N1143:BJ1143))*BK$1000*BK1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1027,BL146/BL1027)-BL146,0)+(SUM($N146:BK146)+SUM($N1143:BK1143))*BL$1000*BL1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1027,BM146/BM1027)-BM146,0)+(SUM($N146:BL146)+SUM($N1143:BL1143))*BM$1000*BM1027)*($F1143=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1027,BN146/BN1027)-BN146,0)+(SUM($N146:BM146)+SUM($N1143:BM1143))*BN$1000*BN1027)*($F1143=5)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1028,P147/P1028)-P147,0)+(SUM($N147:N147)+SUM($N1144:N1144))*P$1000*P1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1028,Q147/Q1028)-Q147,0)+(SUM($N147:P147)+SUM($N1144:P1144))*Q$1000*Q1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1028,R147/R1028)-R147,0)+(SUM($N147:Q147)+SUM($N1144:Q1144))*R$1000*R1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1028,S147/S1028)-S147,0)+(SUM($N147:R147)+SUM($N1144:R1144))*S$1000*S1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1028,T147/T1028)-T147,0)+(SUM($N147:S147)+SUM($N1144:S1144))*T$1000*T1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1028,U147/U1028)-U147,0)+(SUM($N147:T147)+SUM($N1144:T1144))*U$1000*U1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1028,V147/V1028)-V147,0)+(SUM($N147:U147)+SUM($N1144:U1144))*V$1000*V1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1028,W147/W1028)-W147,0)+(SUM($N147:V147)+SUM($N1144:V1144))*W$1000*W1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1028,X147/X1028)-X147,0)+(SUM($N147:W147)+SUM($N1144:W1144))*X$1000*X1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1028,Y147/Y1028)-Y147,0)+(SUM($N147:X147)+SUM($N1144:X1144))*Y$1000*Y1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1028,Z147/Z1028)-Z147,0)+(SUM($N147:Y147)+SUM($N1144:Y1144))*Z$1000*Z1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1028,AA147/AA1028)-AA147,0)+(SUM($N147:Z147)+SUM($N1144:Z1144))*AA$1000*AA1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1028,AB147/AB1028)-AB147,0)+(SUM($N147:AA147)+SUM($N1144:AA1144))*AB$1000*AB1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1028,AC147/AC1028)-AC147,0)+(SUM($N147:AB147)+SUM($N1144:AB1144))*AC$1000*AC1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1028,AD147/AD1028)-AD147,0)+(SUM($N147:AC147)+SUM($N1144:AC1144))*AD$1000*AD1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1028,AE147/AE1028)-AE147,0)+(SUM($N147:AD147)+SUM($N1144:AD1144))*AE$1000*AE1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1028,AF147/AF1028)-AF147,0)+(SUM($N147:AE147)+SUM($N1144:AE1144))*AF$1000*AF1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1028,AG147/AG1028)-AG147,0)+(SUM($N147:AF147)+SUM($N1144:AF1144))*AG$1000*AG1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1028,AH147/AH1028)-AH147,0)+(SUM($N147:AG147)+SUM($N1144:AG1144))*AH$1000*AH1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1028,AI147/AI1028)-AI147,0)+(SUM($N147:AH147)+SUM($N1144:AH1144))*AI$1000*AI1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1028,AJ147/AJ1028)-AJ147,0)+(SUM($N147:AI147)+SUM($N1144:AI1144))*AJ$1000*AJ1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1028,AK147/AK1028)-AK147,0)+(SUM($N147:AJ147)+SUM($N1144:AJ1144))*AK$1000*AK1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1028,AL147/AL1028)-AL147,0)+(SUM($N147:AK147)+SUM($N1144:AK1144))*AL$1000*AL1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1028,AM147/AM1028)-AM147,0)+(SUM($N147:AL147)+SUM($N1144:AL1144))*AM$1000*AM1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1028,AN147/AN1028)-AN147,0)+(SUM($N147:AM147)+SUM($N1144:AM1144))*AN$1000*AN1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1028,AO147/AO1028)-AO147,0)+(SUM($N147:AN147)+SUM($N1144:AN1144))*AO$1000*AO1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1028,AP147/AP1028)-AP147,0)+(SUM($N147:AO147)+SUM($N1144:AO1144))*AP$1000*AP1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1028,AQ147/AQ1028)-AQ147,0)+(SUM($N147:AP147)+SUM($N1144:AP1144))*AQ$1000*AQ1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1028,AR147/AR1028)-AR147,0)+(SUM($N147:AQ147)+SUM($N1144:AQ1144))*AR$1000*AR1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1028,AS147/AS1028)-AS147,0)+(SUM($N147:AR147)+SUM($N1144:AR1144))*AS$1000*AS1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1028,AT147/AT1028)-AT147,0)+(SUM($N147:AS147)+SUM($N1144:AS1144))*AT$1000*AT1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1028,AU147/AU1028)-AU147,0)+(SUM($N147:AT147)+SUM($N1144:AT1144))*AU$1000*AU1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1028,AV147/AV1028)-AV147,0)+(SUM($N147:AU147)+SUM($N1144:AU1144))*AV$1000*AV1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1028,AW147/AW1028)-AW147,0)+(SUM($N147:AV147)+SUM($N1144:AV1144))*AW$1000*AW1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1028,AX147/AX1028)-AX147,0)+(SUM($N147:AW147)+SUM($N1144:AW1144))*AX$1000*AX1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1028,AY147/AY1028)-AY147,0)+(SUM($N147:AX147)+SUM($N1144:AX1144))*AY$1000*AY1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1028,AZ147/AZ1028)-AZ147,0)+(SUM($N147:AY147)+SUM($N1144:AY1144))*AZ$1000*AZ1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1028,BA147/BA1028)-BA147,0)+(SUM($N147:AZ147)+SUM($N1144:AZ1144))*BA$1000*BA1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1028,BB147/BB1028)-BB147,0)+(SUM($N147:BA147)+SUM($N1144:BA1144))*BB$1000*BB1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1028,BC147/BC1028)-BC147,0)+(SUM($N147:BB147)+SUM($N1144:BB1144))*BC$1000*BC1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1028,BD147/BD1028)-BD147,0)+(SUM($N147:BC147)+SUM($N1144:BC1144))*BD$1000*BD1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1028,BE147/BE1028)-BE147,0)+(SUM($N147:BD147)+SUM($N1144:BD1144))*BE$1000*BE1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1028,BF147/BF1028)-BF147,0)+(SUM($N147:BE147)+SUM($N1144:BE1144))*BF$1000*BF1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1028,BG147/BG1028)-BG147,0)+(SUM($N147:BF147)+SUM($N1144:BF1144))*BG$1000*BG1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1028,BH147/BH1028)-BH147,0)+(SUM($N147:BG147)+SUM($N1144:BG1144))*BH$1000*BH1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1028,BI147/BI1028)-BI147,0)+(SUM($N147:BH147)+SUM($N1144:BH1144))*BI$1000*BI1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1028,BJ147/BJ1028)-BJ147,0)+(SUM($N147:BI147)+SUM($N1144:BI1144))*BJ$1000*BJ1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1028,BK147/BK1028)-BK147,0)+(SUM($N147:BJ147)+SUM($N1144:BJ1144))*BK$1000*BK1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1028,BL147/BL1028)-BL147,0)+(SUM($N147:BK147)+SUM($N1144:BK1144))*BL$1000*BL1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1028,BM147/BM1028)-BM147,0)+(SUM($N147:BL147)+SUM($N1144:BL1144))*BM$1000*BM1028)*($F1144=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1028,BN147/BN1028)-BN147,0)+(SUM($N147:BM147)+SUM($N1144:BM1144))*BN$1000*BN1028)*($F1144=5)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"(IFERROR(-FV(P$1000,P1029,P148/P1029)-P148,0)+(SUM($N148:N148)+SUM($N1145:N1145))*P$1000*P1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(Q$1000,Q1029,Q148/Q1029)-Q148,0)+(SUM($N148:P148)+SUM($N1145:P1145))*Q$1000*Q1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(R$1000,R1029,R148/R1029)-R148,0)+(SUM($N148:Q148)+SUM($N1145:Q1145))*R$1000*R1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(S$1000,S1029,S148/S1029)-S148,0)+(SUM($N148:R148)+SUM($N1145:R1145))*S$1000*S1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(T$1000,T1029,T148/T1029)-T148,0)+(SUM($N148:S148)+SUM($N1145:S1145))*T$1000*T1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(U$1000,U1029,U148/U1029)-U148,0)+(SUM($N148:T148)+SUM($N1145:T1145))*U$1000*U1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(V$1000,V1029,V148/V1029)-V148,0)+(SUM($N148:U148)+SUM($N1145:U1145))*V$1000*V1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(W$1000,W1029,W148/W1029)-W148,0)+(SUM($N148:V148)+SUM($N1145:V1145))*W$1000*W1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(X$1000,X1029,X148/X1029)-X148,0)+(SUM($N148:W148)+SUM($N1145:W1145))*X$1000*X1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(Y$1000,Y1029,Y148/Y1029)-Y148,0)+(SUM($N148:X148)+SUM($N1145:X1145))*Y$1000*Y1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(Z$1000,Z1029,Z148/Z1029)-Z148,0)+(SUM($N148:Y148)+SUM($N1145:Y1145))*Z$1000*Z1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AA$1000,AA1029,AA148/AA1029)-AA148,0)+(SUM($N148:Z148)+SUM($N1145:Z1145))*AA$1000*AA1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AB$1000,AB1029,AB148/AB1029)-AB148,0)+(SUM($N148:AA148)+SUM($N1145:AA1145))*AB$1000*AB1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AC$1000,AC1029,AC148/AC1029)-AC148,0)+(SUM($N148:AB148)+SUM($N1145:AB1145))*AC$1000*AC1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AD$1000,AD1029,AD148/AD1029)-AD148,0)+(SUM($N148:AC148)+SUM($N1145:AC1145))*AD$1000*AD1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AE$1000,AE1029,AE148/AE1029)-AE148,0)+(SUM($N148:AD148)+SUM($N1145:AD1145))*AE$1000*AE1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AF$1000,AF1029,AF148/AF1029)-AF148,0)+(SUM($N148:AE148)+SUM($N1145:AE1145))*AF$1000*AF1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AG$1000,AG1029,AG148/AG1029)-AG148,0)+(SUM($N148:AF148)+SUM($N1145:AF1145))*AG$1000*AG1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AH$1000,AH1029,AH148/AH1029)-AH148,0)+(SUM($N148:AG148)+SUM($N1145:AG1145))*AH$1000*AH1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AI$1000,AI1029,AI148/AI1029)-AI148,0)+(SUM($N148:AH148)+SUM($N1145:AH1145))*AI$1000*AI1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AJ$1000,AJ1029,AJ148/AJ1029)-AJ148,0)+(SUM($N148:AI148)+SUM($N1145:AI1145))*AJ$1000*AJ1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AK$1000,AK1029,AK148/AK1029)-AK148,0)+(SUM($N148:AJ148)+SUM($N1145:AJ1145))*AK$1000*AK1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AL$1000,AL1029,AL148/AL1029)-AL148,0)+(SUM($N148:AK148)+SUM($N1145:AK1145))*AL$1000*AL1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AM$1000,AM1029,AM148/AM1029)-AM148,0)+(SUM($N148:AL148)+SUM($N1145:AL1145))*AM$1000*AM1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AN$1000,AN1029,AN148/AN1029)-AN148,0)+(SUM($N148:AM148)+SUM($N1145:AM1145))*AN$1000*AN1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AO$1000,AO1029,AO148/AO1029)-AO148,0)+(SUM($N148:AN148)+SUM($N1145:AN1145))*AO$1000*AO1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AP$1000,AP1029,AP148/AP1029)-AP148,0)+(SUM($N148:AO148)+SUM($N1145:AO1145))*AP$1000*AP1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AQ$1000,AQ1029,AQ148/AQ1029)-AQ148,0)+(SUM($N148:AP148)+SUM($N1145:AP1145))*AQ$1000*AQ1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AR$1000,AR1029,AR148/AR1029)-AR148,0)+(SUM($N148:AQ148)+SUM($N1145:AQ1145))*AR$1000*AR1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AS$1000,AS1029,AS148/AS1029)-AS148,0)+(SUM($N148:AR148)+SUM($N1145:AR1145))*AS$1000*AS1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AT$1000,AT1029,AT148/AT1029)-AT148,0)+(SUM($N148:AS148)+SUM($N1145:AS1145))*AT$1000*AT1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AU$1000,AU1029,AU148/AU1029)-AU148,0)+(SUM($N148:AT148)+SUM($N1145:AT1145))*AU$1000*AU1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AV$1000,AV1029,AV148/AV1029)-AV148,0)+(SUM($N148:AU148)+SUM($N1145:AU1145))*AV$1000*AV1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AW$1000,AW1029,AW148/AW1029)-AW148,0)+(SUM($N148:AV148)+SUM($N1145:AV1145))*AW$1000*AW1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AX$1000,AX1029,AX148/AX1029)-AX148,0)+(SUM($N148:AW148)+SUM($N1145:AW1145))*AX$1000*AX1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AY$1000,AY1029,AY148/AY1029)-AY148,0)+(SUM($N148:AX148)+SUM($N1145:AX1145))*AY$1000*AY1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(AZ$1000,AZ1029,AZ148/AZ1029)-AZ148,0)+(SUM($N148:AY148)+SUM($N1145:AY1145))*AZ$1000*AZ1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BA$1000,BA1029,BA148/BA1029)-BA148,0)+(SUM($N148:AZ148)+SUM($N1145:AZ1145))*BA$1000*BA1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BB$1000,BB1029,BB148/BB1029)-BB148,0)+(SUM($N148:BA148)+SUM($N1145:BA1145))*BB$1000*BB1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BC$1000,BC1029,BC148/BC1029)-BC148,0)+(SUM($N148:BB148)+SUM($N1145:BB1145))*BC$1000*BC1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BD$1000,BD1029,BD148/BD1029)-BD148,0)+(SUM($N148:BC148)+SUM($N1145:BC1145))*BD$1000*BD1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BE$1000,BE1029,BE148/BE1029)-BE148,0)+(SUM($N148:BD148)+SUM($N1145:BD1145))*BE$1000*BE1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BF$1000,BF1029,BF148/BF1029)-BF148,0)+(SUM($N148:BE148)+SUM($N1145:BE1145))*BF$1000*BF1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BG$1000,BG1029,BG148/BG1029)-BG148,0)+(SUM($N148:BF148)+SUM($N1145:BF1145))*BG$1000*BG1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BH$1000,BH1029,BH148/BH1029)-BH148,0)+(SUM($N148:BG148)+SUM($N1145:BG1145))*BH$1000*BH1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BI$1000,BI1029,BI148/BI1029)-BI148,0)+(SUM($N148:BH148)+SUM($N1145:BH1145))*BI$1000*BI1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BJ$1000,BJ1029,BJ148/BJ1029)-BJ148,0)+(SUM($N148:BI148)+SUM($N1145:BI1145))*BJ$1000*BJ1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BK$1000,BK1029,BK148/BK1029)-BK148,0)+(SUM($N148:BJ148)+SUM($N1145:BJ1145))*BK$1000*BK1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BL$1000,BL1029,BL148/BL1029)-BL148,0)+(SUM($N148:BK148)+SUM($N1145:BK1145))*BL$1000*BL1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BM$1000,BM1029,BM148/BM1029)-BM148,0)+(SUM($N148:BL148)+SUM($N1145:BL1145))*BM$1000*BM1029)*($F1145=5)","v":0},{"$f":"(IFERROR(-FV(BN$1000,BN1029,BN148/BN1029)-BN148,0)+(SUM($N148:BM148)+SUM($N1145:BM1145))*BN$1000*BN1029)*($F1145=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1120","v":"Total Capitalized Interest"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1121:P1145)","v":0},{"$f":"SUM(Q1121:Q1145)","v":0},{"$f":"SUM(R1121:R1145)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Placed in Service"]
[null,null,{"$f":"C1149+1","v":1},{"$f":"INDEX(D$66:D$90,$C1150,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1150,1)","v":"Capital"},4,null,{"$f":"L1092","v":0},{"$f":"I1005","v":"2019-01-01"},null,{"$f":"SUMPRODUCT(P1150:BN1150,$P$14:$BN$14)","v":0},{"$f":"SUM(P1150:BN1150)","v":0},null,null,null,{"$f":"IF(P$11=YEAR($I1150),$H1150,0)","v":0},{"$f":"IF(Q$11=YEAR($I1150),$H1150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AG$11=YEAR($I1150),$H1150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AW$11=YEAR($I1150),$H1150,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BM$11=YEAR($I1150),$H1150,0)","v":0},0]
[null,null,{"$f":"C1150+1","v":2},{"$f":"INDEX(D$66:D$90,$C1151,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"L1093","v":0},{"$f":"I1006","v":"2019-01-01"},null,{"$f":"SUMPRODUCT(P1151:BN1151,$P$14:$BN$14)","v":0},{"$f":"SUM(P1151:BN1151)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AF$11=YEAR($I1165),$H1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AV$11=YEAR($I1165),$H1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BL$11=YEAR($I1165),$H1165,0)","v":0},0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,{"$f":"IF(Q$11=YEAR($I1166),$H1166,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,{"$f":"IF(P$11=YEAR($I1167),$H1167,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0,"2019-01-01",null,0,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1149","v":"Total AFUDC Equity Placed in Service"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1150:P1174)","v":0},{"$f":"SUM(Q1150:Q1174)","v":0},{"$f":"SUM(R1150:R1174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Equity Depr Adj."]
[null,null,{"$f":"C1178+1","v":1},{"$f":"INDEX(D$66:D$90,$C1179,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1179,1)","v":"Capital"},4,null,null,null,null,{"$f":"SUMPRODUCT(P1179:BN1179,$P$14:$BN$14)","v":0},{"$f":"SUM(P1179:BN1179)","v":0},null,null,null,{"$f":"SUMPRODUCT($P1150:P1150,N(OFFSET($P245:P245,0,MAX(COLUMN($P245:P245))-COLUMN($P245:P245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:Q1150,N(OFFSET($P245:Q245,0,MAX(COLUMN($P245:Q245))-COLUMN($P245:Q245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:R1150,N(OFFSET($P245:R245,0,MAX(COLUMN($P245:R245))-COLUMN($P245:R245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:S1150,N(OFFSET($P245:S245,0,MAX(COLUMN($P245:S245))-COLUMN($P245:S245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:T1150,N(OFFSET($P245:T245,0,MAX(COLUMN($P245:T245))-COLUMN($P245:T245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:U1150,N(OFFSET($P245:U245,0,MAX(COLUMN($P245:U245))-COLUMN($P245:U245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:V1150,N(OFFSET($P245:V245,0,MAX(COLUMN($P245:V245))-COLUMN($P245:V245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:W1150,N(OFFSET($P245:W245,0,MAX(COLUMN($P245:W245))-COLUMN($P245:W245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:X1150,N(OFFSET($P245:X245,0,MAX(COLUMN($P245:X245))-COLUMN($P245:X245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:Y1150,N(OFFSET($P245:Y245,0,MAX(COLUMN($P245:Y245))-COLUMN($P245:Y245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:Z1150,N(OFFSET($P245:Z245,0,MAX(COLUMN($P245:Z245))-COLUMN($P245:Z245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AA1150,N(OFFSET($P245:AA245,0,MAX(COLUMN($P245:AA245))-COLUMN($P245:AA245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AB1150,N(OFFSET($P245:AB245,0,MAX(COLUMN($P245:AB245))-COLUMN($P245:AB245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AC1150,N(OFFSET($P245:AC245,0,MAX(COLUMN($P245:AC245))-COLUMN($P245:AC245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AD1150,N(OFFSET($P245:AD245,0,MAX(COLUMN($P245:AD245))-COLUMN($P245:AD245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AE1150,N(OFFSET($P245:AE245,0,MAX(COLUMN($P245:AE245))-COLUMN($P245:AE245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AF1150,N(OFFSET($P245:AF245,0,MAX(COLUMN($P245:AF245))-COLUMN($P245:AF245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AG1150,N(OFFSET($P245:AG245,0,MAX(COLUMN($P245:AG245))-COLUMN($P245:AG245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AH1150,N(OFFSET($P245:AH245,0,MAX(COLUMN($P245:AH245))-COLUMN($P245:AH245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AI1150,N(OFFSET($P245:AI245,0,MAX(COLUMN($P245:AI245))-COLUMN($P245:AI245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AJ1150,N(OFFSET($P245:AJ245,0,MAX(COLUMN($P245:AJ245))-COLUMN($P245:AJ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AK1150,N(OFFSET($P245:AK245,0,MAX(COLUMN($P245:AK245))-COLUMN($P245:AK245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AL1150,N(OFFSET($P245:AL245,0,MAX(COLUMN($P245:AL245))-COLUMN($P245:AL245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AM1150,N(OFFSET($P245:AM245,0,MAX(COLUMN($P245:AM245))-COLUMN($P245:AM245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AN1150,N(OFFSET($P245:AN245,0,MAX(COLUMN($P245:AN245))-COLUMN($P245:AN245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AO1150,N(OFFSET($P245:AO245,0,MAX(COLUMN($P245:AO245))-COLUMN($P245:AO245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AP1150,N(OFFSET($P245:AP245,0,MAX(COLUMN($P245:AP245))-COLUMN($P245:AP245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AQ1150,N(OFFSET($P245:AQ245,0,MAX(COLUMN($P245:AQ245))-COLUMN($P245:AQ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AR1150,N(OFFSET($P245:AR245,0,MAX(COLUMN($P245:AR245))-COLUMN($P245:AR245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AS1150,N(OFFSET($P245:AS245,0,MAX(COLUMN($P245:AS245))-COLUMN($P245:AS245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AT1150,N(OFFSET($P245:AT245,0,MAX(COLUMN($P245:AT245))-COLUMN($P245:AT245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AU1150,N(OFFSET($P245:AU245,0,MAX(COLUMN($P245:AU245))-COLUMN($P245:AU245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AV1150,N(OFFSET($P245:AV245,0,MAX(COLUMN($P245:AV245))-COLUMN($P245:AV245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AW1150,N(OFFSET($P245:AW245,0,MAX(COLUMN($P245:AW245))-COLUMN($P245:AW245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AX1150,N(OFFSET($P245:AX245,0,MAX(COLUMN($P245:AX245))-COLUMN($P245:AX245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AY1150,N(OFFSET($P245:AY245,0,MAX(COLUMN($P245:AY245))-COLUMN($P245:AY245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:AZ1150,N(OFFSET($P245:AZ245,0,MAX(COLUMN($P245:AZ245))-COLUMN($P245:AZ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BA1150,N(OFFSET($P245:BA245,0,MAX(COLUMN($P245:BA245))-COLUMN($P245:BA245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BB1150,N(OFFSET($P245:BB245,0,MAX(COLUMN($P245:BB245))-COLUMN($P245:BB245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BC1150,N(OFFSET($P245:BC245,0,MAX(COLUMN($P245:BC245))-COLUMN($P245:BC245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BD1150,N(OFFSET($P245:BD245,0,MAX(COLUMN($P245:BD245))-COLUMN($P245:BD245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BE1150,N(OFFSET($P245:BE245,0,MAX(COLUMN($P245:BE245))-COLUMN($P245:BE245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BF1150,N(OFFSET($P245:BF245,0,MAX(COLUMN($P245:BF245))-COLUMN($P245:BF245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BG1150,N(OFFSET($P245:BG245,0,MAX(COLUMN($P245:BG245))-COLUMN($P245:BG245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BH1150,N(OFFSET($P245:BH245,0,MAX(COLUMN($P245:BH245))-COLUMN($P245:BH245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BI1150,N(OFFSET($P245:BI245,0,MAX(COLUMN($P245:BI245))-COLUMN($P245:BI245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BJ1150,N(OFFSET($P245:BJ245,0,MAX(COLUMN($P245:BJ245))-COLUMN($P245:BJ245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BK1150,N(OFFSET($P245:BK245,0,MAX(COLUMN($P245:BK245))-COLUMN($P245:BK245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BL1150,N(OFFSET($P245:BL245,0,MAX(COLUMN($P245:BL245))-COLUMN($P245:BL245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BM1150,N(OFFSET($P245:BM245,0,MAX(COLUMN($P245:BM245))-COLUMN($P245:BM245),1,1)))","v":0},{"$f":"SUMPRODUCT($P1150:BN1150,N(OFFSET($P245:BN245,0,MAX(COLUMN($P245:BN245))-COLUMN($P245:BN245),1,1)))","v":0}]
[null,null,{"$f":"C1179+1","v":2},{"$f":"INDEX(D$66:D$90,$C1180,1)","v":"PP&E - Dist"},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1180:BN1180,$P$14:$BN$14)","v":0},{"$f":"SUM(P1180:BN1180)","v":0},null,null,null,{"$f":"SUMPRODUCT($P1151:P1151,N(OFFSET($P246:P246,0,MAX(COLUMN($P246:P246))-COLUMN($P246:P246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:Q1151,N(OFFSET($P246:Q246,0,MAX(COLUMN($P246:Q246))-COLUMN($P246:Q246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:R1151,N(OFFSET($P246:R246,0,MAX(COLUMN($P246:R246))-COLUMN($P246:R246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:S1151,N(OFFSET($P246:S246,0,MAX(COLUMN($P246:S246))-COLUMN($P246:S246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:T1151,N(OFFSET($P246:T246,0,MAX(COLUMN($P246:T246))-COLUMN($P246:T246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:U1151,N(OFFSET($P246:U246,0,MAX(COLUMN($P246:U246))-COLUMN($P246:U246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:V1151,N(OFFSET($P246:V246,0,MAX(COLUMN($P246:V246))-COLUMN($P246:V246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:W1151,N(OFFSET($P246:W246,0,MAX(COLUMN($P246:W246))-COLUMN($P246:W246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:X1151,N(OFFSET($P246:X246,0,MAX(COLUMN($P246:X246))-COLUMN($P246:X246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:Y1151,N(OFFSET($P246:Y246,0,MAX(COLUMN($P246:Y246))-COLUMN($P246:Y246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:Z1151,N(OFFSET($P246:Z246,0,MAX(COLUMN($P246:Z246))-COLUMN($P246:Z246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AA1151,N(OFFSET($P246:AA246,0,MAX(COLUMN($P246:AA246))-COLUMN($P246:AA246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AB1151,N(OFFSET($P246:AB246,0,MAX(COLUMN($P246:AB246))-COLUMN($P246:AB246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AC1151,N(OFFSET($P246:AC246,0,MAX(COLUMN($P246:AC246))-COLUMN($P246:AC246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AD1151,N(OFFSET($P246:AD246,0,MAX(COLUMN($P246:AD246))-COLUMN($P246:AD246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AE1151,N(OFFSET($P246:AE246,0,MAX(COLUMN($P246:AE246))-COLUMN($P246:AE246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AF1151,N(OFFSET($P246:AF246,0,MAX(COLUMN($P246:AF246))-COLUMN($P246:AF246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AG1151,N(OFFSET($P246:AG246,0,MAX(COLUMN($P246:AG246))-COLUMN($P246:AG246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AH1151,N(OFFSET($P246:AH246,0,MAX(COLUMN($P246:AH246))-COLUMN($P246:AH246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AI1151,N(OFFSET($P246:AI246,0,MAX(COLUMN($P246:AI246))-COLUMN($P246:AI246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AJ1151,N(OFFSET($P246:AJ246,0,MAX(COLUMN($P246:AJ246))-COLUMN($P246:AJ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AK1151,N(OFFSET($P246:AK246,0,MAX(COLUMN($P246:AK246))-COLUMN($P246:AK246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AL1151,N(OFFSET($P246:AL246,0,MAX(COLUMN($P246:AL246))-COLUMN($P246:AL246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AM1151,N(OFFSET($P246:AM246,0,MAX(COLUMN($P246:AM246))-COLUMN($P246:AM246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AN1151,N(OFFSET($P246:AN246,0,MAX(COLUMN($P246:AN246))-COLUMN($P246:AN246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AO1151,N(OFFSET($P246:AO246,0,MAX(COLUMN($P246:AO246))-COLUMN($P246:AO246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AP1151,N(OFFSET($P246:AP246,0,MAX(COLUMN($P246:AP246))-COLUMN($P246:AP246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AQ1151,N(OFFSET($P246:AQ246,0,MAX(COLUMN($P246:AQ246))-COLUMN($P246:AQ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AR1151,N(OFFSET($P246:AR246,0,MAX(COLUMN($P246:AR246))-COLUMN($P246:AR246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AS1151,N(OFFSET($P246:AS246,0,MAX(COLUMN($P246:AS246))-COLUMN($P246:AS246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AT1151,N(OFFSET($P246:AT246,0,MAX(COLUMN($P246:AT246))-COLUMN($P246:AT246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AU1151,N(OFFSET($P246:AU246,0,MAX(COLUMN($P246:AU246))-COLUMN($P246:AU246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AV1151,N(OFFSET($P246:AV246,0,MAX(COLUMN($P246:AV246))-COLUMN($P246:AV246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AW1151,N(OFFSET($P246:AW246,0,MAX(COLUMN($P246:AW246))-COLUMN($P246:AW246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AX1151,N(OFFSET($P246:AX246,0,MAX(COLUMN($P246:AX246))-COLUMN($P246:AX246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AY1151,N(OFFSET($P246:AY246,0,MAX(COLUMN($P246:AY246))-COLUMN($P246:AY246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:AZ1151,N(OFFSET($P246:AZ246,0,MAX(COLUMN($P246:AZ246))-COLUMN($P246:AZ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BA1151,N(OFFSET($P246:BA246,0,MAX(COLUMN($P246:BA246))-COLUMN($P246:BA246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BB1151,N(OFFSET($P246:BB246,0,MAX(COLUMN($P246:BB246))-COLUMN($P246:BB246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BC1151,N(OFFSET($P246:BC246,0,MAX(COLUMN($P246:BC246))-COLUMN($P246:BC246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BD1151,N(OFFSET($P246:BD246,0,MAX(COLUMN($P246:BD246))-COLUMN($P246:BD246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BE1151,N(OFFSET($P246:BE246,0,MAX(COLUMN($P246:BE246))-COLUMN($P246:BE246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BF1151,N(OFFSET($P246:BF246,0,MAX(COLUMN($P246:BF246))-COLUMN($P246:BF246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BG1151,N(OFFSET($P246:BG246,0,MAX(COLUMN($P246:BG246))-COLUMN($P246:BG246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BH1151,N(OFFSET($P246:BH246,0,MAX(COLUMN($P246:BH246))-COLUMN($P246:BH246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BI1151,N(OFFSET($P246:BI246,0,MAX(COLUMN($P246:BI246))-COLUMN($P246:BI246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BJ1151,N(OFFSET($P246:BJ246,0,MAX(COLUMN($P246:BJ246))-COLUMN($P246:BJ246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BK1151,N(OFFSET($P246:BK246,0,MAX(COLUMN($P246:BK246))-COLUMN($P246:BK246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BL1151,N(OFFSET($P246:BL246,0,MAX(COLUMN($P246:BL246))-COLUMN($P246:BL246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BM1151,N(OFFSET($P246:BM246,0,MAX(COLUMN($P246:BM246))-COLUMN($P246:BM246),1,1)))","v":0},{"$f":"SUMPRODUCT($P1151:BN1151,N(OFFSET($P246:BN246,0,MAX(COLUMN($P246:BN246))-COLUMN($P246:BN246),1,1)))","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1152:P1152,N(OFFSET($P247:P247,0,MAX(COLUMN($P247:P247))-COLUMN($P247:P247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:Q1152,N(OFFSET($P247:Q247,0,MAX(COLUMN($P247:Q247))-COLUMN($P247:Q247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:R1152,N(OFFSET($P247:R247,0,MAX(COLUMN($P247:R247))-COLUMN($P247:R247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:S1152,N(OFFSET($P247:S247,0,MAX(COLUMN($P247:S247))-COLUMN($P247:S247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:T1152,N(OFFSET($P247:T247,0,MAX(COLUMN($P247:T247))-COLUMN($P247:T247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:U1152,N(OFFSET($P247:U247,0,MAX(COLUMN($P247:U247))-COLUMN($P247:U247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:V1152,N(OFFSET($P247:V247,0,MAX(COLUMN($P247:V247))-COLUMN($P247:V247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:W1152,N(OFFSET($P247:W247,0,MAX(COLUMN($P247:W247))-COLUMN($P247:W247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:X1152,N(OFFSET($P247:X247,0,MAX(COLUMN($P247:X247))-COLUMN($P247:X247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:Y1152,N(OFFSET($P247:Y247,0,MAX(COLUMN($P247:Y247))-COLUMN($P247:Y247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:Z1152,N(OFFSET($P247:Z247,0,MAX(COLUMN($P247:Z247))-COLUMN($P247:Z247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AA1152,N(OFFSET($P247:AA247,0,MAX(COLUMN($P247:AA247))-COLUMN($P247:AA247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AB1152,N(OFFSET($P247:AB247,0,MAX(COLUMN($P247:AB247))-COLUMN($P247:AB247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AC1152,N(OFFSET($P247:AC247,0,MAX(COLUMN($P247:AC247))-COLUMN($P247:AC247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AD1152,N(OFFSET($P247:AD247,0,MAX(COLUMN($P247:AD247))-COLUMN($P247:AD247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AE1152,N(OFFSET($P247:AE247,0,MAX(COLUMN($P247:AE247))-COLUMN($P247:AE247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AF1152,N(OFFSET($P247:AF247,0,MAX(COLUMN($P247:AF247))-COLUMN($P247:AF247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AG1152,N(OFFSET($P247:AG247,0,MAX(COLUMN($P247:AG247))-COLUMN($P247:AG247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AH1152,N(OFFSET($P247:AH247,0,MAX(COLUMN($P247:AH247))-COLUMN($P247:AH247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AI1152,N(OFFSET($P247:AI247,0,MAX(COLUMN($P247:AI247))-COLUMN($P247:AI247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AJ1152,N(OFFSET($P247:AJ247,0,MAX(COLUMN($P247:AJ247))-COLUMN($P247:AJ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AK1152,N(OFFSET($P247:AK247,0,MAX(COLUMN($P247:AK247))-COLUMN($P247:AK247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AL1152,N(OFFSET($P247:AL247,0,MAX(COLUMN($P247:AL247))-COLUMN($P247:AL247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AM1152,N(OFFSET($P247:AM247,0,MAX(COLUMN($P247:AM247))-COLUMN($P247:AM247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AN1152,N(OFFSET($P247:AN247,0,MAX(COLUMN($P247:AN247))-COLUMN($P247:AN247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AO1152,N(OFFSET($P247:AO247,0,MAX(COLUMN($P247:AO247))-COLUMN($P247:AO247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AP1152,N(OFFSET($P247:AP247,0,MAX(COLUMN($P247:AP247))-COLUMN($P247:AP247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AQ1152,N(OFFSET($P247:AQ247,0,MAX(COLUMN($P247:AQ247))-COLUMN($P247:AQ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AR1152,N(OFFSET($P247:AR247,0,MAX(COLUMN($P247:AR247))-COLUMN($P247:AR247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AS1152,N(OFFSET($P247:AS247,0,MAX(COLUMN($P247:AS247))-COLUMN($P247:AS247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AT1152,N(OFFSET($P247:AT247,0,MAX(COLUMN($P247:AT247))-COLUMN($P247:AT247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AU1152,N(OFFSET($P247:AU247,0,MAX(COLUMN($P247:AU247))-COLUMN($P247:AU247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AV1152,N(OFFSET($P247:AV247,0,MAX(COLUMN($P247:AV247))-COLUMN($P247:AV247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AW1152,N(OFFSET($P247:AW247,0,MAX(COLUMN($P247:AW247))-COLUMN($P247:AW247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AX1152,N(OFFSET($P247:AX247,0,MAX(COLUMN($P247:AX247))-COLUMN($P247:AX247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AY1152,N(OFFSET($P247:AY247,0,MAX(COLUMN($P247:AY247))-COLUMN($P247:AY247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:AZ1152,N(OFFSET($P247:AZ247,0,MAX(COLUMN($P247:AZ247))-COLUMN($P247:AZ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BA1152,N(OFFSET($P247:BA247,0,MAX(COLUMN($P247:BA247))-COLUMN($P247:BA247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BB1152,N(OFFSET($P247:BB247,0,MAX(COLUMN($P247:BB247))-COLUMN($P247:BB247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BC1152,N(OFFSET($P247:BC247,0,MAX(COLUMN($P247:BC247))-COLUMN($P247:BC247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BD1152,N(OFFSET($P247:BD247,0,MAX(COLUMN($P247:BD247))-COLUMN($P247:BD247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BE1152,N(OFFSET($P247:BE247,0,MAX(COLUMN($P247:BE247))-COLUMN($P247:BE247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BF1152,N(OFFSET($P247:BF247,0,MAX(COLUMN($P247:BF247))-COLUMN($P247:BF247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BG1152,N(OFFSET($P247:BG247,0,MAX(COLUMN($P247:BG247))-COLUMN($P247:BG247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BH1152,N(OFFSET($P247:BH247,0,MAX(COLUMN($P247:BH247))-COLUMN($P247:BH247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BI1152,N(OFFSET($P247:BI247,0,MAX(COLUMN($P247:BI247))-COLUMN($P247:BI247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BJ1152,N(OFFSET($P247:BJ247,0,MAX(COLUMN($P247:BJ247))-COLUMN($P247:BJ247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BK1152,N(OFFSET($P247:BK247,0,MAX(COLUMN($P247:BK247))-COLUMN($P247:BK247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BL1152,N(OFFSET($P247:BL247,0,MAX(COLUMN($P247:BL247))-COLUMN($P247:BL247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BM1152,N(OFFSET($P247:BM247,0,MAX(COLUMN($P247:BM247))-COLUMN($P247:BM247),1,1)))","v":0},{"$f":"SUMPRODUCT($P1152:BN1152,N(OFFSET($P247:BN247,0,MAX(COLUMN($P247:BN247))-COLUMN($P247:BN247),1,1)))","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1153:P1153,N(OFFSET($P248:P248,0,MAX(COLUMN($P248:P248))-COLUMN($P248:P248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:Q1153,N(OFFSET($P248:Q248,0,MAX(COLUMN($P248:Q248))-COLUMN($P248:Q248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:R1153,N(OFFSET($P248:R248,0,MAX(COLUMN($P248:R248))-COLUMN($P248:R248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:S1153,N(OFFSET($P248:S248,0,MAX(COLUMN($P248:S248))-COLUMN($P248:S248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:T1153,N(OFFSET($P248:T248,0,MAX(COLUMN($P248:T248))-COLUMN($P248:T248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:U1153,N(OFFSET($P248:U248,0,MAX(COLUMN($P248:U248))-COLUMN($P248:U248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:V1153,N(OFFSET($P248:V248,0,MAX(COLUMN($P248:V248))-COLUMN($P248:V248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:W1153,N(OFFSET($P248:W248,0,MAX(COLUMN($P248:W248))-COLUMN($P248:W248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:X1153,N(OFFSET($P248:X248,0,MAX(COLUMN($P248:X248))-COLUMN($P248:X248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:Y1153,N(OFFSET($P248:Y248,0,MAX(COLUMN($P248:Y248))-COLUMN($P248:Y248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:Z1153,N(OFFSET($P248:Z248,0,MAX(COLUMN($P248:Z248))-COLUMN($P248:Z248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AA1153,N(OFFSET($P248:AA248,0,MAX(COLUMN($P248:AA248))-COLUMN($P248:AA248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AB1153,N(OFFSET($P248:AB248,0,MAX(COLUMN($P248:AB248))-COLUMN($P248:AB248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AC1153,N(OFFSET($P248:AC248,0,MAX(COLUMN($P248:AC248))-COLUMN($P248:AC248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AD1153,N(OFFSET($P248:AD248,0,MAX(COLUMN($P248:AD248))-COLUMN($P248:AD248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AE1153,N(OFFSET($P248:AE248,0,MAX(COLUMN($P248:AE248))-COLUMN($P248:AE248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AF1153,N(OFFSET($P248:AF248,0,MAX(COLUMN($P248:AF248))-COLUMN($P248:AF248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AG1153,N(OFFSET($P248:AG248,0,MAX(COLUMN($P248:AG248))-COLUMN($P248:AG248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AH1153,N(OFFSET($P248:AH248,0,MAX(COLUMN($P248:AH248))-COLUMN($P248:AH248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AI1153,N(OFFSET($P248:AI248,0,MAX(COLUMN($P248:AI248))-COLUMN($P248:AI248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AJ1153,N(OFFSET($P248:AJ248,0,MAX(COLUMN($P248:AJ248))-COLUMN($P248:AJ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AK1153,N(OFFSET($P248:AK248,0,MAX(COLUMN($P248:AK248))-COLUMN($P248:AK248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AL1153,N(OFFSET($P248:AL248,0,MAX(COLUMN($P248:AL248))-COLUMN($P248:AL248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AM1153,N(OFFSET($P248:AM248,0,MAX(COLUMN($P248:AM248))-COLUMN($P248:AM248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AN1153,N(OFFSET($P248:AN248,0,MAX(COLUMN($P248:AN248))-COLUMN($P248:AN248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AO1153,N(OFFSET($P248:AO248,0,MAX(COLUMN($P248:AO248))-COLUMN($P248:AO248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AP1153,N(OFFSET($P248:AP248,0,MAX(COLUMN($P248:AP248))-COLUMN($P248:AP248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AQ1153,N(OFFSET($P248:AQ248,0,MAX(COLUMN($P248:AQ248))-COLUMN($P248:AQ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AR1153,N(OFFSET($P248:AR248,0,MAX(COLUMN($P248:AR248))-COLUMN($P248:AR248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AS1153,N(OFFSET($P248:AS248,0,MAX(COLUMN($P248:AS248))-COLUMN($P248:AS248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AT1153,N(OFFSET($P248:AT248,0,MAX(COLUMN($P248:AT248))-COLUMN($P248:AT248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AU1153,N(OFFSET($P248:AU248,0,MAX(COLUMN($P248:AU248))-COLUMN($P248:AU248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AV1153,N(OFFSET($P248:AV248,0,MAX(COLUMN($P248:AV248))-COLUMN($P248:AV248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AW1153,N(OFFSET($P248:AW248,0,MAX(COLUMN($P248:AW248))-COLUMN($P248:AW248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AX1153,N(OFFSET($P248:AX248,0,MAX(COLUMN($P248:AX248))-COLUMN($P248:AX248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AY1153,N(OFFSET($P248:AY248,0,MAX(COLUMN($P248:AY248))-COLUMN($P248:AY248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:AZ1153,N(OFFSET($P248:AZ248,0,MAX(COLUMN($P248:AZ248))-COLUMN($P248:AZ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BA1153,N(OFFSET($P248:BA248,0,MAX(COLUMN($P248:BA248))-COLUMN($P248:BA248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BB1153,N(OFFSET($P248:BB248,0,MAX(COLUMN($P248:BB248))-COLUMN($P248:BB248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BC1153,N(OFFSET($P248:BC248,0,MAX(COLUMN($P248:BC248))-COLUMN($P248:BC248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BD1153,N(OFFSET($P248:BD248,0,MAX(COLUMN($P248:BD248))-COLUMN($P248:BD248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BE1153,N(OFFSET($P248:BE248,0,MAX(COLUMN($P248:BE248))-COLUMN($P248:BE248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BF1153,N(OFFSET($P248:BF248,0,MAX(COLUMN($P248:BF248))-COLUMN($P248:BF248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BG1153,N(OFFSET($P248:BG248,0,MAX(COLUMN($P248:BG248))-COLUMN($P248:BG248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BH1153,N(OFFSET($P248:BH248,0,MAX(COLUMN($P248:BH248))-COLUMN($P248:BH248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BI1153,N(OFFSET($P248:BI248,0,MAX(COLUMN($P248:BI248))-COLUMN($P248:BI248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BJ1153,N(OFFSET($P248:BJ248,0,MAX(COLUMN($P248:BJ248))-COLUMN($P248:BJ248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BK1153,N(OFFSET($P248:BK248,0,MAX(COLUMN($P248:BK248))-COLUMN($P248:BK248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BL1153,N(OFFSET($P248:BL248,0,MAX(COLUMN($P248:BL248))-COLUMN($P248:BL248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BM1153,N(OFFSET($P248:BM248,0,MAX(COLUMN($P248:BM248))-COLUMN($P248:BM248),1,1)))","v":0},{"$f":"SUMPRODUCT($P1153:BN1153,N(OFFSET($P248:BN248,0,MAX(COLUMN($P248:BN248))-COLUMN($P248:BN248),1,1)))","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1154:P1154,N(OFFSET($P249:P249,0,MAX(COLUMN($P249:P249))-COLUMN($P249:P249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:Q1154,N(OFFSET($P249:Q249,0,MAX(COLUMN($P249:Q249))-COLUMN($P249:Q249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:R1154,N(OFFSET($P249:R249,0,MAX(COLUMN($P249:R249))-COLUMN($P249:R249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:S1154,N(OFFSET($P249:S249,0,MAX(COLUMN($P249:S249))-COLUMN($P249:S249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:T1154,N(OFFSET($P249:T249,0,MAX(COLUMN($P249:T249))-COLUMN($P249:T249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:U1154,N(OFFSET($P249:U249,0,MAX(COLUMN($P249:U249))-COLUMN($P249:U249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:V1154,N(OFFSET($P249:V249,0,MAX(COLUMN($P249:V249))-COLUMN($P249:V249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:W1154,N(OFFSET($P249:W249,0,MAX(COLUMN($P249:W249))-COLUMN($P249:W249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:X1154,N(OFFSET($P249:X249,0,MAX(COLUMN($P249:X249))-COLUMN($P249:X249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:Y1154,N(OFFSET($P249:Y249,0,MAX(COLUMN($P249:Y249))-COLUMN($P249:Y249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:Z1154,N(OFFSET($P249:Z249,0,MAX(COLUMN($P249:Z249))-COLUMN($P249:Z249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AA1154,N(OFFSET($P249:AA249,0,MAX(COLUMN($P249:AA249))-COLUMN($P249:AA249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AB1154,N(OFFSET($P249:AB249,0,MAX(COLUMN($P249:AB249))-COLUMN($P249:AB249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AC1154,N(OFFSET($P249:AC249,0,MAX(COLUMN($P249:AC249))-COLUMN($P249:AC249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AD1154,N(OFFSET($P249:AD249,0,MAX(COLUMN($P249:AD249))-COLUMN($P249:AD249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AE1154,N(OFFSET($P249:AE249,0,MAX(COLUMN($P249:AE249))-COLUMN($P249:AE249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AF1154,N(OFFSET($P249:AF249,0,MAX(COLUMN($P249:AF249))-COLUMN($P249:AF249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AG1154,N(OFFSET($P249:AG249,0,MAX(COLUMN($P249:AG249))-COLUMN($P249:AG249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AH1154,N(OFFSET($P249:AH249,0,MAX(COLUMN($P249:AH249))-COLUMN($P249:AH249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AI1154,N(OFFSET($P249:AI249,0,MAX(COLUMN($P249:AI249))-COLUMN($P249:AI249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AJ1154,N(OFFSET($P249:AJ249,0,MAX(COLUMN($P249:AJ249))-COLUMN($P249:AJ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AK1154,N(OFFSET($P249:AK249,0,MAX(COLUMN($P249:AK249))-COLUMN($P249:AK249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AL1154,N(OFFSET($P249:AL249,0,MAX(COLUMN($P249:AL249))-COLUMN($P249:AL249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AM1154,N(OFFSET($P249:AM249,0,MAX(COLUMN($P249:AM249))-COLUMN($P249:AM249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AN1154,N(OFFSET($P249:AN249,0,MAX(COLUMN($P249:AN249))-COLUMN($P249:AN249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AO1154,N(OFFSET($P249:AO249,0,MAX(COLUMN($P249:AO249))-COLUMN($P249:AO249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AP1154,N(OFFSET($P249:AP249,0,MAX(COLUMN($P249:AP249))-COLUMN($P249:AP249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AQ1154,N(OFFSET($P249:AQ249,0,MAX(COLUMN($P249:AQ249))-COLUMN($P249:AQ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AR1154,N(OFFSET($P249:AR249,0,MAX(COLUMN($P249:AR249))-COLUMN($P249:AR249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AS1154,N(OFFSET($P249:AS249,0,MAX(COLUMN($P249:AS249))-COLUMN($P249:AS249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AT1154,N(OFFSET($P249:AT249,0,MAX(COLUMN($P249:AT249))-COLUMN($P249:AT249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AU1154,N(OFFSET($P249:AU249,0,MAX(COLUMN($P249:AU249))-COLUMN($P249:AU249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AV1154,N(OFFSET($P249:AV249,0,MAX(COLUMN($P249:AV249))-COLUMN($P249:AV249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AW1154,N(OFFSET($P249:AW249,0,MAX(COLUMN($P249:AW249))-COLUMN($P249:AW249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AX1154,N(OFFSET($P249:AX249,0,MAX(COLUMN($P249:AX249))-COLUMN($P249:AX249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AY1154,N(OFFSET($P249:AY249,0,MAX(COLUMN($P249:AY249))-COLUMN($P249:AY249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:AZ1154,N(OFFSET($P249:AZ249,0,MAX(COLUMN($P249:AZ249))-COLUMN($P249:AZ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BA1154,N(OFFSET($P249:BA249,0,MAX(COLUMN($P249:BA249))-COLUMN($P249:BA249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BB1154,N(OFFSET($P249:BB249,0,MAX(COLUMN($P249:BB249))-COLUMN($P249:BB249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BC1154,N(OFFSET($P249:BC249,0,MAX(COLUMN($P249:BC249))-COLUMN($P249:BC249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BD1154,N(OFFSET($P249:BD249,0,MAX(COLUMN($P249:BD249))-COLUMN($P249:BD249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BE1154,N(OFFSET($P249:BE249,0,MAX(COLUMN($P249:BE249))-COLUMN($P249:BE249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BF1154,N(OFFSET($P249:BF249,0,MAX(COLUMN($P249:BF249))-COLUMN($P249:BF249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BG1154,N(OFFSET($P249:BG249,0,MAX(COLUMN($P249:BG249))-COLUMN($P249:BG249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BH1154,N(OFFSET($P249:BH249,0,MAX(COLUMN($P249:BH249))-COLUMN($P249:BH249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BI1154,N(OFFSET($P249:BI249,0,MAX(COLUMN($P249:BI249))-COLUMN($P249:BI249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BJ1154,N(OFFSET($P249:BJ249,0,MAX(COLUMN($P249:BJ249))-COLUMN($P249:BJ249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BK1154,N(OFFSET($P249:BK249,0,MAX(COLUMN($P249:BK249))-COLUMN($P249:BK249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BL1154,N(OFFSET($P249:BL249,0,MAX(COLUMN($P249:BL249))-COLUMN($P249:BL249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BM1154,N(OFFSET($P249:BM249,0,MAX(COLUMN($P249:BM249))-COLUMN($P249:BM249),1,1)))","v":0},{"$f":"SUMPRODUCT($P1154:BN1154,N(OFFSET($P249:BN249,0,MAX(COLUMN($P249:BN249))-COLUMN($P249:BN249),1,1)))","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1155:P1155,N(OFFSET($P250:P250,0,MAX(COLUMN($P250:P250))-COLUMN($P250:P250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:Q1155,N(OFFSET($P250:Q250,0,MAX(COLUMN($P250:Q250))-COLUMN($P250:Q250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:R1155,N(OFFSET($P250:R250,0,MAX(COLUMN($P250:R250))-COLUMN($P250:R250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:S1155,N(OFFSET($P250:S250,0,MAX(COLUMN($P250:S250))-COLUMN($P250:S250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:T1155,N(OFFSET($P250:T250,0,MAX(COLUMN($P250:T250))-COLUMN($P250:T250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:U1155,N(OFFSET($P250:U250,0,MAX(COLUMN($P250:U250))-COLUMN($P250:U250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:V1155,N(OFFSET($P250:V250,0,MAX(COLUMN($P250:V250))-COLUMN($P250:V250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:W1155,N(OFFSET($P250:W250,0,MAX(COLUMN($P250:W250))-COLUMN($P250:W250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:X1155,N(OFFSET($P250:X250,0,MAX(COLUMN($P250:X250))-COLUMN($P250:X250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:Y1155,N(OFFSET($P250:Y250,0,MAX(COLUMN($P250:Y250))-COLUMN($P250:Y250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:Z1155,N(OFFSET($P250:Z250,0,MAX(COLUMN($P250:Z250))-COLUMN($P250:Z250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AA1155,N(OFFSET($P250:AA250,0,MAX(COLUMN($P250:AA250))-COLUMN($P250:AA250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AB1155,N(OFFSET($P250:AB250,0,MAX(COLUMN($P250:AB250))-COLUMN($P250:AB250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AC1155,N(OFFSET($P250:AC250,0,MAX(COLUMN($P250:AC250))-COLUMN($P250:AC250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AD1155,N(OFFSET($P250:AD250,0,MAX(COLUMN($P250:AD250))-COLUMN($P250:AD250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AE1155,N(OFFSET($P250:AE250,0,MAX(COLUMN($P250:AE250))-COLUMN($P250:AE250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AF1155,N(OFFSET($P250:AF250,0,MAX(COLUMN($P250:AF250))-COLUMN($P250:AF250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AG1155,N(OFFSET($P250:AG250,0,MAX(COLUMN($P250:AG250))-COLUMN($P250:AG250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AH1155,N(OFFSET($P250:AH250,0,MAX(COLUMN($P250:AH250))-COLUMN($P250:AH250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AI1155,N(OFFSET($P250:AI250,0,MAX(COLUMN($P250:AI250))-COLUMN($P250:AI250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AJ1155,N(OFFSET($P250:AJ250,0,MAX(COLUMN($P250:AJ250))-COLUMN($P250:AJ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AK1155,N(OFFSET($P250:AK250,0,MAX(COLUMN($P250:AK250))-COLUMN($P250:AK250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AL1155,N(OFFSET($P250:AL250,0,MAX(COLUMN($P250:AL250))-COLUMN($P250:AL250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AM1155,N(OFFSET($P250:AM250,0,MAX(COLUMN($P250:AM250))-COLUMN($P250:AM250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AN1155,N(OFFSET($P250:AN250,0,MAX(COLUMN($P250:AN250))-COLUMN($P250:AN250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AO1155,N(OFFSET($P250:AO250,0,MAX(COLUMN($P250:AO250))-COLUMN($P250:AO250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AP1155,N(OFFSET($P250:AP250,0,MAX(COLUMN($P250:AP250))-COLUMN($P250:AP250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AQ1155,N(OFFSET($P250:AQ250,0,MAX(COLUMN($P250:AQ250))-COLUMN($P250:AQ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AR1155,N(OFFSET($P250:AR250,0,MAX(COLUMN($P250:AR250))-COLUMN($P250:AR250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AS1155,N(OFFSET($P250:AS250,0,MAX(COLUMN($P250:AS250))-COLUMN($P250:AS250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AT1155,N(OFFSET($P250:AT250,0,MAX(COLUMN($P250:AT250))-COLUMN($P250:AT250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AU1155,N(OFFSET($P250:AU250,0,MAX(COLUMN($P250:AU250))-COLUMN($P250:AU250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AV1155,N(OFFSET($P250:AV250,0,MAX(COLUMN($P250:AV250))-COLUMN($P250:AV250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AW1155,N(OFFSET($P250:AW250,0,MAX(COLUMN($P250:AW250))-COLUMN($P250:AW250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AX1155,N(OFFSET($P250:AX250,0,MAX(COLUMN($P250:AX250))-COLUMN($P250:AX250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AY1155,N(OFFSET($P250:AY250,0,MAX(COLUMN($P250:AY250))-COLUMN($P250:AY250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:AZ1155,N(OFFSET($P250:AZ250,0,MAX(COLUMN($P250:AZ250))-COLUMN($P250:AZ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BA1155,N(OFFSET($P250:BA250,0,MAX(COLUMN($P250:BA250))-COLUMN($P250:BA250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BB1155,N(OFFSET($P250:BB250,0,MAX(COLUMN($P250:BB250))-COLUMN($P250:BB250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BC1155,N(OFFSET($P250:BC250,0,MAX(COLUMN($P250:BC250))-COLUMN($P250:BC250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BD1155,N(OFFSET($P250:BD250,0,MAX(COLUMN($P250:BD250))-COLUMN($P250:BD250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BE1155,N(OFFSET($P250:BE250,0,MAX(COLUMN($P250:BE250))-COLUMN($P250:BE250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BF1155,N(OFFSET($P250:BF250,0,MAX(COLUMN($P250:BF250))-COLUMN($P250:BF250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BG1155,N(OFFSET($P250:BG250,0,MAX(COLUMN($P250:BG250))-COLUMN($P250:BG250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BH1155,N(OFFSET($P250:BH250,0,MAX(COLUMN($P250:BH250))-COLUMN($P250:BH250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BI1155,N(OFFSET($P250:BI250,0,MAX(COLUMN($P250:BI250))-COLUMN($P250:BI250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BJ1155,N(OFFSET($P250:BJ250,0,MAX(COLUMN($P250:BJ250))-COLUMN($P250:BJ250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BK1155,N(OFFSET($P250:BK250,0,MAX(COLUMN($P250:BK250))-COLUMN($P250:BK250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BL1155,N(OFFSET($P250:BL250,0,MAX(COLUMN($P250:BL250))-COLUMN($P250:BL250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BM1155,N(OFFSET($P250:BM250,0,MAX(COLUMN($P250:BM250))-COLUMN($P250:BM250),1,1)))","v":0},{"$f":"SUMPRODUCT($P1155:BN1155,N(OFFSET($P250:BN250,0,MAX(COLUMN($P250:BN250))-COLUMN($P250:BN250),1,1)))","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1156:P1156,N(OFFSET($P251:P251,0,MAX(COLUMN($P251:P251))-COLUMN($P251:P251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:Q1156,N(OFFSET($P251:Q251,0,MAX(COLUMN($P251:Q251))-COLUMN($P251:Q251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:R1156,N(OFFSET($P251:R251,0,MAX(COLUMN($P251:R251))-COLUMN($P251:R251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:S1156,N(OFFSET($P251:S251,0,MAX(COLUMN($P251:S251))-COLUMN($P251:S251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:T1156,N(OFFSET($P251:T251,0,MAX(COLUMN($P251:T251))-COLUMN($P251:T251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:U1156,N(OFFSET($P251:U251,0,MAX(COLUMN($P251:U251))-COLUMN($P251:U251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:V1156,N(OFFSET($P251:V251,0,MAX(COLUMN($P251:V251))-COLUMN($P251:V251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:W1156,N(OFFSET($P251:W251,0,MAX(COLUMN($P251:W251))-COLUMN($P251:W251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:X1156,N(OFFSET($P251:X251,0,MAX(COLUMN($P251:X251))-COLUMN($P251:X251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:Y1156,N(OFFSET($P251:Y251,0,MAX(COLUMN($P251:Y251))-COLUMN($P251:Y251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:Z1156,N(OFFSET($P251:Z251,0,MAX(COLUMN($P251:Z251))-COLUMN($P251:Z251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AA1156,N(OFFSET($P251:AA251,0,MAX(COLUMN($P251:AA251))-COLUMN($P251:AA251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AB1156,N(OFFSET($P251:AB251,0,MAX(COLUMN($P251:AB251))-COLUMN($P251:AB251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AC1156,N(OFFSET($P251:AC251,0,MAX(COLUMN($P251:AC251))-COLUMN($P251:AC251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AD1156,N(OFFSET($P251:AD251,0,MAX(COLUMN($P251:AD251))-COLUMN($P251:AD251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AE1156,N(OFFSET($P251:AE251,0,MAX(COLUMN($P251:AE251))-COLUMN($P251:AE251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AF1156,N(OFFSET($P251:AF251,0,MAX(COLUMN($P251:AF251))-COLUMN($P251:AF251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AG1156,N(OFFSET($P251:AG251,0,MAX(COLUMN($P251:AG251))-COLUMN($P251:AG251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AH1156,N(OFFSET($P251:AH251,0,MAX(COLUMN($P251:AH251))-COLUMN($P251:AH251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AI1156,N(OFFSET($P251:AI251,0,MAX(COLUMN($P251:AI251))-COLUMN($P251:AI251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AJ1156,N(OFFSET($P251:AJ251,0,MAX(COLUMN($P251:AJ251))-COLUMN($P251:AJ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AK1156,N(OFFSET($P251:AK251,0,MAX(COLUMN($P251:AK251))-COLUMN($P251:AK251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AL1156,N(OFFSET($P251:AL251,0,MAX(COLUMN($P251:AL251))-COLUMN($P251:AL251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AM1156,N(OFFSET($P251:AM251,0,MAX(COLUMN($P251:AM251))-COLUMN($P251:AM251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AN1156,N(OFFSET($P251:AN251,0,MAX(COLUMN($P251:AN251))-COLUMN($P251:AN251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AO1156,N(OFFSET($P251:AO251,0,MAX(COLUMN($P251:AO251))-COLUMN($P251:AO251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AP1156,N(OFFSET($P251:AP251,0,MAX(COLUMN($P251:AP251))-COLUMN($P251:AP251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AQ1156,N(OFFSET($P251:AQ251,0,MAX(COLUMN($P251:AQ251))-COLUMN($P251:AQ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AR1156,N(OFFSET($P251:AR251,0,MAX(COLUMN($P251:AR251))-COLUMN($P251:AR251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AS1156,N(OFFSET($P251:AS251,0,MAX(COLUMN($P251:AS251))-COLUMN($P251:AS251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AT1156,N(OFFSET($P251:AT251,0,MAX(COLUMN($P251:AT251))-COLUMN($P251:AT251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AU1156,N(OFFSET($P251:AU251,0,MAX(COLUMN($P251:AU251))-COLUMN($P251:AU251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AV1156,N(OFFSET($P251:AV251,0,MAX(COLUMN($P251:AV251))-COLUMN($P251:AV251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AW1156,N(OFFSET($P251:AW251,0,MAX(COLUMN($P251:AW251))-COLUMN($P251:AW251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AX1156,N(OFFSET($P251:AX251,0,MAX(COLUMN($P251:AX251))-COLUMN($P251:AX251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AY1156,N(OFFSET($P251:AY251,0,MAX(COLUMN($P251:AY251))-COLUMN($P251:AY251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:AZ1156,N(OFFSET($P251:AZ251,0,MAX(COLUMN($P251:AZ251))-COLUMN($P251:AZ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BA1156,N(OFFSET($P251:BA251,0,MAX(COLUMN($P251:BA251))-COLUMN($P251:BA251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BB1156,N(OFFSET($P251:BB251,0,MAX(COLUMN($P251:BB251))-COLUMN($P251:BB251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BC1156,N(OFFSET($P251:BC251,0,MAX(COLUMN($P251:BC251))-COLUMN($P251:BC251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BD1156,N(OFFSET($P251:BD251,0,MAX(COLUMN($P251:BD251))-COLUMN($P251:BD251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BE1156,N(OFFSET($P251:BE251,0,MAX(COLUMN($P251:BE251))-COLUMN($P251:BE251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BF1156,N(OFFSET($P251:BF251,0,MAX(COLUMN($P251:BF251))-COLUMN($P251:BF251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BG1156,N(OFFSET($P251:BG251,0,MAX(COLUMN($P251:BG251))-COLUMN($P251:BG251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BH1156,N(OFFSET($P251:BH251,0,MAX(COLUMN($P251:BH251))-COLUMN($P251:BH251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BI1156,N(OFFSET($P251:BI251,0,MAX(COLUMN($P251:BI251))-COLUMN($P251:BI251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BJ1156,N(OFFSET($P251:BJ251,0,MAX(COLUMN($P251:BJ251))-COLUMN($P251:BJ251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BK1156,N(OFFSET($P251:BK251,0,MAX(COLUMN($P251:BK251))-COLUMN($P251:BK251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BL1156,N(OFFSET($P251:BL251,0,MAX(COLUMN($P251:BL251))-COLUMN($P251:BL251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BM1156,N(OFFSET($P251:BM251,0,MAX(COLUMN($P251:BM251))-COLUMN($P251:BM251),1,1)))","v":0},{"$f":"SUMPRODUCT($P1156:BN1156,N(OFFSET($P251:BN251,0,MAX(COLUMN($P251:BN251))-COLUMN($P251:BN251),1,1)))","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1157:P1157,N(OFFSET($P252:P252,0,MAX(COLUMN($P252:P252))-COLUMN($P252:P252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:Q1157,N(OFFSET($P252:Q252,0,MAX(COLUMN($P252:Q252))-COLUMN($P252:Q252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:R1157,N(OFFSET($P252:R252,0,MAX(COLUMN($P252:R252))-COLUMN($P252:R252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:S1157,N(OFFSET($P252:S252,0,MAX(COLUMN($P252:S252))-COLUMN($P252:S252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:T1157,N(OFFSET($P252:T252,0,MAX(COLUMN($P252:T252))-COLUMN($P252:T252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:U1157,N(OFFSET($P252:U252,0,MAX(COLUMN($P252:U252))-COLUMN($P252:U252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:V1157,N(OFFSET($P252:V252,0,MAX(COLUMN($P252:V252))-COLUMN($P252:V252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:W1157,N(OFFSET($P252:W252,0,MAX(COLUMN($P252:W252))-COLUMN($P252:W252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:X1157,N(OFFSET($P252:X252,0,MAX(COLUMN($P252:X252))-COLUMN($P252:X252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:Y1157,N(OFFSET($P252:Y252,0,MAX(COLUMN($P252:Y252))-COLUMN($P252:Y252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:Z1157,N(OFFSET($P252:Z252,0,MAX(COLUMN($P252:Z252))-COLUMN($P252:Z252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AA1157,N(OFFSET($P252:AA252,0,MAX(COLUMN($P252:AA252))-COLUMN($P252:AA252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AB1157,N(OFFSET($P252:AB252,0,MAX(COLUMN($P252:AB252))-COLUMN($P252:AB252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AC1157,N(OFFSET($P252:AC252,0,MAX(COLUMN($P252:AC252))-COLUMN($P252:AC252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AD1157,N(OFFSET($P252:AD252,0,MAX(COLUMN($P252:AD252))-COLUMN($P252:AD252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AE1157,N(OFFSET($P252:AE252,0,MAX(COLUMN($P252:AE252))-COLUMN($P252:AE252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AF1157,N(OFFSET($P252:AF252,0,MAX(COLUMN($P252:AF252))-COLUMN($P252:AF252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AG1157,N(OFFSET($P252:AG252,0,MAX(COLUMN($P252:AG252))-COLUMN($P252:AG252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AH1157,N(OFFSET($P252:AH252,0,MAX(COLUMN($P252:AH252))-COLUMN($P252:AH252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AI1157,N(OFFSET($P252:AI252,0,MAX(COLUMN($P252:AI252))-COLUMN($P252:AI252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AJ1157,N(OFFSET($P252:AJ252,0,MAX(COLUMN($P252:AJ252))-COLUMN($P252:AJ252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AK1157,N(OFFSET($P252:AK252,0,MAX(COLUMN($P252:AK252))-COLUMN($P252:AK252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AL1157,N(OFFSET($P252:AL252,0,MAX(COLUMN($P252:AL252))-COLUMN($P252:AL252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AM1157,N(OFFSET($P252:AM252,0,MAX(COLUMN($P252:AM252))-COLUMN($P252:AM252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AN1157,N(OFFSET($P252:AN252,0,MAX(COLUMN($P252:AN252))-COLUMN($P252:AN252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AO1157,N(OFFSET($P252:AO252,0,MAX(COLUMN($P252:AO252))-COLUMN($P252:AO252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AP1157,N(OFFSET($P252:AP252,0,MAX(COLUMN($P252:AP252))-COLUMN($P252:AP252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AQ1157,N(OFFSET($P252:AQ252,0,MAX(COLUMN($P252:AQ252))-COLUMN($P252:AQ252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AR1157,N(OFFSET($P252:AR252,0,MAX(COLUMN($P252:AR252))-COLUMN($P252:AR252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AS1157,N(OFFSET($P252:AS252,0,MAX(COLUMN($P252:AS252))-COLUMN($P252:AS252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AT1157,N(OFFSET($P252:AT252,0,MAX(COLUMN($P252:AT252))-COLUMN($P252:AT252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AU1157,N(OFFSET($P252:AU252,0,MAX(COLUMN($P252:AU252))-COLUMN($P252:AU252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AV1157,N(OFFSET($P252:AV252,0,MAX(COLUMN($P252:AV252))-COLUMN($P252:AV252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AW1157,N(OFFSET($P252:AW252,0,MAX(COLUMN($P252:AW252))-COLUMN($P252:AW252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AX1157,N(OFFSET($P252:AX252,0,MAX(COLUMN($P252:AX252))-COLUMN($P252:AX252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AY1157,N(OFFSET($P252:AY252,0,MAX(COLUMN($P252:AY252))-COLUMN($P252:AY252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:AZ1157,N(OFFSET($P252:AZ252,0,MAX(COLUMN($P252:AZ252))-COLUMN($P252:AZ252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BA1157,N(OFFSET($P252:BA252,0,MAX(COLUMN($P252:BA252))-COLUMN($P252:BA252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BB1157,N(OFFSET($P252:BB252,0,MAX(COLUMN($P252:BB252))-COLUMN($P252:BB252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BC1157,N(OFFSET($P252:BC252,0,MAX(COLUMN($P252:BC252))-COLUMN($P252:BC252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BD1157,N(OFFSET($P252:BD252,0,MAX(COLUMN($P252:BD252))-COLUMN($P252:BD252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BE1157,N(OFFSET($P252:BE252,0,MAX(COLUMN($P252:BE252))-COLUMN($P252:BE252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BF1157,N(OFFSET($P252:BF252,0,MAX(COLUMN($P252:BF252))-COLUMN($P252:BF252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BG1157,N(OFFSET($P252:BG252,0,MAX(COLUMN($P252:BG252))-COLUMN($P252:BG252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BH1157,N(OFFSET($P252:BH252,0,MAX(COLUMN($P252:BH252))-COLUMN($P252:BH252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BI1157,N(OFFSET($P252:BI252,0,MAX(COLUMN($P252:BI252))-COLUMN($P252:BI252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BJ1157,N(OFFSET($P252:BJ252,0,MAX(COLUMN($P252:BJ252))-COLUMN($P252:BJ252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BK1157,N(OFFSET($P252:BK252,0,MAX(COLUMN($P252:BK252))-COLUMN($P252:BK252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BL1157,N(OFFSET($P252:BL252,0,MAX(COLUMN($P252:BL252))-COLUMN($P252:BL252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BM1157,N(OFFSET($P252:BM252,0,MAX(COLUMN($P252:BM252))-COLUMN($P252:BM252),1,1)))","v":0},{"$f":"SUMPRODUCT($P1157:BN1157,N(OFFSET($P252:BN252,0,MAX(COLUMN($P252:BN252))-COLUMN($P252:BN252),1,1)))","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1158:P1158,N(OFFSET($P253:P253,0,MAX(COLUMN($P253:P253))-COLUMN($P253:P253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:Q1158,N(OFFSET($P253:Q253,0,MAX(COLUMN($P253:Q253))-COLUMN($P253:Q253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:R1158,N(OFFSET($P253:R253,0,MAX(COLUMN($P253:R253))-COLUMN($P253:R253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:S1158,N(OFFSET($P253:S253,0,MAX(COLUMN($P253:S253))-COLUMN($P253:S253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:T1158,N(OFFSET($P253:T253,0,MAX(COLUMN($P253:T253))-COLUMN($P253:T253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:U1158,N(OFFSET($P253:U253,0,MAX(COLUMN($P253:U253))-COLUMN($P253:U253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:V1158,N(OFFSET($P253:V253,0,MAX(COLUMN($P253:V253))-COLUMN($P253:V253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:W1158,N(OFFSET($P253:W253,0,MAX(COLUMN($P253:W253))-COLUMN($P253:W253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:X1158,N(OFFSET($P253:X253,0,MAX(COLUMN($P253:X253))-COLUMN($P253:X253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:Y1158,N(OFFSET($P253:Y253,0,MAX(COLUMN($P253:Y253))-COLUMN($P253:Y253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:Z1158,N(OFFSET($P253:Z253,0,MAX(COLUMN($P253:Z253))-COLUMN($P253:Z253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AA1158,N(OFFSET($P253:AA253,0,MAX(COLUMN($P253:AA253))-COLUMN($P253:AA253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AB1158,N(OFFSET($P253:AB253,0,MAX(COLUMN($P253:AB253))-COLUMN($P253:AB253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AC1158,N(OFFSET($P253:AC253,0,MAX(COLUMN($P253:AC253))-COLUMN($P253:AC253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AD1158,N(OFFSET($P253:AD253,0,MAX(COLUMN($P253:AD253))-COLUMN($P253:AD253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AE1158,N(OFFSET($P253:AE253,0,MAX(COLUMN($P253:AE253))-COLUMN($P253:AE253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AF1158,N(OFFSET($P253:AF253,0,MAX(COLUMN($P253:AF253))-COLUMN($P253:AF253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AG1158,N(OFFSET($P253:AG253,0,MAX(COLUMN($P253:AG253))-COLUMN($P253:AG253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AH1158,N(OFFSET($P253:AH253,0,MAX(COLUMN($P253:AH253))-COLUMN($P253:AH253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AI1158,N(OFFSET($P253:AI253,0,MAX(COLUMN($P253:AI253))-COLUMN($P253:AI253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AJ1158,N(OFFSET($P253:AJ253,0,MAX(COLUMN($P253:AJ253))-COLUMN($P253:AJ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AK1158,N(OFFSET($P253:AK253,0,MAX(COLUMN($P253:AK253))-COLUMN($P253:AK253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AL1158,N(OFFSET($P253:AL253,0,MAX(COLUMN($P253:AL253))-COLUMN($P253:AL253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AM1158,N(OFFSET($P253:AM253,0,MAX(COLUMN($P253:AM253))-COLUMN($P253:AM253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AN1158,N(OFFSET($P253:AN253,0,MAX(COLUMN($P253:AN253))-COLUMN($P253:AN253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AO1158,N(OFFSET($P253:AO253,0,MAX(COLUMN($P253:AO253))-COLUMN($P253:AO253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AP1158,N(OFFSET($P253:AP253,0,MAX(COLUMN($P253:AP253))-COLUMN($P253:AP253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AQ1158,N(OFFSET($P253:AQ253,0,MAX(COLUMN($P253:AQ253))-COLUMN($P253:AQ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AR1158,N(OFFSET($P253:AR253,0,MAX(COLUMN($P253:AR253))-COLUMN($P253:AR253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AS1158,N(OFFSET($P253:AS253,0,MAX(COLUMN($P253:AS253))-COLUMN($P253:AS253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AT1158,N(OFFSET($P253:AT253,0,MAX(COLUMN($P253:AT253))-COLUMN($P253:AT253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AU1158,N(OFFSET($P253:AU253,0,MAX(COLUMN($P253:AU253))-COLUMN($P253:AU253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AV1158,N(OFFSET($P253:AV253,0,MAX(COLUMN($P253:AV253))-COLUMN($P253:AV253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AW1158,N(OFFSET($P253:AW253,0,MAX(COLUMN($P253:AW253))-COLUMN($P253:AW253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AX1158,N(OFFSET($P253:AX253,0,MAX(COLUMN($P253:AX253))-COLUMN($P253:AX253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AY1158,N(OFFSET($P253:AY253,0,MAX(COLUMN($P253:AY253))-COLUMN($P253:AY253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:AZ1158,N(OFFSET($P253:AZ253,0,MAX(COLUMN($P253:AZ253))-COLUMN($P253:AZ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BA1158,N(OFFSET($P253:BA253,0,MAX(COLUMN($P253:BA253))-COLUMN($P253:BA253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BB1158,N(OFFSET($P253:BB253,0,MAX(COLUMN($P253:BB253))-COLUMN($P253:BB253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BC1158,N(OFFSET($P253:BC253,0,MAX(COLUMN($P253:BC253))-COLUMN($P253:BC253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BD1158,N(OFFSET($P253:BD253,0,MAX(COLUMN($P253:BD253))-COLUMN($P253:BD253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BE1158,N(OFFSET($P253:BE253,0,MAX(COLUMN($P253:BE253))-COLUMN($P253:BE253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BF1158,N(OFFSET($P253:BF253,0,MAX(COLUMN($P253:BF253))-COLUMN($P253:BF253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BG1158,N(OFFSET($P253:BG253,0,MAX(COLUMN($P253:BG253))-COLUMN($P253:BG253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BH1158,N(OFFSET($P253:BH253,0,MAX(COLUMN($P253:BH253))-COLUMN($P253:BH253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BI1158,N(OFFSET($P253:BI253,0,MAX(COLUMN($P253:BI253))-COLUMN($P253:BI253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BJ1158,N(OFFSET($P253:BJ253,0,MAX(COLUMN($P253:BJ253))-COLUMN($P253:BJ253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BK1158,N(OFFSET($P253:BK253,0,MAX(COLUMN($P253:BK253))-COLUMN($P253:BK253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BL1158,N(OFFSET($P253:BL253,0,MAX(COLUMN($P253:BL253))-COLUMN($P253:BL253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BM1158,N(OFFSET($P253:BM253,0,MAX(COLUMN($P253:BM253))-COLUMN($P253:BM253),1,1)))","v":0},{"$f":"SUMPRODUCT($P1158:BN1158,N(OFFSET($P253:BN253,0,MAX(COLUMN($P253:BN253))-COLUMN($P253:BN253),1,1)))","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1159:P1159,N(OFFSET($P254:P254,0,MAX(COLUMN($P254:P254))-COLUMN($P254:P254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:Q1159,N(OFFSET($P254:Q254,0,MAX(COLUMN($P254:Q254))-COLUMN($P254:Q254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:R1159,N(OFFSET($P254:R254,0,MAX(COLUMN($P254:R254))-COLUMN($P254:R254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:S1159,N(OFFSET($P254:S254,0,MAX(COLUMN($P254:S254))-COLUMN($P254:S254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:T1159,N(OFFSET($P254:T254,0,MAX(COLUMN($P254:T254))-COLUMN($P254:T254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:U1159,N(OFFSET($P254:U254,0,MAX(COLUMN($P254:U254))-COLUMN($P254:U254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:V1159,N(OFFSET($P254:V254,0,MAX(COLUMN($P254:V254))-COLUMN($P254:V254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:W1159,N(OFFSET($P254:W254,0,MAX(COLUMN($P254:W254))-COLUMN($P254:W254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:X1159,N(OFFSET($P254:X254,0,MAX(COLUMN($P254:X254))-COLUMN($P254:X254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:Y1159,N(OFFSET($P254:Y254,0,MAX(COLUMN($P254:Y254))-COLUMN($P254:Y254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:Z1159,N(OFFSET($P254:Z254,0,MAX(COLUMN($P254:Z254))-COLUMN($P254:Z254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AA1159,N(OFFSET($P254:AA254,0,MAX(COLUMN($P254:AA254))-COLUMN($P254:AA254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AB1159,N(OFFSET($P254:AB254,0,MAX(COLUMN($P254:AB254))-COLUMN($P254:AB254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AC1159,N(OFFSET($P254:AC254,0,MAX(COLUMN($P254:AC254))-COLUMN($P254:AC254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AD1159,N(OFFSET($P254:AD254,0,MAX(COLUMN($P254:AD254))-COLUMN($P254:AD254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AE1159,N(OFFSET($P254:AE254,0,MAX(COLUMN($P254:AE254))-COLUMN($P254:AE254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AF1159,N(OFFSET($P254:AF254,0,MAX(COLUMN($P254:AF254))-COLUMN($P254:AF254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AG1159,N(OFFSET($P254:AG254,0,MAX(COLUMN($P254:AG254))-COLUMN($P254:AG254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AH1159,N(OFFSET($P254:AH254,0,MAX(COLUMN($P254:AH254))-COLUMN($P254:AH254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AI1159,N(OFFSET($P254:AI254,0,MAX(COLUMN($P254:AI254))-COLUMN($P254:AI254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AJ1159,N(OFFSET($P254:AJ254,0,MAX(COLUMN($P254:AJ254))-COLUMN($P254:AJ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AK1159,N(OFFSET($P254:AK254,0,MAX(COLUMN($P254:AK254))-COLUMN($P254:AK254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AL1159,N(OFFSET($P254:AL254,0,MAX(COLUMN($P254:AL254))-COLUMN($P254:AL254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AM1159,N(OFFSET($P254:AM254,0,MAX(COLUMN($P254:AM254))-COLUMN($P254:AM254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AN1159,N(OFFSET($P254:AN254,0,MAX(COLUMN($P254:AN254))-COLUMN($P254:AN254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AO1159,N(OFFSET($P254:AO254,0,MAX(COLUMN($P254:AO254))-COLUMN($P254:AO254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AP1159,N(OFFSET($P254:AP254,0,MAX(COLUMN($P254:AP254))-COLUMN($P254:AP254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AQ1159,N(OFFSET($P254:AQ254,0,MAX(COLUMN($P254:AQ254))-COLUMN($P254:AQ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AR1159,N(OFFSET($P254:AR254,0,MAX(COLUMN($P254:AR254))-COLUMN($P254:AR254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AS1159,N(OFFSET($P254:AS254,0,MAX(COLUMN($P254:AS254))-COLUMN($P254:AS254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AT1159,N(OFFSET($P254:AT254,0,MAX(COLUMN($P254:AT254))-COLUMN($P254:AT254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AU1159,N(OFFSET($P254:AU254,0,MAX(COLUMN($P254:AU254))-COLUMN($P254:AU254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AV1159,N(OFFSET($P254:AV254,0,MAX(COLUMN($P254:AV254))-COLUMN($P254:AV254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AW1159,N(OFFSET($P254:AW254,0,MAX(COLUMN($P254:AW254))-COLUMN($P254:AW254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AX1159,N(OFFSET($P254:AX254,0,MAX(COLUMN($P254:AX254))-COLUMN($P254:AX254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AY1159,N(OFFSET($P254:AY254,0,MAX(COLUMN($P254:AY254))-COLUMN($P254:AY254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:AZ1159,N(OFFSET($P254:AZ254,0,MAX(COLUMN($P254:AZ254))-COLUMN($P254:AZ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BA1159,N(OFFSET($P254:BA254,0,MAX(COLUMN($P254:BA254))-COLUMN($P254:BA254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BB1159,N(OFFSET($P254:BB254,0,MAX(COLUMN($P254:BB254))-COLUMN($P254:BB254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BC1159,N(OFFSET($P254:BC254,0,MAX(COLUMN($P254:BC254))-COLUMN($P254:BC254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BD1159,N(OFFSET($P254:BD254,0,MAX(COLUMN($P254:BD254))-COLUMN($P254:BD254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BE1159,N(OFFSET($P254:BE254,0,MAX(COLUMN($P254:BE254))-COLUMN($P254:BE254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BF1159,N(OFFSET($P254:BF254,0,MAX(COLUMN($P254:BF254))-COLUMN($P254:BF254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BG1159,N(OFFSET($P254:BG254,0,MAX(COLUMN($P254:BG254))-COLUMN($P254:BG254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BH1159,N(OFFSET($P254:BH254,0,MAX(COLUMN($P254:BH254))-COLUMN($P254:BH254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BI1159,N(OFFSET($P254:BI254,0,MAX(COLUMN($P254:BI254))-COLUMN($P254:BI254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BJ1159,N(OFFSET($P254:BJ254,0,MAX(COLUMN($P254:BJ254))-COLUMN($P254:BJ254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BK1159,N(OFFSET($P254:BK254,0,MAX(COLUMN($P254:BK254))-COLUMN($P254:BK254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BL1159,N(OFFSET($P254:BL254,0,MAX(COLUMN($P254:BL254))-COLUMN($P254:BL254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BM1159,N(OFFSET($P254:BM254,0,MAX(COLUMN($P254:BM254))-COLUMN($P254:BM254),1,1)))","v":0},{"$f":"SUMPRODUCT($P1159:BN1159,N(OFFSET($P254:BN254,0,MAX(COLUMN($P254:BN254))-COLUMN($P254:BN254),1,1)))","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1160:P1160,N(OFFSET($P255:P255,0,MAX(COLUMN($P255:P255))-COLUMN($P255:P255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:Q1160,N(OFFSET($P255:Q255,0,MAX(COLUMN($P255:Q255))-COLUMN($P255:Q255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:R1160,N(OFFSET($P255:R255,0,MAX(COLUMN($P255:R255))-COLUMN($P255:R255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:S1160,N(OFFSET($P255:S255,0,MAX(COLUMN($P255:S255))-COLUMN($P255:S255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:T1160,N(OFFSET($P255:T255,0,MAX(COLUMN($P255:T255))-COLUMN($P255:T255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:U1160,N(OFFSET($P255:U255,0,MAX(COLUMN($P255:U255))-COLUMN($P255:U255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:V1160,N(OFFSET($P255:V255,0,MAX(COLUMN($P255:V255))-COLUMN($P255:V255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:W1160,N(OFFSET($P255:W255,0,MAX(COLUMN($P255:W255))-COLUMN($P255:W255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:X1160,N(OFFSET($P255:X255,0,MAX(COLUMN($P255:X255))-COLUMN($P255:X255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:Y1160,N(OFFSET($P255:Y255,0,MAX(COLUMN($P255:Y255))-COLUMN($P255:Y255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:Z1160,N(OFFSET($P255:Z255,0,MAX(COLUMN($P255:Z255))-COLUMN($P255:Z255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AA1160,N(OFFSET($P255:AA255,0,MAX(COLUMN($P255:AA255))-COLUMN($P255:AA255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AB1160,N(OFFSET($P255:AB255,0,MAX(COLUMN($P255:AB255))-COLUMN($P255:AB255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AC1160,N(OFFSET($P255:AC255,0,MAX(COLUMN($P255:AC255))-COLUMN($P255:AC255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AD1160,N(OFFSET($P255:AD255,0,MAX(COLUMN($P255:AD255))-COLUMN($P255:AD255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AE1160,N(OFFSET($P255:AE255,0,MAX(COLUMN($P255:AE255))-COLUMN($P255:AE255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AF1160,N(OFFSET($P255:AF255,0,MAX(COLUMN($P255:AF255))-COLUMN($P255:AF255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AG1160,N(OFFSET($P255:AG255,0,MAX(COLUMN($P255:AG255))-COLUMN($P255:AG255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AH1160,N(OFFSET($P255:AH255,0,MAX(COLUMN($P255:AH255))-COLUMN($P255:AH255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AI1160,N(OFFSET($P255:AI255,0,MAX(COLUMN($P255:AI255))-COLUMN($P255:AI255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AJ1160,N(OFFSET($P255:AJ255,0,MAX(COLUMN($P255:AJ255))-COLUMN($P255:AJ255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AK1160,N(OFFSET($P255:AK255,0,MAX(COLUMN($P255:AK255))-COLUMN($P255:AK255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AL1160,N(OFFSET($P255:AL255,0,MAX(COLUMN($P255:AL255))-COLUMN($P255:AL255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AM1160,N(OFFSET($P255:AM255,0,MAX(COLUMN($P255:AM255))-COLUMN($P255:AM255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AN1160,N(OFFSET($P255:AN255,0,MAX(COLUMN($P255:AN255))-COLUMN($P255:AN255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AO1160,N(OFFSET($P255:AO255,0,MAX(COLUMN($P255:AO255))-COLUMN($P255:AO255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AP1160,N(OFFSET($P255:AP255,0,MAX(COLUMN($P255:AP255))-COLUMN($P255:AP255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AQ1160,N(OFFSET($P255:AQ255,0,MAX(COLUMN($P255:AQ255))-COLUMN($P255:AQ255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AR1160,N(OFFSET($P255:AR255,0,MAX(COLUMN($P255:AR255))-COLUMN($P255:AR255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AS1160,N(OFFSET($P255:AS255,0,MAX(COLUMN($P255:AS255))-COLUMN($P255:AS255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AT1160,N(OFFSET($P255:AT255,0,MAX(COLUMN($P255:AT255))-COLUMN($P255:AT255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AU1160,N(OFFSET($P255:AU255,0,MAX(COLUMN($P255:AU255))-COLUMN($P255:AU255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AV1160,N(OFFSET($P255:AV255,0,MAX(COLUMN($P255:AV255))-COLUMN($P255:AV255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AW1160,N(OFFSET($P255:AW255,0,MAX(COLUMN($P255:AW255))-COLUMN($P255:AW255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AX1160,N(OFFSET($P255:AX255,0,MAX(COLUMN($P255:AX255))-COLUMN($P255:AX255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AY1160,N(OFFSET($P255:AY255,0,MAX(COLUMN($P255:AY255))-COLUMN($P255:AY255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:AZ1160,N(OFFSET($P255:AZ255,0,MAX(COLUMN($P255:AZ255))-COLUMN($P255:AZ255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BA1160,N(OFFSET($P255:BA255,0,MAX(COLUMN($P255:BA255))-COLUMN($P255:BA255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BB1160,N(OFFSET($P255:BB255,0,MAX(COLUMN($P255:BB255))-COLUMN($P255:BB255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BC1160,N(OFFSET($P255:BC255,0,MAX(COLUMN($P255:BC255))-COLUMN($P255:BC255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BD1160,N(OFFSET($P255:BD255,0,MAX(COLUMN($P255:BD255))-COLUMN($P255:BD255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BE1160,N(OFFSET($P255:BE255,0,MAX(COLUMN($P255:BE255))-COLUMN($P255:BE255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BF1160,N(OFFSET($P255:BF255,0,MAX(COLUMN($P255:BF255))-COLUMN($P255:BF255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BG1160,N(OFFSET($P255:BG255,0,MAX(COLUMN($P255:BG255))-COLUMN($P255:BG255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BH1160,N(OFFSET($P255:BH255,0,MAX(COLUMN($P255:BH255))-COLUMN($P255:BH255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BI1160,N(OFFSET($P255:BI255,0,MAX(COLUMN($P255:BI255))-COLUMN($P255:BI255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BJ1160,N(OFFSET($P255:BJ255,0,MAX(COLUMN($P255:BJ255))-COLUMN($P255:BJ255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BK1160,N(OFFSET($P255:BK255,0,MAX(COLUMN($P255:BK255))-COLUMN($P255:BK255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BL1160,N(OFFSET($P255:BL255,0,MAX(COLUMN($P255:BL255))-COLUMN($P255:BL255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BM1160,N(OFFSET($P255:BM255,0,MAX(COLUMN($P255:BM255))-COLUMN($P255:BM255),1,1)))","v":0},{"$f":"SUMPRODUCT($P1160:BN1160,N(OFFSET($P255:BN255,0,MAX(COLUMN($P255:BN255))-COLUMN($P255:BN255),1,1)))","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1161:P1161,N(OFFSET($P256:P256,0,MAX(COLUMN($P256:P256))-COLUMN($P256:P256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:Q1161,N(OFFSET($P256:Q256,0,MAX(COLUMN($P256:Q256))-COLUMN($P256:Q256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:R1161,N(OFFSET($P256:R256,0,MAX(COLUMN($P256:R256))-COLUMN($P256:R256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:S1161,N(OFFSET($P256:S256,0,MAX(COLUMN($P256:S256))-COLUMN($P256:S256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:T1161,N(OFFSET($P256:T256,0,MAX(COLUMN($P256:T256))-COLUMN($P256:T256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:U1161,N(OFFSET($P256:U256,0,MAX(COLUMN($P256:U256))-COLUMN($P256:U256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:V1161,N(OFFSET($P256:V256,0,MAX(COLUMN($P256:V256))-COLUMN($P256:V256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:W1161,N(OFFSET($P256:W256,0,MAX(COLUMN($P256:W256))-COLUMN($P256:W256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:X1161,N(OFFSET($P256:X256,0,MAX(COLUMN($P256:X256))-COLUMN($P256:X256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:Y1161,N(OFFSET($P256:Y256,0,MAX(COLUMN($P256:Y256))-COLUMN($P256:Y256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:Z1161,N(OFFSET($P256:Z256,0,MAX(COLUMN($P256:Z256))-COLUMN($P256:Z256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AA1161,N(OFFSET($P256:AA256,0,MAX(COLUMN($P256:AA256))-COLUMN($P256:AA256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AB1161,N(OFFSET($P256:AB256,0,MAX(COLUMN($P256:AB256))-COLUMN($P256:AB256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AC1161,N(OFFSET($P256:AC256,0,MAX(COLUMN($P256:AC256))-COLUMN($P256:AC256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AD1161,N(OFFSET($P256:AD256,0,MAX(COLUMN($P256:AD256))-COLUMN($P256:AD256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AE1161,N(OFFSET($P256:AE256,0,MAX(COLUMN($P256:AE256))-COLUMN($P256:AE256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AF1161,N(OFFSET($P256:AF256,0,MAX(COLUMN($P256:AF256))-COLUMN($P256:AF256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AG1161,N(OFFSET($P256:AG256,0,MAX(COLUMN($P256:AG256))-COLUMN($P256:AG256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AH1161,N(OFFSET($P256:AH256,0,MAX(COLUMN($P256:AH256))-COLUMN($P256:AH256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AI1161,N(OFFSET($P256:AI256,0,MAX(COLUMN($P256:AI256))-COLUMN($P256:AI256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AJ1161,N(OFFSET($P256:AJ256,0,MAX(COLUMN($P256:AJ256))-COLUMN($P256:AJ256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AK1161,N(OFFSET($P256:AK256,0,MAX(COLUMN($P256:AK256))-COLUMN($P256:AK256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AL1161,N(OFFSET($P256:AL256,0,MAX(COLUMN($P256:AL256))-COLUMN($P256:AL256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AM1161,N(OFFSET($P256:AM256,0,MAX(COLUMN($P256:AM256))-COLUMN($P256:AM256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AN1161,N(OFFSET($P256:AN256,0,MAX(COLUMN($P256:AN256))-COLUMN($P256:AN256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AO1161,N(OFFSET($P256:AO256,0,MAX(COLUMN($P256:AO256))-COLUMN($P256:AO256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AP1161,N(OFFSET($P256:AP256,0,MAX(COLUMN($P256:AP256))-COLUMN($P256:AP256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AQ1161,N(OFFSET($P256:AQ256,0,MAX(COLUMN($P256:AQ256))-COLUMN($P256:AQ256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AR1161,N(OFFSET($P256:AR256,0,MAX(COLUMN($P256:AR256))-COLUMN($P256:AR256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AS1161,N(OFFSET($P256:AS256,0,MAX(COLUMN($P256:AS256))-COLUMN($P256:AS256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AT1161,N(OFFSET($P256:AT256,0,MAX(COLUMN($P256:AT256))-COLUMN($P256:AT256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AU1161,N(OFFSET($P256:AU256,0,MAX(COLUMN($P256:AU256))-COLUMN($P256:AU256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AV1161,N(OFFSET($P256:AV256,0,MAX(COLUMN($P256:AV256))-COLUMN($P256:AV256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AW1161,N(OFFSET($P256:AW256,0,MAX(COLUMN($P256:AW256))-COLUMN($P256:AW256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AX1161,N(OFFSET($P256:AX256,0,MAX(COLUMN($P256:AX256))-COLUMN($P256:AX256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AY1161,N(OFFSET($P256:AY256,0,MAX(COLUMN($P256:AY256))-COLUMN($P256:AY256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:AZ1161,N(OFFSET($P256:AZ256,0,MAX(COLUMN($P256:AZ256))-COLUMN($P256:AZ256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BA1161,N(OFFSET($P256:BA256,0,MAX(COLUMN($P256:BA256))-COLUMN($P256:BA256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BB1161,N(OFFSET($P256:BB256,0,MAX(COLUMN($P256:BB256))-COLUMN($P256:BB256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BC1161,N(OFFSET($P256:BC256,0,MAX(COLUMN($P256:BC256))-COLUMN($P256:BC256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BD1161,N(OFFSET($P256:BD256,0,MAX(COLUMN($P256:BD256))-COLUMN($P256:BD256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BE1161,N(OFFSET($P256:BE256,0,MAX(COLUMN($P256:BE256))-COLUMN($P256:BE256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BF1161,N(OFFSET($P256:BF256,0,MAX(COLUMN($P256:BF256))-COLUMN($P256:BF256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BG1161,N(OFFSET($P256:BG256,0,MAX(COLUMN($P256:BG256))-COLUMN($P256:BG256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BH1161,N(OFFSET($P256:BH256,0,MAX(COLUMN($P256:BH256))-COLUMN($P256:BH256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BI1161,N(OFFSET($P256:BI256,0,MAX(COLUMN($P256:BI256))-COLUMN($P256:BI256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BJ1161,N(OFFSET($P256:BJ256,0,MAX(COLUMN($P256:BJ256))-COLUMN($P256:BJ256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BK1161,N(OFFSET($P256:BK256,0,MAX(COLUMN($P256:BK256))-COLUMN($P256:BK256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BL1161,N(OFFSET($P256:BL256,0,MAX(COLUMN($P256:BL256))-COLUMN($P256:BL256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BM1161,N(OFFSET($P256:BM256,0,MAX(COLUMN($P256:BM256))-COLUMN($P256:BM256),1,1)))","v":0},{"$f":"SUMPRODUCT($P1161:BN1161,N(OFFSET($P256:BN256,0,MAX(COLUMN($P256:BN256))-COLUMN($P256:BN256),1,1)))","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1162:P1162,N(OFFSET($P257:P257,0,MAX(COLUMN($P257:P257))-COLUMN($P257:P257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:Q1162,N(OFFSET($P257:Q257,0,MAX(COLUMN($P257:Q257))-COLUMN($P257:Q257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:R1162,N(OFFSET($P257:R257,0,MAX(COLUMN($P257:R257))-COLUMN($P257:R257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:S1162,N(OFFSET($P257:S257,0,MAX(COLUMN($P257:S257))-COLUMN($P257:S257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:T1162,N(OFFSET($P257:T257,0,MAX(COLUMN($P257:T257))-COLUMN($P257:T257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:U1162,N(OFFSET($P257:U257,0,MAX(COLUMN($P257:U257))-COLUMN($P257:U257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:V1162,N(OFFSET($P257:V257,0,MAX(COLUMN($P257:V257))-COLUMN($P257:V257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:W1162,N(OFFSET($P257:W257,0,MAX(COLUMN($P257:W257))-COLUMN($P257:W257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:X1162,N(OFFSET($P257:X257,0,MAX(COLUMN($P257:X257))-COLUMN($P257:X257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:Y1162,N(OFFSET($P257:Y257,0,MAX(COLUMN($P257:Y257))-COLUMN($P257:Y257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:Z1162,N(OFFSET($P257:Z257,0,MAX(COLUMN($P257:Z257))-COLUMN($P257:Z257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AA1162,N(OFFSET($P257:AA257,0,MAX(COLUMN($P257:AA257))-COLUMN($P257:AA257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AB1162,N(OFFSET($P257:AB257,0,MAX(COLUMN($P257:AB257))-COLUMN($P257:AB257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AC1162,N(OFFSET($P257:AC257,0,MAX(COLUMN($P257:AC257))-COLUMN($P257:AC257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AD1162,N(OFFSET($P257:AD257,0,MAX(COLUMN($P257:AD257))-COLUMN($P257:AD257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AE1162,N(OFFSET($P257:AE257,0,MAX(COLUMN($P257:AE257))-COLUMN($P257:AE257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AF1162,N(OFFSET($P257:AF257,0,MAX(COLUMN($P257:AF257))-COLUMN($P257:AF257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AG1162,N(OFFSET($P257:AG257,0,MAX(COLUMN($P257:AG257))-COLUMN($P257:AG257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AH1162,N(OFFSET($P257:AH257,0,MAX(COLUMN($P257:AH257))-COLUMN($P257:AH257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AI1162,N(OFFSET($P257:AI257,0,MAX(COLUMN($P257:AI257))-COLUMN($P257:AI257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AJ1162,N(OFFSET($P257:AJ257,0,MAX(COLUMN($P257:AJ257))-COLUMN($P257:AJ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AK1162,N(OFFSET($P257:AK257,0,MAX(COLUMN($P257:AK257))-COLUMN($P257:AK257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AL1162,N(OFFSET($P257:AL257,0,MAX(COLUMN($P257:AL257))-COLUMN($P257:AL257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AM1162,N(OFFSET($P257:AM257,0,MAX(COLUMN($P257:AM257))-COLUMN($P257:AM257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AN1162,N(OFFSET($P257:AN257,0,MAX(COLUMN($P257:AN257))-COLUMN($P257:AN257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AO1162,N(OFFSET($P257:AO257,0,MAX(COLUMN($P257:AO257))-COLUMN($P257:AO257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AP1162,N(OFFSET($P257:AP257,0,MAX(COLUMN($P257:AP257))-COLUMN($P257:AP257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AQ1162,N(OFFSET($P257:AQ257,0,MAX(COLUMN($P257:AQ257))-COLUMN($P257:AQ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AR1162,N(OFFSET($P257:AR257,0,MAX(COLUMN($P257:AR257))-COLUMN($P257:AR257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AS1162,N(OFFSET($P257:AS257,0,MAX(COLUMN($P257:AS257))-COLUMN($P257:AS257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AT1162,N(OFFSET($P257:AT257,0,MAX(COLUMN($P257:AT257))-COLUMN($P257:AT257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AU1162,N(OFFSET($P257:AU257,0,MAX(COLUMN($P257:AU257))-COLUMN($P257:AU257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AV1162,N(OFFSET($P257:AV257,0,MAX(COLUMN($P257:AV257))-COLUMN($P257:AV257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AW1162,N(OFFSET($P257:AW257,0,MAX(COLUMN($P257:AW257))-COLUMN($P257:AW257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AX1162,N(OFFSET($P257:AX257,0,MAX(COLUMN($P257:AX257))-COLUMN($P257:AX257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AY1162,N(OFFSET($P257:AY257,0,MAX(COLUMN($P257:AY257))-COLUMN($P257:AY257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:AZ1162,N(OFFSET($P257:AZ257,0,MAX(COLUMN($P257:AZ257))-COLUMN($P257:AZ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BA1162,N(OFFSET($P257:BA257,0,MAX(COLUMN($P257:BA257))-COLUMN($P257:BA257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BB1162,N(OFFSET($P257:BB257,0,MAX(COLUMN($P257:BB257))-COLUMN($P257:BB257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BC1162,N(OFFSET($P257:BC257,0,MAX(COLUMN($P257:BC257))-COLUMN($P257:BC257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BD1162,N(OFFSET($P257:BD257,0,MAX(COLUMN($P257:BD257))-COLUMN($P257:BD257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BE1162,N(OFFSET($P257:BE257,0,MAX(COLUMN($P257:BE257))-COLUMN($P257:BE257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BF1162,N(OFFSET($P257:BF257,0,MAX(COLUMN($P257:BF257))-COLUMN($P257:BF257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BG1162,N(OFFSET($P257:BG257,0,MAX(COLUMN($P257:BG257))-COLUMN($P257:BG257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BH1162,N(OFFSET($P257:BH257,0,MAX(COLUMN($P257:BH257))-COLUMN($P257:BH257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BI1162,N(OFFSET($P257:BI257,0,MAX(COLUMN($P257:BI257))-COLUMN($P257:BI257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BJ1162,N(OFFSET($P257:BJ257,0,MAX(COLUMN($P257:BJ257))-COLUMN($P257:BJ257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BK1162,N(OFFSET($P257:BK257,0,MAX(COLUMN($P257:BK257))-COLUMN($P257:BK257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BL1162,N(OFFSET($P257:BL257,0,MAX(COLUMN($P257:BL257))-COLUMN($P257:BL257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BM1162,N(OFFSET($P257:BM257,0,MAX(COLUMN($P257:BM257))-COLUMN($P257:BM257),1,1)))","v":0},{"$f":"SUMPRODUCT($P1162:BN1162,N(OFFSET($P257:BN257,0,MAX(COLUMN($P257:BN257))-COLUMN($P257:BN257),1,1)))","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1163:P1163,N(OFFSET($P258:P258,0,MAX(COLUMN($P258:P258))-COLUMN($P258:P258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:Q1163,N(OFFSET($P258:Q258,0,MAX(COLUMN($P258:Q258))-COLUMN($P258:Q258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:R1163,N(OFFSET($P258:R258,0,MAX(COLUMN($P258:R258))-COLUMN($P258:R258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:S1163,N(OFFSET($P258:S258,0,MAX(COLUMN($P258:S258))-COLUMN($P258:S258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:T1163,N(OFFSET($P258:T258,0,MAX(COLUMN($P258:T258))-COLUMN($P258:T258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:U1163,N(OFFSET($P258:U258,0,MAX(COLUMN($P258:U258))-COLUMN($P258:U258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:V1163,N(OFFSET($P258:V258,0,MAX(COLUMN($P258:V258))-COLUMN($P258:V258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:W1163,N(OFFSET($P258:W258,0,MAX(COLUMN($P258:W258))-COLUMN($P258:W258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:X1163,N(OFFSET($P258:X258,0,MAX(COLUMN($P258:X258))-COLUMN($P258:X258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:Y1163,N(OFFSET($P258:Y258,0,MAX(COLUMN($P258:Y258))-COLUMN($P258:Y258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:Z1163,N(OFFSET($P258:Z258,0,MAX(COLUMN($P258:Z258))-COLUMN($P258:Z258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AA1163,N(OFFSET($P258:AA258,0,MAX(COLUMN($P258:AA258))-COLUMN($P258:AA258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AB1163,N(OFFSET($P258:AB258,0,MAX(COLUMN($P258:AB258))-COLUMN($P258:AB258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AC1163,N(OFFSET($P258:AC258,0,MAX(COLUMN($P258:AC258))-COLUMN($P258:AC258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AD1163,N(OFFSET($P258:AD258,0,MAX(COLUMN($P258:AD258))-COLUMN($P258:AD258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AE1163,N(OFFSET($P258:AE258,0,MAX(COLUMN($P258:AE258))-COLUMN($P258:AE258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AF1163,N(OFFSET($P258:AF258,0,MAX(COLUMN($P258:AF258))-COLUMN($P258:AF258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AG1163,N(OFFSET($P258:AG258,0,MAX(COLUMN($P258:AG258))-COLUMN($P258:AG258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AH1163,N(OFFSET($P258:AH258,0,MAX(COLUMN($P258:AH258))-COLUMN($P258:AH258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AI1163,N(OFFSET($P258:AI258,0,MAX(COLUMN($P258:AI258))-COLUMN($P258:AI258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AJ1163,N(OFFSET($P258:AJ258,0,MAX(COLUMN($P258:AJ258))-COLUMN($P258:AJ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AK1163,N(OFFSET($P258:AK258,0,MAX(COLUMN($P258:AK258))-COLUMN($P258:AK258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AL1163,N(OFFSET($P258:AL258,0,MAX(COLUMN($P258:AL258))-COLUMN($P258:AL258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AM1163,N(OFFSET($P258:AM258,0,MAX(COLUMN($P258:AM258))-COLUMN($P258:AM258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AN1163,N(OFFSET($P258:AN258,0,MAX(COLUMN($P258:AN258))-COLUMN($P258:AN258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AO1163,N(OFFSET($P258:AO258,0,MAX(COLUMN($P258:AO258))-COLUMN($P258:AO258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AP1163,N(OFFSET($P258:AP258,0,MAX(COLUMN($P258:AP258))-COLUMN($P258:AP258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AQ1163,N(OFFSET($P258:AQ258,0,MAX(COLUMN($P258:AQ258))-COLUMN($P258:AQ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AR1163,N(OFFSET($P258:AR258,0,MAX(COLUMN($P258:AR258))-COLUMN($P258:AR258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AS1163,N(OFFSET($P258:AS258,0,MAX(COLUMN($P258:AS258))-COLUMN($P258:AS258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AT1163,N(OFFSET($P258:AT258,0,MAX(COLUMN($P258:AT258))-COLUMN($P258:AT258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AU1163,N(OFFSET($P258:AU258,0,MAX(COLUMN($P258:AU258))-COLUMN($P258:AU258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AV1163,N(OFFSET($P258:AV258,0,MAX(COLUMN($P258:AV258))-COLUMN($P258:AV258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AW1163,N(OFFSET($P258:AW258,0,MAX(COLUMN($P258:AW258))-COLUMN($P258:AW258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AX1163,N(OFFSET($P258:AX258,0,MAX(COLUMN($P258:AX258))-COLUMN($P258:AX258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AY1163,N(OFFSET($P258:AY258,0,MAX(COLUMN($P258:AY258))-COLUMN($P258:AY258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:AZ1163,N(OFFSET($P258:AZ258,0,MAX(COLUMN($P258:AZ258))-COLUMN($P258:AZ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BA1163,N(OFFSET($P258:BA258,0,MAX(COLUMN($P258:BA258))-COLUMN($P258:BA258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BB1163,N(OFFSET($P258:BB258,0,MAX(COLUMN($P258:BB258))-COLUMN($P258:BB258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BC1163,N(OFFSET($P258:BC258,0,MAX(COLUMN($P258:BC258))-COLUMN($P258:BC258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BD1163,N(OFFSET($P258:BD258,0,MAX(COLUMN($P258:BD258))-COLUMN($P258:BD258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BE1163,N(OFFSET($P258:BE258,0,MAX(COLUMN($P258:BE258))-COLUMN($P258:BE258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BF1163,N(OFFSET($P258:BF258,0,MAX(COLUMN($P258:BF258))-COLUMN($P258:BF258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BG1163,N(OFFSET($P258:BG258,0,MAX(COLUMN($P258:BG258))-COLUMN($P258:BG258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BH1163,N(OFFSET($P258:BH258,0,MAX(COLUMN($P258:BH258))-COLUMN($P258:BH258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BI1163,N(OFFSET($P258:BI258,0,MAX(COLUMN($P258:BI258))-COLUMN($P258:BI258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BJ1163,N(OFFSET($P258:BJ258,0,MAX(COLUMN($P258:BJ258))-COLUMN($P258:BJ258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BK1163,N(OFFSET($P258:BK258,0,MAX(COLUMN($P258:BK258))-COLUMN($P258:BK258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BL1163,N(OFFSET($P258:BL258,0,MAX(COLUMN($P258:BL258))-COLUMN($P258:BL258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BM1163,N(OFFSET($P258:BM258,0,MAX(COLUMN($P258:BM258))-COLUMN($P258:BM258),1,1)))","v":0},{"$f":"SUMPRODUCT($P1163:BN1163,N(OFFSET($P258:BN258,0,MAX(COLUMN($P258:BN258))-COLUMN($P258:BN258),1,1)))","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1164:P1164,N(OFFSET($P259:P259,0,MAX(COLUMN($P259:P259))-COLUMN($P259:P259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:Q1164,N(OFFSET($P259:Q259,0,MAX(COLUMN($P259:Q259))-COLUMN($P259:Q259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:R1164,N(OFFSET($P259:R259,0,MAX(COLUMN($P259:R259))-COLUMN($P259:R259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:S1164,N(OFFSET($P259:S259,0,MAX(COLUMN($P259:S259))-COLUMN($P259:S259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:T1164,N(OFFSET($P259:T259,0,MAX(COLUMN($P259:T259))-COLUMN($P259:T259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:U1164,N(OFFSET($P259:U259,0,MAX(COLUMN($P259:U259))-COLUMN($P259:U259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:V1164,N(OFFSET($P259:V259,0,MAX(COLUMN($P259:V259))-COLUMN($P259:V259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:W1164,N(OFFSET($P259:W259,0,MAX(COLUMN($P259:W259))-COLUMN($P259:W259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:X1164,N(OFFSET($P259:X259,0,MAX(COLUMN($P259:X259))-COLUMN($P259:X259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:Y1164,N(OFFSET($P259:Y259,0,MAX(COLUMN($P259:Y259))-COLUMN($P259:Y259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:Z1164,N(OFFSET($P259:Z259,0,MAX(COLUMN($P259:Z259))-COLUMN($P259:Z259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AA1164,N(OFFSET($P259:AA259,0,MAX(COLUMN($P259:AA259))-COLUMN($P259:AA259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AB1164,N(OFFSET($P259:AB259,0,MAX(COLUMN($P259:AB259))-COLUMN($P259:AB259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AC1164,N(OFFSET($P259:AC259,0,MAX(COLUMN($P259:AC259))-COLUMN($P259:AC259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AD1164,N(OFFSET($P259:AD259,0,MAX(COLUMN($P259:AD259))-COLUMN($P259:AD259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AE1164,N(OFFSET($P259:AE259,0,MAX(COLUMN($P259:AE259))-COLUMN($P259:AE259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AF1164,N(OFFSET($P259:AF259,0,MAX(COLUMN($P259:AF259))-COLUMN($P259:AF259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AG1164,N(OFFSET($P259:AG259,0,MAX(COLUMN($P259:AG259))-COLUMN($P259:AG259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AH1164,N(OFFSET($P259:AH259,0,MAX(COLUMN($P259:AH259))-COLUMN($P259:AH259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AI1164,N(OFFSET($P259:AI259,0,MAX(COLUMN($P259:AI259))-COLUMN($P259:AI259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AJ1164,N(OFFSET($P259:AJ259,0,MAX(COLUMN($P259:AJ259))-COLUMN($P259:AJ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AK1164,N(OFFSET($P259:AK259,0,MAX(COLUMN($P259:AK259))-COLUMN($P259:AK259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AL1164,N(OFFSET($P259:AL259,0,MAX(COLUMN($P259:AL259))-COLUMN($P259:AL259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AM1164,N(OFFSET($P259:AM259,0,MAX(COLUMN($P259:AM259))-COLUMN($P259:AM259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AN1164,N(OFFSET($P259:AN259,0,MAX(COLUMN($P259:AN259))-COLUMN($P259:AN259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AO1164,N(OFFSET($P259:AO259,0,MAX(COLUMN($P259:AO259))-COLUMN($P259:AO259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AP1164,N(OFFSET($P259:AP259,0,MAX(COLUMN($P259:AP259))-COLUMN($P259:AP259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AQ1164,N(OFFSET($P259:AQ259,0,MAX(COLUMN($P259:AQ259))-COLUMN($P259:AQ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AR1164,N(OFFSET($P259:AR259,0,MAX(COLUMN($P259:AR259))-COLUMN($P259:AR259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AS1164,N(OFFSET($P259:AS259,0,MAX(COLUMN($P259:AS259))-COLUMN($P259:AS259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AT1164,N(OFFSET($P259:AT259,0,MAX(COLUMN($P259:AT259))-COLUMN($P259:AT259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AU1164,N(OFFSET($P259:AU259,0,MAX(COLUMN($P259:AU259))-COLUMN($P259:AU259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AV1164,N(OFFSET($P259:AV259,0,MAX(COLUMN($P259:AV259))-COLUMN($P259:AV259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AW1164,N(OFFSET($P259:AW259,0,MAX(COLUMN($P259:AW259))-COLUMN($P259:AW259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AX1164,N(OFFSET($P259:AX259,0,MAX(COLUMN($P259:AX259))-COLUMN($P259:AX259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AY1164,N(OFFSET($P259:AY259,0,MAX(COLUMN($P259:AY259))-COLUMN($P259:AY259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:AZ1164,N(OFFSET($P259:AZ259,0,MAX(COLUMN($P259:AZ259))-COLUMN($P259:AZ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BA1164,N(OFFSET($P259:BA259,0,MAX(COLUMN($P259:BA259))-COLUMN($P259:BA259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BB1164,N(OFFSET($P259:BB259,0,MAX(COLUMN($P259:BB259))-COLUMN($P259:BB259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BC1164,N(OFFSET($P259:BC259,0,MAX(COLUMN($P259:BC259))-COLUMN($P259:BC259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BD1164,N(OFFSET($P259:BD259,0,MAX(COLUMN($P259:BD259))-COLUMN($P259:BD259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BE1164,N(OFFSET($P259:BE259,0,MAX(COLUMN($P259:BE259))-COLUMN($P259:BE259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BF1164,N(OFFSET($P259:BF259,0,MAX(COLUMN($P259:BF259))-COLUMN($P259:BF259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BG1164,N(OFFSET($P259:BG259,0,MAX(COLUMN($P259:BG259))-COLUMN($P259:BG259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BH1164,N(OFFSET($P259:BH259,0,MAX(COLUMN($P259:BH259))-COLUMN($P259:BH259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BI1164,N(OFFSET($P259:BI259,0,MAX(COLUMN($P259:BI259))-COLUMN($P259:BI259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BJ1164,N(OFFSET($P259:BJ259,0,MAX(COLUMN($P259:BJ259))-COLUMN($P259:BJ259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BK1164,N(OFFSET($P259:BK259,0,MAX(COLUMN($P259:BK259))-COLUMN($P259:BK259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BL1164,N(OFFSET($P259:BL259,0,MAX(COLUMN($P259:BL259))-COLUMN($P259:BL259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BM1164,N(OFFSET($P259:BM259,0,MAX(COLUMN($P259:BM259))-COLUMN($P259:BM259),1,1)))","v":0},{"$f":"SUMPRODUCT($P1164:BN1164,N(OFFSET($P259:BN259,0,MAX(COLUMN($P259:BN259))-COLUMN($P259:BN259),1,1)))","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1165:P1165,N(OFFSET($P260:P260,0,MAX(COLUMN($P260:P260))-COLUMN($P260:P260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:Q1165,N(OFFSET($P260:Q260,0,MAX(COLUMN($P260:Q260))-COLUMN($P260:Q260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:R1165,N(OFFSET($P260:R260,0,MAX(COLUMN($P260:R260))-COLUMN($P260:R260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:S1165,N(OFFSET($P260:S260,0,MAX(COLUMN($P260:S260))-COLUMN($P260:S260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:T1165,N(OFFSET($P260:T260,0,MAX(COLUMN($P260:T260))-COLUMN($P260:T260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:U1165,N(OFFSET($P260:U260,0,MAX(COLUMN($P260:U260))-COLUMN($P260:U260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:V1165,N(OFFSET($P260:V260,0,MAX(COLUMN($P260:V260))-COLUMN($P260:V260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:W1165,N(OFFSET($P260:W260,0,MAX(COLUMN($P260:W260))-COLUMN($P260:W260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:X1165,N(OFFSET($P260:X260,0,MAX(COLUMN($P260:X260))-COLUMN($P260:X260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:Y1165,N(OFFSET($P260:Y260,0,MAX(COLUMN($P260:Y260))-COLUMN($P260:Y260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:Z1165,N(OFFSET($P260:Z260,0,MAX(COLUMN($P260:Z260))-COLUMN($P260:Z260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AA1165,N(OFFSET($P260:AA260,0,MAX(COLUMN($P260:AA260))-COLUMN($P260:AA260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AB1165,N(OFFSET($P260:AB260,0,MAX(COLUMN($P260:AB260))-COLUMN($P260:AB260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AC1165,N(OFFSET($P260:AC260,0,MAX(COLUMN($P260:AC260))-COLUMN($P260:AC260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AD1165,N(OFFSET($P260:AD260,0,MAX(COLUMN($P260:AD260))-COLUMN($P260:AD260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AE1165,N(OFFSET($P260:AE260,0,MAX(COLUMN($P260:AE260))-COLUMN($P260:AE260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AF1165,N(OFFSET($P260:AF260,0,MAX(COLUMN($P260:AF260))-COLUMN($P260:AF260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AG1165,N(OFFSET($P260:AG260,0,MAX(COLUMN($P260:AG260))-COLUMN($P260:AG260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AH1165,N(OFFSET($P260:AH260,0,MAX(COLUMN($P260:AH260))-COLUMN($P260:AH260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AI1165,N(OFFSET($P260:AI260,0,MAX(COLUMN($P260:AI260))-COLUMN($P260:AI260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AJ1165,N(OFFSET($P260:AJ260,0,MAX(COLUMN($P260:AJ260))-COLUMN($P260:AJ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AK1165,N(OFFSET($P260:AK260,0,MAX(COLUMN($P260:AK260))-COLUMN($P260:AK260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AL1165,N(OFFSET($P260:AL260,0,MAX(COLUMN($P260:AL260))-COLUMN($P260:AL260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AM1165,N(OFFSET($P260:AM260,0,MAX(COLUMN($P260:AM260))-COLUMN($P260:AM260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AN1165,N(OFFSET($P260:AN260,0,MAX(COLUMN($P260:AN260))-COLUMN($P260:AN260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AO1165,N(OFFSET($P260:AO260,0,MAX(COLUMN($P260:AO260))-COLUMN($P260:AO260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AP1165,N(OFFSET($P260:AP260,0,MAX(COLUMN($P260:AP260))-COLUMN($P260:AP260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AQ1165,N(OFFSET($P260:AQ260,0,MAX(COLUMN($P260:AQ260))-COLUMN($P260:AQ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AR1165,N(OFFSET($P260:AR260,0,MAX(COLUMN($P260:AR260))-COLUMN($P260:AR260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AS1165,N(OFFSET($P260:AS260,0,MAX(COLUMN($P260:AS260))-COLUMN($P260:AS260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AT1165,N(OFFSET($P260:AT260,0,MAX(COLUMN($P260:AT260))-COLUMN($P260:AT260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AU1165,N(OFFSET($P260:AU260,0,MAX(COLUMN($P260:AU260))-COLUMN($P260:AU260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AV1165,N(OFFSET($P260:AV260,0,MAX(COLUMN($P260:AV260))-COLUMN($P260:AV260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AW1165,N(OFFSET($P260:AW260,0,MAX(COLUMN($P260:AW260))-COLUMN($P260:AW260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AX1165,N(OFFSET($P260:AX260,0,MAX(COLUMN($P260:AX260))-COLUMN($P260:AX260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AY1165,N(OFFSET($P260:AY260,0,MAX(COLUMN($P260:AY260))-COLUMN($P260:AY260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:AZ1165,N(OFFSET($P260:AZ260,0,MAX(COLUMN($P260:AZ260))-COLUMN($P260:AZ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BA1165,N(OFFSET($P260:BA260,0,MAX(COLUMN($P260:BA260))-COLUMN($P260:BA260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BB1165,N(OFFSET($P260:BB260,0,MAX(COLUMN($P260:BB260))-COLUMN($P260:BB260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BC1165,N(OFFSET($P260:BC260,0,MAX(COLUMN($P260:BC260))-COLUMN($P260:BC260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BD1165,N(OFFSET($P260:BD260,0,MAX(COLUMN($P260:BD260))-COLUMN($P260:BD260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BE1165,N(OFFSET($P260:BE260,0,MAX(COLUMN($P260:BE260))-COLUMN($P260:BE260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BF1165,N(OFFSET($P260:BF260,0,MAX(COLUMN($P260:BF260))-COLUMN($P260:BF260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BG1165,N(OFFSET($P260:BG260,0,MAX(COLUMN($P260:BG260))-COLUMN($P260:BG260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BH1165,N(OFFSET($P260:BH260,0,MAX(COLUMN($P260:BH260))-COLUMN($P260:BH260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BI1165,N(OFFSET($P260:BI260,0,MAX(COLUMN($P260:BI260))-COLUMN($P260:BI260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BJ1165,N(OFFSET($P260:BJ260,0,MAX(COLUMN($P260:BJ260))-COLUMN($P260:BJ260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BK1165,N(OFFSET($P260:BK260,0,MAX(COLUMN($P260:BK260))-COLUMN($P260:BK260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BL1165,N(OFFSET($P260:BL260,0,MAX(COLUMN($P260:BL260))-COLUMN($P260:BL260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BM1165,N(OFFSET($P260:BM260,0,MAX(COLUMN($P260:BM260))-COLUMN($P260:BM260),1,1)))","v":0},{"$f":"SUMPRODUCT($P1165:BN1165,N(OFFSET($P260:BN260,0,MAX(COLUMN($P260:BN260))-COLUMN($P260:BN260),1,1)))","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1166:P1166,N(OFFSET($P261:P261,0,MAX(COLUMN($P261:P261))-COLUMN($P261:P261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:Q1166,N(OFFSET($P261:Q261,0,MAX(COLUMN($P261:Q261))-COLUMN($P261:Q261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:R1166,N(OFFSET($P261:R261,0,MAX(COLUMN($P261:R261))-COLUMN($P261:R261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:S1166,N(OFFSET($P261:S261,0,MAX(COLUMN($P261:S261))-COLUMN($P261:S261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:T1166,N(OFFSET($P261:T261,0,MAX(COLUMN($P261:T261))-COLUMN($P261:T261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:U1166,N(OFFSET($P261:U261,0,MAX(COLUMN($P261:U261))-COLUMN($P261:U261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:V1166,N(OFFSET($P261:V261,0,MAX(COLUMN($P261:V261))-COLUMN($P261:V261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:W1166,N(OFFSET($P261:W261,0,MAX(COLUMN($P261:W261))-COLUMN($P261:W261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:X1166,N(OFFSET($P261:X261,0,MAX(COLUMN($P261:X261))-COLUMN($P261:X261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:Y1166,N(OFFSET($P261:Y261,0,MAX(COLUMN($P261:Y261))-COLUMN($P261:Y261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:Z1166,N(OFFSET($P261:Z261,0,MAX(COLUMN($P261:Z261))-COLUMN($P261:Z261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AA1166,N(OFFSET($P261:AA261,0,MAX(COLUMN($P261:AA261))-COLUMN($P261:AA261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AB1166,N(OFFSET($P261:AB261,0,MAX(COLUMN($P261:AB261))-COLUMN($P261:AB261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AC1166,N(OFFSET($P261:AC261,0,MAX(COLUMN($P261:AC261))-COLUMN($P261:AC261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AD1166,N(OFFSET($P261:AD261,0,MAX(COLUMN($P261:AD261))-COLUMN($P261:AD261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AE1166,N(OFFSET($P261:AE261,0,MAX(COLUMN($P261:AE261))-COLUMN($P261:AE261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AF1166,N(OFFSET($P261:AF261,0,MAX(COLUMN($P261:AF261))-COLUMN($P261:AF261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AG1166,N(OFFSET($P261:AG261,0,MAX(COLUMN($P261:AG261))-COLUMN($P261:AG261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AH1166,N(OFFSET($P261:AH261,0,MAX(COLUMN($P261:AH261))-COLUMN($P261:AH261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AI1166,N(OFFSET($P261:AI261,0,MAX(COLUMN($P261:AI261))-COLUMN($P261:AI261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AJ1166,N(OFFSET($P261:AJ261,0,MAX(COLUMN($P261:AJ261))-COLUMN($P261:AJ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AK1166,N(OFFSET($P261:AK261,0,MAX(COLUMN($P261:AK261))-COLUMN($P261:AK261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AL1166,N(OFFSET($P261:AL261,0,MAX(COLUMN($P261:AL261))-COLUMN($P261:AL261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AM1166,N(OFFSET($P261:AM261,0,MAX(COLUMN($P261:AM261))-COLUMN($P261:AM261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AN1166,N(OFFSET($P261:AN261,0,MAX(COLUMN($P261:AN261))-COLUMN($P261:AN261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AO1166,N(OFFSET($P261:AO261,0,MAX(COLUMN($P261:AO261))-COLUMN($P261:AO261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AP1166,N(OFFSET($P261:AP261,0,MAX(COLUMN($P261:AP261))-COLUMN($P261:AP261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AQ1166,N(OFFSET($P261:AQ261,0,MAX(COLUMN($P261:AQ261))-COLUMN($P261:AQ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AR1166,N(OFFSET($P261:AR261,0,MAX(COLUMN($P261:AR261))-COLUMN($P261:AR261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AS1166,N(OFFSET($P261:AS261,0,MAX(COLUMN($P261:AS261))-COLUMN($P261:AS261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AT1166,N(OFFSET($P261:AT261,0,MAX(COLUMN($P261:AT261))-COLUMN($P261:AT261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AU1166,N(OFFSET($P261:AU261,0,MAX(COLUMN($P261:AU261))-COLUMN($P261:AU261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AV1166,N(OFFSET($P261:AV261,0,MAX(COLUMN($P261:AV261))-COLUMN($P261:AV261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AW1166,N(OFFSET($P261:AW261,0,MAX(COLUMN($P261:AW261))-COLUMN($P261:AW261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AX1166,N(OFFSET($P261:AX261,0,MAX(COLUMN($P261:AX261))-COLUMN($P261:AX261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AY1166,N(OFFSET($P261:AY261,0,MAX(COLUMN($P261:AY261))-COLUMN($P261:AY261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:AZ1166,N(OFFSET($P261:AZ261,0,MAX(COLUMN($P261:AZ261))-COLUMN($P261:AZ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BA1166,N(OFFSET($P261:BA261,0,MAX(COLUMN($P261:BA261))-COLUMN($P261:BA261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BB1166,N(OFFSET($P261:BB261,0,MAX(COLUMN($P261:BB261))-COLUMN($P261:BB261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BC1166,N(OFFSET($P261:BC261,0,MAX(COLUMN($P261:BC261))-COLUMN($P261:BC261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BD1166,N(OFFSET($P261:BD261,0,MAX(COLUMN($P261:BD261))-COLUMN($P261:BD261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BE1166,N(OFFSET($P261:BE261,0,MAX(COLUMN($P261:BE261))-COLUMN($P261:BE261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BF1166,N(OFFSET($P261:BF261,0,MAX(COLUMN($P261:BF261))-COLUMN($P261:BF261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BG1166,N(OFFSET($P261:BG261,0,MAX(COLUMN($P261:BG261))-COLUMN($P261:BG261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BH1166,N(OFFSET($P261:BH261,0,MAX(COLUMN($P261:BH261))-COLUMN($P261:BH261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BI1166,N(OFFSET($P261:BI261,0,MAX(COLUMN($P261:BI261))-COLUMN($P261:BI261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BJ1166,N(OFFSET($P261:BJ261,0,MAX(COLUMN($P261:BJ261))-COLUMN($P261:BJ261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BK1166,N(OFFSET($P261:BK261,0,MAX(COLUMN($P261:BK261))-COLUMN($P261:BK261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BL1166,N(OFFSET($P261:BL261,0,MAX(COLUMN($P261:BL261))-COLUMN($P261:BL261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BM1166,N(OFFSET($P261:BM261,0,MAX(COLUMN($P261:BM261))-COLUMN($P261:BM261),1,1)))","v":0},{"$f":"SUMPRODUCT($P1166:BN1166,N(OFFSET($P261:BN261,0,MAX(COLUMN($P261:BN261))-COLUMN($P261:BN261),1,1)))","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1167:P1167,N(OFFSET($P262:P262,0,MAX(COLUMN($P262:P262))-COLUMN($P262:P262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:Q1167,N(OFFSET($P262:Q262,0,MAX(COLUMN($P262:Q262))-COLUMN($P262:Q262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:R1167,N(OFFSET($P262:R262,0,MAX(COLUMN($P262:R262))-COLUMN($P262:R262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:S1167,N(OFFSET($P262:S262,0,MAX(COLUMN($P262:S262))-COLUMN($P262:S262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:T1167,N(OFFSET($P262:T262,0,MAX(COLUMN($P262:T262))-COLUMN($P262:T262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:U1167,N(OFFSET($P262:U262,0,MAX(COLUMN($P262:U262))-COLUMN($P262:U262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:V1167,N(OFFSET($P262:V262,0,MAX(COLUMN($P262:V262))-COLUMN($P262:V262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:W1167,N(OFFSET($P262:W262,0,MAX(COLUMN($P262:W262))-COLUMN($P262:W262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:X1167,N(OFFSET($P262:X262,0,MAX(COLUMN($P262:X262))-COLUMN($P262:X262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:Y1167,N(OFFSET($P262:Y262,0,MAX(COLUMN($P262:Y262))-COLUMN($P262:Y262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:Z1167,N(OFFSET($P262:Z262,0,MAX(COLUMN($P262:Z262))-COLUMN($P262:Z262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AA1167,N(OFFSET($P262:AA262,0,MAX(COLUMN($P262:AA262))-COLUMN($P262:AA262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AB1167,N(OFFSET($P262:AB262,0,MAX(COLUMN($P262:AB262))-COLUMN($P262:AB262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AC1167,N(OFFSET($P262:AC262,0,MAX(COLUMN($P262:AC262))-COLUMN($P262:AC262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AD1167,N(OFFSET($P262:AD262,0,MAX(COLUMN($P262:AD262))-COLUMN($P262:AD262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AE1167,N(OFFSET($P262:AE262,0,MAX(COLUMN($P262:AE262))-COLUMN($P262:AE262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AF1167,N(OFFSET($P262:AF262,0,MAX(COLUMN($P262:AF262))-COLUMN($P262:AF262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AG1167,N(OFFSET($P262:AG262,0,MAX(COLUMN($P262:AG262))-COLUMN($P262:AG262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AH1167,N(OFFSET($P262:AH262,0,MAX(COLUMN($P262:AH262))-COLUMN($P262:AH262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AI1167,N(OFFSET($P262:AI262,0,MAX(COLUMN($P262:AI262))-COLUMN($P262:AI262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AJ1167,N(OFFSET($P262:AJ262,0,MAX(COLUMN($P262:AJ262))-COLUMN($P262:AJ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AK1167,N(OFFSET($P262:AK262,0,MAX(COLUMN($P262:AK262))-COLUMN($P262:AK262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AL1167,N(OFFSET($P262:AL262,0,MAX(COLUMN($P262:AL262))-COLUMN($P262:AL262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AM1167,N(OFFSET($P262:AM262,0,MAX(COLUMN($P262:AM262))-COLUMN($P262:AM262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AN1167,N(OFFSET($P262:AN262,0,MAX(COLUMN($P262:AN262))-COLUMN($P262:AN262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AO1167,N(OFFSET($P262:AO262,0,MAX(COLUMN($P262:AO262))-COLUMN($P262:AO262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AP1167,N(OFFSET($P262:AP262,0,MAX(COLUMN($P262:AP262))-COLUMN($P262:AP262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AQ1167,N(OFFSET($P262:AQ262,0,MAX(COLUMN($P262:AQ262))-COLUMN($P262:AQ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AR1167,N(OFFSET($P262:AR262,0,MAX(COLUMN($P262:AR262))-COLUMN($P262:AR262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AS1167,N(OFFSET($P262:AS262,0,MAX(COLUMN($P262:AS262))-COLUMN($P262:AS262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AT1167,N(OFFSET($P262:AT262,0,MAX(COLUMN($P262:AT262))-COLUMN($P262:AT262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AU1167,N(OFFSET($P262:AU262,0,MAX(COLUMN($P262:AU262))-COLUMN($P262:AU262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AV1167,N(OFFSET($P262:AV262,0,MAX(COLUMN($P262:AV262))-COLUMN($P262:AV262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AW1167,N(OFFSET($P262:AW262,0,MAX(COLUMN($P262:AW262))-COLUMN($P262:AW262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AX1167,N(OFFSET($P262:AX262,0,MAX(COLUMN($P262:AX262))-COLUMN($P262:AX262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AY1167,N(OFFSET($P262:AY262,0,MAX(COLUMN($P262:AY262))-COLUMN($P262:AY262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:AZ1167,N(OFFSET($P262:AZ262,0,MAX(COLUMN($P262:AZ262))-COLUMN($P262:AZ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BA1167,N(OFFSET($P262:BA262,0,MAX(COLUMN($P262:BA262))-COLUMN($P262:BA262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BB1167,N(OFFSET($P262:BB262,0,MAX(COLUMN($P262:BB262))-COLUMN($P262:BB262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BC1167,N(OFFSET($P262:BC262,0,MAX(COLUMN($P262:BC262))-COLUMN($P262:BC262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BD1167,N(OFFSET($P262:BD262,0,MAX(COLUMN($P262:BD262))-COLUMN($P262:BD262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BE1167,N(OFFSET($P262:BE262,0,MAX(COLUMN($P262:BE262))-COLUMN($P262:BE262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BF1167,N(OFFSET($P262:BF262,0,MAX(COLUMN($P262:BF262))-COLUMN($P262:BF262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BG1167,N(OFFSET($P262:BG262,0,MAX(COLUMN($P262:BG262))-COLUMN($P262:BG262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BH1167,N(OFFSET($P262:BH262,0,MAX(COLUMN($P262:BH262))-COLUMN($P262:BH262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BI1167,N(OFFSET($P262:BI262,0,MAX(COLUMN($P262:BI262))-COLUMN($P262:BI262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BJ1167,N(OFFSET($P262:BJ262,0,MAX(COLUMN($P262:BJ262))-COLUMN($P262:BJ262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BK1167,N(OFFSET($P262:BK262,0,MAX(COLUMN($P262:BK262))-COLUMN($P262:BK262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BL1167,N(OFFSET($P262:BL262,0,MAX(COLUMN($P262:BL262))-COLUMN($P262:BL262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BM1167,N(OFFSET($P262:BM262,0,MAX(COLUMN($P262:BM262))-COLUMN($P262:BM262),1,1)))","v":0},{"$f":"SUMPRODUCT($P1167:BN1167,N(OFFSET($P262:BN262,0,MAX(COLUMN($P262:BN262))-COLUMN($P262:BN262),1,1)))","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1168:P1168,N(OFFSET($P263:P263,0,MAX(COLUMN($P263:P263))-COLUMN($P263:P263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:Q1168,N(OFFSET($P263:Q263,0,MAX(COLUMN($P263:Q263))-COLUMN($P263:Q263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:R1168,N(OFFSET($P263:R263,0,MAX(COLUMN($P263:R263))-COLUMN($P263:R263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:S1168,N(OFFSET($P263:S263,0,MAX(COLUMN($P263:S263))-COLUMN($P263:S263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:T1168,N(OFFSET($P263:T263,0,MAX(COLUMN($P263:T263))-COLUMN($P263:T263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:U1168,N(OFFSET($P263:U263,0,MAX(COLUMN($P263:U263))-COLUMN($P263:U263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:V1168,N(OFFSET($P263:V263,0,MAX(COLUMN($P263:V263))-COLUMN($P263:V263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:W1168,N(OFFSET($P263:W263,0,MAX(COLUMN($P263:W263))-COLUMN($P263:W263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:X1168,N(OFFSET($P263:X263,0,MAX(COLUMN($P263:X263))-COLUMN($P263:X263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:Y1168,N(OFFSET($P263:Y263,0,MAX(COLUMN($P263:Y263))-COLUMN($P263:Y263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:Z1168,N(OFFSET($P263:Z263,0,MAX(COLUMN($P263:Z263))-COLUMN($P263:Z263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AA1168,N(OFFSET($P263:AA263,0,MAX(COLUMN($P263:AA263))-COLUMN($P263:AA263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AB1168,N(OFFSET($P263:AB263,0,MAX(COLUMN($P263:AB263))-COLUMN($P263:AB263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AC1168,N(OFFSET($P263:AC263,0,MAX(COLUMN($P263:AC263))-COLUMN($P263:AC263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AD1168,N(OFFSET($P263:AD263,0,MAX(COLUMN($P263:AD263))-COLUMN($P263:AD263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AE1168,N(OFFSET($P263:AE263,0,MAX(COLUMN($P263:AE263))-COLUMN($P263:AE263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AF1168,N(OFFSET($P263:AF263,0,MAX(COLUMN($P263:AF263))-COLUMN($P263:AF263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AG1168,N(OFFSET($P263:AG263,0,MAX(COLUMN($P263:AG263))-COLUMN($P263:AG263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AH1168,N(OFFSET($P263:AH263,0,MAX(COLUMN($P263:AH263))-COLUMN($P263:AH263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AI1168,N(OFFSET($P263:AI263,0,MAX(COLUMN($P263:AI263))-COLUMN($P263:AI263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AJ1168,N(OFFSET($P263:AJ263,0,MAX(COLUMN($P263:AJ263))-COLUMN($P263:AJ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AK1168,N(OFFSET($P263:AK263,0,MAX(COLUMN($P263:AK263))-COLUMN($P263:AK263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AL1168,N(OFFSET($P263:AL263,0,MAX(COLUMN($P263:AL263))-COLUMN($P263:AL263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AM1168,N(OFFSET($P263:AM263,0,MAX(COLUMN($P263:AM263))-COLUMN($P263:AM263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AN1168,N(OFFSET($P263:AN263,0,MAX(COLUMN($P263:AN263))-COLUMN($P263:AN263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AO1168,N(OFFSET($P263:AO263,0,MAX(COLUMN($P263:AO263))-COLUMN($P263:AO263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AP1168,N(OFFSET($P263:AP263,0,MAX(COLUMN($P263:AP263))-COLUMN($P263:AP263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AQ1168,N(OFFSET($P263:AQ263,0,MAX(COLUMN($P263:AQ263))-COLUMN($P263:AQ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AR1168,N(OFFSET($P263:AR263,0,MAX(COLUMN($P263:AR263))-COLUMN($P263:AR263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AS1168,N(OFFSET($P263:AS263,0,MAX(COLUMN($P263:AS263))-COLUMN($P263:AS263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AT1168,N(OFFSET($P263:AT263,0,MAX(COLUMN($P263:AT263))-COLUMN($P263:AT263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AU1168,N(OFFSET($P263:AU263,0,MAX(COLUMN($P263:AU263))-COLUMN($P263:AU263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AV1168,N(OFFSET($P263:AV263,0,MAX(COLUMN($P263:AV263))-COLUMN($P263:AV263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AW1168,N(OFFSET($P263:AW263,0,MAX(COLUMN($P263:AW263))-COLUMN($P263:AW263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AX1168,N(OFFSET($P263:AX263,0,MAX(COLUMN($P263:AX263))-COLUMN($P263:AX263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AY1168,N(OFFSET($P263:AY263,0,MAX(COLUMN($P263:AY263))-COLUMN($P263:AY263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:AZ1168,N(OFFSET($P263:AZ263,0,MAX(COLUMN($P263:AZ263))-COLUMN($P263:AZ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BA1168,N(OFFSET($P263:BA263,0,MAX(COLUMN($P263:BA263))-COLUMN($P263:BA263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BB1168,N(OFFSET($P263:BB263,0,MAX(COLUMN($P263:BB263))-COLUMN($P263:BB263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BC1168,N(OFFSET($P263:BC263,0,MAX(COLUMN($P263:BC263))-COLUMN($P263:BC263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BD1168,N(OFFSET($P263:BD263,0,MAX(COLUMN($P263:BD263))-COLUMN($P263:BD263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BE1168,N(OFFSET($P263:BE263,0,MAX(COLUMN($P263:BE263))-COLUMN($P263:BE263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BF1168,N(OFFSET($P263:BF263,0,MAX(COLUMN($P263:BF263))-COLUMN($P263:BF263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BG1168,N(OFFSET($P263:BG263,0,MAX(COLUMN($P263:BG263))-COLUMN($P263:BG263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BH1168,N(OFFSET($P263:BH263,0,MAX(COLUMN($P263:BH263))-COLUMN($P263:BH263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BI1168,N(OFFSET($P263:BI263,0,MAX(COLUMN($P263:BI263))-COLUMN($P263:BI263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BJ1168,N(OFFSET($P263:BJ263,0,MAX(COLUMN($P263:BJ263))-COLUMN($P263:BJ263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BK1168,N(OFFSET($P263:BK263,0,MAX(COLUMN($P263:BK263))-COLUMN($P263:BK263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BL1168,N(OFFSET($P263:BL263,0,MAX(COLUMN($P263:BL263))-COLUMN($P263:BL263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BM1168,N(OFFSET($P263:BM263,0,MAX(COLUMN($P263:BM263))-COLUMN($P263:BM263),1,1)))","v":0},{"$f":"SUMPRODUCT($P1168:BN1168,N(OFFSET($P263:BN263,0,MAX(COLUMN($P263:BN263))-COLUMN($P263:BN263),1,1)))","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1169:P1169,N(OFFSET($P264:P264,0,MAX(COLUMN($P264:P264))-COLUMN($P264:P264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:Q1169,N(OFFSET($P264:Q264,0,MAX(COLUMN($P264:Q264))-COLUMN($P264:Q264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:R1169,N(OFFSET($P264:R264,0,MAX(COLUMN($P264:R264))-COLUMN($P264:R264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:S1169,N(OFFSET($P264:S264,0,MAX(COLUMN($P264:S264))-COLUMN($P264:S264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:T1169,N(OFFSET($P264:T264,0,MAX(COLUMN($P264:T264))-COLUMN($P264:T264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:U1169,N(OFFSET($P264:U264,0,MAX(COLUMN($P264:U264))-COLUMN($P264:U264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:V1169,N(OFFSET($P264:V264,0,MAX(COLUMN($P264:V264))-COLUMN($P264:V264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:W1169,N(OFFSET($P264:W264,0,MAX(COLUMN($P264:W264))-COLUMN($P264:W264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:X1169,N(OFFSET($P264:X264,0,MAX(COLUMN($P264:X264))-COLUMN($P264:X264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:Y1169,N(OFFSET($P264:Y264,0,MAX(COLUMN($P264:Y264))-COLUMN($P264:Y264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:Z1169,N(OFFSET($P264:Z264,0,MAX(COLUMN($P264:Z264))-COLUMN($P264:Z264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AA1169,N(OFFSET($P264:AA264,0,MAX(COLUMN($P264:AA264))-COLUMN($P264:AA264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AB1169,N(OFFSET($P264:AB264,0,MAX(COLUMN($P264:AB264))-COLUMN($P264:AB264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AC1169,N(OFFSET($P264:AC264,0,MAX(COLUMN($P264:AC264))-COLUMN($P264:AC264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AD1169,N(OFFSET($P264:AD264,0,MAX(COLUMN($P264:AD264))-COLUMN($P264:AD264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AE1169,N(OFFSET($P264:AE264,0,MAX(COLUMN($P264:AE264))-COLUMN($P264:AE264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AF1169,N(OFFSET($P264:AF264,0,MAX(COLUMN($P264:AF264))-COLUMN($P264:AF264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AG1169,N(OFFSET($P264:AG264,0,MAX(COLUMN($P264:AG264))-COLUMN($P264:AG264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AH1169,N(OFFSET($P264:AH264,0,MAX(COLUMN($P264:AH264))-COLUMN($P264:AH264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AI1169,N(OFFSET($P264:AI264,0,MAX(COLUMN($P264:AI264))-COLUMN($P264:AI264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AJ1169,N(OFFSET($P264:AJ264,0,MAX(COLUMN($P264:AJ264))-COLUMN($P264:AJ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AK1169,N(OFFSET($P264:AK264,0,MAX(COLUMN($P264:AK264))-COLUMN($P264:AK264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AL1169,N(OFFSET($P264:AL264,0,MAX(COLUMN($P264:AL264))-COLUMN($P264:AL264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AM1169,N(OFFSET($P264:AM264,0,MAX(COLUMN($P264:AM264))-COLUMN($P264:AM264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AN1169,N(OFFSET($P264:AN264,0,MAX(COLUMN($P264:AN264))-COLUMN($P264:AN264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AO1169,N(OFFSET($P264:AO264,0,MAX(COLUMN($P264:AO264))-COLUMN($P264:AO264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AP1169,N(OFFSET($P264:AP264,0,MAX(COLUMN($P264:AP264))-COLUMN($P264:AP264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AQ1169,N(OFFSET($P264:AQ264,0,MAX(COLUMN($P264:AQ264))-COLUMN($P264:AQ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AR1169,N(OFFSET($P264:AR264,0,MAX(COLUMN($P264:AR264))-COLUMN($P264:AR264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AS1169,N(OFFSET($P264:AS264,0,MAX(COLUMN($P264:AS264))-COLUMN($P264:AS264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AT1169,N(OFFSET($P264:AT264,0,MAX(COLUMN($P264:AT264))-COLUMN($P264:AT264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AU1169,N(OFFSET($P264:AU264,0,MAX(COLUMN($P264:AU264))-COLUMN($P264:AU264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AV1169,N(OFFSET($P264:AV264,0,MAX(COLUMN($P264:AV264))-COLUMN($P264:AV264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AW1169,N(OFFSET($P264:AW264,0,MAX(COLUMN($P264:AW264))-COLUMN($P264:AW264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AX1169,N(OFFSET($P264:AX264,0,MAX(COLUMN($P264:AX264))-COLUMN($P264:AX264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AY1169,N(OFFSET($P264:AY264,0,MAX(COLUMN($P264:AY264))-COLUMN($P264:AY264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:AZ1169,N(OFFSET($P264:AZ264,0,MAX(COLUMN($P264:AZ264))-COLUMN($P264:AZ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BA1169,N(OFFSET($P264:BA264,0,MAX(COLUMN($P264:BA264))-COLUMN($P264:BA264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BB1169,N(OFFSET($P264:BB264,0,MAX(COLUMN($P264:BB264))-COLUMN($P264:BB264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BC1169,N(OFFSET($P264:BC264,0,MAX(COLUMN($P264:BC264))-COLUMN($P264:BC264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BD1169,N(OFFSET($P264:BD264,0,MAX(COLUMN($P264:BD264))-COLUMN($P264:BD264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BE1169,N(OFFSET($P264:BE264,0,MAX(COLUMN($P264:BE264))-COLUMN($P264:BE264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BF1169,N(OFFSET($P264:BF264,0,MAX(COLUMN($P264:BF264))-COLUMN($P264:BF264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BG1169,N(OFFSET($P264:BG264,0,MAX(COLUMN($P264:BG264))-COLUMN($P264:BG264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BH1169,N(OFFSET($P264:BH264,0,MAX(COLUMN($P264:BH264))-COLUMN($P264:BH264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BI1169,N(OFFSET($P264:BI264,0,MAX(COLUMN($P264:BI264))-COLUMN($P264:BI264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BJ1169,N(OFFSET($P264:BJ264,0,MAX(COLUMN($P264:BJ264))-COLUMN($P264:BJ264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BK1169,N(OFFSET($P264:BK264,0,MAX(COLUMN($P264:BK264))-COLUMN($P264:BK264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BL1169,N(OFFSET($P264:BL264,0,MAX(COLUMN($P264:BL264))-COLUMN($P264:BL264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BM1169,N(OFFSET($P264:BM264,0,MAX(COLUMN($P264:BM264))-COLUMN($P264:BM264),1,1)))","v":0},{"$f":"SUMPRODUCT($P1169:BN1169,N(OFFSET($P264:BN264,0,MAX(COLUMN($P264:BN264))-COLUMN($P264:BN264),1,1)))","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1170:P1170,N(OFFSET($P265:P265,0,MAX(COLUMN($P265:P265))-COLUMN($P265:P265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:Q1170,N(OFFSET($P265:Q265,0,MAX(COLUMN($P265:Q265))-COLUMN($P265:Q265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:R1170,N(OFFSET($P265:R265,0,MAX(COLUMN($P265:R265))-COLUMN($P265:R265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:S1170,N(OFFSET($P265:S265,0,MAX(COLUMN($P265:S265))-COLUMN($P265:S265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:T1170,N(OFFSET($P265:T265,0,MAX(COLUMN($P265:T265))-COLUMN($P265:T265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:U1170,N(OFFSET($P265:U265,0,MAX(COLUMN($P265:U265))-COLUMN($P265:U265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:V1170,N(OFFSET($P265:V265,0,MAX(COLUMN($P265:V265))-COLUMN($P265:V265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:W1170,N(OFFSET($P265:W265,0,MAX(COLUMN($P265:W265))-COLUMN($P265:W265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:X1170,N(OFFSET($P265:X265,0,MAX(COLUMN($P265:X265))-COLUMN($P265:X265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:Y1170,N(OFFSET($P265:Y265,0,MAX(COLUMN($P265:Y265))-COLUMN($P265:Y265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:Z1170,N(OFFSET($P265:Z265,0,MAX(COLUMN($P265:Z265))-COLUMN($P265:Z265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AA1170,N(OFFSET($P265:AA265,0,MAX(COLUMN($P265:AA265))-COLUMN($P265:AA265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AB1170,N(OFFSET($P265:AB265,0,MAX(COLUMN($P265:AB265))-COLUMN($P265:AB265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AC1170,N(OFFSET($P265:AC265,0,MAX(COLUMN($P265:AC265))-COLUMN($P265:AC265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AD1170,N(OFFSET($P265:AD265,0,MAX(COLUMN($P265:AD265))-COLUMN($P265:AD265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AE1170,N(OFFSET($P265:AE265,0,MAX(COLUMN($P265:AE265))-COLUMN($P265:AE265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AF1170,N(OFFSET($P265:AF265,0,MAX(COLUMN($P265:AF265))-COLUMN($P265:AF265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AG1170,N(OFFSET($P265:AG265,0,MAX(COLUMN($P265:AG265))-COLUMN($P265:AG265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AH1170,N(OFFSET($P265:AH265,0,MAX(COLUMN($P265:AH265))-COLUMN($P265:AH265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AI1170,N(OFFSET($P265:AI265,0,MAX(COLUMN($P265:AI265))-COLUMN($P265:AI265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AJ1170,N(OFFSET($P265:AJ265,0,MAX(COLUMN($P265:AJ265))-COLUMN($P265:AJ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AK1170,N(OFFSET($P265:AK265,0,MAX(COLUMN($P265:AK265))-COLUMN($P265:AK265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AL1170,N(OFFSET($P265:AL265,0,MAX(COLUMN($P265:AL265))-COLUMN($P265:AL265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AM1170,N(OFFSET($P265:AM265,0,MAX(COLUMN($P265:AM265))-COLUMN($P265:AM265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AN1170,N(OFFSET($P265:AN265,0,MAX(COLUMN($P265:AN265))-COLUMN($P265:AN265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AO1170,N(OFFSET($P265:AO265,0,MAX(COLUMN($P265:AO265))-COLUMN($P265:AO265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AP1170,N(OFFSET($P265:AP265,0,MAX(COLUMN($P265:AP265))-COLUMN($P265:AP265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AQ1170,N(OFFSET($P265:AQ265,0,MAX(COLUMN($P265:AQ265))-COLUMN($P265:AQ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AR1170,N(OFFSET($P265:AR265,0,MAX(COLUMN($P265:AR265))-COLUMN($P265:AR265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AS1170,N(OFFSET($P265:AS265,0,MAX(COLUMN($P265:AS265))-COLUMN($P265:AS265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AT1170,N(OFFSET($P265:AT265,0,MAX(COLUMN($P265:AT265))-COLUMN($P265:AT265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AU1170,N(OFFSET($P265:AU265,0,MAX(COLUMN($P265:AU265))-COLUMN($P265:AU265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AV1170,N(OFFSET($P265:AV265,0,MAX(COLUMN($P265:AV265))-COLUMN($P265:AV265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AW1170,N(OFFSET($P265:AW265,0,MAX(COLUMN($P265:AW265))-COLUMN($P265:AW265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AX1170,N(OFFSET($P265:AX265,0,MAX(COLUMN($P265:AX265))-COLUMN($P265:AX265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AY1170,N(OFFSET($P265:AY265,0,MAX(COLUMN($P265:AY265))-COLUMN($P265:AY265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:AZ1170,N(OFFSET($P265:AZ265,0,MAX(COLUMN($P265:AZ265))-COLUMN($P265:AZ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BA1170,N(OFFSET($P265:BA265,0,MAX(COLUMN($P265:BA265))-COLUMN($P265:BA265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BB1170,N(OFFSET($P265:BB265,0,MAX(COLUMN($P265:BB265))-COLUMN($P265:BB265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BC1170,N(OFFSET($P265:BC265,0,MAX(COLUMN($P265:BC265))-COLUMN($P265:BC265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BD1170,N(OFFSET($P265:BD265,0,MAX(COLUMN($P265:BD265))-COLUMN($P265:BD265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BE1170,N(OFFSET($P265:BE265,0,MAX(COLUMN($P265:BE265))-COLUMN($P265:BE265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BF1170,N(OFFSET($P265:BF265,0,MAX(COLUMN($P265:BF265))-COLUMN($P265:BF265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BG1170,N(OFFSET($P265:BG265,0,MAX(COLUMN($P265:BG265))-COLUMN($P265:BG265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BH1170,N(OFFSET($P265:BH265,0,MAX(COLUMN($P265:BH265))-COLUMN($P265:BH265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BI1170,N(OFFSET($P265:BI265,0,MAX(COLUMN($P265:BI265))-COLUMN($P265:BI265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BJ1170,N(OFFSET($P265:BJ265,0,MAX(COLUMN($P265:BJ265))-COLUMN($P265:BJ265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BK1170,N(OFFSET($P265:BK265,0,MAX(COLUMN($P265:BK265))-COLUMN($P265:BK265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BL1170,N(OFFSET($P265:BL265,0,MAX(COLUMN($P265:BL265))-COLUMN($P265:BL265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BM1170,N(OFFSET($P265:BM265,0,MAX(COLUMN($P265:BM265))-COLUMN($P265:BM265),1,1)))","v":0},{"$f":"SUMPRODUCT($P1170:BN1170,N(OFFSET($P265:BN265,0,MAX(COLUMN($P265:BN265))-COLUMN($P265:BN265),1,1)))","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1171:P1171,N(OFFSET($P266:P266,0,MAX(COLUMN($P266:P266))-COLUMN($P266:P266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:Q1171,N(OFFSET($P266:Q266,0,MAX(COLUMN($P266:Q266))-COLUMN($P266:Q266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:R1171,N(OFFSET($P266:R266,0,MAX(COLUMN($P266:R266))-COLUMN($P266:R266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:S1171,N(OFFSET($P266:S266,0,MAX(COLUMN($P266:S266))-COLUMN($P266:S266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:T1171,N(OFFSET($P266:T266,0,MAX(COLUMN($P266:T266))-COLUMN($P266:T266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:U1171,N(OFFSET($P266:U266,0,MAX(COLUMN($P266:U266))-COLUMN($P266:U266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:V1171,N(OFFSET($P266:V266,0,MAX(COLUMN($P266:V266))-COLUMN($P266:V266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:W1171,N(OFFSET($P266:W266,0,MAX(COLUMN($P266:W266))-COLUMN($P266:W266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:X1171,N(OFFSET($P266:X266,0,MAX(COLUMN($P266:X266))-COLUMN($P266:X266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:Y1171,N(OFFSET($P266:Y266,0,MAX(COLUMN($P266:Y266))-COLUMN($P266:Y266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:Z1171,N(OFFSET($P266:Z266,0,MAX(COLUMN($P266:Z266))-COLUMN($P266:Z266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AA1171,N(OFFSET($P266:AA266,0,MAX(COLUMN($P266:AA266))-COLUMN($P266:AA266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AB1171,N(OFFSET($P266:AB266,0,MAX(COLUMN($P266:AB266))-COLUMN($P266:AB266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AC1171,N(OFFSET($P266:AC266,0,MAX(COLUMN($P266:AC266))-COLUMN($P266:AC266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AD1171,N(OFFSET($P266:AD266,0,MAX(COLUMN($P266:AD266))-COLUMN($P266:AD266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AE1171,N(OFFSET($P266:AE266,0,MAX(COLUMN($P266:AE266))-COLUMN($P266:AE266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AF1171,N(OFFSET($P266:AF266,0,MAX(COLUMN($P266:AF266))-COLUMN($P266:AF266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AG1171,N(OFFSET($P266:AG266,0,MAX(COLUMN($P266:AG266))-COLUMN($P266:AG266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AH1171,N(OFFSET($P266:AH266,0,MAX(COLUMN($P266:AH266))-COLUMN($P266:AH266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AI1171,N(OFFSET($P266:AI266,0,MAX(COLUMN($P266:AI266))-COLUMN($P266:AI266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AJ1171,N(OFFSET($P266:AJ266,0,MAX(COLUMN($P266:AJ266))-COLUMN($P266:AJ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AK1171,N(OFFSET($P266:AK266,0,MAX(COLUMN($P266:AK266))-COLUMN($P266:AK266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AL1171,N(OFFSET($P266:AL266,0,MAX(COLUMN($P266:AL266))-COLUMN($P266:AL266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AM1171,N(OFFSET($P266:AM266,0,MAX(COLUMN($P266:AM266))-COLUMN($P266:AM266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AN1171,N(OFFSET($P266:AN266,0,MAX(COLUMN($P266:AN266))-COLUMN($P266:AN266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AO1171,N(OFFSET($P266:AO266,0,MAX(COLUMN($P266:AO266))-COLUMN($P266:AO266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AP1171,N(OFFSET($P266:AP266,0,MAX(COLUMN($P266:AP266))-COLUMN($P266:AP266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AQ1171,N(OFFSET($P266:AQ266,0,MAX(COLUMN($P266:AQ266))-COLUMN($P266:AQ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AR1171,N(OFFSET($P266:AR266,0,MAX(COLUMN($P266:AR266))-COLUMN($P266:AR266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AS1171,N(OFFSET($P266:AS266,0,MAX(COLUMN($P266:AS266))-COLUMN($P266:AS266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AT1171,N(OFFSET($P266:AT266,0,MAX(COLUMN($P266:AT266))-COLUMN($P266:AT266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AU1171,N(OFFSET($P266:AU266,0,MAX(COLUMN($P266:AU266))-COLUMN($P266:AU266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AV1171,N(OFFSET($P266:AV266,0,MAX(COLUMN($P266:AV266))-COLUMN($P266:AV266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AW1171,N(OFFSET($P266:AW266,0,MAX(COLUMN($P266:AW266))-COLUMN($P266:AW266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AX1171,N(OFFSET($P266:AX266,0,MAX(COLUMN($P266:AX266))-COLUMN($P266:AX266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AY1171,N(OFFSET($P266:AY266,0,MAX(COLUMN($P266:AY266))-COLUMN($P266:AY266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:AZ1171,N(OFFSET($P266:AZ266,0,MAX(COLUMN($P266:AZ266))-COLUMN($P266:AZ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BA1171,N(OFFSET($P266:BA266,0,MAX(COLUMN($P266:BA266))-COLUMN($P266:BA266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BB1171,N(OFFSET($P266:BB266,0,MAX(COLUMN($P266:BB266))-COLUMN($P266:BB266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BC1171,N(OFFSET($P266:BC266,0,MAX(COLUMN($P266:BC266))-COLUMN($P266:BC266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BD1171,N(OFFSET($P266:BD266,0,MAX(COLUMN($P266:BD266))-COLUMN($P266:BD266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BE1171,N(OFFSET($P266:BE266,0,MAX(COLUMN($P266:BE266))-COLUMN($P266:BE266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BF1171,N(OFFSET($P266:BF266,0,MAX(COLUMN($P266:BF266))-COLUMN($P266:BF266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BG1171,N(OFFSET($P266:BG266,0,MAX(COLUMN($P266:BG266))-COLUMN($P266:BG266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BH1171,N(OFFSET($P266:BH266,0,MAX(COLUMN($P266:BH266))-COLUMN($P266:BH266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BI1171,N(OFFSET($P266:BI266,0,MAX(COLUMN($P266:BI266))-COLUMN($P266:BI266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BJ1171,N(OFFSET($P266:BJ266,0,MAX(COLUMN($P266:BJ266))-COLUMN($P266:BJ266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BK1171,N(OFFSET($P266:BK266,0,MAX(COLUMN($P266:BK266))-COLUMN($P266:BK266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BL1171,N(OFFSET($P266:BL266,0,MAX(COLUMN($P266:BL266))-COLUMN($P266:BL266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BM1171,N(OFFSET($P266:BM266,0,MAX(COLUMN($P266:BM266))-COLUMN($P266:BM266),1,1)))","v":0},{"$f":"SUMPRODUCT($P1171:BN1171,N(OFFSET($P266:BN266,0,MAX(COLUMN($P266:BN266))-COLUMN($P266:BN266),1,1)))","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1172:P1172,N(OFFSET($P267:P267,0,MAX(COLUMN($P267:P267))-COLUMN($P267:P267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:Q1172,N(OFFSET($P267:Q267,0,MAX(COLUMN($P267:Q267))-COLUMN($P267:Q267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:R1172,N(OFFSET($P267:R267,0,MAX(COLUMN($P267:R267))-COLUMN($P267:R267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:S1172,N(OFFSET($P267:S267,0,MAX(COLUMN($P267:S267))-COLUMN($P267:S267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:T1172,N(OFFSET($P267:T267,0,MAX(COLUMN($P267:T267))-COLUMN($P267:T267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:U1172,N(OFFSET($P267:U267,0,MAX(COLUMN($P267:U267))-COLUMN($P267:U267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:V1172,N(OFFSET($P267:V267,0,MAX(COLUMN($P267:V267))-COLUMN($P267:V267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:W1172,N(OFFSET($P267:W267,0,MAX(COLUMN($P267:W267))-COLUMN($P267:W267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:X1172,N(OFFSET($P267:X267,0,MAX(COLUMN($P267:X267))-COLUMN($P267:X267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:Y1172,N(OFFSET($P267:Y267,0,MAX(COLUMN($P267:Y267))-COLUMN($P267:Y267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:Z1172,N(OFFSET($P267:Z267,0,MAX(COLUMN($P267:Z267))-COLUMN($P267:Z267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AA1172,N(OFFSET($P267:AA267,0,MAX(COLUMN($P267:AA267))-COLUMN($P267:AA267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AB1172,N(OFFSET($P267:AB267,0,MAX(COLUMN($P267:AB267))-COLUMN($P267:AB267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AC1172,N(OFFSET($P267:AC267,0,MAX(COLUMN($P267:AC267))-COLUMN($P267:AC267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AD1172,N(OFFSET($P267:AD267,0,MAX(COLUMN($P267:AD267))-COLUMN($P267:AD267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AE1172,N(OFFSET($P267:AE267,0,MAX(COLUMN($P267:AE267))-COLUMN($P267:AE267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AF1172,N(OFFSET($P267:AF267,0,MAX(COLUMN($P267:AF267))-COLUMN($P267:AF267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AG1172,N(OFFSET($P267:AG267,0,MAX(COLUMN($P267:AG267))-COLUMN($P267:AG267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AH1172,N(OFFSET($P267:AH267,0,MAX(COLUMN($P267:AH267))-COLUMN($P267:AH267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AI1172,N(OFFSET($P267:AI267,0,MAX(COLUMN($P267:AI267))-COLUMN($P267:AI267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AJ1172,N(OFFSET($P267:AJ267,0,MAX(COLUMN($P267:AJ267))-COLUMN($P267:AJ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AK1172,N(OFFSET($P267:AK267,0,MAX(COLUMN($P267:AK267))-COLUMN($P267:AK267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AL1172,N(OFFSET($P267:AL267,0,MAX(COLUMN($P267:AL267))-COLUMN($P267:AL267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AM1172,N(OFFSET($P267:AM267,0,MAX(COLUMN($P267:AM267))-COLUMN($P267:AM267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AN1172,N(OFFSET($P267:AN267,0,MAX(COLUMN($P267:AN267))-COLUMN($P267:AN267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AO1172,N(OFFSET($P267:AO267,0,MAX(COLUMN($P267:AO267))-COLUMN($P267:AO267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AP1172,N(OFFSET($P267:AP267,0,MAX(COLUMN($P267:AP267))-COLUMN($P267:AP267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AQ1172,N(OFFSET($P267:AQ267,0,MAX(COLUMN($P267:AQ267))-COLUMN($P267:AQ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AR1172,N(OFFSET($P267:AR267,0,MAX(COLUMN($P267:AR267))-COLUMN($P267:AR267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AS1172,N(OFFSET($P267:AS267,0,MAX(COLUMN($P267:AS267))-COLUMN($P267:AS267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AT1172,N(OFFSET($P267:AT267,0,MAX(COLUMN($P267:AT267))-COLUMN($P267:AT267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AU1172,N(OFFSET($P267:AU267,0,MAX(COLUMN($P267:AU267))-COLUMN($P267:AU267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AV1172,N(OFFSET($P267:AV267,0,MAX(COLUMN($P267:AV267))-COLUMN($P267:AV267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AW1172,N(OFFSET($P267:AW267,0,MAX(COLUMN($P267:AW267))-COLUMN($P267:AW267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AX1172,N(OFFSET($P267:AX267,0,MAX(COLUMN($P267:AX267))-COLUMN($P267:AX267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AY1172,N(OFFSET($P267:AY267,0,MAX(COLUMN($P267:AY267))-COLUMN($P267:AY267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:AZ1172,N(OFFSET($P267:AZ267,0,MAX(COLUMN($P267:AZ267))-COLUMN($P267:AZ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BA1172,N(OFFSET($P267:BA267,0,MAX(COLUMN($P267:BA267))-COLUMN($P267:BA267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BB1172,N(OFFSET($P267:BB267,0,MAX(COLUMN($P267:BB267))-COLUMN($P267:BB267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BC1172,N(OFFSET($P267:BC267,0,MAX(COLUMN($P267:BC267))-COLUMN($P267:BC267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BD1172,N(OFFSET($P267:BD267,0,MAX(COLUMN($P267:BD267))-COLUMN($P267:BD267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BE1172,N(OFFSET($P267:BE267,0,MAX(COLUMN($P267:BE267))-COLUMN($P267:BE267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BF1172,N(OFFSET($P267:BF267,0,MAX(COLUMN($P267:BF267))-COLUMN($P267:BF267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BG1172,N(OFFSET($P267:BG267,0,MAX(COLUMN($P267:BG267))-COLUMN($P267:BG267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BH1172,N(OFFSET($P267:BH267,0,MAX(COLUMN($P267:BH267))-COLUMN($P267:BH267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BI1172,N(OFFSET($P267:BI267,0,MAX(COLUMN($P267:BI267))-COLUMN($P267:BI267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BJ1172,N(OFFSET($P267:BJ267,0,MAX(COLUMN($P267:BJ267))-COLUMN($P267:BJ267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BK1172,N(OFFSET($P267:BK267,0,MAX(COLUMN($P267:BK267))-COLUMN($P267:BK267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BL1172,N(OFFSET($P267:BL267,0,MAX(COLUMN($P267:BL267))-COLUMN($P267:BL267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BM1172,N(OFFSET($P267:BM267,0,MAX(COLUMN($P267:BM267))-COLUMN($P267:BM267),1,1)))","v":0},{"$f":"SUMPRODUCT($P1172:BN1172,N(OFFSET($P267:BN267,0,MAX(COLUMN($P267:BN267))-COLUMN($P267:BN267),1,1)))","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1173:P1173,N(OFFSET($P268:P268,0,MAX(COLUMN($P268:P268))-COLUMN($P268:P268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:Q1173,N(OFFSET($P268:Q268,0,MAX(COLUMN($P268:Q268))-COLUMN($P268:Q268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:R1173,N(OFFSET($P268:R268,0,MAX(COLUMN($P268:R268))-COLUMN($P268:R268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:S1173,N(OFFSET($P268:S268,0,MAX(COLUMN($P268:S268))-COLUMN($P268:S268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:T1173,N(OFFSET($P268:T268,0,MAX(COLUMN($P268:T268))-COLUMN($P268:T268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:U1173,N(OFFSET($P268:U268,0,MAX(COLUMN($P268:U268))-COLUMN($P268:U268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:V1173,N(OFFSET($P268:V268,0,MAX(COLUMN($P268:V268))-COLUMN($P268:V268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:W1173,N(OFFSET($P268:W268,0,MAX(COLUMN($P268:W268))-COLUMN($P268:W268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:X1173,N(OFFSET($P268:X268,0,MAX(COLUMN($P268:X268))-COLUMN($P268:X268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:Y1173,N(OFFSET($P268:Y268,0,MAX(COLUMN($P268:Y268))-COLUMN($P268:Y268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:Z1173,N(OFFSET($P268:Z268,0,MAX(COLUMN($P268:Z268))-COLUMN($P268:Z268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AA1173,N(OFFSET($P268:AA268,0,MAX(COLUMN($P268:AA268))-COLUMN($P268:AA268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AB1173,N(OFFSET($P268:AB268,0,MAX(COLUMN($P268:AB268))-COLUMN($P268:AB268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AC1173,N(OFFSET($P268:AC268,0,MAX(COLUMN($P268:AC268))-COLUMN($P268:AC268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AD1173,N(OFFSET($P268:AD268,0,MAX(COLUMN($P268:AD268))-COLUMN($P268:AD268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AE1173,N(OFFSET($P268:AE268,0,MAX(COLUMN($P268:AE268))-COLUMN($P268:AE268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AF1173,N(OFFSET($P268:AF268,0,MAX(COLUMN($P268:AF268))-COLUMN($P268:AF268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AG1173,N(OFFSET($P268:AG268,0,MAX(COLUMN($P268:AG268))-COLUMN($P268:AG268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AH1173,N(OFFSET($P268:AH268,0,MAX(COLUMN($P268:AH268))-COLUMN($P268:AH268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AI1173,N(OFFSET($P268:AI268,0,MAX(COLUMN($P268:AI268))-COLUMN($P268:AI268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AJ1173,N(OFFSET($P268:AJ268,0,MAX(COLUMN($P268:AJ268))-COLUMN($P268:AJ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AK1173,N(OFFSET($P268:AK268,0,MAX(COLUMN($P268:AK268))-COLUMN($P268:AK268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AL1173,N(OFFSET($P268:AL268,0,MAX(COLUMN($P268:AL268))-COLUMN($P268:AL268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AM1173,N(OFFSET($P268:AM268,0,MAX(COLUMN($P268:AM268))-COLUMN($P268:AM268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AN1173,N(OFFSET($P268:AN268,0,MAX(COLUMN($P268:AN268))-COLUMN($P268:AN268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AO1173,N(OFFSET($P268:AO268,0,MAX(COLUMN($P268:AO268))-COLUMN($P268:AO268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AP1173,N(OFFSET($P268:AP268,0,MAX(COLUMN($P268:AP268))-COLUMN($P268:AP268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AQ1173,N(OFFSET($P268:AQ268,0,MAX(COLUMN($P268:AQ268))-COLUMN($P268:AQ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AR1173,N(OFFSET($P268:AR268,0,MAX(COLUMN($P268:AR268))-COLUMN($P268:AR268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AS1173,N(OFFSET($P268:AS268,0,MAX(COLUMN($P268:AS268))-COLUMN($P268:AS268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AT1173,N(OFFSET($P268:AT268,0,MAX(COLUMN($P268:AT268))-COLUMN($P268:AT268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AU1173,N(OFFSET($P268:AU268,0,MAX(COLUMN($P268:AU268))-COLUMN($P268:AU268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AV1173,N(OFFSET($P268:AV268,0,MAX(COLUMN($P268:AV268))-COLUMN($P268:AV268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AW1173,N(OFFSET($P268:AW268,0,MAX(COLUMN($P268:AW268))-COLUMN($P268:AW268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AX1173,N(OFFSET($P268:AX268,0,MAX(COLUMN($P268:AX268))-COLUMN($P268:AX268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AY1173,N(OFFSET($P268:AY268,0,MAX(COLUMN($P268:AY268))-COLUMN($P268:AY268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:AZ1173,N(OFFSET($P268:AZ268,0,MAX(COLUMN($P268:AZ268))-COLUMN($P268:AZ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BA1173,N(OFFSET($P268:BA268,0,MAX(COLUMN($P268:BA268))-COLUMN($P268:BA268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BB1173,N(OFFSET($P268:BB268,0,MAX(COLUMN($P268:BB268))-COLUMN($P268:BB268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BC1173,N(OFFSET($P268:BC268,0,MAX(COLUMN($P268:BC268))-COLUMN($P268:BC268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BD1173,N(OFFSET($P268:BD268,0,MAX(COLUMN($P268:BD268))-COLUMN($P268:BD268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BE1173,N(OFFSET($P268:BE268,0,MAX(COLUMN($P268:BE268))-COLUMN($P268:BE268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BF1173,N(OFFSET($P268:BF268,0,MAX(COLUMN($P268:BF268))-COLUMN($P268:BF268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BG1173,N(OFFSET($P268:BG268,0,MAX(COLUMN($P268:BG268))-COLUMN($P268:BG268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BH1173,N(OFFSET($P268:BH268,0,MAX(COLUMN($P268:BH268))-COLUMN($P268:BH268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BI1173,N(OFFSET($P268:BI268,0,MAX(COLUMN($P268:BI268))-COLUMN($P268:BI268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BJ1173,N(OFFSET($P268:BJ268,0,MAX(COLUMN($P268:BJ268))-COLUMN($P268:BJ268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BK1173,N(OFFSET($P268:BK268,0,MAX(COLUMN($P268:BK268))-COLUMN($P268:BK268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BL1173,N(OFFSET($P268:BL268,0,MAX(COLUMN($P268:BL268))-COLUMN($P268:BL268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BM1173,N(OFFSET($P268:BM268,0,MAX(COLUMN($P268:BM268))-COLUMN($P268:BM268),1,1)))","v":0},{"$f":"SUMPRODUCT($P1173:BN1173,N(OFFSET($P268:BN268,0,MAX(COLUMN($P268:BN268))-COLUMN($P268:BN268),1,1)))","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"SUMPRODUCT($P1174:P1174,N(OFFSET($P269:P269,0,MAX(COLUMN($P269:P269))-COLUMN($P269:P269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:Q1174,N(OFFSET($P269:Q269,0,MAX(COLUMN($P269:Q269))-COLUMN($P269:Q269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:R1174,N(OFFSET($P269:R269,0,MAX(COLUMN($P269:R269))-COLUMN($P269:R269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:S1174,N(OFFSET($P269:S269,0,MAX(COLUMN($P269:S269))-COLUMN($P269:S269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:T1174,N(OFFSET($P269:T269,0,MAX(COLUMN($P269:T269))-COLUMN($P269:T269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:U1174,N(OFFSET($P269:U269,0,MAX(COLUMN($P269:U269))-COLUMN($P269:U269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:V1174,N(OFFSET($P269:V269,0,MAX(COLUMN($P269:V269))-COLUMN($P269:V269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:W1174,N(OFFSET($P269:W269,0,MAX(COLUMN($P269:W269))-COLUMN($P269:W269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:X1174,N(OFFSET($P269:X269,0,MAX(COLUMN($P269:X269))-COLUMN($P269:X269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:Y1174,N(OFFSET($P269:Y269,0,MAX(COLUMN($P269:Y269))-COLUMN($P269:Y269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:Z1174,N(OFFSET($P269:Z269,0,MAX(COLUMN($P269:Z269))-COLUMN($P269:Z269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AA1174,N(OFFSET($P269:AA269,0,MAX(COLUMN($P269:AA269))-COLUMN($P269:AA269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AB1174,N(OFFSET($P269:AB269,0,MAX(COLUMN($P269:AB269))-COLUMN($P269:AB269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AC1174,N(OFFSET($P269:AC269,0,MAX(COLUMN($P269:AC269))-COLUMN($P269:AC269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AD1174,N(OFFSET($P269:AD269,0,MAX(COLUMN($P269:AD269))-COLUMN($P269:AD269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AE1174,N(OFFSET($P269:AE269,0,MAX(COLUMN($P269:AE269))-COLUMN($P269:AE269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AF1174,N(OFFSET($P269:AF269,0,MAX(COLUMN($P269:AF269))-COLUMN($P269:AF269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AG1174,N(OFFSET($P269:AG269,0,MAX(COLUMN($P269:AG269))-COLUMN($P269:AG269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AH1174,N(OFFSET($P269:AH269,0,MAX(COLUMN($P269:AH269))-COLUMN($P269:AH269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AI1174,N(OFFSET($P269:AI269,0,MAX(COLUMN($P269:AI269))-COLUMN($P269:AI269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AJ1174,N(OFFSET($P269:AJ269,0,MAX(COLUMN($P269:AJ269))-COLUMN($P269:AJ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AK1174,N(OFFSET($P269:AK269,0,MAX(COLUMN($P269:AK269))-COLUMN($P269:AK269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AL1174,N(OFFSET($P269:AL269,0,MAX(COLUMN($P269:AL269))-COLUMN($P269:AL269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AM1174,N(OFFSET($P269:AM269,0,MAX(COLUMN($P269:AM269))-COLUMN($P269:AM269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AN1174,N(OFFSET($P269:AN269,0,MAX(COLUMN($P269:AN269))-COLUMN($P269:AN269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AO1174,N(OFFSET($P269:AO269,0,MAX(COLUMN($P269:AO269))-COLUMN($P269:AO269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AP1174,N(OFFSET($P269:AP269,0,MAX(COLUMN($P269:AP269))-COLUMN($P269:AP269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AQ1174,N(OFFSET($P269:AQ269,0,MAX(COLUMN($P269:AQ269))-COLUMN($P269:AQ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AR1174,N(OFFSET($P269:AR269,0,MAX(COLUMN($P269:AR269))-COLUMN($P269:AR269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AS1174,N(OFFSET($P269:AS269,0,MAX(COLUMN($P269:AS269))-COLUMN($P269:AS269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AT1174,N(OFFSET($P269:AT269,0,MAX(COLUMN($P269:AT269))-COLUMN($P269:AT269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AU1174,N(OFFSET($P269:AU269,0,MAX(COLUMN($P269:AU269))-COLUMN($P269:AU269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AV1174,N(OFFSET($P269:AV269,0,MAX(COLUMN($P269:AV269))-COLUMN($P269:AV269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AW1174,N(OFFSET($P269:AW269,0,MAX(COLUMN($P269:AW269))-COLUMN($P269:AW269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AX1174,N(OFFSET($P269:AX269,0,MAX(COLUMN($P269:AX269))-COLUMN($P269:AX269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AY1174,N(OFFSET($P269:AY269,0,MAX(COLUMN($P269:AY269))-COLUMN($P269:AY269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:AZ1174,N(OFFSET($P269:AZ269,0,MAX(COLUMN($P269:AZ269))-COLUMN($P269:AZ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BA1174,N(OFFSET($P269:BA269,0,MAX(COLUMN($P269:BA269))-COLUMN($P269:BA269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BB1174,N(OFFSET($P269:BB269,0,MAX(COLUMN($P269:BB269))-COLUMN($P269:BB269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BC1174,N(OFFSET($P269:BC269,0,MAX(COLUMN($P269:BC269))-COLUMN($P269:BC269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BD1174,N(OFFSET($P269:BD269,0,MAX(COLUMN($P269:BD269))-COLUMN($P269:BD269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BE1174,N(OFFSET($P269:BE269,0,MAX(COLUMN($P269:BE269))-COLUMN($P269:BE269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BF1174,N(OFFSET($P269:BF269,0,MAX(COLUMN($P269:BF269))-COLUMN($P269:BF269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BG1174,N(OFFSET($P269:BG269,0,MAX(COLUMN($P269:BG269))-COLUMN($P269:BG269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BH1174,N(OFFSET($P269:BH269,0,MAX(COLUMN($P269:BH269))-COLUMN($P269:BH269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BI1174,N(OFFSET($P269:BI269,0,MAX(COLUMN($P269:BI269))-COLUMN($P269:BI269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BJ1174,N(OFFSET($P269:BJ269,0,MAX(COLUMN($P269:BJ269))-COLUMN($P269:BJ269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BK1174,N(OFFSET($P269:BK269,0,MAX(COLUMN($P269:BK269))-COLUMN($P269:BK269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BL1174,N(OFFSET($P269:BL269,0,MAX(COLUMN($P269:BL269))-COLUMN($P269:BL269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BM1174,N(OFFSET($P269:BM269,0,MAX(COLUMN($P269:BM269))-COLUMN($P269:BM269),1,1)))","v":0},{"$f":"SUMPRODUCT($P1174:BN1174,N(OFFSET($P269:BN269,0,MAX(COLUMN($P269:BN269))-COLUMN($P269:BN269),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1178","v":"Total AFUDC Equity Depr Adj."},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1179:P1203)","v":0},{"$f":"SUM(Q1179:Q1203)","v":0},{"$f":"SUM(R1179:R1203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"AFUDC Perm. Tax Difference"]
[null,null,{"$f":"C1207+1","v":1},{"$f":"INDEX(D$66:D$90,$C1208,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1208,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1208:BN1208,$P$14:$BN$14)","v":0},{"$f":"SUM(P1208:BN1208)","v":0},null,null,null,{"$f":"P1179*$H1208/(1-$H1208)","v":0},{"$f":"Q1179*$H1208/(1-$H1208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1208+1","v":2},{"$f":"INDEX(D$66:D$90,$C1209,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"H1208","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1209:BN1209,$P$14:$BN$14)","v":0},{"$f":"SUM(P1209:BN1209)","v":0},null,null,null,{"$f":"P1180*$H1209/(1-$H1209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"H1209","v":0.25345000000000001},null,null,0,0,null,null,null,{"$f":"P1181*$H1210/(1-$H1210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1182*$H1211/(1-$H1211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1183*$H1212/(1-$H1212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1184*$H1213/(1-$H1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1185*$H1214/(1-$H1214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1186*$H1215/(1-$H1215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1187*$H1216/(1-$H1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1188*$H1217/(1-$H1217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1189*$H1218/(1-$H1218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1190*$H1219/(1-$H1219)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1191*$H1220/(1-$H1220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1192*$H1221/(1-$H1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1193*$H1222/(1-$H1222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1194*$H1223/(1-$H1223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1195*$H1224/(1-$H1224)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1196*$H1225/(1-$H1225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1197*$H1226/(1-$H1226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1198*$H1227/(1-$H1227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1199*$H1228/(1-$H1228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1200*$H1229/(1-$H1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1201*$H1230/(1-$H1230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1202*$H1231/(1-$H1231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"P1203*$H1232/(1-$H1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1207","v":"Total AFUDC Perm. Tax Difference"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1208:P1232)","v":0},{"$f":"SUM(Q1208:Q1232)","v":0},{"$f":"SUM(R1208:R1232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Average CWIP"]
[null,null,{"$f":"C1236+1","v":1},{"$f":"INDEX(D$66:D$90,$C1237,1)","v":"Acquired Inventory "},{"$f":"INDEX(E$66:E$90,$C1237,1)","v":"Capital"},4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1237:BN1237,$P$14:$BN$14)","v":0},{"$f":"SUM(P1237:BN1237)","v":0},null,null,null,{"$f":"(SUM($N124:N124,$N1034:N1034)+(P124+P1034*0)*P1005/24-SUM($N185:N185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:P124,$N1034:P1034)+(Q124+Q1034*0)*Q1005/24-SUM($N185:P185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:Q124,$N1034:Q1034)+(R124+R1034*0)*R1005/24-SUM($N185:Q185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:R124,$N1034:R1034)+(S124+S1034*0)*S1005/24-SUM($N185:R185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:S124,$N1034:S1034)+(T124+T1034*0)*T1005/24-SUM($N185:S185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:T124,$N1034:T1034)+(U124+U1034*0)*U1005/24-SUM($N185:T185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:U124,$N1034:U1034)+(V124+V1034*0)*V1005/24-SUM($N185:U185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:V124,$N1034:V1034)+(W124+W1034*0)*W1005/24-SUM($N185:V185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:W124,$N1034:W1034)+(X124+X1034*0)*X1005/24-SUM($N185:W185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:X124,$N1034:X1034)+(Y124+Y1034*0)*Y1005/24-SUM($N185:X185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:Y124,$N1034:Y1034)+(Z124+Z1034*0)*Z1005/24-SUM($N185:Y185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:Z124,$N1034:Z1034)+(AA124+AA1034*0)*AA1005/24-SUM($N185:Z185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AA124,$N1034:AA1034)+(AB124+AB1034*0)*AB1005/24-SUM($N185:AA185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AB124,$N1034:AB1034)+(AC124+AC1034*0)*AC1005/24-SUM($N185:AB185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AC124,$N1034:AC1034)+(AD124+AD1034*0)*AD1005/24-SUM($N185:AC185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AD124,$N1034:AD1034)+(AE124+AE1034*0)*AE1005/24-SUM($N185:AD185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AE124,$N1034:AE1034)+(AF124+AF1034*0)*AF1005/24-SUM($N185:AE185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AF124,$N1034:AF1034)+(AG124+AG1034*0)*AG1005/24-SUM($N185:AF185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AG124,$N1034:AG1034)+(AH124+AH1034*0)*AH1005/24-SUM($N185:AG185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AH124,$N1034:AH1034)+(AI124+AI1034*0)*AI1005/24-SUM($N185:AH185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AI124,$N1034:AI1034)+(AJ124+AJ1034*0)*AJ1005/24-SUM($N185:AI185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AJ124,$N1034:AJ1034)+(AK124+AK1034*0)*AK1005/24-SUM($N185:AJ185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AK124,$N1034:AK1034)+(AL124+AL1034*0)*AL1005/24-SUM($N185:AK185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AL124,$N1034:AL1034)+(AM124+AM1034*0)*AM1005/24-SUM($N185:AL185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AM124,$N1034:AM1034)+(AN124+AN1034*0)*AN1005/24-SUM($N185:AM185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AN124,$N1034:AN1034)+(AO124+AO1034*0)*AO1005/24-SUM($N185:AN185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AO124,$N1034:AO1034)+(AP124+AP1034*0)*AP1005/24-SUM($N185:AO185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AP124,$N1034:AP1034)+(AQ124+AQ1034*0)*AQ1005/24-SUM($N185:AP185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AQ124,$N1034:AQ1034)+(AR124+AR1034*0)*AR1005/24-SUM($N185:AQ185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AR124,$N1034:AR1034)+(AS124+AS1034*0)*AS1005/24-SUM($N185:AR185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AS124,$N1034:AS1034)+(AT124+AT1034*0)*AT1005/24-SUM($N185:AS185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AT124,$N1034:AT1034)+(AU124+AU1034*0)*AU1005/24-SUM($N185:AT185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AU124,$N1034:AU1034)+(AV124+AV1034*0)*AV1005/24-SUM($N185:AU185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AV124,$N1034:AV1034)+(AW124+AW1034*0)*AW1005/24-SUM($N185:AV185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AW124,$N1034:AW1034)+(AX124+AX1034*0)*AX1005/24-SUM($N185:AW185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AX124,$N1034:AX1034)+(AY124+AY1034*0)*AY1005/24-SUM($N185:AX185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AY124,$N1034:AY1034)+(AZ124+AZ1034*0)*AZ1005/24-SUM($N185:AY185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:AZ124,$N1034:AZ1034)+(BA124+BA1034*0)*BA1005/24-SUM($N185:AZ185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BA124,$N1034:BA1034)+(BB124+BB1034*0)*BB1005/24-SUM($N185:BA185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BB124,$N1034:BB1034)+(BC124+BC1034*0)*BC1005/24-SUM($N185:BB185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BC124,$N1034:BC1034)+(BD124+BD1034*0)*BD1005/24-SUM($N185:BC185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BD124,$N1034:BD1034)+(BE124+BE1034*0)*BE1005/24-SUM($N185:BD185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BE124,$N1034:BE1034)+(BF124+BF1034*0)*BF1005/24-SUM($N185:BE185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BF124,$N1034:BF1034)+(BG124+BG1034*0)*BG1005/24-SUM($N185:BF185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BG124,$N1034:BG1034)+(BH124+BH1034*0)*BH1005/24-SUM($N185:BG185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BH124,$N1034:BH1034)+(BI124+BI1034*0)*BI1005/24-SUM($N185:BH185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BI124,$N1034:BI1034)+(BJ124+BJ1034*0)*BJ1005/24-SUM($N185:BI185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BJ124,$N1034:BJ1034)+(BK124+BK1034*0)*BK1005/24-SUM($N185:BJ185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BK124,$N1034:BK1034)+(BL124+BL1034*0)*BL1005/24-SUM($N185:BK185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BL124,$N1034:BL1034)+(BM124+BM1034*0)*BM1005/24-SUM($N185:BL185))*($F1237>=5)","v":0},{"$f":"(SUM($N124:BM124,$N1034:BM1034)+(BN124+BN1034*0)*BN1005/24-SUM($N185:BM185))*($F1237>=5)","v":0}]
[null,null,{"$f":"C1237+1","v":2},{"$f":"INDEX(D$66:D$90,$C1238,1)","v":"PP&E - Dist"},"Capital",4,null,{"$f":"H1237","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1238:BN1238,$P$14:$BN$14)","v":0},{"$f":"SUM(P1238:BN1238)","v":0},null,null,null,{"$f":"(SUM($N125:N125,$N1035:N1035)+(P125+P1035*0)*P1006/24-SUM($N186:N186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:P125,$N1035:P1035)+(Q125+Q1035*0)*Q1006/24-SUM($N186:P186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:Q125,$N1035:Q1035)+(R125+R1035*0)*R1006/24-SUM($N186:Q186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:R125,$N1035:R1035)+(S125+S1035*0)*S1006/24-SUM($N186:R186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:S125,$N1035:S1035)+(T125+T1035*0)*T1006/24-SUM($N186:S186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:T125,$N1035:T1035)+(U125+U1035*0)*U1006/24-SUM($N186:T186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:U125,$N1035:U1035)+(V125+V1035*0)*V1006/24-SUM($N186:U186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:V125,$N1035:V1035)+(W125+W1035*0)*W1006/24-SUM($N186:V186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:W125,$N1035:W1035)+(X125+X1035*0)*X1006/24-SUM($N186:W186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:X125,$N1035:X1035)+(Y125+Y1035*0)*Y1006/24-SUM($N186:X186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:Y125,$N1035:Y1035)+(Z125+Z1035*0)*Z1006/24-SUM($N186:Y186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:Z125,$N1035:Z1035)+(AA125+AA1035*0)*AA1006/24-SUM($N186:Z186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AA125,$N1035:AA1035)+(AB125+AB1035*0)*AB1006/24-SUM($N186:AA186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AB125,$N1035:AB1035)+(AC125+AC1035*0)*AC1006/24-SUM($N186:AB186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AC125,$N1035:AC1035)+(AD125+AD1035*0)*AD1006/24-SUM($N186:AC186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AD125,$N1035:AD1035)+(AE125+AE1035*0)*AE1006/24-SUM($N186:AD186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AE125,$N1035:AE1035)+(AF125+AF1035*0)*AF1006/24-SUM($N186:AE186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AF125,$N1035:AF1035)+(AG125+AG1035*0)*AG1006/24-SUM($N186:AF186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AG125,$N1035:AG1035)+(AH125+AH1035*0)*AH1006/24-SUM($N186:AG186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AH125,$N1035:AH1035)+(AI125+AI1035*0)*AI1006/24-SUM($N186:AH186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AI125,$N1035:AI1035)+(AJ125+AJ1035*0)*AJ1006/24-SUM($N186:AI186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AJ125,$N1035:AJ1035)+(AK125+AK1035*0)*AK1006/24-SUM($N186:AJ186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AK125,$N1035:AK1035)+(AL125+AL1035*0)*AL1006/24-SUM($N186:AK186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AL125,$N1035:AL1035)+(AM125+AM1035*0)*AM1006/24-SUM($N186:AL186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AM125,$N1035:AM1035)+(AN125+AN1035*0)*AN1006/24-SUM($N186:AM186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AN125,$N1035:AN1035)+(AO125+AO1035*0)*AO1006/24-SUM($N186:AN186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AO125,$N1035:AO1035)+(AP125+AP1035*0)*AP1006/24-SUM($N186:AO186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AP125,$N1035:AP1035)+(AQ125+AQ1035*0)*AQ1006/24-SUM($N186:AP186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AQ125,$N1035:AQ1035)+(AR125+AR1035*0)*AR1006/24-SUM($N186:AQ186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AR125,$N1035:AR1035)+(AS125+AS1035*0)*AS1006/24-SUM($N186:AR186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AS125,$N1035:AS1035)+(AT125+AT1035*0)*AT1006/24-SUM($N186:AS186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AT125,$N1035:AT1035)+(AU125+AU1035*0)*AU1006/24-SUM($N186:AT186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AU125,$N1035:AU1035)+(AV125+AV1035*0)*AV1006/24-SUM($N186:AU186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AV125,$N1035:AV1035)+(AW125+AW1035*0)*AW1006/24-SUM($N186:AV186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AW125,$N1035:AW1035)+(AX125+AX1035*0)*AX1006/24-SUM($N186:AW186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AX125,$N1035:AX1035)+(AY125+AY1035*0)*AY1006/24-SUM($N186:AX186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AY125,$N1035:AY1035)+(AZ125+AZ1035*0)*AZ1006/24-SUM($N186:AY186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:AZ125,$N1035:AZ1035)+(BA125+BA1035*0)*BA1006/24-SUM($N186:AZ186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BA125,$N1035:BA1035)+(BB125+BB1035*0)*BB1006/24-SUM($N186:BA186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BB125,$N1035:BB1035)+(BC125+BC1035*0)*BC1006/24-SUM($N186:BB186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BC125,$N1035:BC1035)+(BD125+BD1035*0)*BD1006/24-SUM($N186:BC186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BD125,$N1035:BD1035)+(BE125+BE1035*0)*BE1006/24-SUM($N186:BD186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BE125,$N1035:BE1035)+(BF125+BF1035*0)*BF1006/24-SUM($N186:BE186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BF125,$N1035:BF1035)+(BG125+BG1035*0)*BG1006/24-SUM($N186:BF186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BG125,$N1035:BG1035)+(BH125+BH1035*0)*BH1006/24-SUM($N186:BG186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BH125,$N1035:BH1035)+(BI125+BI1035*0)*BI1006/24-SUM($N186:BH186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BI125,$N1035:BI1035)+(BJ125+BJ1035*0)*BJ1006/24-SUM($N186:BI186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BJ125,$N1035:BJ1035)+(BK125+BK1035*0)*BK1006/24-SUM($N186:BJ186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BK125,$N1035:BK1035)+(BL125+BL1035*0)*BL1006/24-SUM($N186:BK186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BL125,$N1035:BL1035)+(BM125+BM1035*0)*BM1006/24-SUM($N186:BL186))*($F1238>=5)","v":0},{"$f":"(SUM($N125:BM125,$N1035:BM1035)+(BN125+BN1035*0)*BN1006/24-SUM($N186:BM186))*($F1238>=5)","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"H1238","v":0.25345000000000001},null,null,0,0,null,null,null,{"$f":"(SUM($N126:N126,$N1036:N1036)+(P126+P1036*0)*P1007/24-SUM($N187:N187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:P126,$N1036:P1036)+(Q126+Q1036*0)*Q1007/24-SUM($N187:P187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:Q126,$N1036:Q1036)+(R126+R1036*0)*R1007/24-SUM($N187:Q187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:R126,$N1036:R1036)+(S126+S1036*0)*S1007/24-SUM($N187:R187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:S126,$N1036:S1036)+(T126+T1036*0)*T1007/24-SUM($N187:S187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:T126,$N1036:T1036)+(U126+U1036*0)*U1007/24-SUM($N187:T187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:U126,$N1036:U1036)+(V126+V1036*0)*V1007/24-SUM($N187:U187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:V126,$N1036:V1036)+(W126+W1036*0)*W1007/24-SUM($N187:V187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:W126,$N1036:W1036)+(X126+X1036*0)*X1007/24-SUM($N187:W187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:X126,$N1036:X1036)+(Y126+Y1036*0)*Y1007/24-SUM($N187:X187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:Y126,$N1036:Y1036)+(Z126+Z1036*0)*Z1007/24-SUM($N187:Y187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:Z126,$N1036:Z1036)+(AA126+AA1036*0)*AA1007/24-SUM($N187:Z187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AA126,$N1036:AA1036)+(AB126+AB1036*0)*AB1007/24-SUM($N187:AA187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AB126,$N1036:AB1036)+(AC126+AC1036*0)*AC1007/24-SUM($N187:AB187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AC126,$N1036:AC1036)+(AD126+AD1036*0)*AD1007/24-SUM($N187:AC187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AD126,$N1036:AD1036)+(AE126+AE1036*0)*AE1007/24-SUM($N187:AD187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AE126,$N1036:AE1036)+(AF126+AF1036*0)*AF1007/24-SUM($N187:AE187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AF126,$N1036:AF1036)+(AG126+AG1036*0)*AG1007/24-SUM($N187:AF187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AG126,$N1036:AG1036)+(AH126+AH1036*0)*AH1007/24-SUM($N187:AG187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AH126,$N1036:AH1036)+(AI126+AI1036*0)*AI1007/24-SUM($N187:AH187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AI126,$N1036:AI1036)+(AJ126+AJ1036*0)*AJ1007/24-SUM($N187:AI187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AJ126,$N1036:AJ1036)+(AK126+AK1036*0)*AK1007/24-SUM($N187:AJ187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AK126,$N1036:AK1036)+(AL126+AL1036*0)*AL1007/24-SUM($N187:AK187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AL126,$N1036:AL1036)+(AM126+AM1036*0)*AM1007/24-SUM($N187:AL187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AM126,$N1036:AM1036)+(AN126+AN1036*0)*AN1007/24-SUM($N187:AM187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AN126,$N1036:AN1036)+(AO126+AO1036*0)*AO1007/24-SUM($N187:AN187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AO126,$N1036:AO1036)+(AP126+AP1036*0)*AP1007/24-SUM($N187:AO187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AP126,$N1036:AP1036)+(AQ126+AQ1036*0)*AQ1007/24-SUM($N187:AP187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AQ126,$N1036:AQ1036)+(AR126+AR1036*0)*AR1007/24-SUM($N187:AQ187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AR126,$N1036:AR1036)+(AS126+AS1036*0)*AS1007/24-SUM($N187:AR187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AS126,$N1036:AS1036)+(AT126+AT1036*0)*AT1007/24-SUM($N187:AS187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AT126,$N1036:AT1036)+(AU126+AU1036*0)*AU1007/24-SUM($N187:AT187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AU126,$N1036:AU1036)+(AV126+AV1036*0)*AV1007/24-SUM($N187:AU187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AV126,$N1036:AV1036)+(AW126+AW1036*0)*AW1007/24-SUM($N187:AV187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AW126,$N1036:AW1036)+(AX126+AX1036*0)*AX1007/24-SUM($N187:AW187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AX126,$N1036:AX1036)+(AY126+AY1036*0)*AY1007/24-SUM($N187:AX187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AY126,$N1036:AY1036)+(AZ126+AZ1036*0)*AZ1007/24-SUM($N187:AY187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:AZ126,$N1036:AZ1036)+(BA126+BA1036*0)*BA1007/24-SUM($N187:AZ187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BA126,$N1036:BA1036)+(BB126+BB1036*0)*BB1007/24-SUM($N187:BA187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BB126,$N1036:BB1036)+(BC126+BC1036*0)*BC1007/24-SUM($N187:BB187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BC126,$N1036:BC1036)+(BD126+BD1036*0)*BD1007/24-SUM($N187:BC187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BD126,$N1036:BD1036)+(BE126+BE1036*0)*BE1007/24-SUM($N187:BD187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BE126,$N1036:BE1036)+(BF126+BF1036*0)*BF1007/24-SUM($N187:BE187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BF126,$N1036:BF1036)+(BG126+BG1036*0)*BG1007/24-SUM($N187:BF187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BG126,$N1036:BG1036)+(BH126+BH1036*0)*BH1007/24-SUM($N187:BG187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BH126,$N1036:BH1036)+(BI126+BI1036*0)*BI1007/24-SUM($N187:BH187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BI126,$N1036:BI1036)+(BJ126+BJ1036*0)*BJ1007/24-SUM($N187:BI187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BJ126,$N1036:BJ1036)+(BK126+BK1036*0)*BK1007/24-SUM($N187:BJ187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BK126,$N1036:BK1036)+(BL126+BL1036*0)*BL1007/24-SUM($N187:BK187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BL126,$N1036:BL1036)+(BM126+BM1036*0)*BM1007/24-SUM($N187:BL187))*($F1239>=5)","v":0},{"$f":"(SUM($N126:BM126,$N1036:BM1036)+(BN126+BN1036*0)*BN1007/24-SUM($N187:BM187))*($F1239>=5)","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N127:N127,$N1037:N1037)+(P127+P1037*0)*P1008/24-SUM($N188:N188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:P127,$N1037:P1037)+(Q127+Q1037*0)*Q1008/24-SUM($N188:P188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:Q127,$N1037:Q1037)+(R127+R1037*0)*R1008/24-SUM($N188:Q188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:R127,$N1037:R1037)+(S127+S1037*0)*S1008/24-SUM($N188:R188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:S127,$N1037:S1037)+(T127+T1037*0)*T1008/24-SUM($N188:S188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:T127,$N1037:T1037)+(U127+U1037*0)*U1008/24-SUM($N188:T188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:U127,$N1037:U1037)+(V127+V1037*0)*V1008/24-SUM($N188:U188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:V127,$N1037:V1037)+(W127+W1037*0)*W1008/24-SUM($N188:V188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:W127,$N1037:W1037)+(X127+X1037*0)*X1008/24-SUM($N188:W188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:X127,$N1037:X1037)+(Y127+Y1037*0)*Y1008/24-SUM($N188:X188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:Y127,$N1037:Y1037)+(Z127+Z1037*0)*Z1008/24-SUM($N188:Y188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:Z127,$N1037:Z1037)+(AA127+AA1037*0)*AA1008/24-SUM($N188:Z188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AA127,$N1037:AA1037)+(AB127+AB1037*0)*AB1008/24-SUM($N188:AA188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AB127,$N1037:AB1037)+(AC127+AC1037*0)*AC1008/24-SUM($N188:AB188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AC127,$N1037:AC1037)+(AD127+AD1037*0)*AD1008/24-SUM($N188:AC188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AD127,$N1037:AD1037)+(AE127+AE1037*0)*AE1008/24-SUM($N188:AD188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AE127,$N1037:AE1037)+(AF127+AF1037*0)*AF1008/24-SUM($N188:AE188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AF127,$N1037:AF1037)+(AG127+AG1037*0)*AG1008/24-SUM($N188:AF188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AG127,$N1037:AG1037)+(AH127+AH1037*0)*AH1008/24-SUM($N188:AG188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AH127,$N1037:AH1037)+(AI127+AI1037*0)*AI1008/24-SUM($N188:AH188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AI127,$N1037:AI1037)+(AJ127+AJ1037*0)*AJ1008/24-SUM($N188:AI188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AJ127,$N1037:AJ1037)+(AK127+AK1037*0)*AK1008/24-SUM($N188:AJ188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AK127,$N1037:AK1037)+(AL127+AL1037*0)*AL1008/24-SUM($N188:AK188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AL127,$N1037:AL1037)+(AM127+AM1037*0)*AM1008/24-SUM($N188:AL188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AM127,$N1037:AM1037)+(AN127+AN1037*0)*AN1008/24-SUM($N188:AM188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AN127,$N1037:AN1037)+(AO127+AO1037*0)*AO1008/24-SUM($N188:AN188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AO127,$N1037:AO1037)+(AP127+AP1037*0)*AP1008/24-SUM($N188:AO188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AP127,$N1037:AP1037)+(AQ127+AQ1037*0)*AQ1008/24-SUM($N188:AP188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AQ127,$N1037:AQ1037)+(AR127+AR1037*0)*AR1008/24-SUM($N188:AQ188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AR127,$N1037:AR1037)+(AS127+AS1037*0)*AS1008/24-SUM($N188:AR188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AS127,$N1037:AS1037)+(AT127+AT1037*0)*AT1008/24-SUM($N188:AS188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AT127,$N1037:AT1037)+(AU127+AU1037*0)*AU1008/24-SUM($N188:AT188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AU127,$N1037:AU1037)+(AV127+AV1037*0)*AV1008/24-SUM($N188:AU188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AV127,$N1037:AV1037)+(AW127+AW1037*0)*AW1008/24-SUM($N188:AV188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AW127,$N1037:AW1037)+(AX127+AX1037*0)*AX1008/24-SUM($N188:AW188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AX127,$N1037:AX1037)+(AY127+AY1037*0)*AY1008/24-SUM($N188:AX188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AY127,$N1037:AY1037)+(AZ127+AZ1037*0)*AZ1008/24-SUM($N188:AY188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:AZ127,$N1037:AZ1037)+(BA127+BA1037*0)*BA1008/24-SUM($N188:AZ188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BA127,$N1037:BA1037)+(BB127+BB1037*0)*BB1008/24-SUM($N188:BA188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BB127,$N1037:BB1037)+(BC127+BC1037*0)*BC1008/24-SUM($N188:BB188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BC127,$N1037:BC1037)+(BD127+BD1037*0)*BD1008/24-SUM($N188:BC188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BD127,$N1037:BD1037)+(BE127+BE1037*0)*BE1008/24-SUM($N188:BD188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BE127,$N1037:BE1037)+(BF127+BF1037*0)*BF1008/24-SUM($N188:BE188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BF127,$N1037:BF1037)+(BG127+BG1037*0)*BG1008/24-SUM($N188:BF188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BG127,$N1037:BG1037)+(BH127+BH1037*0)*BH1008/24-SUM($N188:BG188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BH127,$N1037:BH1037)+(BI127+BI1037*0)*BI1008/24-SUM($N188:BH188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BI127,$N1037:BI1037)+(BJ127+BJ1037*0)*BJ1008/24-SUM($N188:BI188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BJ127,$N1037:BJ1037)+(BK127+BK1037*0)*BK1008/24-SUM($N188:BJ188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BK127,$N1037:BK1037)+(BL127+BL1037*0)*BL1008/24-SUM($N188:BK188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BL127,$N1037:BL1037)+(BM127+BM1037*0)*BM1008/24-SUM($N188:BL188))*($F1240>=5)","v":0},{"$f":"(SUM($N127:BM127,$N1037:BM1037)+(BN127+BN1037*0)*BN1008/24-SUM($N188:BM188))*($F1240>=5)","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N128:N128,$N1038:N1038)+(P128+P1038*0)*P1009/24-SUM($N189:N189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:P128,$N1038:P1038)+(Q128+Q1038*0)*Q1009/24-SUM($N189:P189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:Q128,$N1038:Q1038)+(R128+R1038*0)*R1009/24-SUM($N189:Q189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:R128,$N1038:R1038)+(S128+S1038*0)*S1009/24-SUM($N189:R189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:S128,$N1038:S1038)+(T128+T1038*0)*T1009/24-SUM($N189:S189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:T128,$N1038:T1038)+(U128+U1038*0)*U1009/24-SUM($N189:T189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:U128,$N1038:U1038)+(V128+V1038*0)*V1009/24-SUM($N189:U189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:V128,$N1038:V1038)+(W128+W1038*0)*W1009/24-SUM($N189:V189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:W128,$N1038:W1038)+(X128+X1038*0)*X1009/24-SUM($N189:W189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:X128,$N1038:X1038)+(Y128+Y1038*0)*Y1009/24-SUM($N189:X189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:Y128,$N1038:Y1038)+(Z128+Z1038*0)*Z1009/24-SUM($N189:Y189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:Z128,$N1038:Z1038)+(AA128+AA1038*0)*AA1009/24-SUM($N189:Z189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AA128,$N1038:AA1038)+(AB128+AB1038*0)*AB1009/24-SUM($N189:AA189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AB128,$N1038:AB1038)+(AC128+AC1038*0)*AC1009/24-SUM($N189:AB189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AC128,$N1038:AC1038)+(AD128+AD1038*0)*AD1009/24-SUM($N189:AC189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AD128,$N1038:AD1038)+(AE128+AE1038*0)*AE1009/24-SUM($N189:AD189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AE128,$N1038:AE1038)+(AF128+AF1038*0)*AF1009/24-SUM($N189:AE189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AF128,$N1038:AF1038)+(AG128+AG1038*0)*AG1009/24-SUM($N189:AF189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AG128,$N1038:AG1038)+(AH128+AH1038*0)*AH1009/24-SUM($N189:AG189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AH128,$N1038:AH1038)+(AI128+AI1038*0)*AI1009/24-SUM($N189:AH189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AI128,$N1038:AI1038)+(AJ128+AJ1038*0)*AJ1009/24-SUM($N189:AI189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AJ128,$N1038:AJ1038)+(AK128+AK1038*0)*AK1009/24-SUM($N189:AJ189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AK128,$N1038:AK1038)+(AL128+AL1038*0)*AL1009/24-SUM($N189:AK189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AL128,$N1038:AL1038)+(AM128+AM1038*0)*AM1009/24-SUM($N189:AL189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AM128,$N1038:AM1038)+(AN128+AN1038*0)*AN1009/24-SUM($N189:AM189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AN128,$N1038:AN1038)+(AO128+AO1038*0)*AO1009/24-SUM($N189:AN189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AO128,$N1038:AO1038)+(AP128+AP1038*0)*AP1009/24-SUM($N189:AO189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AP128,$N1038:AP1038)+(AQ128+AQ1038*0)*AQ1009/24-SUM($N189:AP189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AQ128,$N1038:AQ1038)+(AR128+AR1038*0)*AR1009/24-SUM($N189:AQ189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AR128,$N1038:AR1038)+(AS128+AS1038*0)*AS1009/24-SUM($N189:AR189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AS128,$N1038:AS1038)+(AT128+AT1038*0)*AT1009/24-SUM($N189:AS189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AT128,$N1038:AT1038)+(AU128+AU1038*0)*AU1009/24-SUM($N189:AT189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AU128,$N1038:AU1038)+(AV128+AV1038*0)*AV1009/24-SUM($N189:AU189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AV128,$N1038:AV1038)+(AW128+AW1038*0)*AW1009/24-SUM($N189:AV189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AW128,$N1038:AW1038)+(AX128+AX1038*0)*AX1009/24-SUM($N189:AW189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AX128,$N1038:AX1038)+(AY128+AY1038*0)*AY1009/24-SUM($N189:AX189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AY128,$N1038:AY1038)+(AZ128+AZ1038*0)*AZ1009/24-SUM($N189:AY189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:AZ128,$N1038:AZ1038)+(BA128+BA1038*0)*BA1009/24-SUM($N189:AZ189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BA128,$N1038:BA1038)+(BB128+BB1038*0)*BB1009/24-SUM($N189:BA189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BB128,$N1038:BB1038)+(BC128+BC1038*0)*BC1009/24-SUM($N189:BB189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BC128,$N1038:BC1038)+(BD128+BD1038*0)*BD1009/24-SUM($N189:BC189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BD128,$N1038:BD1038)+(BE128+BE1038*0)*BE1009/24-SUM($N189:BD189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BE128,$N1038:BE1038)+(BF128+BF1038*0)*BF1009/24-SUM($N189:BE189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BF128,$N1038:BF1038)+(BG128+BG1038*0)*BG1009/24-SUM($N189:BF189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BG128,$N1038:BG1038)+(BH128+BH1038*0)*BH1009/24-SUM($N189:BG189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BH128,$N1038:BH1038)+(BI128+BI1038*0)*BI1009/24-SUM($N189:BH189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BI128,$N1038:BI1038)+(BJ128+BJ1038*0)*BJ1009/24-SUM($N189:BI189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BJ128,$N1038:BJ1038)+(BK128+BK1038*0)*BK1009/24-SUM($N189:BJ189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BK128,$N1038:BK1038)+(BL128+BL1038*0)*BL1009/24-SUM($N189:BK189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BL128,$N1038:BL1038)+(BM128+BM1038*0)*BM1009/24-SUM($N189:BL189))*($F1241>=5)","v":0},{"$f":"(SUM($N128:BM128,$N1038:BM1038)+(BN128+BN1038*0)*BN1009/24-SUM($N189:BM189))*($F1241>=5)","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N129:N129,$N1039:N1039)+(P129+P1039*0)*P1010/24-SUM($N190:N190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:P129,$N1039:P1039)+(Q129+Q1039*0)*Q1010/24-SUM($N190:P190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:Q129,$N1039:Q1039)+(R129+R1039*0)*R1010/24-SUM($N190:Q190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:R129,$N1039:R1039)+(S129+S1039*0)*S1010/24-SUM($N190:R190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:S129,$N1039:S1039)+(T129+T1039*0)*T1010/24-SUM($N190:S190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:T129,$N1039:T1039)+(U129+U1039*0)*U1010/24-SUM($N190:T190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:U129,$N1039:U1039)+(V129+V1039*0)*V1010/24-SUM($N190:U190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:V129,$N1039:V1039)+(W129+W1039*0)*W1010/24-SUM($N190:V190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:W129,$N1039:W1039)+(X129+X1039*0)*X1010/24-SUM($N190:W190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:X129,$N1039:X1039)+(Y129+Y1039*0)*Y1010/24-SUM($N190:X190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:Y129,$N1039:Y1039)+(Z129+Z1039*0)*Z1010/24-SUM($N190:Y190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:Z129,$N1039:Z1039)+(AA129+AA1039*0)*AA1010/24-SUM($N190:Z190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AA129,$N1039:AA1039)+(AB129+AB1039*0)*AB1010/24-SUM($N190:AA190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AB129,$N1039:AB1039)+(AC129+AC1039*0)*AC1010/24-SUM($N190:AB190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AC129,$N1039:AC1039)+(AD129+AD1039*0)*AD1010/24-SUM($N190:AC190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AD129,$N1039:AD1039)+(AE129+AE1039*0)*AE1010/24-SUM($N190:AD190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AE129,$N1039:AE1039)+(AF129+AF1039*0)*AF1010/24-SUM($N190:AE190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AF129,$N1039:AF1039)+(AG129+AG1039*0)*AG1010/24-SUM($N190:AF190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AG129,$N1039:AG1039)+(AH129+AH1039*0)*AH1010/24-SUM($N190:AG190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AH129,$N1039:AH1039)+(AI129+AI1039*0)*AI1010/24-SUM($N190:AH190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AI129,$N1039:AI1039)+(AJ129+AJ1039*0)*AJ1010/24-SUM($N190:AI190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AJ129,$N1039:AJ1039)+(AK129+AK1039*0)*AK1010/24-SUM($N190:AJ190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AK129,$N1039:AK1039)+(AL129+AL1039*0)*AL1010/24-SUM($N190:AK190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AL129,$N1039:AL1039)+(AM129+AM1039*0)*AM1010/24-SUM($N190:AL190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AM129,$N1039:AM1039)+(AN129+AN1039*0)*AN1010/24-SUM($N190:AM190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AN129,$N1039:AN1039)+(AO129+AO1039*0)*AO1010/24-SUM($N190:AN190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AO129,$N1039:AO1039)+(AP129+AP1039*0)*AP1010/24-SUM($N190:AO190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AP129,$N1039:AP1039)+(AQ129+AQ1039*0)*AQ1010/24-SUM($N190:AP190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AQ129,$N1039:AQ1039)+(AR129+AR1039*0)*AR1010/24-SUM($N190:AQ190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AR129,$N1039:AR1039)+(AS129+AS1039*0)*AS1010/24-SUM($N190:AR190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AS129,$N1039:AS1039)+(AT129+AT1039*0)*AT1010/24-SUM($N190:AS190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AT129,$N1039:AT1039)+(AU129+AU1039*0)*AU1010/24-SUM($N190:AT190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AU129,$N1039:AU1039)+(AV129+AV1039*0)*AV1010/24-SUM($N190:AU190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AV129,$N1039:AV1039)+(AW129+AW1039*0)*AW1010/24-SUM($N190:AV190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AW129,$N1039:AW1039)+(AX129+AX1039*0)*AX1010/24-SUM($N190:AW190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AX129,$N1039:AX1039)+(AY129+AY1039*0)*AY1010/24-SUM($N190:AX190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AY129,$N1039:AY1039)+(AZ129+AZ1039*0)*AZ1010/24-SUM($N190:AY190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:AZ129,$N1039:AZ1039)+(BA129+BA1039*0)*BA1010/24-SUM($N190:AZ190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BA129,$N1039:BA1039)+(BB129+BB1039*0)*BB1010/24-SUM($N190:BA190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BB129,$N1039:BB1039)+(BC129+BC1039*0)*BC1010/24-SUM($N190:BB190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BC129,$N1039:BC1039)+(BD129+BD1039*0)*BD1010/24-SUM($N190:BC190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BD129,$N1039:BD1039)+(BE129+BE1039*0)*BE1010/24-SUM($N190:BD190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BE129,$N1039:BE1039)+(BF129+BF1039*0)*BF1010/24-SUM($N190:BE190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BF129,$N1039:BF1039)+(BG129+BG1039*0)*BG1010/24-SUM($N190:BF190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BG129,$N1039:BG1039)+(BH129+BH1039*0)*BH1010/24-SUM($N190:BG190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BH129,$N1039:BH1039)+(BI129+BI1039*0)*BI1010/24-SUM($N190:BH190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BI129,$N1039:BI1039)+(BJ129+BJ1039*0)*BJ1010/24-SUM($N190:BI190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BJ129,$N1039:BJ1039)+(BK129+BK1039*0)*BK1010/24-SUM($N190:BJ190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BK129,$N1039:BK1039)+(BL129+BL1039*0)*BL1010/24-SUM($N190:BK190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BL129,$N1039:BL1039)+(BM129+BM1039*0)*BM1010/24-SUM($N190:BL190))*($F1242>=5)","v":0},{"$f":"(SUM($N129:BM129,$N1039:BM1039)+(BN129+BN1039*0)*BN1010/24-SUM($N190:BM190))*($F1242>=5)","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N130:N130,$N1040:N1040)+(P130+P1040*0)*P1011/24-SUM($N191:N191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:P130,$N1040:P1040)+(Q130+Q1040*0)*Q1011/24-SUM($N191:P191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:Q130,$N1040:Q1040)+(R130+R1040*0)*R1011/24-SUM($N191:Q191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:R130,$N1040:R1040)+(S130+S1040*0)*S1011/24-SUM($N191:R191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:S130,$N1040:S1040)+(T130+T1040*0)*T1011/24-SUM($N191:S191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:T130,$N1040:T1040)+(U130+U1040*0)*U1011/24-SUM($N191:T191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:U130,$N1040:U1040)+(V130+V1040*0)*V1011/24-SUM($N191:U191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:V130,$N1040:V1040)+(W130+W1040*0)*W1011/24-SUM($N191:V191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:W130,$N1040:W1040)+(X130+X1040*0)*X1011/24-SUM($N191:W191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:X130,$N1040:X1040)+(Y130+Y1040*0)*Y1011/24-SUM($N191:X191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:Y130,$N1040:Y1040)+(Z130+Z1040*0)*Z1011/24-SUM($N191:Y191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:Z130,$N1040:Z1040)+(AA130+AA1040*0)*AA1011/24-SUM($N191:Z191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AA130,$N1040:AA1040)+(AB130+AB1040*0)*AB1011/24-SUM($N191:AA191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AB130,$N1040:AB1040)+(AC130+AC1040*0)*AC1011/24-SUM($N191:AB191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AC130,$N1040:AC1040)+(AD130+AD1040*0)*AD1011/24-SUM($N191:AC191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AD130,$N1040:AD1040)+(AE130+AE1040*0)*AE1011/24-SUM($N191:AD191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AE130,$N1040:AE1040)+(AF130+AF1040*0)*AF1011/24-SUM($N191:AE191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AF130,$N1040:AF1040)+(AG130+AG1040*0)*AG1011/24-SUM($N191:AF191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AG130,$N1040:AG1040)+(AH130+AH1040*0)*AH1011/24-SUM($N191:AG191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AH130,$N1040:AH1040)+(AI130+AI1040*0)*AI1011/24-SUM($N191:AH191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AI130,$N1040:AI1040)+(AJ130+AJ1040*0)*AJ1011/24-SUM($N191:AI191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AJ130,$N1040:AJ1040)+(AK130+AK1040*0)*AK1011/24-SUM($N191:AJ191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AK130,$N1040:AK1040)+(AL130+AL1040*0)*AL1011/24-SUM($N191:AK191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AL130,$N1040:AL1040)+(AM130+AM1040*0)*AM1011/24-SUM($N191:AL191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AM130,$N1040:AM1040)+(AN130+AN1040*0)*AN1011/24-SUM($N191:AM191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AN130,$N1040:AN1040)+(AO130+AO1040*0)*AO1011/24-SUM($N191:AN191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AO130,$N1040:AO1040)+(AP130+AP1040*0)*AP1011/24-SUM($N191:AO191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AP130,$N1040:AP1040)+(AQ130+AQ1040*0)*AQ1011/24-SUM($N191:AP191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AQ130,$N1040:AQ1040)+(AR130+AR1040*0)*AR1011/24-SUM($N191:AQ191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AR130,$N1040:AR1040)+(AS130+AS1040*0)*AS1011/24-SUM($N191:AR191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AS130,$N1040:AS1040)+(AT130+AT1040*0)*AT1011/24-SUM($N191:AS191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AT130,$N1040:AT1040)+(AU130+AU1040*0)*AU1011/24-SUM($N191:AT191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AU130,$N1040:AU1040)+(AV130+AV1040*0)*AV1011/24-SUM($N191:AU191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AV130,$N1040:AV1040)+(AW130+AW1040*0)*AW1011/24-SUM($N191:AV191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AW130,$N1040:AW1040)+(AX130+AX1040*0)*AX1011/24-SUM($N191:AW191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AX130,$N1040:AX1040)+(AY130+AY1040*0)*AY1011/24-SUM($N191:AX191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AY130,$N1040:AY1040)+(AZ130+AZ1040*0)*AZ1011/24-SUM($N191:AY191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:AZ130,$N1040:AZ1040)+(BA130+BA1040*0)*BA1011/24-SUM($N191:AZ191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BA130,$N1040:BA1040)+(BB130+BB1040*0)*BB1011/24-SUM($N191:BA191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BB130,$N1040:BB1040)+(BC130+BC1040*0)*BC1011/24-SUM($N191:BB191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BC130,$N1040:BC1040)+(BD130+BD1040*0)*BD1011/24-SUM($N191:BC191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BD130,$N1040:BD1040)+(BE130+BE1040*0)*BE1011/24-SUM($N191:BD191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BE130,$N1040:BE1040)+(BF130+BF1040*0)*BF1011/24-SUM($N191:BE191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BF130,$N1040:BF1040)+(BG130+BG1040*0)*BG1011/24-SUM($N191:BF191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BG130,$N1040:BG1040)+(BH130+BH1040*0)*BH1011/24-SUM($N191:BG191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BH130,$N1040:BH1040)+(BI130+BI1040*0)*BI1011/24-SUM($N191:BH191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BI130,$N1040:BI1040)+(BJ130+BJ1040*0)*BJ1011/24-SUM($N191:BI191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BJ130,$N1040:BJ1040)+(BK130+BK1040*0)*BK1011/24-SUM($N191:BJ191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BK130,$N1040:BK1040)+(BL130+BL1040*0)*BL1011/24-SUM($N191:BK191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BL130,$N1040:BL1040)+(BM130+BM1040*0)*BM1011/24-SUM($N191:BL191))*($F1243>=5)","v":0},{"$f":"(SUM($N130:BM130,$N1040:BM1040)+(BN130+BN1040*0)*BN1011/24-SUM($N191:BM191))*($F1243>=5)","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N131:N131,$N1041:N1041)+(P131+P1041*0)*P1012/24-SUM($N192:N192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:P131,$N1041:P1041)+(Q131+Q1041*0)*Q1012/24-SUM($N192:P192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:Q131,$N1041:Q1041)+(R131+R1041*0)*R1012/24-SUM($N192:Q192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:R131,$N1041:R1041)+(S131+S1041*0)*S1012/24-SUM($N192:R192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:S131,$N1041:S1041)+(T131+T1041*0)*T1012/24-SUM($N192:S192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:T131,$N1041:T1041)+(U131+U1041*0)*U1012/24-SUM($N192:T192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:U131,$N1041:U1041)+(V131+V1041*0)*V1012/24-SUM($N192:U192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:V131,$N1041:V1041)+(W131+W1041*0)*W1012/24-SUM($N192:V192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:W131,$N1041:W1041)+(X131+X1041*0)*X1012/24-SUM($N192:W192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:X131,$N1041:X1041)+(Y131+Y1041*0)*Y1012/24-SUM($N192:X192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:Y131,$N1041:Y1041)+(Z131+Z1041*0)*Z1012/24-SUM($N192:Y192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:Z131,$N1041:Z1041)+(AA131+AA1041*0)*AA1012/24-SUM($N192:Z192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AA131,$N1041:AA1041)+(AB131+AB1041*0)*AB1012/24-SUM($N192:AA192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AB131,$N1041:AB1041)+(AC131+AC1041*0)*AC1012/24-SUM($N192:AB192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AC131,$N1041:AC1041)+(AD131+AD1041*0)*AD1012/24-SUM($N192:AC192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AD131,$N1041:AD1041)+(AE131+AE1041*0)*AE1012/24-SUM($N192:AD192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AE131,$N1041:AE1041)+(AF131+AF1041*0)*AF1012/24-SUM($N192:AE192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AF131,$N1041:AF1041)+(AG131+AG1041*0)*AG1012/24-SUM($N192:AF192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AG131,$N1041:AG1041)+(AH131+AH1041*0)*AH1012/24-SUM($N192:AG192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AH131,$N1041:AH1041)+(AI131+AI1041*0)*AI1012/24-SUM($N192:AH192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AI131,$N1041:AI1041)+(AJ131+AJ1041*0)*AJ1012/24-SUM($N192:AI192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AJ131,$N1041:AJ1041)+(AK131+AK1041*0)*AK1012/24-SUM($N192:AJ192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AK131,$N1041:AK1041)+(AL131+AL1041*0)*AL1012/24-SUM($N192:AK192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AL131,$N1041:AL1041)+(AM131+AM1041*0)*AM1012/24-SUM($N192:AL192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AM131,$N1041:AM1041)+(AN131+AN1041*0)*AN1012/24-SUM($N192:AM192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AN131,$N1041:AN1041)+(AO131+AO1041*0)*AO1012/24-SUM($N192:AN192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AO131,$N1041:AO1041)+(AP131+AP1041*0)*AP1012/24-SUM($N192:AO192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AP131,$N1041:AP1041)+(AQ131+AQ1041*0)*AQ1012/24-SUM($N192:AP192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AQ131,$N1041:AQ1041)+(AR131+AR1041*0)*AR1012/24-SUM($N192:AQ192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AR131,$N1041:AR1041)+(AS131+AS1041*0)*AS1012/24-SUM($N192:AR192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AS131,$N1041:AS1041)+(AT131+AT1041*0)*AT1012/24-SUM($N192:AS192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AT131,$N1041:AT1041)+(AU131+AU1041*0)*AU1012/24-SUM($N192:AT192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AU131,$N1041:AU1041)+(AV131+AV1041*0)*AV1012/24-SUM($N192:AU192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AV131,$N1041:AV1041)+(AW131+AW1041*0)*AW1012/24-SUM($N192:AV192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AW131,$N1041:AW1041)+(AX131+AX1041*0)*AX1012/24-SUM($N192:AW192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AX131,$N1041:AX1041)+(AY131+AY1041*0)*AY1012/24-SUM($N192:AX192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AY131,$N1041:AY1041)+(AZ131+AZ1041*0)*AZ1012/24-SUM($N192:AY192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:AZ131,$N1041:AZ1041)+(BA131+BA1041*0)*BA1012/24-SUM($N192:AZ192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BA131,$N1041:BA1041)+(BB131+BB1041*0)*BB1012/24-SUM($N192:BA192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BB131,$N1041:BB1041)+(BC131+BC1041*0)*BC1012/24-SUM($N192:BB192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BC131,$N1041:BC1041)+(BD131+BD1041*0)*BD1012/24-SUM($N192:BC192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BD131,$N1041:BD1041)+(BE131+BE1041*0)*BE1012/24-SUM($N192:BD192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BE131,$N1041:BE1041)+(BF131+BF1041*0)*BF1012/24-SUM($N192:BE192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BF131,$N1041:BF1041)+(BG131+BG1041*0)*BG1012/24-SUM($N192:BF192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BG131,$N1041:BG1041)+(BH131+BH1041*0)*BH1012/24-SUM($N192:BG192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BH131,$N1041:BH1041)+(BI131+BI1041*0)*BI1012/24-SUM($N192:BH192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BI131,$N1041:BI1041)+(BJ131+BJ1041*0)*BJ1012/24-SUM($N192:BI192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BJ131,$N1041:BJ1041)+(BK131+BK1041*0)*BK1012/24-SUM($N192:BJ192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BK131,$N1041:BK1041)+(BL131+BL1041*0)*BL1012/24-SUM($N192:BK192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BL131,$N1041:BL1041)+(BM131+BM1041*0)*BM1012/24-SUM($N192:BL192))*($F1244>=5)","v":0},{"$f":"(SUM($N131:BM131,$N1041:BM1041)+(BN131+BN1041*0)*BN1012/24-SUM($N192:BM192))*($F1244>=5)","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N132:N132,$N1042:N1042)+(P132+P1042*0)*P1013/24-SUM($N193:N193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:P132,$N1042:P1042)+(Q132+Q1042*0)*Q1013/24-SUM($N193:P193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:Q132,$N1042:Q1042)+(R132+R1042*0)*R1013/24-SUM($N193:Q193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:R132,$N1042:R1042)+(S132+S1042*0)*S1013/24-SUM($N193:R193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:S132,$N1042:S1042)+(T132+T1042*0)*T1013/24-SUM($N193:S193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:T132,$N1042:T1042)+(U132+U1042*0)*U1013/24-SUM($N193:T193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:U132,$N1042:U1042)+(V132+V1042*0)*V1013/24-SUM($N193:U193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:V132,$N1042:V1042)+(W132+W1042*0)*W1013/24-SUM($N193:V193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:W132,$N1042:W1042)+(X132+X1042*0)*X1013/24-SUM($N193:W193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:X132,$N1042:X1042)+(Y132+Y1042*0)*Y1013/24-SUM($N193:X193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:Y132,$N1042:Y1042)+(Z132+Z1042*0)*Z1013/24-SUM($N193:Y193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:Z132,$N1042:Z1042)+(AA132+AA1042*0)*AA1013/24-SUM($N193:Z193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AA132,$N1042:AA1042)+(AB132+AB1042*0)*AB1013/24-SUM($N193:AA193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AB132,$N1042:AB1042)+(AC132+AC1042*0)*AC1013/24-SUM($N193:AB193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AC132,$N1042:AC1042)+(AD132+AD1042*0)*AD1013/24-SUM($N193:AC193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AD132,$N1042:AD1042)+(AE132+AE1042*0)*AE1013/24-SUM($N193:AD193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AE132,$N1042:AE1042)+(AF132+AF1042*0)*AF1013/24-SUM($N193:AE193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AF132,$N1042:AF1042)+(AG132+AG1042*0)*AG1013/24-SUM($N193:AF193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AG132,$N1042:AG1042)+(AH132+AH1042*0)*AH1013/24-SUM($N193:AG193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AH132,$N1042:AH1042)+(AI132+AI1042*0)*AI1013/24-SUM($N193:AH193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AI132,$N1042:AI1042)+(AJ132+AJ1042*0)*AJ1013/24-SUM($N193:AI193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AJ132,$N1042:AJ1042)+(AK132+AK1042*0)*AK1013/24-SUM($N193:AJ193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AK132,$N1042:AK1042)+(AL132+AL1042*0)*AL1013/24-SUM($N193:AK193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AL132,$N1042:AL1042)+(AM132+AM1042*0)*AM1013/24-SUM($N193:AL193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AM132,$N1042:AM1042)+(AN132+AN1042*0)*AN1013/24-SUM($N193:AM193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AN132,$N1042:AN1042)+(AO132+AO1042*0)*AO1013/24-SUM($N193:AN193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AO132,$N1042:AO1042)+(AP132+AP1042*0)*AP1013/24-SUM($N193:AO193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AP132,$N1042:AP1042)+(AQ132+AQ1042*0)*AQ1013/24-SUM($N193:AP193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AQ132,$N1042:AQ1042)+(AR132+AR1042*0)*AR1013/24-SUM($N193:AQ193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AR132,$N1042:AR1042)+(AS132+AS1042*0)*AS1013/24-SUM($N193:AR193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AS132,$N1042:AS1042)+(AT132+AT1042*0)*AT1013/24-SUM($N193:AS193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AT132,$N1042:AT1042)+(AU132+AU1042*0)*AU1013/24-SUM($N193:AT193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AU132,$N1042:AU1042)+(AV132+AV1042*0)*AV1013/24-SUM($N193:AU193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AV132,$N1042:AV1042)+(AW132+AW1042*0)*AW1013/24-SUM($N193:AV193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AW132,$N1042:AW1042)+(AX132+AX1042*0)*AX1013/24-SUM($N193:AW193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AX132,$N1042:AX1042)+(AY132+AY1042*0)*AY1013/24-SUM($N193:AX193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AY132,$N1042:AY1042)+(AZ132+AZ1042*0)*AZ1013/24-SUM($N193:AY193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:AZ132,$N1042:AZ1042)+(BA132+BA1042*0)*BA1013/24-SUM($N193:AZ193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BA132,$N1042:BA1042)+(BB132+BB1042*0)*BB1013/24-SUM($N193:BA193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BB132,$N1042:BB1042)+(BC132+BC1042*0)*BC1013/24-SUM($N193:BB193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BC132,$N1042:BC1042)+(BD132+BD1042*0)*BD1013/24-SUM($N193:BC193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BD132,$N1042:BD1042)+(BE132+BE1042*0)*BE1013/24-SUM($N193:BD193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BE132,$N1042:BE1042)+(BF132+BF1042*0)*BF1013/24-SUM($N193:BE193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BF132,$N1042:BF1042)+(BG132+BG1042*0)*BG1013/24-SUM($N193:BF193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BG132,$N1042:BG1042)+(BH132+BH1042*0)*BH1013/24-SUM($N193:BG193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BH132,$N1042:BH1042)+(BI132+BI1042*0)*BI1013/24-SUM($N193:BH193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BI132,$N1042:BI1042)+(BJ132+BJ1042*0)*BJ1013/24-SUM($N193:BI193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BJ132,$N1042:BJ1042)+(BK132+BK1042*0)*BK1013/24-SUM($N193:BJ193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BK132,$N1042:BK1042)+(BL132+BL1042*0)*BL1013/24-SUM($N193:BK193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BL132,$N1042:BL1042)+(BM132+BM1042*0)*BM1013/24-SUM($N193:BL193))*($F1245>=5)","v":0},{"$f":"(SUM($N132:BM132,$N1042:BM1042)+(BN132+BN1042*0)*BN1013/24-SUM($N193:BM193))*($F1245>=5)","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N133:N133,$N1043:N1043)+(P133+P1043*0)*P1014/24-SUM($N194:N194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:P133,$N1043:P1043)+(Q133+Q1043*0)*Q1014/24-SUM($N194:P194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:Q133,$N1043:Q1043)+(R133+R1043*0)*R1014/24-SUM($N194:Q194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:R133,$N1043:R1043)+(S133+S1043*0)*S1014/24-SUM($N194:R194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:S133,$N1043:S1043)+(T133+T1043*0)*T1014/24-SUM($N194:S194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:T133,$N1043:T1043)+(U133+U1043*0)*U1014/24-SUM($N194:T194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:U133,$N1043:U1043)+(V133+V1043*0)*V1014/24-SUM($N194:U194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:V133,$N1043:V1043)+(W133+W1043*0)*W1014/24-SUM($N194:V194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:W133,$N1043:W1043)+(X133+X1043*0)*X1014/24-SUM($N194:W194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:X133,$N1043:X1043)+(Y133+Y1043*0)*Y1014/24-SUM($N194:X194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:Y133,$N1043:Y1043)+(Z133+Z1043*0)*Z1014/24-SUM($N194:Y194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:Z133,$N1043:Z1043)+(AA133+AA1043*0)*AA1014/24-SUM($N194:Z194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AA133,$N1043:AA1043)+(AB133+AB1043*0)*AB1014/24-SUM($N194:AA194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AB133,$N1043:AB1043)+(AC133+AC1043*0)*AC1014/24-SUM($N194:AB194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AC133,$N1043:AC1043)+(AD133+AD1043*0)*AD1014/24-SUM($N194:AC194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AD133,$N1043:AD1043)+(AE133+AE1043*0)*AE1014/24-SUM($N194:AD194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AE133,$N1043:AE1043)+(AF133+AF1043*0)*AF1014/24-SUM($N194:AE194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AF133,$N1043:AF1043)+(AG133+AG1043*0)*AG1014/24-SUM($N194:AF194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AG133,$N1043:AG1043)+(AH133+AH1043*0)*AH1014/24-SUM($N194:AG194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AH133,$N1043:AH1043)+(AI133+AI1043*0)*AI1014/24-SUM($N194:AH194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AI133,$N1043:AI1043)+(AJ133+AJ1043*0)*AJ1014/24-SUM($N194:AI194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AJ133,$N1043:AJ1043)+(AK133+AK1043*0)*AK1014/24-SUM($N194:AJ194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AK133,$N1043:AK1043)+(AL133+AL1043*0)*AL1014/24-SUM($N194:AK194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AL133,$N1043:AL1043)+(AM133+AM1043*0)*AM1014/24-SUM($N194:AL194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AM133,$N1043:AM1043)+(AN133+AN1043*0)*AN1014/24-SUM($N194:AM194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AN133,$N1043:AN1043)+(AO133+AO1043*0)*AO1014/24-SUM($N194:AN194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AO133,$N1043:AO1043)+(AP133+AP1043*0)*AP1014/24-SUM($N194:AO194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AP133,$N1043:AP1043)+(AQ133+AQ1043*0)*AQ1014/24-SUM($N194:AP194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AQ133,$N1043:AQ1043)+(AR133+AR1043*0)*AR1014/24-SUM($N194:AQ194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AR133,$N1043:AR1043)+(AS133+AS1043*0)*AS1014/24-SUM($N194:AR194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AS133,$N1043:AS1043)+(AT133+AT1043*0)*AT1014/24-SUM($N194:AS194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AT133,$N1043:AT1043)+(AU133+AU1043*0)*AU1014/24-SUM($N194:AT194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AU133,$N1043:AU1043)+(AV133+AV1043*0)*AV1014/24-SUM($N194:AU194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AV133,$N1043:AV1043)+(AW133+AW1043*0)*AW1014/24-SUM($N194:AV194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AW133,$N1043:AW1043)+(AX133+AX1043*0)*AX1014/24-SUM($N194:AW194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AX133,$N1043:AX1043)+(AY133+AY1043*0)*AY1014/24-SUM($N194:AX194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AY133,$N1043:AY1043)+(AZ133+AZ1043*0)*AZ1014/24-SUM($N194:AY194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:AZ133,$N1043:AZ1043)+(BA133+BA1043*0)*BA1014/24-SUM($N194:AZ194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BA133,$N1043:BA1043)+(BB133+BB1043*0)*BB1014/24-SUM($N194:BA194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BB133,$N1043:BB1043)+(BC133+BC1043*0)*BC1014/24-SUM($N194:BB194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BC133,$N1043:BC1043)+(BD133+BD1043*0)*BD1014/24-SUM($N194:BC194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BD133,$N1043:BD1043)+(BE133+BE1043*0)*BE1014/24-SUM($N194:BD194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BE133,$N1043:BE1043)+(BF133+BF1043*0)*BF1014/24-SUM($N194:BE194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BF133,$N1043:BF1043)+(BG133+BG1043*0)*BG1014/24-SUM($N194:BF194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BG133,$N1043:BG1043)+(BH133+BH1043*0)*BH1014/24-SUM($N194:BG194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BH133,$N1043:BH1043)+(BI133+BI1043*0)*BI1014/24-SUM($N194:BH194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BI133,$N1043:BI1043)+(BJ133+BJ1043*0)*BJ1014/24-SUM($N194:BI194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BJ133,$N1043:BJ1043)+(BK133+BK1043*0)*BK1014/24-SUM($N194:BJ194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BK133,$N1043:BK1043)+(BL133+BL1043*0)*BL1014/24-SUM($N194:BK194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BL133,$N1043:BL1043)+(BM133+BM1043*0)*BM1014/24-SUM($N194:BL194))*($F1246>=5)","v":0},{"$f":"(SUM($N133:BM133,$N1043:BM1043)+(BN133+BN1043*0)*BN1014/24-SUM($N194:BM194))*($F1246>=5)","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N134:N134,$N1044:N1044)+(P134+P1044*0)*P1015/24-SUM($N195:N195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:P134,$N1044:P1044)+(Q134+Q1044*0)*Q1015/24-SUM($N195:P195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:Q134,$N1044:Q1044)+(R134+R1044*0)*R1015/24-SUM($N195:Q195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:R134,$N1044:R1044)+(S134+S1044*0)*S1015/24-SUM($N195:R195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:S134,$N1044:S1044)+(T134+T1044*0)*T1015/24-SUM($N195:S195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:T134,$N1044:T1044)+(U134+U1044*0)*U1015/24-SUM($N195:T195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:U134,$N1044:U1044)+(V134+V1044*0)*V1015/24-SUM($N195:U195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:V134,$N1044:V1044)+(W134+W1044*0)*W1015/24-SUM($N195:V195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:W134,$N1044:W1044)+(X134+X1044*0)*X1015/24-SUM($N195:W195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:X134,$N1044:X1044)+(Y134+Y1044*0)*Y1015/24-SUM($N195:X195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:Y134,$N1044:Y1044)+(Z134+Z1044*0)*Z1015/24-SUM($N195:Y195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:Z134,$N1044:Z1044)+(AA134+AA1044*0)*AA1015/24-SUM($N195:Z195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AA134,$N1044:AA1044)+(AB134+AB1044*0)*AB1015/24-SUM($N195:AA195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AB134,$N1044:AB1044)+(AC134+AC1044*0)*AC1015/24-SUM($N195:AB195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AC134,$N1044:AC1044)+(AD134+AD1044*0)*AD1015/24-SUM($N195:AC195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AD134,$N1044:AD1044)+(AE134+AE1044*0)*AE1015/24-SUM($N195:AD195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AE134,$N1044:AE1044)+(AF134+AF1044*0)*AF1015/24-SUM($N195:AE195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AF134,$N1044:AF1044)+(AG134+AG1044*0)*AG1015/24-SUM($N195:AF195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AG134,$N1044:AG1044)+(AH134+AH1044*0)*AH1015/24-SUM($N195:AG195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AH134,$N1044:AH1044)+(AI134+AI1044*0)*AI1015/24-SUM($N195:AH195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AI134,$N1044:AI1044)+(AJ134+AJ1044*0)*AJ1015/24-SUM($N195:AI195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AJ134,$N1044:AJ1044)+(AK134+AK1044*0)*AK1015/24-SUM($N195:AJ195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AK134,$N1044:AK1044)+(AL134+AL1044*0)*AL1015/24-SUM($N195:AK195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AL134,$N1044:AL1044)+(AM134+AM1044*0)*AM1015/24-SUM($N195:AL195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AM134,$N1044:AM1044)+(AN134+AN1044*0)*AN1015/24-SUM($N195:AM195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AN134,$N1044:AN1044)+(AO134+AO1044*0)*AO1015/24-SUM($N195:AN195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AO134,$N1044:AO1044)+(AP134+AP1044*0)*AP1015/24-SUM($N195:AO195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AP134,$N1044:AP1044)+(AQ134+AQ1044*0)*AQ1015/24-SUM($N195:AP195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AQ134,$N1044:AQ1044)+(AR134+AR1044*0)*AR1015/24-SUM($N195:AQ195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AR134,$N1044:AR1044)+(AS134+AS1044*0)*AS1015/24-SUM($N195:AR195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AS134,$N1044:AS1044)+(AT134+AT1044*0)*AT1015/24-SUM($N195:AS195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AT134,$N1044:AT1044)+(AU134+AU1044*0)*AU1015/24-SUM($N195:AT195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AU134,$N1044:AU1044)+(AV134+AV1044*0)*AV1015/24-SUM($N195:AU195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AV134,$N1044:AV1044)+(AW134+AW1044*0)*AW1015/24-SUM($N195:AV195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AW134,$N1044:AW1044)+(AX134+AX1044*0)*AX1015/24-SUM($N195:AW195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AX134,$N1044:AX1044)+(AY134+AY1044*0)*AY1015/24-SUM($N195:AX195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AY134,$N1044:AY1044)+(AZ134+AZ1044*0)*AZ1015/24-SUM($N195:AY195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:AZ134,$N1044:AZ1044)+(BA134+BA1044*0)*BA1015/24-SUM($N195:AZ195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BA134,$N1044:BA1044)+(BB134+BB1044*0)*BB1015/24-SUM($N195:BA195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BB134,$N1044:BB1044)+(BC134+BC1044*0)*BC1015/24-SUM($N195:BB195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BC134,$N1044:BC1044)+(BD134+BD1044*0)*BD1015/24-SUM($N195:BC195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BD134,$N1044:BD1044)+(BE134+BE1044*0)*BE1015/24-SUM($N195:BD195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BE134,$N1044:BE1044)+(BF134+BF1044*0)*BF1015/24-SUM($N195:BE195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BF134,$N1044:BF1044)+(BG134+BG1044*0)*BG1015/24-SUM($N195:BF195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BG134,$N1044:BG1044)+(BH134+BH1044*0)*BH1015/24-SUM($N195:BG195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BH134,$N1044:BH1044)+(BI134+BI1044*0)*BI1015/24-SUM($N195:BH195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BI134,$N1044:BI1044)+(BJ134+BJ1044*0)*BJ1015/24-SUM($N195:BI195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BJ134,$N1044:BJ1044)+(BK134+BK1044*0)*BK1015/24-SUM($N195:BJ195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BK134,$N1044:BK1044)+(BL134+BL1044*0)*BL1015/24-SUM($N195:BK195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BL134,$N1044:BL1044)+(BM134+BM1044*0)*BM1015/24-SUM($N195:BL195))*($F1247>=5)","v":0},{"$f":"(SUM($N134:BM134,$N1044:BM1044)+(BN134+BN1044*0)*BN1015/24-SUM($N195:BM195))*($F1247>=5)","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N135:N135,$N1045:N1045)+(P135+P1045*0)*P1016/24-SUM($N196:N196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:P135,$N1045:P1045)+(Q135+Q1045*0)*Q1016/24-SUM($N196:P196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:Q135,$N1045:Q1045)+(R135+R1045*0)*R1016/24-SUM($N196:Q196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:R135,$N1045:R1045)+(S135+S1045*0)*S1016/24-SUM($N196:R196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:S135,$N1045:S1045)+(T135+T1045*0)*T1016/24-SUM($N196:S196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:T135,$N1045:T1045)+(U135+U1045*0)*U1016/24-SUM($N196:T196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:U135,$N1045:U1045)+(V135+V1045*0)*V1016/24-SUM($N196:U196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:V135,$N1045:V1045)+(W135+W1045*0)*W1016/24-SUM($N196:V196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:W135,$N1045:W1045)+(X135+X1045*0)*X1016/24-SUM($N196:W196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:X135,$N1045:X1045)+(Y135+Y1045*0)*Y1016/24-SUM($N196:X196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:Y135,$N1045:Y1045)+(Z135+Z1045*0)*Z1016/24-SUM($N196:Y196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:Z135,$N1045:Z1045)+(AA135+AA1045*0)*AA1016/24-SUM($N196:Z196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AA135,$N1045:AA1045)+(AB135+AB1045*0)*AB1016/24-SUM($N196:AA196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AB135,$N1045:AB1045)+(AC135+AC1045*0)*AC1016/24-SUM($N196:AB196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AC135,$N1045:AC1045)+(AD135+AD1045*0)*AD1016/24-SUM($N196:AC196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AD135,$N1045:AD1045)+(AE135+AE1045*0)*AE1016/24-SUM($N196:AD196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AE135,$N1045:AE1045)+(AF135+AF1045*0)*AF1016/24-SUM($N196:AE196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AF135,$N1045:AF1045)+(AG135+AG1045*0)*AG1016/24-SUM($N196:AF196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AG135,$N1045:AG1045)+(AH135+AH1045*0)*AH1016/24-SUM($N196:AG196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AH135,$N1045:AH1045)+(AI135+AI1045*0)*AI1016/24-SUM($N196:AH196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AI135,$N1045:AI1045)+(AJ135+AJ1045*0)*AJ1016/24-SUM($N196:AI196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AJ135,$N1045:AJ1045)+(AK135+AK1045*0)*AK1016/24-SUM($N196:AJ196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AK135,$N1045:AK1045)+(AL135+AL1045*0)*AL1016/24-SUM($N196:AK196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AL135,$N1045:AL1045)+(AM135+AM1045*0)*AM1016/24-SUM($N196:AL196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AM135,$N1045:AM1045)+(AN135+AN1045*0)*AN1016/24-SUM($N196:AM196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AN135,$N1045:AN1045)+(AO135+AO1045*0)*AO1016/24-SUM($N196:AN196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AO135,$N1045:AO1045)+(AP135+AP1045*0)*AP1016/24-SUM($N196:AO196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AP135,$N1045:AP1045)+(AQ135+AQ1045*0)*AQ1016/24-SUM($N196:AP196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AQ135,$N1045:AQ1045)+(AR135+AR1045*0)*AR1016/24-SUM($N196:AQ196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AR135,$N1045:AR1045)+(AS135+AS1045*0)*AS1016/24-SUM($N196:AR196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AS135,$N1045:AS1045)+(AT135+AT1045*0)*AT1016/24-SUM($N196:AS196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AT135,$N1045:AT1045)+(AU135+AU1045*0)*AU1016/24-SUM($N196:AT196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AU135,$N1045:AU1045)+(AV135+AV1045*0)*AV1016/24-SUM($N196:AU196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AV135,$N1045:AV1045)+(AW135+AW1045*0)*AW1016/24-SUM($N196:AV196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AW135,$N1045:AW1045)+(AX135+AX1045*0)*AX1016/24-SUM($N196:AW196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AX135,$N1045:AX1045)+(AY135+AY1045*0)*AY1016/24-SUM($N196:AX196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AY135,$N1045:AY1045)+(AZ135+AZ1045*0)*AZ1016/24-SUM($N196:AY196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:AZ135,$N1045:AZ1045)+(BA135+BA1045*0)*BA1016/24-SUM($N196:AZ196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BA135,$N1045:BA1045)+(BB135+BB1045*0)*BB1016/24-SUM($N196:BA196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BB135,$N1045:BB1045)+(BC135+BC1045*0)*BC1016/24-SUM($N196:BB196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BC135,$N1045:BC1045)+(BD135+BD1045*0)*BD1016/24-SUM($N196:BC196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BD135,$N1045:BD1045)+(BE135+BE1045*0)*BE1016/24-SUM($N196:BD196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BE135,$N1045:BE1045)+(BF135+BF1045*0)*BF1016/24-SUM($N196:BE196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BF135,$N1045:BF1045)+(BG135+BG1045*0)*BG1016/24-SUM($N196:BF196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BG135,$N1045:BG1045)+(BH135+BH1045*0)*BH1016/24-SUM($N196:BG196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BH135,$N1045:BH1045)+(BI135+BI1045*0)*BI1016/24-SUM($N196:BH196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BI135,$N1045:BI1045)+(BJ135+BJ1045*0)*BJ1016/24-SUM($N196:BI196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BJ135,$N1045:BJ1045)+(BK135+BK1045*0)*BK1016/24-SUM($N196:BJ196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BK135,$N1045:BK1045)+(BL135+BL1045*0)*BL1016/24-SUM($N196:BK196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BL135,$N1045:BL1045)+(BM135+BM1045*0)*BM1016/24-SUM($N196:BL196))*($F1248>=5)","v":0},{"$f":"(SUM($N135:BM135,$N1045:BM1045)+(BN135+BN1045*0)*BN1016/24-SUM($N196:BM196))*($F1248>=5)","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N136:N136,$N1046:N1046)+(P136+P1046*0)*P1017/24-SUM($N197:N197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:P136,$N1046:P1046)+(Q136+Q1046*0)*Q1017/24-SUM($N197:P197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:Q136,$N1046:Q1046)+(R136+R1046*0)*R1017/24-SUM($N197:Q197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:R136,$N1046:R1046)+(S136+S1046*0)*S1017/24-SUM($N197:R197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:S136,$N1046:S1046)+(T136+T1046*0)*T1017/24-SUM($N197:S197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:T136,$N1046:T1046)+(U136+U1046*0)*U1017/24-SUM($N197:T197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:U136,$N1046:U1046)+(V136+V1046*0)*V1017/24-SUM($N197:U197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:V136,$N1046:V1046)+(W136+W1046*0)*W1017/24-SUM($N197:V197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:W136,$N1046:W1046)+(X136+X1046*0)*X1017/24-SUM($N197:W197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:X136,$N1046:X1046)+(Y136+Y1046*0)*Y1017/24-SUM($N197:X197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:Y136,$N1046:Y1046)+(Z136+Z1046*0)*Z1017/24-SUM($N197:Y197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:Z136,$N1046:Z1046)+(AA136+AA1046*0)*AA1017/24-SUM($N197:Z197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AA136,$N1046:AA1046)+(AB136+AB1046*0)*AB1017/24-SUM($N197:AA197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AB136,$N1046:AB1046)+(AC136+AC1046*0)*AC1017/24-SUM($N197:AB197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AC136,$N1046:AC1046)+(AD136+AD1046*0)*AD1017/24-SUM($N197:AC197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AD136,$N1046:AD1046)+(AE136+AE1046*0)*AE1017/24-SUM($N197:AD197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AE136,$N1046:AE1046)+(AF136+AF1046*0)*AF1017/24-SUM($N197:AE197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AF136,$N1046:AF1046)+(AG136+AG1046*0)*AG1017/24-SUM($N197:AF197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AG136,$N1046:AG1046)+(AH136+AH1046*0)*AH1017/24-SUM($N197:AG197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AH136,$N1046:AH1046)+(AI136+AI1046*0)*AI1017/24-SUM($N197:AH197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AI136,$N1046:AI1046)+(AJ136+AJ1046*0)*AJ1017/24-SUM($N197:AI197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AJ136,$N1046:AJ1046)+(AK136+AK1046*0)*AK1017/24-SUM($N197:AJ197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AK136,$N1046:AK1046)+(AL136+AL1046*0)*AL1017/24-SUM($N197:AK197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AL136,$N1046:AL1046)+(AM136+AM1046*0)*AM1017/24-SUM($N197:AL197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AM136,$N1046:AM1046)+(AN136+AN1046*0)*AN1017/24-SUM($N197:AM197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AN136,$N1046:AN1046)+(AO136+AO1046*0)*AO1017/24-SUM($N197:AN197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AO136,$N1046:AO1046)+(AP136+AP1046*0)*AP1017/24-SUM($N197:AO197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AP136,$N1046:AP1046)+(AQ136+AQ1046*0)*AQ1017/24-SUM($N197:AP197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AQ136,$N1046:AQ1046)+(AR136+AR1046*0)*AR1017/24-SUM($N197:AQ197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AR136,$N1046:AR1046)+(AS136+AS1046*0)*AS1017/24-SUM($N197:AR197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AS136,$N1046:AS1046)+(AT136+AT1046*0)*AT1017/24-SUM($N197:AS197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AT136,$N1046:AT1046)+(AU136+AU1046*0)*AU1017/24-SUM($N197:AT197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AU136,$N1046:AU1046)+(AV136+AV1046*0)*AV1017/24-SUM($N197:AU197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AV136,$N1046:AV1046)+(AW136+AW1046*0)*AW1017/24-SUM($N197:AV197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AW136,$N1046:AW1046)+(AX136+AX1046*0)*AX1017/24-SUM($N197:AW197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AX136,$N1046:AX1046)+(AY136+AY1046*0)*AY1017/24-SUM($N197:AX197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AY136,$N1046:AY1046)+(AZ136+AZ1046*0)*AZ1017/24-SUM($N197:AY197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:AZ136,$N1046:AZ1046)+(BA136+BA1046*0)*BA1017/24-SUM($N197:AZ197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BA136,$N1046:BA1046)+(BB136+BB1046*0)*BB1017/24-SUM($N197:BA197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BB136,$N1046:BB1046)+(BC136+BC1046*0)*BC1017/24-SUM($N197:BB197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BC136,$N1046:BC1046)+(BD136+BD1046*0)*BD1017/24-SUM($N197:BC197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BD136,$N1046:BD1046)+(BE136+BE1046*0)*BE1017/24-SUM($N197:BD197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BE136,$N1046:BE1046)+(BF136+BF1046*0)*BF1017/24-SUM($N197:BE197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BF136,$N1046:BF1046)+(BG136+BG1046*0)*BG1017/24-SUM($N197:BF197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BG136,$N1046:BG1046)+(BH136+BH1046*0)*BH1017/24-SUM($N197:BG197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BH136,$N1046:BH1046)+(BI136+BI1046*0)*BI1017/24-SUM($N197:BH197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BI136,$N1046:BI1046)+(BJ136+BJ1046*0)*BJ1017/24-SUM($N197:BI197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BJ136,$N1046:BJ1046)+(BK136+BK1046*0)*BK1017/24-SUM($N197:BJ197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BK136,$N1046:BK1046)+(BL136+BL1046*0)*BL1017/24-SUM($N197:BK197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BL136,$N1046:BL1046)+(BM136+BM1046*0)*BM1017/24-SUM($N197:BL197))*($F1249>=5)","v":0},{"$f":"(SUM($N136:BM136,$N1046:BM1046)+(BN136+BN1046*0)*BN1017/24-SUM($N197:BM197))*($F1249>=5)","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N137:N137,$N1047:N1047)+(P137+P1047*0)*P1018/24-SUM($N198:N198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:P137,$N1047:P1047)+(Q137+Q1047*0)*Q1018/24-SUM($N198:P198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:Q137,$N1047:Q1047)+(R137+R1047*0)*R1018/24-SUM($N198:Q198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:R137,$N1047:R1047)+(S137+S1047*0)*S1018/24-SUM($N198:R198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:S137,$N1047:S1047)+(T137+T1047*0)*T1018/24-SUM($N198:S198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:T137,$N1047:T1047)+(U137+U1047*0)*U1018/24-SUM($N198:T198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:U137,$N1047:U1047)+(V137+V1047*0)*V1018/24-SUM($N198:U198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:V137,$N1047:V1047)+(W137+W1047*0)*W1018/24-SUM($N198:V198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:W137,$N1047:W1047)+(X137+X1047*0)*X1018/24-SUM($N198:W198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:X137,$N1047:X1047)+(Y137+Y1047*0)*Y1018/24-SUM($N198:X198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:Y137,$N1047:Y1047)+(Z137+Z1047*0)*Z1018/24-SUM($N198:Y198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:Z137,$N1047:Z1047)+(AA137+AA1047*0)*AA1018/24-SUM($N198:Z198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AA137,$N1047:AA1047)+(AB137+AB1047*0)*AB1018/24-SUM($N198:AA198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AB137,$N1047:AB1047)+(AC137+AC1047*0)*AC1018/24-SUM($N198:AB198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AC137,$N1047:AC1047)+(AD137+AD1047*0)*AD1018/24-SUM($N198:AC198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AD137,$N1047:AD1047)+(AE137+AE1047*0)*AE1018/24-SUM($N198:AD198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AE137,$N1047:AE1047)+(AF137+AF1047*0)*AF1018/24-SUM($N198:AE198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AF137,$N1047:AF1047)+(AG137+AG1047*0)*AG1018/24-SUM($N198:AF198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AG137,$N1047:AG1047)+(AH137+AH1047*0)*AH1018/24-SUM($N198:AG198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AH137,$N1047:AH1047)+(AI137+AI1047*0)*AI1018/24-SUM($N198:AH198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AI137,$N1047:AI1047)+(AJ137+AJ1047*0)*AJ1018/24-SUM($N198:AI198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AJ137,$N1047:AJ1047)+(AK137+AK1047*0)*AK1018/24-SUM($N198:AJ198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AK137,$N1047:AK1047)+(AL137+AL1047*0)*AL1018/24-SUM($N198:AK198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AL137,$N1047:AL1047)+(AM137+AM1047*0)*AM1018/24-SUM($N198:AL198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AM137,$N1047:AM1047)+(AN137+AN1047*0)*AN1018/24-SUM($N198:AM198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AN137,$N1047:AN1047)+(AO137+AO1047*0)*AO1018/24-SUM($N198:AN198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AO137,$N1047:AO1047)+(AP137+AP1047*0)*AP1018/24-SUM($N198:AO198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AP137,$N1047:AP1047)+(AQ137+AQ1047*0)*AQ1018/24-SUM($N198:AP198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AQ137,$N1047:AQ1047)+(AR137+AR1047*0)*AR1018/24-SUM($N198:AQ198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AR137,$N1047:AR1047)+(AS137+AS1047*0)*AS1018/24-SUM($N198:AR198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AS137,$N1047:AS1047)+(AT137+AT1047*0)*AT1018/24-SUM($N198:AS198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AT137,$N1047:AT1047)+(AU137+AU1047*0)*AU1018/24-SUM($N198:AT198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AU137,$N1047:AU1047)+(AV137+AV1047*0)*AV1018/24-SUM($N198:AU198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AV137,$N1047:AV1047)+(AW137+AW1047*0)*AW1018/24-SUM($N198:AV198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AW137,$N1047:AW1047)+(AX137+AX1047*0)*AX1018/24-SUM($N198:AW198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AX137,$N1047:AX1047)+(AY137+AY1047*0)*AY1018/24-SUM($N198:AX198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AY137,$N1047:AY1047)+(AZ137+AZ1047*0)*AZ1018/24-SUM($N198:AY198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:AZ137,$N1047:AZ1047)+(BA137+BA1047*0)*BA1018/24-SUM($N198:AZ198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BA137,$N1047:BA1047)+(BB137+BB1047*0)*BB1018/24-SUM($N198:BA198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BB137,$N1047:BB1047)+(BC137+BC1047*0)*BC1018/24-SUM($N198:BB198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BC137,$N1047:BC1047)+(BD137+BD1047*0)*BD1018/24-SUM($N198:BC198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BD137,$N1047:BD1047)+(BE137+BE1047*0)*BE1018/24-SUM($N198:BD198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BE137,$N1047:BE1047)+(BF137+BF1047*0)*BF1018/24-SUM($N198:BE198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BF137,$N1047:BF1047)+(BG137+BG1047*0)*BG1018/24-SUM($N198:BF198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BG137,$N1047:BG1047)+(BH137+BH1047*0)*BH1018/24-SUM($N198:BG198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BH137,$N1047:BH1047)+(BI137+BI1047*0)*BI1018/24-SUM($N198:BH198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BI137,$N1047:BI1047)+(BJ137+BJ1047*0)*BJ1018/24-SUM($N198:BI198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BJ137,$N1047:BJ1047)+(BK137+BK1047*0)*BK1018/24-SUM($N198:BJ198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BK137,$N1047:BK1047)+(BL137+BL1047*0)*BL1018/24-SUM($N198:BK198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BL137,$N1047:BL1047)+(BM137+BM1047*0)*BM1018/24-SUM($N198:BL198))*($F1250>=5)","v":0},{"$f":"(SUM($N137:BM137,$N1047:BM1047)+(BN137+BN1047*0)*BN1018/24-SUM($N198:BM198))*($F1250>=5)","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N138:N138,$N1048:N1048)+(P138+P1048*0)*P1019/24-SUM($N199:N199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:P138,$N1048:P1048)+(Q138+Q1048*0)*Q1019/24-SUM($N199:P199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:Q138,$N1048:Q1048)+(R138+R1048*0)*R1019/24-SUM($N199:Q199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:R138,$N1048:R1048)+(S138+S1048*0)*S1019/24-SUM($N199:R199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:S138,$N1048:S1048)+(T138+T1048*0)*T1019/24-SUM($N199:S199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:T138,$N1048:T1048)+(U138+U1048*0)*U1019/24-SUM($N199:T199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:U138,$N1048:U1048)+(V138+V1048*0)*V1019/24-SUM($N199:U199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:V138,$N1048:V1048)+(W138+W1048*0)*W1019/24-SUM($N199:V199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:W138,$N1048:W1048)+(X138+X1048*0)*X1019/24-SUM($N199:W199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:X138,$N1048:X1048)+(Y138+Y1048*0)*Y1019/24-SUM($N199:X199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:Y138,$N1048:Y1048)+(Z138+Z1048*0)*Z1019/24-SUM($N199:Y199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:Z138,$N1048:Z1048)+(AA138+AA1048*0)*AA1019/24-SUM($N199:Z199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AA138,$N1048:AA1048)+(AB138+AB1048*0)*AB1019/24-SUM($N199:AA199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AB138,$N1048:AB1048)+(AC138+AC1048*0)*AC1019/24-SUM($N199:AB199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AC138,$N1048:AC1048)+(AD138+AD1048*0)*AD1019/24-SUM($N199:AC199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AD138,$N1048:AD1048)+(AE138+AE1048*0)*AE1019/24-SUM($N199:AD199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AE138,$N1048:AE1048)+(AF138+AF1048*0)*AF1019/24-SUM($N199:AE199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AF138,$N1048:AF1048)+(AG138+AG1048*0)*AG1019/24-SUM($N199:AF199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AG138,$N1048:AG1048)+(AH138+AH1048*0)*AH1019/24-SUM($N199:AG199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AH138,$N1048:AH1048)+(AI138+AI1048*0)*AI1019/24-SUM($N199:AH199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AI138,$N1048:AI1048)+(AJ138+AJ1048*0)*AJ1019/24-SUM($N199:AI199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AJ138,$N1048:AJ1048)+(AK138+AK1048*0)*AK1019/24-SUM($N199:AJ199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AK138,$N1048:AK1048)+(AL138+AL1048*0)*AL1019/24-SUM($N199:AK199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AL138,$N1048:AL1048)+(AM138+AM1048*0)*AM1019/24-SUM($N199:AL199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AM138,$N1048:AM1048)+(AN138+AN1048*0)*AN1019/24-SUM($N199:AM199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AN138,$N1048:AN1048)+(AO138+AO1048*0)*AO1019/24-SUM($N199:AN199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AO138,$N1048:AO1048)+(AP138+AP1048*0)*AP1019/24-SUM($N199:AO199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AP138,$N1048:AP1048)+(AQ138+AQ1048*0)*AQ1019/24-SUM($N199:AP199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AQ138,$N1048:AQ1048)+(AR138+AR1048*0)*AR1019/24-SUM($N199:AQ199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AR138,$N1048:AR1048)+(AS138+AS1048*0)*AS1019/24-SUM($N199:AR199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AS138,$N1048:AS1048)+(AT138+AT1048*0)*AT1019/24-SUM($N199:AS199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AT138,$N1048:AT1048)+(AU138+AU1048*0)*AU1019/24-SUM($N199:AT199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AU138,$N1048:AU1048)+(AV138+AV1048*0)*AV1019/24-SUM($N199:AU199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AV138,$N1048:AV1048)+(AW138+AW1048*0)*AW1019/24-SUM($N199:AV199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AW138,$N1048:AW1048)+(AX138+AX1048*0)*AX1019/24-SUM($N199:AW199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AX138,$N1048:AX1048)+(AY138+AY1048*0)*AY1019/24-SUM($N199:AX199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AY138,$N1048:AY1048)+(AZ138+AZ1048*0)*AZ1019/24-SUM($N199:AY199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:AZ138,$N1048:AZ1048)+(BA138+BA1048*0)*BA1019/24-SUM($N199:AZ199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BA138,$N1048:BA1048)+(BB138+BB1048*0)*BB1019/24-SUM($N199:BA199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BB138,$N1048:BB1048)+(BC138+BC1048*0)*BC1019/24-SUM($N199:BB199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BC138,$N1048:BC1048)+(BD138+BD1048*0)*BD1019/24-SUM($N199:BC199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BD138,$N1048:BD1048)+(BE138+BE1048*0)*BE1019/24-SUM($N199:BD199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BE138,$N1048:BE1048)+(BF138+BF1048*0)*BF1019/24-SUM($N199:BE199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BF138,$N1048:BF1048)+(BG138+BG1048*0)*BG1019/24-SUM($N199:BF199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BG138,$N1048:BG1048)+(BH138+BH1048*0)*BH1019/24-SUM($N199:BG199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BH138,$N1048:BH1048)+(BI138+BI1048*0)*BI1019/24-SUM($N199:BH199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BI138,$N1048:BI1048)+(BJ138+BJ1048*0)*BJ1019/24-SUM($N199:BI199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BJ138,$N1048:BJ1048)+(BK138+BK1048*0)*BK1019/24-SUM($N199:BJ199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BK138,$N1048:BK1048)+(BL138+BL1048*0)*BL1019/24-SUM($N199:BK199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BL138,$N1048:BL1048)+(BM138+BM1048*0)*BM1019/24-SUM($N199:BL199))*($F1251>=5)","v":0},{"$f":"(SUM($N138:BM138,$N1048:BM1048)+(BN138+BN1048*0)*BN1019/24-SUM($N199:BM199))*($F1251>=5)","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N139:N139,$N1049:N1049)+(P139+P1049*0)*P1020/24-SUM($N200:N200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:P139,$N1049:P1049)+(Q139+Q1049*0)*Q1020/24-SUM($N200:P200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:Q139,$N1049:Q1049)+(R139+R1049*0)*R1020/24-SUM($N200:Q200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:R139,$N1049:R1049)+(S139+S1049*0)*S1020/24-SUM($N200:R200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:S139,$N1049:S1049)+(T139+T1049*0)*T1020/24-SUM($N200:S200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:T139,$N1049:T1049)+(U139+U1049*0)*U1020/24-SUM($N200:T200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:U139,$N1049:U1049)+(V139+V1049*0)*V1020/24-SUM($N200:U200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:V139,$N1049:V1049)+(W139+W1049*0)*W1020/24-SUM($N200:V200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:W139,$N1049:W1049)+(X139+X1049*0)*X1020/24-SUM($N200:W200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:X139,$N1049:X1049)+(Y139+Y1049*0)*Y1020/24-SUM($N200:X200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:Y139,$N1049:Y1049)+(Z139+Z1049*0)*Z1020/24-SUM($N200:Y200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:Z139,$N1049:Z1049)+(AA139+AA1049*0)*AA1020/24-SUM($N200:Z200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AA139,$N1049:AA1049)+(AB139+AB1049*0)*AB1020/24-SUM($N200:AA200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AB139,$N1049:AB1049)+(AC139+AC1049*0)*AC1020/24-SUM($N200:AB200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AC139,$N1049:AC1049)+(AD139+AD1049*0)*AD1020/24-SUM($N200:AC200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AD139,$N1049:AD1049)+(AE139+AE1049*0)*AE1020/24-SUM($N200:AD200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AE139,$N1049:AE1049)+(AF139+AF1049*0)*AF1020/24-SUM($N200:AE200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AF139,$N1049:AF1049)+(AG139+AG1049*0)*AG1020/24-SUM($N200:AF200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AG139,$N1049:AG1049)+(AH139+AH1049*0)*AH1020/24-SUM($N200:AG200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AH139,$N1049:AH1049)+(AI139+AI1049*0)*AI1020/24-SUM($N200:AH200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AI139,$N1049:AI1049)+(AJ139+AJ1049*0)*AJ1020/24-SUM($N200:AI200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AJ139,$N1049:AJ1049)+(AK139+AK1049*0)*AK1020/24-SUM($N200:AJ200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AK139,$N1049:AK1049)+(AL139+AL1049*0)*AL1020/24-SUM($N200:AK200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AL139,$N1049:AL1049)+(AM139+AM1049*0)*AM1020/24-SUM($N200:AL200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AM139,$N1049:AM1049)+(AN139+AN1049*0)*AN1020/24-SUM($N200:AM200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AN139,$N1049:AN1049)+(AO139+AO1049*0)*AO1020/24-SUM($N200:AN200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AO139,$N1049:AO1049)+(AP139+AP1049*0)*AP1020/24-SUM($N200:AO200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AP139,$N1049:AP1049)+(AQ139+AQ1049*0)*AQ1020/24-SUM($N200:AP200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AQ139,$N1049:AQ1049)+(AR139+AR1049*0)*AR1020/24-SUM($N200:AQ200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AR139,$N1049:AR1049)+(AS139+AS1049*0)*AS1020/24-SUM($N200:AR200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AS139,$N1049:AS1049)+(AT139+AT1049*0)*AT1020/24-SUM($N200:AS200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AT139,$N1049:AT1049)+(AU139+AU1049*0)*AU1020/24-SUM($N200:AT200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AU139,$N1049:AU1049)+(AV139+AV1049*0)*AV1020/24-SUM($N200:AU200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AV139,$N1049:AV1049)+(AW139+AW1049*0)*AW1020/24-SUM($N200:AV200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AW139,$N1049:AW1049)+(AX139+AX1049*0)*AX1020/24-SUM($N200:AW200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AX139,$N1049:AX1049)+(AY139+AY1049*0)*AY1020/24-SUM($N200:AX200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AY139,$N1049:AY1049)+(AZ139+AZ1049*0)*AZ1020/24-SUM($N200:AY200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:AZ139,$N1049:AZ1049)+(BA139+BA1049*0)*BA1020/24-SUM($N200:AZ200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BA139,$N1049:BA1049)+(BB139+BB1049*0)*BB1020/24-SUM($N200:BA200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BB139,$N1049:BB1049)+(BC139+BC1049*0)*BC1020/24-SUM($N200:BB200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BC139,$N1049:BC1049)+(BD139+BD1049*0)*BD1020/24-SUM($N200:BC200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BD139,$N1049:BD1049)+(BE139+BE1049*0)*BE1020/24-SUM($N200:BD200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BE139,$N1049:BE1049)+(BF139+BF1049*0)*BF1020/24-SUM($N200:BE200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BF139,$N1049:BF1049)+(BG139+BG1049*0)*BG1020/24-SUM($N200:BF200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BG139,$N1049:BG1049)+(BH139+BH1049*0)*BH1020/24-SUM($N200:BG200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BH139,$N1049:BH1049)+(BI139+BI1049*0)*BI1020/24-SUM($N200:BH200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BI139,$N1049:BI1049)+(BJ139+BJ1049*0)*BJ1020/24-SUM($N200:BI200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BJ139,$N1049:BJ1049)+(BK139+BK1049*0)*BK1020/24-SUM($N200:BJ200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BK139,$N1049:BK1049)+(BL139+BL1049*0)*BL1020/24-SUM($N200:BK200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BL139,$N1049:BL1049)+(BM139+BM1049*0)*BM1020/24-SUM($N200:BL200))*($F1252>=5)","v":0},{"$f":"(SUM($N139:BM139,$N1049:BM1049)+(BN139+BN1049*0)*BN1020/24-SUM($N200:BM200))*($F1252>=5)","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N140:N140,$N1050:N1050)+(P140+P1050*0)*P1021/24-SUM($N201:N201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:P140,$N1050:P1050)+(Q140+Q1050*0)*Q1021/24-SUM($N201:P201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:Q140,$N1050:Q1050)+(R140+R1050*0)*R1021/24-SUM($N201:Q201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:R140,$N1050:R1050)+(S140+S1050*0)*S1021/24-SUM($N201:R201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:S140,$N1050:S1050)+(T140+T1050*0)*T1021/24-SUM($N201:S201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:T140,$N1050:T1050)+(U140+U1050*0)*U1021/24-SUM($N201:T201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:U140,$N1050:U1050)+(V140+V1050*0)*V1021/24-SUM($N201:U201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:V140,$N1050:V1050)+(W140+W1050*0)*W1021/24-SUM($N201:V201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:W140,$N1050:W1050)+(X140+X1050*0)*X1021/24-SUM($N201:W201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:X140,$N1050:X1050)+(Y140+Y1050*0)*Y1021/24-SUM($N201:X201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:Y140,$N1050:Y1050)+(Z140+Z1050*0)*Z1021/24-SUM($N201:Y201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:Z140,$N1050:Z1050)+(AA140+AA1050*0)*AA1021/24-SUM($N201:Z201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AA140,$N1050:AA1050)+(AB140+AB1050*0)*AB1021/24-SUM($N201:AA201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AB140,$N1050:AB1050)+(AC140+AC1050*0)*AC1021/24-SUM($N201:AB201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AC140,$N1050:AC1050)+(AD140+AD1050*0)*AD1021/24-SUM($N201:AC201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AD140,$N1050:AD1050)+(AE140+AE1050*0)*AE1021/24-SUM($N201:AD201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AE140,$N1050:AE1050)+(AF140+AF1050*0)*AF1021/24-SUM($N201:AE201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AF140,$N1050:AF1050)+(AG140+AG1050*0)*AG1021/24-SUM($N201:AF201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AG140,$N1050:AG1050)+(AH140+AH1050*0)*AH1021/24-SUM($N201:AG201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AH140,$N1050:AH1050)+(AI140+AI1050*0)*AI1021/24-SUM($N201:AH201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AI140,$N1050:AI1050)+(AJ140+AJ1050*0)*AJ1021/24-SUM($N201:AI201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AJ140,$N1050:AJ1050)+(AK140+AK1050*0)*AK1021/24-SUM($N201:AJ201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AK140,$N1050:AK1050)+(AL140+AL1050*0)*AL1021/24-SUM($N201:AK201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AL140,$N1050:AL1050)+(AM140+AM1050*0)*AM1021/24-SUM($N201:AL201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AM140,$N1050:AM1050)+(AN140+AN1050*0)*AN1021/24-SUM($N201:AM201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AN140,$N1050:AN1050)+(AO140+AO1050*0)*AO1021/24-SUM($N201:AN201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AO140,$N1050:AO1050)+(AP140+AP1050*0)*AP1021/24-SUM($N201:AO201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AP140,$N1050:AP1050)+(AQ140+AQ1050*0)*AQ1021/24-SUM($N201:AP201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AQ140,$N1050:AQ1050)+(AR140+AR1050*0)*AR1021/24-SUM($N201:AQ201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AR140,$N1050:AR1050)+(AS140+AS1050*0)*AS1021/24-SUM($N201:AR201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AS140,$N1050:AS1050)+(AT140+AT1050*0)*AT1021/24-SUM($N201:AS201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AT140,$N1050:AT1050)+(AU140+AU1050*0)*AU1021/24-SUM($N201:AT201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AU140,$N1050:AU1050)+(AV140+AV1050*0)*AV1021/24-SUM($N201:AU201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AV140,$N1050:AV1050)+(AW140+AW1050*0)*AW1021/24-SUM($N201:AV201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AW140,$N1050:AW1050)+(AX140+AX1050*0)*AX1021/24-SUM($N201:AW201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AX140,$N1050:AX1050)+(AY140+AY1050*0)*AY1021/24-SUM($N201:AX201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AY140,$N1050:AY1050)+(AZ140+AZ1050*0)*AZ1021/24-SUM($N201:AY201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:AZ140,$N1050:AZ1050)+(BA140+BA1050*0)*BA1021/24-SUM($N201:AZ201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BA140,$N1050:BA1050)+(BB140+BB1050*0)*BB1021/24-SUM($N201:BA201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BB140,$N1050:BB1050)+(BC140+BC1050*0)*BC1021/24-SUM($N201:BB201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BC140,$N1050:BC1050)+(BD140+BD1050*0)*BD1021/24-SUM($N201:BC201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BD140,$N1050:BD1050)+(BE140+BE1050*0)*BE1021/24-SUM($N201:BD201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BE140,$N1050:BE1050)+(BF140+BF1050*0)*BF1021/24-SUM($N201:BE201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BF140,$N1050:BF1050)+(BG140+BG1050*0)*BG1021/24-SUM($N201:BF201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BG140,$N1050:BG1050)+(BH140+BH1050*0)*BH1021/24-SUM($N201:BG201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BH140,$N1050:BH1050)+(BI140+BI1050*0)*BI1021/24-SUM($N201:BH201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BI140,$N1050:BI1050)+(BJ140+BJ1050*0)*BJ1021/24-SUM($N201:BI201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BJ140,$N1050:BJ1050)+(BK140+BK1050*0)*BK1021/24-SUM($N201:BJ201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BK140,$N1050:BK1050)+(BL140+BL1050*0)*BL1021/24-SUM($N201:BK201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BL140,$N1050:BL1050)+(BM140+BM1050*0)*BM1021/24-SUM($N201:BL201))*($F1253>=5)","v":0},{"$f":"(SUM($N140:BM140,$N1050:BM1050)+(BN140+BN1050*0)*BN1021/24-SUM($N201:BM201))*($F1253>=5)","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N141:N141,$N1051:N1051)+(P141+P1051*0)*P1022/24-SUM($N202:N202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:P141,$N1051:P1051)+(Q141+Q1051*0)*Q1022/24-SUM($N202:P202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:Q141,$N1051:Q1051)+(R141+R1051*0)*R1022/24-SUM($N202:Q202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:R141,$N1051:R1051)+(S141+S1051*0)*S1022/24-SUM($N202:R202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:S141,$N1051:S1051)+(T141+T1051*0)*T1022/24-SUM($N202:S202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:T141,$N1051:T1051)+(U141+U1051*0)*U1022/24-SUM($N202:T202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:U141,$N1051:U1051)+(V141+V1051*0)*V1022/24-SUM($N202:U202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:V141,$N1051:V1051)+(W141+W1051*0)*W1022/24-SUM($N202:V202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:W141,$N1051:W1051)+(X141+X1051*0)*X1022/24-SUM($N202:W202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:X141,$N1051:X1051)+(Y141+Y1051*0)*Y1022/24-SUM($N202:X202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:Y141,$N1051:Y1051)+(Z141+Z1051*0)*Z1022/24-SUM($N202:Y202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:Z141,$N1051:Z1051)+(AA141+AA1051*0)*AA1022/24-SUM($N202:Z202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AA141,$N1051:AA1051)+(AB141+AB1051*0)*AB1022/24-SUM($N202:AA202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AB141,$N1051:AB1051)+(AC141+AC1051*0)*AC1022/24-SUM($N202:AB202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AC141,$N1051:AC1051)+(AD141+AD1051*0)*AD1022/24-SUM($N202:AC202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AD141,$N1051:AD1051)+(AE141+AE1051*0)*AE1022/24-SUM($N202:AD202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AE141,$N1051:AE1051)+(AF141+AF1051*0)*AF1022/24-SUM($N202:AE202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AF141,$N1051:AF1051)+(AG141+AG1051*0)*AG1022/24-SUM($N202:AF202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AG141,$N1051:AG1051)+(AH141+AH1051*0)*AH1022/24-SUM($N202:AG202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AH141,$N1051:AH1051)+(AI141+AI1051*0)*AI1022/24-SUM($N202:AH202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AI141,$N1051:AI1051)+(AJ141+AJ1051*0)*AJ1022/24-SUM($N202:AI202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AJ141,$N1051:AJ1051)+(AK141+AK1051*0)*AK1022/24-SUM($N202:AJ202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AK141,$N1051:AK1051)+(AL141+AL1051*0)*AL1022/24-SUM($N202:AK202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AL141,$N1051:AL1051)+(AM141+AM1051*0)*AM1022/24-SUM($N202:AL202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AM141,$N1051:AM1051)+(AN141+AN1051*0)*AN1022/24-SUM($N202:AM202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AN141,$N1051:AN1051)+(AO141+AO1051*0)*AO1022/24-SUM($N202:AN202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AO141,$N1051:AO1051)+(AP141+AP1051*0)*AP1022/24-SUM($N202:AO202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AP141,$N1051:AP1051)+(AQ141+AQ1051*0)*AQ1022/24-SUM($N202:AP202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AQ141,$N1051:AQ1051)+(AR141+AR1051*0)*AR1022/24-SUM($N202:AQ202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AR141,$N1051:AR1051)+(AS141+AS1051*0)*AS1022/24-SUM($N202:AR202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AS141,$N1051:AS1051)+(AT141+AT1051*0)*AT1022/24-SUM($N202:AS202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AT141,$N1051:AT1051)+(AU141+AU1051*0)*AU1022/24-SUM($N202:AT202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AU141,$N1051:AU1051)+(AV141+AV1051*0)*AV1022/24-SUM($N202:AU202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AV141,$N1051:AV1051)+(AW141+AW1051*0)*AW1022/24-SUM($N202:AV202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AW141,$N1051:AW1051)+(AX141+AX1051*0)*AX1022/24-SUM($N202:AW202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AX141,$N1051:AX1051)+(AY141+AY1051*0)*AY1022/24-SUM($N202:AX202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AY141,$N1051:AY1051)+(AZ141+AZ1051*0)*AZ1022/24-SUM($N202:AY202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:AZ141,$N1051:AZ1051)+(BA141+BA1051*0)*BA1022/24-SUM($N202:AZ202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BA141,$N1051:BA1051)+(BB141+BB1051*0)*BB1022/24-SUM($N202:BA202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BB141,$N1051:BB1051)+(BC141+BC1051*0)*BC1022/24-SUM($N202:BB202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BC141,$N1051:BC1051)+(BD141+BD1051*0)*BD1022/24-SUM($N202:BC202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BD141,$N1051:BD1051)+(BE141+BE1051*0)*BE1022/24-SUM($N202:BD202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BE141,$N1051:BE1051)+(BF141+BF1051*0)*BF1022/24-SUM($N202:BE202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BF141,$N1051:BF1051)+(BG141+BG1051*0)*BG1022/24-SUM($N202:BF202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BG141,$N1051:BG1051)+(BH141+BH1051*0)*BH1022/24-SUM($N202:BG202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BH141,$N1051:BH1051)+(BI141+BI1051*0)*BI1022/24-SUM($N202:BH202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BI141,$N1051:BI1051)+(BJ141+BJ1051*0)*BJ1022/24-SUM($N202:BI202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BJ141,$N1051:BJ1051)+(BK141+BK1051*0)*BK1022/24-SUM($N202:BJ202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BK141,$N1051:BK1051)+(BL141+BL1051*0)*BL1022/24-SUM($N202:BK202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BL141,$N1051:BL1051)+(BM141+BM1051*0)*BM1022/24-SUM($N202:BL202))*($F1254>=5)","v":0},{"$f":"(SUM($N141:BM141,$N1051:BM1051)+(BN141+BN1051*0)*BN1022/24-SUM($N202:BM202))*($F1254>=5)","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N142:N142,$N1052:N1052)+(P142+P1052*0)*P1023/24-SUM($N203:N203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:P142,$N1052:P1052)+(Q142+Q1052*0)*Q1023/24-SUM($N203:P203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:Q142,$N1052:Q1052)+(R142+R1052*0)*R1023/24-SUM($N203:Q203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:R142,$N1052:R1052)+(S142+S1052*0)*S1023/24-SUM($N203:R203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:S142,$N1052:S1052)+(T142+T1052*0)*T1023/24-SUM($N203:S203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:T142,$N1052:T1052)+(U142+U1052*0)*U1023/24-SUM($N203:T203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:U142,$N1052:U1052)+(V142+V1052*0)*V1023/24-SUM($N203:U203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:V142,$N1052:V1052)+(W142+W1052*0)*W1023/24-SUM($N203:V203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:W142,$N1052:W1052)+(X142+X1052*0)*X1023/24-SUM($N203:W203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:X142,$N1052:X1052)+(Y142+Y1052*0)*Y1023/24-SUM($N203:X203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:Y142,$N1052:Y1052)+(Z142+Z1052*0)*Z1023/24-SUM($N203:Y203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:Z142,$N1052:Z1052)+(AA142+AA1052*0)*AA1023/24-SUM($N203:Z203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AA142,$N1052:AA1052)+(AB142+AB1052*0)*AB1023/24-SUM($N203:AA203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AB142,$N1052:AB1052)+(AC142+AC1052*0)*AC1023/24-SUM($N203:AB203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AC142,$N1052:AC1052)+(AD142+AD1052*0)*AD1023/24-SUM($N203:AC203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AD142,$N1052:AD1052)+(AE142+AE1052*0)*AE1023/24-SUM($N203:AD203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AE142,$N1052:AE1052)+(AF142+AF1052*0)*AF1023/24-SUM($N203:AE203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AF142,$N1052:AF1052)+(AG142+AG1052*0)*AG1023/24-SUM($N203:AF203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AG142,$N1052:AG1052)+(AH142+AH1052*0)*AH1023/24-SUM($N203:AG203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AH142,$N1052:AH1052)+(AI142+AI1052*0)*AI1023/24-SUM($N203:AH203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AI142,$N1052:AI1052)+(AJ142+AJ1052*0)*AJ1023/24-SUM($N203:AI203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AJ142,$N1052:AJ1052)+(AK142+AK1052*0)*AK1023/24-SUM($N203:AJ203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AK142,$N1052:AK1052)+(AL142+AL1052*0)*AL1023/24-SUM($N203:AK203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AL142,$N1052:AL1052)+(AM142+AM1052*0)*AM1023/24-SUM($N203:AL203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AM142,$N1052:AM1052)+(AN142+AN1052*0)*AN1023/24-SUM($N203:AM203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AN142,$N1052:AN1052)+(AO142+AO1052*0)*AO1023/24-SUM($N203:AN203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AO142,$N1052:AO1052)+(AP142+AP1052*0)*AP1023/24-SUM($N203:AO203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AP142,$N1052:AP1052)+(AQ142+AQ1052*0)*AQ1023/24-SUM($N203:AP203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AQ142,$N1052:AQ1052)+(AR142+AR1052*0)*AR1023/24-SUM($N203:AQ203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AR142,$N1052:AR1052)+(AS142+AS1052*0)*AS1023/24-SUM($N203:AR203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AS142,$N1052:AS1052)+(AT142+AT1052*0)*AT1023/24-SUM($N203:AS203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AT142,$N1052:AT1052)+(AU142+AU1052*0)*AU1023/24-SUM($N203:AT203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AU142,$N1052:AU1052)+(AV142+AV1052*0)*AV1023/24-SUM($N203:AU203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AV142,$N1052:AV1052)+(AW142+AW1052*0)*AW1023/24-SUM($N203:AV203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AW142,$N1052:AW1052)+(AX142+AX1052*0)*AX1023/24-SUM($N203:AW203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AX142,$N1052:AX1052)+(AY142+AY1052*0)*AY1023/24-SUM($N203:AX203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AY142,$N1052:AY1052)+(AZ142+AZ1052*0)*AZ1023/24-SUM($N203:AY203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:AZ142,$N1052:AZ1052)+(BA142+BA1052*0)*BA1023/24-SUM($N203:AZ203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BA142,$N1052:BA1052)+(BB142+BB1052*0)*BB1023/24-SUM($N203:BA203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BB142,$N1052:BB1052)+(BC142+BC1052*0)*BC1023/24-SUM($N203:BB203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BC142,$N1052:BC1052)+(BD142+BD1052*0)*BD1023/24-SUM($N203:BC203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BD142,$N1052:BD1052)+(BE142+BE1052*0)*BE1023/24-SUM($N203:BD203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BE142,$N1052:BE1052)+(BF142+BF1052*0)*BF1023/24-SUM($N203:BE203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BF142,$N1052:BF1052)+(BG142+BG1052*0)*BG1023/24-SUM($N203:BF203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BG142,$N1052:BG1052)+(BH142+BH1052*0)*BH1023/24-SUM($N203:BG203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BH142,$N1052:BH1052)+(BI142+BI1052*0)*BI1023/24-SUM($N203:BH203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BI142,$N1052:BI1052)+(BJ142+BJ1052*0)*BJ1023/24-SUM($N203:BI203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BJ142,$N1052:BJ1052)+(BK142+BK1052*0)*BK1023/24-SUM($N203:BJ203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BK142,$N1052:BK1052)+(BL142+BL1052*0)*BL1023/24-SUM($N203:BK203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BL142,$N1052:BL1052)+(BM142+BM1052*0)*BM1023/24-SUM($N203:BL203))*($F1255>=5)","v":0},{"$f":"(SUM($N142:BM142,$N1052:BM1052)+(BN142+BN1052*0)*BN1023/24-SUM($N203:BM203))*($F1255>=5)","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N143:N143,$N1053:N1053)+(P143+P1053*0)*P1024/24-SUM($N204:N204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:P143,$N1053:P1053)+(Q143+Q1053*0)*Q1024/24-SUM($N204:P204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:Q143,$N1053:Q1053)+(R143+R1053*0)*R1024/24-SUM($N204:Q204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:R143,$N1053:R1053)+(S143+S1053*0)*S1024/24-SUM($N204:R204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:S143,$N1053:S1053)+(T143+T1053*0)*T1024/24-SUM($N204:S204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:T143,$N1053:T1053)+(U143+U1053*0)*U1024/24-SUM($N204:T204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:U143,$N1053:U1053)+(V143+V1053*0)*V1024/24-SUM($N204:U204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:V143,$N1053:V1053)+(W143+W1053*0)*W1024/24-SUM($N204:V204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:W143,$N1053:W1053)+(X143+X1053*0)*X1024/24-SUM($N204:W204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:X143,$N1053:X1053)+(Y143+Y1053*0)*Y1024/24-SUM($N204:X204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:Y143,$N1053:Y1053)+(Z143+Z1053*0)*Z1024/24-SUM($N204:Y204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:Z143,$N1053:Z1053)+(AA143+AA1053*0)*AA1024/24-SUM($N204:Z204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AA143,$N1053:AA1053)+(AB143+AB1053*0)*AB1024/24-SUM($N204:AA204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AB143,$N1053:AB1053)+(AC143+AC1053*0)*AC1024/24-SUM($N204:AB204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AC143,$N1053:AC1053)+(AD143+AD1053*0)*AD1024/24-SUM($N204:AC204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AD143,$N1053:AD1053)+(AE143+AE1053*0)*AE1024/24-SUM($N204:AD204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AE143,$N1053:AE1053)+(AF143+AF1053*0)*AF1024/24-SUM($N204:AE204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AF143,$N1053:AF1053)+(AG143+AG1053*0)*AG1024/24-SUM($N204:AF204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AG143,$N1053:AG1053)+(AH143+AH1053*0)*AH1024/24-SUM($N204:AG204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AH143,$N1053:AH1053)+(AI143+AI1053*0)*AI1024/24-SUM($N204:AH204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AI143,$N1053:AI1053)+(AJ143+AJ1053*0)*AJ1024/24-SUM($N204:AI204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AJ143,$N1053:AJ1053)+(AK143+AK1053*0)*AK1024/24-SUM($N204:AJ204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AK143,$N1053:AK1053)+(AL143+AL1053*0)*AL1024/24-SUM($N204:AK204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AL143,$N1053:AL1053)+(AM143+AM1053*0)*AM1024/24-SUM($N204:AL204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AM143,$N1053:AM1053)+(AN143+AN1053*0)*AN1024/24-SUM($N204:AM204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AN143,$N1053:AN1053)+(AO143+AO1053*0)*AO1024/24-SUM($N204:AN204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AO143,$N1053:AO1053)+(AP143+AP1053*0)*AP1024/24-SUM($N204:AO204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AP143,$N1053:AP1053)+(AQ143+AQ1053*0)*AQ1024/24-SUM($N204:AP204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AQ143,$N1053:AQ1053)+(AR143+AR1053*0)*AR1024/24-SUM($N204:AQ204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AR143,$N1053:AR1053)+(AS143+AS1053*0)*AS1024/24-SUM($N204:AR204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AS143,$N1053:AS1053)+(AT143+AT1053*0)*AT1024/24-SUM($N204:AS204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AT143,$N1053:AT1053)+(AU143+AU1053*0)*AU1024/24-SUM($N204:AT204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AU143,$N1053:AU1053)+(AV143+AV1053*0)*AV1024/24-SUM($N204:AU204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AV143,$N1053:AV1053)+(AW143+AW1053*0)*AW1024/24-SUM($N204:AV204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AW143,$N1053:AW1053)+(AX143+AX1053*0)*AX1024/24-SUM($N204:AW204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AX143,$N1053:AX1053)+(AY143+AY1053*0)*AY1024/24-SUM($N204:AX204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AY143,$N1053:AY1053)+(AZ143+AZ1053*0)*AZ1024/24-SUM($N204:AY204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:AZ143,$N1053:AZ1053)+(BA143+BA1053*0)*BA1024/24-SUM($N204:AZ204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BA143,$N1053:BA1053)+(BB143+BB1053*0)*BB1024/24-SUM($N204:BA204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BB143,$N1053:BB1053)+(BC143+BC1053*0)*BC1024/24-SUM($N204:BB204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BC143,$N1053:BC1053)+(BD143+BD1053*0)*BD1024/24-SUM($N204:BC204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BD143,$N1053:BD1053)+(BE143+BE1053*0)*BE1024/24-SUM($N204:BD204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BE143,$N1053:BE1053)+(BF143+BF1053*0)*BF1024/24-SUM($N204:BE204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BF143,$N1053:BF1053)+(BG143+BG1053*0)*BG1024/24-SUM($N204:BF204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BG143,$N1053:BG1053)+(BH143+BH1053*0)*BH1024/24-SUM($N204:BG204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BH143,$N1053:BH1053)+(BI143+BI1053*0)*BI1024/24-SUM($N204:BH204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BI143,$N1053:BI1053)+(BJ143+BJ1053*0)*BJ1024/24-SUM($N204:BI204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BJ143,$N1053:BJ1053)+(BK143+BK1053*0)*BK1024/24-SUM($N204:BJ204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BK143,$N1053:BK1053)+(BL143+BL1053*0)*BL1024/24-SUM($N204:BK204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BL143,$N1053:BL1053)+(BM143+BM1053*0)*BM1024/24-SUM($N204:BL204))*($F1256>=5)","v":0},{"$f":"(SUM($N143:BM143,$N1053:BM1053)+(BN143+BN1053*0)*BN1024/24-SUM($N204:BM204))*($F1256>=5)","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N144:N144,$N1054:N1054)+(P144+P1054*0)*P1025/24-SUM($N205:N205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:P144,$N1054:P1054)+(Q144+Q1054*0)*Q1025/24-SUM($N205:P205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:Q144,$N1054:Q1054)+(R144+R1054*0)*R1025/24-SUM($N205:Q205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:R144,$N1054:R1054)+(S144+S1054*0)*S1025/24-SUM($N205:R205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:S144,$N1054:S1054)+(T144+T1054*0)*T1025/24-SUM($N205:S205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:T144,$N1054:T1054)+(U144+U1054*0)*U1025/24-SUM($N205:T205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:U144,$N1054:U1054)+(V144+V1054*0)*V1025/24-SUM($N205:U205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:V144,$N1054:V1054)+(W144+W1054*0)*W1025/24-SUM($N205:V205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:W144,$N1054:W1054)+(X144+X1054*0)*X1025/24-SUM($N205:W205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:X144,$N1054:X1054)+(Y144+Y1054*0)*Y1025/24-SUM($N205:X205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:Y144,$N1054:Y1054)+(Z144+Z1054*0)*Z1025/24-SUM($N205:Y205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:Z144,$N1054:Z1054)+(AA144+AA1054*0)*AA1025/24-SUM($N205:Z205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AA144,$N1054:AA1054)+(AB144+AB1054*0)*AB1025/24-SUM($N205:AA205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AB144,$N1054:AB1054)+(AC144+AC1054*0)*AC1025/24-SUM($N205:AB205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AC144,$N1054:AC1054)+(AD144+AD1054*0)*AD1025/24-SUM($N205:AC205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AD144,$N1054:AD1054)+(AE144+AE1054*0)*AE1025/24-SUM($N205:AD205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AE144,$N1054:AE1054)+(AF144+AF1054*0)*AF1025/24-SUM($N205:AE205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AF144,$N1054:AF1054)+(AG144+AG1054*0)*AG1025/24-SUM($N205:AF205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AG144,$N1054:AG1054)+(AH144+AH1054*0)*AH1025/24-SUM($N205:AG205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AH144,$N1054:AH1054)+(AI144+AI1054*0)*AI1025/24-SUM($N205:AH205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AI144,$N1054:AI1054)+(AJ144+AJ1054*0)*AJ1025/24-SUM($N205:AI205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AJ144,$N1054:AJ1054)+(AK144+AK1054*0)*AK1025/24-SUM($N205:AJ205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AK144,$N1054:AK1054)+(AL144+AL1054*0)*AL1025/24-SUM($N205:AK205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AL144,$N1054:AL1054)+(AM144+AM1054*0)*AM1025/24-SUM($N205:AL205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AM144,$N1054:AM1054)+(AN144+AN1054*0)*AN1025/24-SUM($N205:AM205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AN144,$N1054:AN1054)+(AO144+AO1054*0)*AO1025/24-SUM($N205:AN205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AO144,$N1054:AO1054)+(AP144+AP1054*0)*AP1025/24-SUM($N205:AO205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AP144,$N1054:AP1054)+(AQ144+AQ1054*0)*AQ1025/24-SUM($N205:AP205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AQ144,$N1054:AQ1054)+(AR144+AR1054*0)*AR1025/24-SUM($N205:AQ205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AR144,$N1054:AR1054)+(AS144+AS1054*0)*AS1025/24-SUM($N205:AR205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AS144,$N1054:AS1054)+(AT144+AT1054*0)*AT1025/24-SUM($N205:AS205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AT144,$N1054:AT1054)+(AU144+AU1054*0)*AU1025/24-SUM($N205:AT205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AU144,$N1054:AU1054)+(AV144+AV1054*0)*AV1025/24-SUM($N205:AU205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AV144,$N1054:AV1054)+(AW144+AW1054*0)*AW1025/24-SUM($N205:AV205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AW144,$N1054:AW1054)+(AX144+AX1054*0)*AX1025/24-SUM($N205:AW205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AX144,$N1054:AX1054)+(AY144+AY1054*0)*AY1025/24-SUM($N205:AX205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AY144,$N1054:AY1054)+(AZ144+AZ1054*0)*AZ1025/24-SUM($N205:AY205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:AZ144,$N1054:AZ1054)+(BA144+BA1054*0)*BA1025/24-SUM($N205:AZ205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BA144,$N1054:BA1054)+(BB144+BB1054*0)*BB1025/24-SUM($N205:BA205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BB144,$N1054:BB1054)+(BC144+BC1054*0)*BC1025/24-SUM($N205:BB205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BC144,$N1054:BC1054)+(BD144+BD1054*0)*BD1025/24-SUM($N205:BC205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BD144,$N1054:BD1054)+(BE144+BE1054*0)*BE1025/24-SUM($N205:BD205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BE144,$N1054:BE1054)+(BF144+BF1054*0)*BF1025/24-SUM($N205:BE205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BF144,$N1054:BF1054)+(BG144+BG1054*0)*BG1025/24-SUM($N205:BF205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BG144,$N1054:BG1054)+(BH144+BH1054*0)*BH1025/24-SUM($N205:BG205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BH144,$N1054:BH1054)+(BI144+BI1054*0)*BI1025/24-SUM($N205:BH205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BI144,$N1054:BI1054)+(BJ144+BJ1054*0)*BJ1025/24-SUM($N205:BI205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BJ144,$N1054:BJ1054)+(BK144+BK1054*0)*BK1025/24-SUM($N205:BJ205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BK144,$N1054:BK1054)+(BL144+BL1054*0)*BL1025/24-SUM($N205:BK205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BL144,$N1054:BL1054)+(BM144+BM1054*0)*BM1025/24-SUM($N205:BL205))*($F1257>=5)","v":0},{"$f":"(SUM($N144:BM144,$N1054:BM1054)+(BN144+BN1054*0)*BN1025/24-SUM($N205:BM205))*($F1257>=5)","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N145:N145,$N1055:N1055)+(P145+P1055*0)*P1026/24-SUM($N206:N206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:P145,$N1055:P1055)+(Q145+Q1055*0)*Q1026/24-SUM($N206:P206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:Q145,$N1055:Q1055)+(R145+R1055*0)*R1026/24-SUM($N206:Q206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:R145,$N1055:R1055)+(S145+S1055*0)*S1026/24-SUM($N206:R206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:S145,$N1055:S1055)+(T145+T1055*0)*T1026/24-SUM($N206:S206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:T145,$N1055:T1055)+(U145+U1055*0)*U1026/24-SUM($N206:T206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:U145,$N1055:U1055)+(V145+V1055*0)*V1026/24-SUM($N206:U206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:V145,$N1055:V1055)+(W145+W1055*0)*W1026/24-SUM($N206:V206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:W145,$N1055:W1055)+(X145+X1055*0)*X1026/24-SUM($N206:W206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:X145,$N1055:X1055)+(Y145+Y1055*0)*Y1026/24-SUM($N206:X206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:Y145,$N1055:Y1055)+(Z145+Z1055*0)*Z1026/24-SUM($N206:Y206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:Z145,$N1055:Z1055)+(AA145+AA1055*0)*AA1026/24-SUM($N206:Z206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AA145,$N1055:AA1055)+(AB145+AB1055*0)*AB1026/24-SUM($N206:AA206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AB145,$N1055:AB1055)+(AC145+AC1055*0)*AC1026/24-SUM($N206:AB206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AC145,$N1055:AC1055)+(AD145+AD1055*0)*AD1026/24-SUM($N206:AC206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AD145,$N1055:AD1055)+(AE145+AE1055*0)*AE1026/24-SUM($N206:AD206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AE145,$N1055:AE1055)+(AF145+AF1055*0)*AF1026/24-SUM($N206:AE206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AF145,$N1055:AF1055)+(AG145+AG1055*0)*AG1026/24-SUM($N206:AF206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AG145,$N1055:AG1055)+(AH145+AH1055*0)*AH1026/24-SUM($N206:AG206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AH145,$N1055:AH1055)+(AI145+AI1055*0)*AI1026/24-SUM($N206:AH206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AI145,$N1055:AI1055)+(AJ145+AJ1055*0)*AJ1026/24-SUM($N206:AI206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AJ145,$N1055:AJ1055)+(AK145+AK1055*0)*AK1026/24-SUM($N206:AJ206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AK145,$N1055:AK1055)+(AL145+AL1055*0)*AL1026/24-SUM($N206:AK206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AL145,$N1055:AL1055)+(AM145+AM1055*0)*AM1026/24-SUM($N206:AL206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AM145,$N1055:AM1055)+(AN145+AN1055*0)*AN1026/24-SUM($N206:AM206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AN145,$N1055:AN1055)+(AO145+AO1055*0)*AO1026/24-SUM($N206:AN206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AO145,$N1055:AO1055)+(AP145+AP1055*0)*AP1026/24-SUM($N206:AO206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AP145,$N1055:AP1055)+(AQ145+AQ1055*0)*AQ1026/24-SUM($N206:AP206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AQ145,$N1055:AQ1055)+(AR145+AR1055*0)*AR1026/24-SUM($N206:AQ206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AR145,$N1055:AR1055)+(AS145+AS1055*0)*AS1026/24-SUM($N206:AR206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AS145,$N1055:AS1055)+(AT145+AT1055*0)*AT1026/24-SUM($N206:AS206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AT145,$N1055:AT1055)+(AU145+AU1055*0)*AU1026/24-SUM($N206:AT206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AU145,$N1055:AU1055)+(AV145+AV1055*0)*AV1026/24-SUM($N206:AU206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AV145,$N1055:AV1055)+(AW145+AW1055*0)*AW1026/24-SUM($N206:AV206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AW145,$N1055:AW1055)+(AX145+AX1055*0)*AX1026/24-SUM($N206:AW206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AX145,$N1055:AX1055)+(AY145+AY1055*0)*AY1026/24-SUM($N206:AX206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AY145,$N1055:AY1055)+(AZ145+AZ1055*0)*AZ1026/24-SUM($N206:AY206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:AZ145,$N1055:AZ1055)+(BA145+BA1055*0)*BA1026/24-SUM($N206:AZ206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BA145,$N1055:BA1055)+(BB145+BB1055*0)*BB1026/24-SUM($N206:BA206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BB145,$N1055:BB1055)+(BC145+BC1055*0)*BC1026/24-SUM($N206:BB206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BC145,$N1055:BC1055)+(BD145+BD1055*0)*BD1026/24-SUM($N206:BC206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BD145,$N1055:BD1055)+(BE145+BE1055*0)*BE1026/24-SUM($N206:BD206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BE145,$N1055:BE1055)+(BF145+BF1055*0)*BF1026/24-SUM($N206:BE206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BF145,$N1055:BF1055)+(BG145+BG1055*0)*BG1026/24-SUM($N206:BF206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BG145,$N1055:BG1055)+(BH145+BH1055*0)*BH1026/24-SUM($N206:BG206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BH145,$N1055:BH1055)+(BI145+BI1055*0)*BI1026/24-SUM($N206:BH206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BI145,$N1055:BI1055)+(BJ145+BJ1055*0)*BJ1026/24-SUM($N206:BI206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BJ145,$N1055:BJ1055)+(BK145+BK1055*0)*BK1026/24-SUM($N206:BJ206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BK145,$N1055:BK1055)+(BL145+BL1055*0)*BL1026/24-SUM($N206:BK206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BL145,$N1055:BL1055)+(BM145+BM1055*0)*BM1026/24-SUM($N206:BL206))*($F1258>=5)","v":0},{"$f":"(SUM($N145:BM145,$N1055:BM1055)+(BN145+BN1055*0)*BN1026/24-SUM($N206:BM206))*($F1258>=5)","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N146:N146,$N1056:N1056)+(P146+P1056*0)*P1027/24-SUM($N207:N207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:P146,$N1056:P1056)+(Q146+Q1056*0)*Q1027/24-SUM($N207:P207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:Q146,$N1056:Q1056)+(R146+R1056*0)*R1027/24-SUM($N207:Q207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:R146,$N1056:R1056)+(S146+S1056*0)*S1027/24-SUM($N207:R207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:S146,$N1056:S1056)+(T146+T1056*0)*T1027/24-SUM($N207:S207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:T146,$N1056:T1056)+(U146+U1056*0)*U1027/24-SUM($N207:T207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:U146,$N1056:U1056)+(V146+V1056*0)*V1027/24-SUM($N207:U207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:V146,$N1056:V1056)+(W146+W1056*0)*W1027/24-SUM($N207:V207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:W146,$N1056:W1056)+(X146+X1056*0)*X1027/24-SUM($N207:W207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:X146,$N1056:X1056)+(Y146+Y1056*0)*Y1027/24-SUM($N207:X207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:Y146,$N1056:Y1056)+(Z146+Z1056*0)*Z1027/24-SUM($N207:Y207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:Z146,$N1056:Z1056)+(AA146+AA1056*0)*AA1027/24-SUM($N207:Z207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AA146,$N1056:AA1056)+(AB146+AB1056*0)*AB1027/24-SUM($N207:AA207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AB146,$N1056:AB1056)+(AC146+AC1056*0)*AC1027/24-SUM($N207:AB207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AC146,$N1056:AC1056)+(AD146+AD1056*0)*AD1027/24-SUM($N207:AC207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AD146,$N1056:AD1056)+(AE146+AE1056*0)*AE1027/24-SUM($N207:AD207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AE146,$N1056:AE1056)+(AF146+AF1056*0)*AF1027/24-SUM($N207:AE207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AF146,$N1056:AF1056)+(AG146+AG1056*0)*AG1027/24-SUM($N207:AF207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AG146,$N1056:AG1056)+(AH146+AH1056*0)*AH1027/24-SUM($N207:AG207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AH146,$N1056:AH1056)+(AI146+AI1056*0)*AI1027/24-SUM($N207:AH207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AI146,$N1056:AI1056)+(AJ146+AJ1056*0)*AJ1027/24-SUM($N207:AI207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AJ146,$N1056:AJ1056)+(AK146+AK1056*0)*AK1027/24-SUM($N207:AJ207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AK146,$N1056:AK1056)+(AL146+AL1056*0)*AL1027/24-SUM($N207:AK207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AL146,$N1056:AL1056)+(AM146+AM1056*0)*AM1027/24-SUM($N207:AL207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AM146,$N1056:AM1056)+(AN146+AN1056*0)*AN1027/24-SUM($N207:AM207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AN146,$N1056:AN1056)+(AO146+AO1056*0)*AO1027/24-SUM($N207:AN207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AO146,$N1056:AO1056)+(AP146+AP1056*0)*AP1027/24-SUM($N207:AO207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AP146,$N1056:AP1056)+(AQ146+AQ1056*0)*AQ1027/24-SUM($N207:AP207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AQ146,$N1056:AQ1056)+(AR146+AR1056*0)*AR1027/24-SUM($N207:AQ207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AR146,$N1056:AR1056)+(AS146+AS1056*0)*AS1027/24-SUM($N207:AR207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AS146,$N1056:AS1056)+(AT146+AT1056*0)*AT1027/24-SUM($N207:AS207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AT146,$N1056:AT1056)+(AU146+AU1056*0)*AU1027/24-SUM($N207:AT207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AU146,$N1056:AU1056)+(AV146+AV1056*0)*AV1027/24-SUM($N207:AU207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AV146,$N1056:AV1056)+(AW146+AW1056*0)*AW1027/24-SUM($N207:AV207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AW146,$N1056:AW1056)+(AX146+AX1056*0)*AX1027/24-SUM($N207:AW207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AX146,$N1056:AX1056)+(AY146+AY1056*0)*AY1027/24-SUM($N207:AX207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AY146,$N1056:AY1056)+(AZ146+AZ1056*0)*AZ1027/24-SUM($N207:AY207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:AZ146,$N1056:AZ1056)+(BA146+BA1056*0)*BA1027/24-SUM($N207:AZ207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BA146,$N1056:BA1056)+(BB146+BB1056*0)*BB1027/24-SUM($N207:BA207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BB146,$N1056:BB1056)+(BC146+BC1056*0)*BC1027/24-SUM($N207:BB207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BC146,$N1056:BC1056)+(BD146+BD1056*0)*BD1027/24-SUM($N207:BC207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BD146,$N1056:BD1056)+(BE146+BE1056*0)*BE1027/24-SUM($N207:BD207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BE146,$N1056:BE1056)+(BF146+BF1056*0)*BF1027/24-SUM($N207:BE207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BF146,$N1056:BF1056)+(BG146+BG1056*0)*BG1027/24-SUM($N207:BF207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BG146,$N1056:BG1056)+(BH146+BH1056*0)*BH1027/24-SUM($N207:BG207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BH146,$N1056:BH1056)+(BI146+BI1056*0)*BI1027/24-SUM($N207:BH207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BI146,$N1056:BI1056)+(BJ146+BJ1056*0)*BJ1027/24-SUM($N207:BI207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BJ146,$N1056:BJ1056)+(BK146+BK1056*0)*BK1027/24-SUM($N207:BJ207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BK146,$N1056:BK1056)+(BL146+BL1056*0)*BL1027/24-SUM($N207:BK207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BL146,$N1056:BL1056)+(BM146+BM1056*0)*BM1027/24-SUM($N207:BL207))*($F1259>=5)","v":0},{"$f":"(SUM($N146:BM146,$N1056:BM1056)+(BN146+BN1056*0)*BN1027/24-SUM($N207:BM207))*($F1259>=5)","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N147:N147,$N1057:N1057)+(P147+P1057*0)*P1028/24-SUM($N208:N208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:P147,$N1057:P1057)+(Q147+Q1057*0)*Q1028/24-SUM($N208:P208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:Q147,$N1057:Q1057)+(R147+R1057*0)*R1028/24-SUM($N208:Q208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:R147,$N1057:R1057)+(S147+S1057*0)*S1028/24-SUM($N208:R208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:S147,$N1057:S1057)+(T147+T1057*0)*T1028/24-SUM($N208:S208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:T147,$N1057:T1057)+(U147+U1057*0)*U1028/24-SUM($N208:T208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:U147,$N1057:U1057)+(V147+V1057*0)*V1028/24-SUM($N208:U208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:V147,$N1057:V1057)+(W147+W1057*0)*W1028/24-SUM($N208:V208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:W147,$N1057:W1057)+(X147+X1057*0)*X1028/24-SUM($N208:W208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:X147,$N1057:X1057)+(Y147+Y1057*0)*Y1028/24-SUM($N208:X208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:Y147,$N1057:Y1057)+(Z147+Z1057*0)*Z1028/24-SUM($N208:Y208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:Z147,$N1057:Z1057)+(AA147+AA1057*0)*AA1028/24-SUM($N208:Z208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AA147,$N1057:AA1057)+(AB147+AB1057*0)*AB1028/24-SUM($N208:AA208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AB147,$N1057:AB1057)+(AC147+AC1057*0)*AC1028/24-SUM($N208:AB208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AC147,$N1057:AC1057)+(AD147+AD1057*0)*AD1028/24-SUM($N208:AC208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AD147,$N1057:AD1057)+(AE147+AE1057*0)*AE1028/24-SUM($N208:AD208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AE147,$N1057:AE1057)+(AF147+AF1057*0)*AF1028/24-SUM($N208:AE208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AF147,$N1057:AF1057)+(AG147+AG1057*0)*AG1028/24-SUM($N208:AF208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AG147,$N1057:AG1057)+(AH147+AH1057*0)*AH1028/24-SUM($N208:AG208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AH147,$N1057:AH1057)+(AI147+AI1057*0)*AI1028/24-SUM($N208:AH208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AI147,$N1057:AI1057)+(AJ147+AJ1057*0)*AJ1028/24-SUM($N208:AI208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AJ147,$N1057:AJ1057)+(AK147+AK1057*0)*AK1028/24-SUM($N208:AJ208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AK147,$N1057:AK1057)+(AL147+AL1057*0)*AL1028/24-SUM($N208:AK208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AL147,$N1057:AL1057)+(AM147+AM1057*0)*AM1028/24-SUM($N208:AL208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AM147,$N1057:AM1057)+(AN147+AN1057*0)*AN1028/24-SUM($N208:AM208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AN147,$N1057:AN1057)+(AO147+AO1057*0)*AO1028/24-SUM($N208:AN208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AO147,$N1057:AO1057)+(AP147+AP1057*0)*AP1028/24-SUM($N208:AO208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AP147,$N1057:AP1057)+(AQ147+AQ1057*0)*AQ1028/24-SUM($N208:AP208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AQ147,$N1057:AQ1057)+(AR147+AR1057*0)*AR1028/24-SUM($N208:AQ208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AR147,$N1057:AR1057)+(AS147+AS1057*0)*AS1028/24-SUM($N208:AR208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AS147,$N1057:AS1057)+(AT147+AT1057*0)*AT1028/24-SUM($N208:AS208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AT147,$N1057:AT1057)+(AU147+AU1057*0)*AU1028/24-SUM($N208:AT208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AU147,$N1057:AU1057)+(AV147+AV1057*0)*AV1028/24-SUM($N208:AU208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AV147,$N1057:AV1057)+(AW147+AW1057*0)*AW1028/24-SUM($N208:AV208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AW147,$N1057:AW1057)+(AX147+AX1057*0)*AX1028/24-SUM($N208:AW208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AX147,$N1057:AX1057)+(AY147+AY1057*0)*AY1028/24-SUM($N208:AX208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AY147,$N1057:AY1057)+(AZ147+AZ1057*0)*AZ1028/24-SUM($N208:AY208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:AZ147,$N1057:AZ1057)+(BA147+BA1057*0)*BA1028/24-SUM($N208:AZ208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BA147,$N1057:BA1057)+(BB147+BB1057*0)*BB1028/24-SUM($N208:BA208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BB147,$N1057:BB1057)+(BC147+BC1057*0)*BC1028/24-SUM($N208:BB208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BC147,$N1057:BC1057)+(BD147+BD1057*0)*BD1028/24-SUM($N208:BC208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BD147,$N1057:BD1057)+(BE147+BE1057*0)*BE1028/24-SUM($N208:BD208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BE147,$N1057:BE1057)+(BF147+BF1057*0)*BF1028/24-SUM($N208:BE208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BF147,$N1057:BF1057)+(BG147+BG1057*0)*BG1028/24-SUM($N208:BF208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BG147,$N1057:BG1057)+(BH147+BH1057*0)*BH1028/24-SUM($N208:BG208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BH147,$N1057:BH1057)+(BI147+BI1057*0)*BI1028/24-SUM($N208:BH208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BI147,$N1057:BI1057)+(BJ147+BJ1057*0)*BJ1028/24-SUM($N208:BI208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BJ147,$N1057:BJ1057)+(BK147+BK1057*0)*BK1028/24-SUM($N208:BJ208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BK147,$N1057:BK1057)+(BL147+BL1057*0)*BL1028/24-SUM($N208:BK208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BL147,$N1057:BL1057)+(BM147+BM1057*0)*BM1028/24-SUM($N208:BL208))*($F1260>=5)","v":0},{"$f":"(SUM($N147:BM147,$N1057:BM1057)+(BN147+BN1057*0)*BN1028/24-SUM($N208:BM208))*($F1260>=5)","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(SUM($N148:N148,$N1058:N1058)+(P148+P1058*0)*P1029/24-SUM($N209:N209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:P148,$N1058:P1058)+(Q148+Q1058*0)*Q1029/24-SUM($N209:P209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:Q148,$N1058:Q1058)+(R148+R1058*0)*R1029/24-SUM($N209:Q209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:R148,$N1058:R1058)+(S148+S1058*0)*S1029/24-SUM($N209:R209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:S148,$N1058:S1058)+(T148+T1058*0)*T1029/24-SUM($N209:S209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:T148,$N1058:T1058)+(U148+U1058*0)*U1029/24-SUM($N209:T209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:U148,$N1058:U1058)+(V148+V1058*0)*V1029/24-SUM($N209:U209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:V148,$N1058:V1058)+(W148+W1058*0)*W1029/24-SUM($N209:V209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:W148,$N1058:W1058)+(X148+X1058*0)*X1029/24-SUM($N209:W209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:X148,$N1058:X1058)+(Y148+Y1058*0)*Y1029/24-SUM($N209:X209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:Y148,$N1058:Y1058)+(Z148+Z1058*0)*Z1029/24-SUM($N209:Y209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:Z148,$N1058:Z1058)+(AA148+AA1058*0)*AA1029/24-SUM($N209:Z209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AA148,$N1058:AA1058)+(AB148+AB1058*0)*AB1029/24-SUM($N209:AA209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AB148,$N1058:AB1058)+(AC148+AC1058*0)*AC1029/24-SUM($N209:AB209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AC148,$N1058:AC1058)+(AD148+AD1058*0)*AD1029/24-SUM($N209:AC209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AD148,$N1058:AD1058)+(AE148+AE1058*0)*AE1029/24-SUM($N209:AD209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AE148,$N1058:AE1058)+(AF148+AF1058*0)*AF1029/24-SUM($N209:AE209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AF148,$N1058:AF1058)+(AG148+AG1058*0)*AG1029/24-SUM($N209:AF209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AG148,$N1058:AG1058)+(AH148+AH1058*0)*AH1029/24-SUM($N209:AG209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AH148,$N1058:AH1058)+(AI148+AI1058*0)*AI1029/24-SUM($N209:AH209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AI148,$N1058:AI1058)+(AJ148+AJ1058*0)*AJ1029/24-SUM($N209:AI209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AJ148,$N1058:AJ1058)+(AK148+AK1058*0)*AK1029/24-SUM($N209:AJ209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AK148,$N1058:AK1058)+(AL148+AL1058*0)*AL1029/24-SUM($N209:AK209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AL148,$N1058:AL1058)+(AM148+AM1058*0)*AM1029/24-SUM($N209:AL209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AM148,$N1058:AM1058)+(AN148+AN1058*0)*AN1029/24-SUM($N209:AM209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AN148,$N1058:AN1058)+(AO148+AO1058*0)*AO1029/24-SUM($N209:AN209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AO148,$N1058:AO1058)+(AP148+AP1058*0)*AP1029/24-SUM($N209:AO209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AP148,$N1058:AP1058)+(AQ148+AQ1058*0)*AQ1029/24-SUM($N209:AP209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AQ148,$N1058:AQ1058)+(AR148+AR1058*0)*AR1029/24-SUM($N209:AQ209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AR148,$N1058:AR1058)+(AS148+AS1058*0)*AS1029/24-SUM($N209:AR209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AS148,$N1058:AS1058)+(AT148+AT1058*0)*AT1029/24-SUM($N209:AS209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AT148,$N1058:AT1058)+(AU148+AU1058*0)*AU1029/24-SUM($N209:AT209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AU148,$N1058:AU1058)+(AV148+AV1058*0)*AV1029/24-SUM($N209:AU209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AV148,$N1058:AV1058)+(AW148+AW1058*0)*AW1029/24-SUM($N209:AV209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AW148,$N1058:AW1058)+(AX148+AX1058*0)*AX1029/24-SUM($N209:AW209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AX148,$N1058:AX1058)+(AY148+AY1058*0)*AY1029/24-SUM($N209:AX209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AY148,$N1058:AY1058)+(AZ148+AZ1058*0)*AZ1029/24-SUM($N209:AY209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:AZ148,$N1058:AZ1058)+(BA148+BA1058*0)*BA1029/24-SUM($N209:AZ209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BA148,$N1058:BA1058)+(BB148+BB1058*0)*BB1029/24-SUM($N209:BA209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BB148,$N1058:BB1058)+(BC148+BC1058*0)*BC1029/24-SUM($N209:BB209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BC148,$N1058:BC1058)+(BD148+BD1058*0)*BD1029/24-SUM($N209:BC209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BD148,$N1058:BD1058)+(BE148+BE1058*0)*BE1029/24-SUM($N209:BD209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BE148,$N1058:BE1058)+(BF148+BF1058*0)*BF1029/24-SUM($N209:BE209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BF148,$N1058:BF1058)+(BG148+BG1058*0)*BG1029/24-SUM($N209:BF209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BG148,$N1058:BG1058)+(BH148+BH1058*0)*BH1029/24-SUM($N209:BG209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BH148,$N1058:BH1058)+(BI148+BI1058*0)*BI1029/24-SUM($N209:BH209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BI148,$N1058:BI1058)+(BJ148+BJ1058*0)*BJ1029/24-SUM($N209:BI209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BJ148,$N1058:BJ1058)+(BK148+BK1058*0)*BK1029/24-SUM($N209:BJ209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BK148,$N1058:BK1058)+(BL148+BL1058*0)*BL1029/24-SUM($N209:BK209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BL148,$N1058:BL1058)+(BM148+BM1058*0)*BM1029/24-SUM($N209:BL209))*($F1261>=5)","v":0},{"$f":"(SUM($N148:BM148,$N1058:BM1058)+(BN148+BN1058*0)*BN1029/24-SUM($N209:BM209))*($F1261>=5)","v":0}]
[null,null,null,{"$f":"\"Total \"&D1236","v":"Total Average CWIP"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1237:P1261)","v":0},{"$f":"SUM(Q1237:Q1261)","v":0},{"$f":"SUM(R1237:R1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,"INVESTMENT TAX CREDIT"]
[]
[null,null,null,"ITC Rate",null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,P$11,Assumptions!$C$47:$J$47),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,Q$11,Assumptions!$C$47:$J$47),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,R$11,Assumptions!$C$47:$J$47),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,S$11,Assumptions!$C$47:$J$47),10%)","v":0.3},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,T$11,Assumptions!$C$47:$J$47),10%)","v":0.26},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,U$11,Assumptions!$C$47:$J$47),10%)","v":0.22},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,V$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,W$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,X$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,Y$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,Z$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AA$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AB$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AC$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AD$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AE$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AF$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AG$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AH$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AI$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AJ$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AK$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AL$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AM$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AN$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AO$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AP$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AQ$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AR$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AS$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AT$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AU$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AV$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AW$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AX$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AY$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,AZ$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BA$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BB$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BC$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BD$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BE$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BF$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BG$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BH$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BI$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BJ$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BK$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BL$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BM$11,Assumptions!$C$47:$J$47),10%)","v":0.1},{"$f":"MAX(SUMIF(Assumptions!$C$46:$J$46,BN$11,Assumptions!$C$47:$J$47),10%)","v":0.1}]
[]
[null,null,null,"Investment Tax Credit (ITC)",null,null,null,"ITC"]
[null,null,{"$f":"C1270+1","v":1},{"$f":"INDEX(D$66:D$90,$C1271,1)","v":"Acquired Inventory "},"Capital",4,null,{"$f":"Input!M16","v":false},null,null,{"$f":"SUMPRODUCT(P1271:BN1271,$P$14:$BN$14)","v":0},{"$f":"SUM(P1271:BN1271)","v":0},null,null,null,{"$f":"P602*P$1268*($H1271=TRUE)","v":0},{"$f":"Q602*Q$1268*($H1271=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1271+1","v":2},"PP&E - Dist","Capital",4,null,{"$f":"Input!M17","v":false},null,null,{"$f":"SUMPRODUCT(P1272:BN1272,$P$14:$BN$14)","v":0},{"$f":"SUM(P1272:BN1272)","v":0},null,null,null,{"$f":"P603*P$1268*($H1272=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,{"$f":"Input!M18","v":false},null,null,0,0,null,null,null,{"$f":"P604*P$1268*($H1273=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,{"$f":"Input!M19","v":false},null,null,0,0,null,null,null,{"$f":"P605*P$1268*($H1274=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,{"$f":"Input!M20","v":false},null,null,0,0,null,null,null,{"$f":"P606*P$1268*($H1275=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,{"$f":"Input!M21","v":false},null,null,0,0,null,null,null,{"$f":"P607*P$1268*($H1276=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,{"$f":"Input!M22","v":false},null,null,0,0,null,null,null,{"$f":"P608*P$1268*($H1277=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,{"$f":"Input!M23","v":false},null,null,0,0,null,null,null,{"$f":"P609*P$1268*($H1278=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,{"$f":"Input!M24","v":false},null,null,0,0,null,null,null,{"$f":"P610*P$1268*($H1279=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,{"$f":"Input!M25","v":false},null,null,0,0,null,null,null,{"$f":"P611*P$1268*($H1280=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,{"$f":"Input!M26","v":false},null,null,0,0,null,null,null,{"$f":"P612*P$1268*($H1281=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,{"$f":"Input!M27","v":false},null,null,0,0,null,null,null,{"$f":"P613*P$1268*($H1282=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,{"$f":"Input!M28","v":false},null,null,0,0,null,null,null,{"$f":"P614*P$1268*($H1283=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,{"$f":"Input!M29","v":false},null,null,0,0,null,null,null,{"$f":"P615*P$1268*($H1284=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,{"$f":"Input!M30","v":false},null,null,0,0,null,null,null,{"$f":"P616*P$1268*($H1285=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,{"$f":"Input!M31","v":false},null,null,0,0,null,null,null,{"$f":"P617*P$1268*($H1286=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,{"$f":"Input!M32","v":false},null,null,0,0,null,null,null,{"$f":"P618*P$1268*($H1287=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,{"$f":"Input!M33","v":false},null,null,0,0,null,null,null,{"$f":"P619*P$1268*($H1288=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,{"$f":"Input!M34","v":false},null,null,0,0,null,null,null,{"$f":"P620*P$1268*($H1289=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,{"$f":"Input!M35","v":false},null,null,0,0,null,null,null,{"$f":"P621*P$1268*($H1290=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,{"$f":"Input!M36","v":false},null,null,0,0,null,null,null,{"$f":"P622*P$1268*($H1291=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,{"$f":"Input!M37","v":false},null,null,0,0,null,null,null,{"$f":"P623*P$1268*($H1292=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,{"$f":"Input!M38","v":false},null,null,0,0,null,null,null,{"$f":"P624*P$1268*($H1293=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,{"$f":"Input!M39","v":false},null,null,0,0,null,null,null,{"$f":"P625*P$1268*($H1294=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,{"$f":"Input!M40","v":false},null,null,0,0,null,null,null,{"$f":"P626*P$1268*($H1295=TRUE)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1270","v":"Total Investment Tax Credit (ITC)"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1271:P1295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1271:AV1295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Basis Reduction",null,null,null,"ITC","Basis Reduction"]
[null,null,{"$f":"C1299+1","v":1},{"$f":"INDEX(D$66:D$90,$C1300,1)","v":"Acquired Inventory "},"Capital",4,null,{"$f":"H1271","v":false},0.5,null,{"$f":"SUMPRODUCT(P1300:BN1300,$P$14:$BN$14)","v":0},{"$f":"SUM(P1300:BN1300)","v":0},null,null,null,{"$f":"-P1271*$I1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1271*$I1300","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1300+1","v":2},"PP&E - Dist","Capital",4,null,{"$f":"H1272","v":false},0.5,null,{"$f":"SUMPRODUCT(P1301:BN1301,$P$14:$BN$14)","v":0},{"$f":"SUM(P1301:BN1301)","v":0},null,null,null,{"$f":"-P1272*$I1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1272*$I1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1273*$I1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1273*$I1302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1274*$I1303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1274*$I1303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1275*$I1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1275*$I1304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1276*$I1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1276*$I1305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1277*$I1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1277*$I1306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1278*$I1307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1278*$I1307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1279*$I1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1279*$I1308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1280*$I1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1280*$I1309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1281*$I1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1281*$I1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1282*$I1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1282*$I1311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1283*$I1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1283*$I1312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1284*$I1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1284*$I1313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1285*$I1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1285*$I1314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1286*$I1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1286*$I1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1287*$I1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1287*$I1316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1288*$I1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1288*$I1317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1289*$I1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1289*$I1318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1290*$I1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1290*$I1319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1291*$I1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1291*$I1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1292*$I1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1292*$I1321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1293*$I1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1293*$I1322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1294*$I1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1294*$I1323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,false,0.5,null,0,0,null,null,null,{"$f":"-P1295*$I1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AV1295*$I1324","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1299","v":"Total ITC Basis Reduction"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1300:P1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1300:AV1324)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Normalization, After Tax"]
[null,null,{"$f":"C1328+1","v":1},{"$f":"INDEX(D$66:D$90,$C1329,1)","v":"Acquired Inventory "},"Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1329:BN1329,$P$14:$BN$14)","v":0},{"$f":"SUM(P1329:BN1329)","v":0},null,null,null,{"$f":"-SUMPRODUCT($P1271:P1271,N(OFFSET($P245:P245,0,MAX(COLUMN($P245:P245))-COLUMN($P245:P245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:Q1271,N(OFFSET($P245:Q245,0,MAX(COLUMN($P245:Q245))-COLUMN($P245:Q245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:R1271,N(OFFSET($P245:R245,0,MAX(COLUMN($P245:R245))-COLUMN($P245:R245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:S1271,N(OFFSET($P245:S245,0,MAX(COLUMN($P245:S245))-COLUMN($P245:S245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:T1271,N(OFFSET($P245:T245,0,MAX(COLUMN($P245:T245))-COLUMN($P245:T245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:U1271,N(OFFSET($P245:U245,0,MAX(COLUMN($P245:U245))-COLUMN($P245:U245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:V1271,N(OFFSET($P245:V245,0,MAX(COLUMN($P245:V245))-COLUMN($P245:V245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:W1271,N(OFFSET($P245:W245,0,MAX(COLUMN($P245:W245))-COLUMN($P245:W245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:X1271,N(OFFSET($P245:X245,0,MAX(COLUMN($P245:X245))-COLUMN($P245:X245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:Y1271,N(OFFSET($P245:Y245,0,MAX(COLUMN($P245:Y245))-COLUMN($P245:Y245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:Z1271,N(OFFSET($P245:Z245,0,MAX(COLUMN($P245:Z245))-COLUMN($P245:Z245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AA1271,N(OFFSET($P245:AA245,0,MAX(COLUMN($P245:AA245))-COLUMN($P245:AA245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AB1271,N(OFFSET($P245:AB245,0,MAX(COLUMN($P245:AB245))-COLUMN($P245:AB245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AC1271,N(OFFSET($P245:AC245,0,MAX(COLUMN($P245:AC245))-COLUMN($P245:AC245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AD1271,N(OFFSET($P245:AD245,0,MAX(COLUMN($P245:AD245))-COLUMN($P245:AD245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AE1271,N(OFFSET($P245:AE245,0,MAX(COLUMN($P245:AE245))-COLUMN($P245:AE245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AF1271,N(OFFSET($P245:AF245,0,MAX(COLUMN($P245:AF245))-COLUMN($P245:AF245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AG1271,N(OFFSET($P245:AG245,0,MAX(COLUMN($P245:AG245))-COLUMN($P245:AG245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AH1271,N(OFFSET($P245:AH245,0,MAX(COLUMN($P245:AH245))-COLUMN($P245:AH245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AI1271,N(OFFSET($P245:AI245,0,MAX(COLUMN($P245:AI245))-COLUMN($P245:AI245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AJ1271,N(OFFSET($P245:AJ245,0,MAX(COLUMN($P245:AJ245))-COLUMN($P245:AJ245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AK1271,N(OFFSET($P245:AK245,0,MAX(COLUMN($P245:AK245))-COLUMN($P245:AK245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AL1271,N(OFFSET($P245:AL245,0,MAX(COLUMN($P245:AL245))-COLUMN($P245:AL245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AM1271,N(OFFSET($P245:AM245,0,MAX(COLUMN($P245:AM245))-COLUMN($P245:AM245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AN1271,N(OFFSET($P245:AN245,0,MAX(COLUMN($P245:AN245))-COLUMN($P245:AN245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AO1271,N(OFFSET($P245:AO245,0,MAX(COLUMN($P245:AO245))-COLUMN($P245:AO245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AP1271,N(OFFSET($P245:AP245,0,MAX(COLUMN($P245:AP245))-COLUMN($P245:AP245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AQ1271,N(OFFSET($P245:AQ245,0,MAX(COLUMN($P245:AQ245))-COLUMN($P245:AQ245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AR1271,N(OFFSET($P245:AR245,0,MAX(COLUMN($P245:AR245))-COLUMN($P245:AR245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AS1271,N(OFFSET($P245:AS245,0,MAX(COLUMN($P245:AS245))-COLUMN($P245:AS245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AT1271,N(OFFSET($P245:AT245,0,MAX(COLUMN($P245:AT245))-COLUMN($P245:AT245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AU1271,N(OFFSET($P245:AU245,0,MAX(COLUMN($P245:AU245))-COLUMN($P245:AU245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AV1271,N(OFFSET($P245:AV245,0,MAX(COLUMN($P245:AV245))-COLUMN($P245:AV245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AW1271,N(OFFSET($P245:AW245,0,MAX(COLUMN($P245:AW245))-COLUMN($P245:AW245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AX1271,N(OFFSET($P245:AX245,0,MAX(COLUMN($P245:AX245))-COLUMN($P245:AX245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AY1271,N(OFFSET($P245:AY245,0,MAX(COLUMN($P245:AY245))-COLUMN($P245:AY245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:AZ1271,N(OFFSET($P245:AZ245,0,MAX(COLUMN($P245:AZ245))-COLUMN($P245:AZ245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BA1271,N(OFFSET($P245:BA245,0,MAX(COLUMN($P245:BA245))-COLUMN($P245:BA245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BB1271,N(OFFSET($P245:BB245,0,MAX(COLUMN($P245:BB245))-COLUMN($P245:BB245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BC1271,N(OFFSET($P245:BC245,0,MAX(COLUMN($P245:BC245))-COLUMN($P245:BC245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BD1271,N(OFFSET($P245:BD245,0,MAX(COLUMN($P245:BD245))-COLUMN($P245:BD245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BE1271,N(OFFSET($P245:BE245,0,MAX(COLUMN($P245:BE245))-COLUMN($P245:BE245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BF1271,N(OFFSET($P245:BF245,0,MAX(COLUMN($P245:BF245))-COLUMN($P245:BF245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BG1271,N(OFFSET($P245:BG245,0,MAX(COLUMN($P245:BG245))-COLUMN($P245:BG245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BH1271,N(OFFSET($P245:BH245,0,MAX(COLUMN($P245:BH245))-COLUMN($P245:BH245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BI1271,N(OFFSET($P245:BI245,0,MAX(COLUMN($P245:BI245))-COLUMN($P245:BI245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BJ1271,N(OFFSET($P245:BJ245,0,MAX(COLUMN($P245:BJ245))-COLUMN($P245:BJ245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BK1271,N(OFFSET($P245:BK245,0,MAX(COLUMN($P245:BK245))-COLUMN($P245:BK245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BL1271,N(OFFSET($P245:BL245,0,MAX(COLUMN($P245:BL245))-COLUMN($P245:BL245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BM1271,N(OFFSET($P245:BM245,0,MAX(COLUMN($P245:BM245))-COLUMN($P245:BM245),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1271:BN1271,N(OFFSET($P245:BN245,0,MAX(COLUMN($P245:BN245))-COLUMN($P245:BN245),1,1)))","v":0}]
[null,null,{"$f":"C1329+1","v":2},"PP&E - Dist","Capital",4,null,null,null,null,{"$f":"SUMPRODUCT(P1330:BN1330,$P$14:$BN$14)","v":0},{"$f":"SUM(P1330:BN1330)","v":0},null,null,null,{"$f":"-SUMPRODUCT($P1272:P1272,N(OFFSET($P246:P246,0,MAX(COLUMN($P246:P246))-COLUMN($P246:P246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:Q1272,N(OFFSET($P246:Q246,0,MAX(COLUMN($P246:Q246))-COLUMN($P246:Q246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:R1272,N(OFFSET($P246:R246,0,MAX(COLUMN($P246:R246))-COLUMN($P246:R246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:S1272,N(OFFSET($P246:S246,0,MAX(COLUMN($P246:S246))-COLUMN($P246:S246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:T1272,N(OFFSET($P246:T246,0,MAX(COLUMN($P246:T246))-COLUMN($P246:T246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:U1272,N(OFFSET($P246:U246,0,MAX(COLUMN($P246:U246))-COLUMN($P246:U246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:V1272,N(OFFSET($P246:V246,0,MAX(COLUMN($P246:V246))-COLUMN($P246:V246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:W1272,N(OFFSET($P246:W246,0,MAX(COLUMN($P246:W246))-COLUMN($P246:W246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:X1272,N(OFFSET($P246:X246,0,MAX(COLUMN($P246:X246))-COLUMN($P246:X246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:Y1272,N(OFFSET($P246:Y246,0,MAX(COLUMN($P246:Y246))-COLUMN($P246:Y246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:Z1272,N(OFFSET($P246:Z246,0,MAX(COLUMN($P246:Z246))-COLUMN($P246:Z246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AA1272,N(OFFSET($P246:AA246,0,MAX(COLUMN($P246:AA246))-COLUMN($P246:AA246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AB1272,N(OFFSET($P246:AB246,0,MAX(COLUMN($P246:AB246))-COLUMN($P246:AB246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AC1272,N(OFFSET($P246:AC246,0,MAX(COLUMN($P246:AC246))-COLUMN($P246:AC246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AD1272,N(OFFSET($P246:AD246,0,MAX(COLUMN($P246:AD246))-COLUMN($P246:AD246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AE1272,N(OFFSET($P246:AE246,0,MAX(COLUMN($P246:AE246))-COLUMN($P246:AE246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AF1272,N(OFFSET($P246:AF246,0,MAX(COLUMN($P246:AF246))-COLUMN($P246:AF246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AG1272,N(OFFSET($P246:AG246,0,MAX(COLUMN($P246:AG246))-COLUMN($P246:AG246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AH1272,N(OFFSET($P246:AH246,0,MAX(COLUMN($P246:AH246))-COLUMN($P246:AH246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AI1272,N(OFFSET($P246:AI246,0,MAX(COLUMN($P246:AI246))-COLUMN($P246:AI246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AJ1272,N(OFFSET($P246:AJ246,0,MAX(COLUMN($P246:AJ246))-COLUMN($P246:AJ246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AK1272,N(OFFSET($P246:AK246,0,MAX(COLUMN($P246:AK246))-COLUMN($P246:AK246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AL1272,N(OFFSET($P246:AL246,0,MAX(COLUMN($P246:AL246))-COLUMN($P246:AL246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AM1272,N(OFFSET($P246:AM246,0,MAX(COLUMN($P246:AM246))-COLUMN($P246:AM246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AN1272,N(OFFSET($P246:AN246,0,MAX(COLUMN($P246:AN246))-COLUMN($P246:AN246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AO1272,N(OFFSET($P246:AO246,0,MAX(COLUMN($P246:AO246))-COLUMN($P246:AO246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AP1272,N(OFFSET($P246:AP246,0,MAX(COLUMN($P246:AP246))-COLUMN($P246:AP246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AQ1272,N(OFFSET($P246:AQ246,0,MAX(COLUMN($P246:AQ246))-COLUMN($P246:AQ246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AR1272,N(OFFSET($P246:AR246,0,MAX(COLUMN($P246:AR246))-COLUMN($P246:AR246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AS1272,N(OFFSET($P246:AS246,0,MAX(COLUMN($P246:AS246))-COLUMN($P246:AS246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AT1272,N(OFFSET($P246:AT246,0,MAX(COLUMN($P246:AT246))-COLUMN($P246:AT246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AU1272,N(OFFSET($P246:AU246,0,MAX(COLUMN($P246:AU246))-COLUMN($P246:AU246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AV1272,N(OFFSET($P246:AV246,0,MAX(COLUMN($P246:AV246))-COLUMN($P246:AV246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AW1272,N(OFFSET($P246:AW246,0,MAX(COLUMN($P246:AW246))-COLUMN($P246:AW246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AX1272,N(OFFSET($P246:AX246,0,MAX(COLUMN($P246:AX246))-COLUMN($P246:AX246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AY1272,N(OFFSET($P246:AY246,0,MAX(COLUMN($P246:AY246))-COLUMN($P246:AY246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:AZ1272,N(OFFSET($P246:AZ246,0,MAX(COLUMN($P246:AZ246))-COLUMN($P246:AZ246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BA1272,N(OFFSET($P246:BA246,0,MAX(COLUMN($P246:BA246))-COLUMN($P246:BA246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BB1272,N(OFFSET($P246:BB246,0,MAX(COLUMN($P246:BB246))-COLUMN($P246:BB246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BC1272,N(OFFSET($P246:BC246,0,MAX(COLUMN($P246:BC246))-COLUMN($P246:BC246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BD1272,N(OFFSET($P246:BD246,0,MAX(COLUMN($P246:BD246))-COLUMN($P246:BD246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BE1272,N(OFFSET($P246:BE246,0,MAX(COLUMN($P246:BE246))-COLUMN($P246:BE246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BF1272,N(OFFSET($P246:BF246,0,MAX(COLUMN($P246:BF246))-COLUMN($P246:BF246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BG1272,N(OFFSET($P246:BG246,0,MAX(COLUMN($P246:BG246))-COLUMN($P246:BG246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BH1272,N(OFFSET($P246:BH246,0,MAX(COLUMN($P246:BH246))-COLUMN($P246:BH246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BI1272,N(OFFSET($P246:BI246,0,MAX(COLUMN($P246:BI246))-COLUMN($P246:BI246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BJ1272,N(OFFSET($P246:BJ246,0,MAX(COLUMN($P246:BJ246))-COLUMN($P246:BJ246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BK1272,N(OFFSET($P246:BK246,0,MAX(COLUMN($P246:BK246))-COLUMN($P246:BK246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BL1272,N(OFFSET($P246:BL246,0,MAX(COLUMN($P246:BL246))-COLUMN($P246:BL246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BM1272,N(OFFSET($P246:BM246,0,MAX(COLUMN($P246:BM246))-COLUMN($P246:BM246),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1272:BN1272,N(OFFSET($P246:BN246,0,MAX(COLUMN($P246:BN246))-COLUMN($P246:BN246),1,1)))","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1273:P1273,N(OFFSET($P247:P247,0,MAX(COLUMN($P247:P247))-COLUMN($P247:P247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:Q1273,N(OFFSET($P247:Q247,0,MAX(COLUMN($P247:Q247))-COLUMN($P247:Q247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:R1273,N(OFFSET($P247:R247,0,MAX(COLUMN($P247:R247))-COLUMN($P247:R247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:S1273,N(OFFSET($P247:S247,0,MAX(COLUMN($P247:S247))-COLUMN($P247:S247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:T1273,N(OFFSET($P247:T247,0,MAX(COLUMN($P247:T247))-COLUMN($P247:T247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:U1273,N(OFFSET($P247:U247,0,MAX(COLUMN($P247:U247))-COLUMN($P247:U247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:V1273,N(OFFSET($P247:V247,0,MAX(COLUMN($P247:V247))-COLUMN($P247:V247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:W1273,N(OFFSET($P247:W247,0,MAX(COLUMN($P247:W247))-COLUMN($P247:W247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:X1273,N(OFFSET($P247:X247,0,MAX(COLUMN($P247:X247))-COLUMN($P247:X247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:Y1273,N(OFFSET($P247:Y247,0,MAX(COLUMN($P247:Y247))-COLUMN($P247:Y247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:Z1273,N(OFFSET($P247:Z247,0,MAX(COLUMN($P247:Z247))-COLUMN($P247:Z247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AA1273,N(OFFSET($P247:AA247,0,MAX(COLUMN($P247:AA247))-COLUMN($P247:AA247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AB1273,N(OFFSET($P247:AB247,0,MAX(COLUMN($P247:AB247))-COLUMN($P247:AB247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AC1273,N(OFFSET($P247:AC247,0,MAX(COLUMN($P247:AC247))-COLUMN($P247:AC247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AD1273,N(OFFSET($P247:AD247,0,MAX(COLUMN($P247:AD247))-COLUMN($P247:AD247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AE1273,N(OFFSET($P247:AE247,0,MAX(COLUMN($P247:AE247))-COLUMN($P247:AE247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AF1273,N(OFFSET($P247:AF247,0,MAX(COLUMN($P247:AF247))-COLUMN($P247:AF247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AG1273,N(OFFSET($P247:AG247,0,MAX(COLUMN($P247:AG247))-COLUMN($P247:AG247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AH1273,N(OFFSET($P247:AH247,0,MAX(COLUMN($P247:AH247))-COLUMN($P247:AH247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AI1273,N(OFFSET($P247:AI247,0,MAX(COLUMN($P247:AI247))-COLUMN($P247:AI247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AJ1273,N(OFFSET($P247:AJ247,0,MAX(COLUMN($P247:AJ247))-COLUMN($P247:AJ247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AK1273,N(OFFSET($P247:AK247,0,MAX(COLUMN($P247:AK247))-COLUMN($P247:AK247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AL1273,N(OFFSET($P247:AL247,0,MAX(COLUMN($P247:AL247))-COLUMN($P247:AL247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AM1273,N(OFFSET($P247:AM247,0,MAX(COLUMN($P247:AM247))-COLUMN($P247:AM247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AN1273,N(OFFSET($P247:AN247,0,MAX(COLUMN($P247:AN247))-COLUMN($P247:AN247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AO1273,N(OFFSET($P247:AO247,0,MAX(COLUMN($P247:AO247))-COLUMN($P247:AO247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AP1273,N(OFFSET($P247:AP247,0,MAX(COLUMN($P247:AP247))-COLUMN($P247:AP247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AQ1273,N(OFFSET($P247:AQ247,0,MAX(COLUMN($P247:AQ247))-COLUMN($P247:AQ247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AR1273,N(OFFSET($P247:AR247,0,MAX(COLUMN($P247:AR247))-COLUMN($P247:AR247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AS1273,N(OFFSET($P247:AS247,0,MAX(COLUMN($P247:AS247))-COLUMN($P247:AS247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AT1273,N(OFFSET($P247:AT247,0,MAX(COLUMN($P247:AT247))-COLUMN($P247:AT247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AU1273,N(OFFSET($P247:AU247,0,MAX(COLUMN($P247:AU247))-COLUMN($P247:AU247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AV1273,N(OFFSET($P247:AV247,0,MAX(COLUMN($P247:AV247))-COLUMN($P247:AV247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AW1273,N(OFFSET($P247:AW247,0,MAX(COLUMN($P247:AW247))-COLUMN($P247:AW247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AX1273,N(OFFSET($P247:AX247,0,MAX(COLUMN($P247:AX247))-COLUMN($P247:AX247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AY1273,N(OFFSET($P247:AY247,0,MAX(COLUMN($P247:AY247))-COLUMN($P247:AY247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:AZ1273,N(OFFSET($P247:AZ247,0,MAX(COLUMN($P247:AZ247))-COLUMN($P247:AZ247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BA1273,N(OFFSET($P247:BA247,0,MAX(COLUMN($P247:BA247))-COLUMN($P247:BA247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BB1273,N(OFFSET($P247:BB247,0,MAX(COLUMN($P247:BB247))-COLUMN($P247:BB247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BC1273,N(OFFSET($P247:BC247,0,MAX(COLUMN($P247:BC247))-COLUMN($P247:BC247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BD1273,N(OFFSET($P247:BD247,0,MAX(COLUMN($P247:BD247))-COLUMN($P247:BD247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BE1273,N(OFFSET($P247:BE247,0,MAX(COLUMN($P247:BE247))-COLUMN($P247:BE247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BF1273,N(OFFSET($P247:BF247,0,MAX(COLUMN($P247:BF247))-COLUMN($P247:BF247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BG1273,N(OFFSET($P247:BG247,0,MAX(COLUMN($P247:BG247))-COLUMN($P247:BG247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BH1273,N(OFFSET($P247:BH247,0,MAX(COLUMN($P247:BH247))-COLUMN($P247:BH247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BI1273,N(OFFSET($P247:BI247,0,MAX(COLUMN($P247:BI247))-COLUMN($P247:BI247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BJ1273,N(OFFSET($P247:BJ247,0,MAX(COLUMN($P247:BJ247))-COLUMN($P247:BJ247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BK1273,N(OFFSET($P247:BK247,0,MAX(COLUMN($P247:BK247))-COLUMN($P247:BK247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BL1273,N(OFFSET($P247:BL247,0,MAX(COLUMN($P247:BL247))-COLUMN($P247:BL247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BM1273,N(OFFSET($P247:BM247,0,MAX(COLUMN($P247:BM247))-COLUMN($P247:BM247),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1273:BN1273,N(OFFSET($P247:BN247,0,MAX(COLUMN($P247:BN247))-COLUMN($P247:BN247),1,1)))","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1274:P1274,N(OFFSET($P248:P248,0,MAX(COLUMN($P248:P248))-COLUMN($P248:P248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:Q1274,N(OFFSET($P248:Q248,0,MAX(COLUMN($P248:Q248))-COLUMN($P248:Q248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:R1274,N(OFFSET($P248:R248,0,MAX(COLUMN($P248:R248))-COLUMN($P248:R248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:S1274,N(OFFSET($P248:S248,0,MAX(COLUMN($P248:S248))-COLUMN($P248:S248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:T1274,N(OFFSET($P248:T248,0,MAX(COLUMN($P248:T248))-COLUMN($P248:T248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:U1274,N(OFFSET($P248:U248,0,MAX(COLUMN($P248:U248))-COLUMN($P248:U248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:V1274,N(OFFSET($P248:V248,0,MAX(COLUMN($P248:V248))-COLUMN($P248:V248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:W1274,N(OFFSET($P248:W248,0,MAX(COLUMN($P248:W248))-COLUMN($P248:W248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:X1274,N(OFFSET($P248:X248,0,MAX(COLUMN($P248:X248))-COLUMN($P248:X248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:Y1274,N(OFFSET($P248:Y248,0,MAX(COLUMN($P248:Y248))-COLUMN($P248:Y248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:Z1274,N(OFFSET($P248:Z248,0,MAX(COLUMN($P248:Z248))-COLUMN($P248:Z248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AA1274,N(OFFSET($P248:AA248,0,MAX(COLUMN($P248:AA248))-COLUMN($P248:AA248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AB1274,N(OFFSET($P248:AB248,0,MAX(COLUMN($P248:AB248))-COLUMN($P248:AB248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AC1274,N(OFFSET($P248:AC248,0,MAX(COLUMN($P248:AC248))-COLUMN($P248:AC248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AD1274,N(OFFSET($P248:AD248,0,MAX(COLUMN($P248:AD248))-COLUMN($P248:AD248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AE1274,N(OFFSET($P248:AE248,0,MAX(COLUMN($P248:AE248))-COLUMN($P248:AE248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AF1274,N(OFFSET($P248:AF248,0,MAX(COLUMN($P248:AF248))-COLUMN($P248:AF248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AG1274,N(OFFSET($P248:AG248,0,MAX(COLUMN($P248:AG248))-COLUMN($P248:AG248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AH1274,N(OFFSET($P248:AH248,0,MAX(COLUMN($P248:AH248))-COLUMN($P248:AH248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AI1274,N(OFFSET($P248:AI248,0,MAX(COLUMN($P248:AI248))-COLUMN($P248:AI248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AJ1274,N(OFFSET($P248:AJ248,0,MAX(COLUMN($P248:AJ248))-COLUMN($P248:AJ248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AK1274,N(OFFSET($P248:AK248,0,MAX(COLUMN($P248:AK248))-COLUMN($P248:AK248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AL1274,N(OFFSET($P248:AL248,0,MAX(COLUMN($P248:AL248))-COLUMN($P248:AL248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AM1274,N(OFFSET($P248:AM248,0,MAX(COLUMN($P248:AM248))-COLUMN($P248:AM248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AN1274,N(OFFSET($P248:AN248,0,MAX(COLUMN($P248:AN248))-COLUMN($P248:AN248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AO1274,N(OFFSET($P248:AO248,0,MAX(COLUMN($P248:AO248))-COLUMN($P248:AO248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AP1274,N(OFFSET($P248:AP248,0,MAX(COLUMN($P248:AP248))-COLUMN($P248:AP248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AQ1274,N(OFFSET($P248:AQ248,0,MAX(COLUMN($P248:AQ248))-COLUMN($P248:AQ248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AR1274,N(OFFSET($P248:AR248,0,MAX(COLUMN($P248:AR248))-COLUMN($P248:AR248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AS1274,N(OFFSET($P248:AS248,0,MAX(COLUMN($P248:AS248))-COLUMN($P248:AS248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AT1274,N(OFFSET($P248:AT248,0,MAX(COLUMN($P248:AT248))-COLUMN($P248:AT248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AU1274,N(OFFSET($P248:AU248,0,MAX(COLUMN($P248:AU248))-COLUMN($P248:AU248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AV1274,N(OFFSET($P248:AV248,0,MAX(COLUMN($P248:AV248))-COLUMN($P248:AV248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AW1274,N(OFFSET($P248:AW248,0,MAX(COLUMN($P248:AW248))-COLUMN($P248:AW248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AX1274,N(OFFSET($P248:AX248,0,MAX(COLUMN($P248:AX248))-COLUMN($P248:AX248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AY1274,N(OFFSET($P248:AY248,0,MAX(COLUMN($P248:AY248))-COLUMN($P248:AY248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:AZ1274,N(OFFSET($P248:AZ248,0,MAX(COLUMN($P248:AZ248))-COLUMN($P248:AZ248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BA1274,N(OFFSET($P248:BA248,0,MAX(COLUMN($P248:BA248))-COLUMN($P248:BA248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BB1274,N(OFFSET($P248:BB248,0,MAX(COLUMN($P248:BB248))-COLUMN($P248:BB248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BC1274,N(OFFSET($P248:BC248,0,MAX(COLUMN($P248:BC248))-COLUMN($P248:BC248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BD1274,N(OFFSET($P248:BD248,0,MAX(COLUMN($P248:BD248))-COLUMN($P248:BD248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BE1274,N(OFFSET($P248:BE248,0,MAX(COLUMN($P248:BE248))-COLUMN($P248:BE248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BF1274,N(OFFSET($P248:BF248,0,MAX(COLUMN($P248:BF248))-COLUMN($P248:BF248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BG1274,N(OFFSET($P248:BG248,0,MAX(COLUMN($P248:BG248))-COLUMN($P248:BG248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BH1274,N(OFFSET($P248:BH248,0,MAX(COLUMN($P248:BH248))-COLUMN($P248:BH248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BI1274,N(OFFSET($P248:BI248,0,MAX(COLUMN($P248:BI248))-COLUMN($P248:BI248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BJ1274,N(OFFSET($P248:BJ248,0,MAX(COLUMN($P248:BJ248))-COLUMN($P248:BJ248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BK1274,N(OFFSET($P248:BK248,0,MAX(COLUMN($P248:BK248))-COLUMN($P248:BK248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BL1274,N(OFFSET($P248:BL248,0,MAX(COLUMN($P248:BL248))-COLUMN($P248:BL248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BM1274,N(OFFSET($P248:BM248,0,MAX(COLUMN($P248:BM248))-COLUMN($P248:BM248),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1274:BN1274,N(OFFSET($P248:BN248,0,MAX(COLUMN($P248:BN248))-COLUMN($P248:BN248),1,1)))","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1275:P1275,N(OFFSET($P249:P249,0,MAX(COLUMN($P249:P249))-COLUMN($P249:P249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:Q1275,N(OFFSET($P249:Q249,0,MAX(COLUMN($P249:Q249))-COLUMN($P249:Q249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:R1275,N(OFFSET($P249:R249,0,MAX(COLUMN($P249:R249))-COLUMN($P249:R249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:S1275,N(OFFSET($P249:S249,0,MAX(COLUMN($P249:S249))-COLUMN($P249:S249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:T1275,N(OFFSET($P249:T249,0,MAX(COLUMN($P249:T249))-COLUMN($P249:T249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:U1275,N(OFFSET($P249:U249,0,MAX(COLUMN($P249:U249))-COLUMN($P249:U249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:V1275,N(OFFSET($P249:V249,0,MAX(COLUMN($P249:V249))-COLUMN($P249:V249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:W1275,N(OFFSET($P249:W249,0,MAX(COLUMN($P249:W249))-COLUMN($P249:W249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:X1275,N(OFFSET($P249:X249,0,MAX(COLUMN($P249:X249))-COLUMN($P249:X249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:Y1275,N(OFFSET($P249:Y249,0,MAX(COLUMN($P249:Y249))-COLUMN($P249:Y249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:Z1275,N(OFFSET($P249:Z249,0,MAX(COLUMN($P249:Z249))-COLUMN($P249:Z249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AA1275,N(OFFSET($P249:AA249,0,MAX(COLUMN($P249:AA249))-COLUMN($P249:AA249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AB1275,N(OFFSET($P249:AB249,0,MAX(COLUMN($P249:AB249))-COLUMN($P249:AB249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AC1275,N(OFFSET($P249:AC249,0,MAX(COLUMN($P249:AC249))-COLUMN($P249:AC249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AD1275,N(OFFSET($P249:AD249,0,MAX(COLUMN($P249:AD249))-COLUMN($P249:AD249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AE1275,N(OFFSET($P249:AE249,0,MAX(COLUMN($P249:AE249))-COLUMN($P249:AE249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AF1275,N(OFFSET($P249:AF249,0,MAX(COLUMN($P249:AF249))-COLUMN($P249:AF249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AG1275,N(OFFSET($P249:AG249,0,MAX(COLUMN($P249:AG249))-COLUMN($P249:AG249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AH1275,N(OFFSET($P249:AH249,0,MAX(COLUMN($P249:AH249))-COLUMN($P249:AH249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AI1275,N(OFFSET($P249:AI249,0,MAX(COLUMN($P249:AI249))-COLUMN($P249:AI249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AJ1275,N(OFFSET($P249:AJ249,0,MAX(COLUMN($P249:AJ249))-COLUMN($P249:AJ249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AK1275,N(OFFSET($P249:AK249,0,MAX(COLUMN($P249:AK249))-COLUMN($P249:AK249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AL1275,N(OFFSET($P249:AL249,0,MAX(COLUMN($P249:AL249))-COLUMN($P249:AL249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AM1275,N(OFFSET($P249:AM249,0,MAX(COLUMN($P249:AM249))-COLUMN($P249:AM249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AN1275,N(OFFSET($P249:AN249,0,MAX(COLUMN($P249:AN249))-COLUMN($P249:AN249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AO1275,N(OFFSET($P249:AO249,0,MAX(COLUMN($P249:AO249))-COLUMN($P249:AO249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AP1275,N(OFFSET($P249:AP249,0,MAX(COLUMN($P249:AP249))-COLUMN($P249:AP249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AQ1275,N(OFFSET($P249:AQ249,0,MAX(COLUMN($P249:AQ249))-COLUMN($P249:AQ249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AR1275,N(OFFSET($P249:AR249,0,MAX(COLUMN($P249:AR249))-COLUMN($P249:AR249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AS1275,N(OFFSET($P249:AS249,0,MAX(COLUMN($P249:AS249))-COLUMN($P249:AS249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AT1275,N(OFFSET($P249:AT249,0,MAX(COLUMN($P249:AT249))-COLUMN($P249:AT249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AU1275,N(OFFSET($P249:AU249,0,MAX(COLUMN($P249:AU249))-COLUMN($P249:AU249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AV1275,N(OFFSET($P249:AV249,0,MAX(COLUMN($P249:AV249))-COLUMN($P249:AV249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AW1275,N(OFFSET($P249:AW249,0,MAX(COLUMN($P249:AW249))-COLUMN($P249:AW249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AX1275,N(OFFSET($P249:AX249,0,MAX(COLUMN($P249:AX249))-COLUMN($P249:AX249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AY1275,N(OFFSET($P249:AY249,0,MAX(COLUMN($P249:AY249))-COLUMN($P249:AY249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:AZ1275,N(OFFSET($P249:AZ249,0,MAX(COLUMN($P249:AZ249))-COLUMN($P249:AZ249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BA1275,N(OFFSET($P249:BA249,0,MAX(COLUMN($P249:BA249))-COLUMN($P249:BA249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BB1275,N(OFFSET($P249:BB249,0,MAX(COLUMN($P249:BB249))-COLUMN($P249:BB249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BC1275,N(OFFSET($P249:BC249,0,MAX(COLUMN($P249:BC249))-COLUMN($P249:BC249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BD1275,N(OFFSET($P249:BD249,0,MAX(COLUMN($P249:BD249))-COLUMN($P249:BD249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BE1275,N(OFFSET($P249:BE249,0,MAX(COLUMN($P249:BE249))-COLUMN($P249:BE249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BF1275,N(OFFSET($P249:BF249,0,MAX(COLUMN($P249:BF249))-COLUMN($P249:BF249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BG1275,N(OFFSET($P249:BG249,0,MAX(COLUMN($P249:BG249))-COLUMN($P249:BG249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BH1275,N(OFFSET($P249:BH249,0,MAX(COLUMN($P249:BH249))-COLUMN($P249:BH249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BI1275,N(OFFSET($P249:BI249,0,MAX(COLUMN($P249:BI249))-COLUMN($P249:BI249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BJ1275,N(OFFSET($P249:BJ249,0,MAX(COLUMN($P249:BJ249))-COLUMN($P249:BJ249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BK1275,N(OFFSET($P249:BK249,0,MAX(COLUMN($P249:BK249))-COLUMN($P249:BK249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BL1275,N(OFFSET($P249:BL249,0,MAX(COLUMN($P249:BL249))-COLUMN($P249:BL249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BM1275,N(OFFSET($P249:BM249,0,MAX(COLUMN($P249:BM249))-COLUMN($P249:BM249),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1275:BN1275,N(OFFSET($P249:BN249,0,MAX(COLUMN($P249:BN249))-COLUMN($P249:BN249),1,1)))","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1276:P1276,N(OFFSET($P250:P250,0,MAX(COLUMN($P250:P250))-COLUMN($P250:P250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:Q1276,N(OFFSET($P250:Q250,0,MAX(COLUMN($P250:Q250))-COLUMN($P250:Q250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:R1276,N(OFFSET($P250:R250,0,MAX(COLUMN($P250:R250))-COLUMN($P250:R250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:S1276,N(OFFSET($P250:S250,0,MAX(COLUMN($P250:S250))-COLUMN($P250:S250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:T1276,N(OFFSET($P250:T250,0,MAX(COLUMN($P250:T250))-COLUMN($P250:T250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:U1276,N(OFFSET($P250:U250,0,MAX(COLUMN($P250:U250))-COLUMN($P250:U250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:V1276,N(OFFSET($P250:V250,0,MAX(COLUMN($P250:V250))-COLUMN($P250:V250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:W1276,N(OFFSET($P250:W250,0,MAX(COLUMN($P250:W250))-COLUMN($P250:W250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:X1276,N(OFFSET($P250:X250,0,MAX(COLUMN($P250:X250))-COLUMN($P250:X250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:Y1276,N(OFFSET($P250:Y250,0,MAX(COLUMN($P250:Y250))-COLUMN($P250:Y250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:Z1276,N(OFFSET($P250:Z250,0,MAX(COLUMN($P250:Z250))-COLUMN($P250:Z250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AA1276,N(OFFSET($P250:AA250,0,MAX(COLUMN($P250:AA250))-COLUMN($P250:AA250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AB1276,N(OFFSET($P250:AB250,0,MAX(COLUMN($P250:AB250))-COLUMN($P250:AB250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AC1276,N(OFFSET($P250:AC250,0,MAX(COLUMN($P250:AC250))-COLUMN($P250:AC250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AD1276,N(OFFSET($P250:AD250,0,MAX(COLUMN($P250:AD250))-COLUMN($P250:AD250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AE1276,N(OFFSET($P250:AE250,0,MAX(COLUMN($P250:AE250))-COLUMN($P250:AE250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AF1276,N(OFFSET($P250:AF250,0,MAX(COLUMN($P250:AF250))-COLUMN($P250:AF250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AG1276,N(OFFSET($P250:AG250,0,MAX(COLUMN($P250:AG250))-COLUMN($P250:AG250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AH1276,N(OFFSET($P250:AH250,0,MAX(COLUMN($P250:AH250))-COLUMN($P250:AH250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AI1276,N(OFFSET($P250:AI250,0,MAX(COLUMN($P250:AI250))-COLUMN($P250:AI250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AJ1276,N(OFFSET($P250:AJ250,0,MAX(COLUMN($P250:AJ250))-COLUMN($P250:AJ250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AK1276,N(OFFSET($P250:AK250,0,MAX(COLUMN($P250:AK250))-COLUMN($P250:AK250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AL1276,N(OFFSET($P250:AL250,0,MAX(COLUMN($P250:AL250))-COLUMN($P250:AL250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AM1276,N(OFFSET($P250:AM250,0,MAX(COLUMN($P250:AM250))-COLUMN($P250:AM250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AN1276,N(OFFSET($P250:AN250,0,MAX(COLUMN($P250:AN250))-COLUMN($P250:AN250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AO1276,N(OFFSET($P250:AO250,0,MAX(COLUMN($P250:AO250))-COLUMN($P250:AO250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AP1276,N(OFFSET($P250:AP250,0,MAX(COLUMN($P250:AP250))-COLUMN($P250:AP250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AQ1276,N(OFFSET($P250:AQ250,0,MAX(COLUMN($P250:AQ250))-COLUMN($P250:AQ250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AR1276,N(OFFSET($P250:AR250,0,MAX(COLUMN($P250:AR250))-COLUMN($P250:AR250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AS1276,N(OFFSET($P250:AS250,0,MAX(COLUMN($P250:AS250))-COLUMN($P250:AS250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AT1276,N(OFFSET($P250:AT250,0,MAX(COLUMN($P250:AT250))-COLUMN($P250:AT250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AU1276,N(OFFSET($P250:AU250,0,MAX(COLUMN($P250:AU250))-COLUMN($P250:AU250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AV1276,N(OFFSET($P250:AV250,0,MAX(COLUMN($P250:AV250))-COLUMN($P250:AV250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AW1276,N(OFFSET($P250:AW250,0,MAX(COLUMN($P250:AW250))-COLUMN($P250:AW250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AX1276,N(OFFSET($P250:AX250,0,MAX(COLUMN($P250:AX250))-COLUMN($P250:AX250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AY1276,N(OFFSET($P250:AY250,0,MAX(COLUMN($P250:AY250))-COLUMN($P250:AY250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:AZ1276,N(OFFSET($P250:AZ250,0,MAX(COLUMN($P250:AZ250))-COLUMN($P250:AZ250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BA1276,N(OFFSET($P250:BA250,0,MAX(COLUMN($P250:BA250))-COLUMN($P250:BA250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BB1276,N(OFFSET($P250:BB250,0,MAX(COLUMN($P250:BB250))-COLUMN($P250:BB250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BC1276,N(OFFSET($P250:BC250,0,MAX(COLUMN($P250:BC250))-COLUMN($P250:BC250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BD1276,N(OFFSET($P250:BD250,0,MAX(COLUMN($P250:BD250))-COLUMN($P250:BD250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BE1276,N(OFFSET($P250:BE250,0,MAX(COLUMN($P250:BE250))-COLUMN($P250:BE250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BF1276,N(OFFSET($P250:BF250,0,MAX(COLUMN($P250:BF250))-COLUMN($P250:BF250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BG1276,N(OFFSET($P250:BG250,0,MAX(COLUMN($P250:BG250))-COLUMN($P250:BG250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BH1276,N(OFFSET($P250:BH250,0,MAX(COLUMN($P250:BH250))-COLUMN($P250:BH250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BI1276,N(OFFSET($P250:BI250,0,MAX(COLUMN($P250:BI250))-COLUMN($P250:BI250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BJ1276,N(OFFSET($P250:BJ250,0,MAX(COLUMN($P250:BJ250))-COLUMN($P250:BJ250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BK1276,N(OFFSET($P250:BK250,0,MAX(COLUMN($P250:BK250))-COLUMN($P250:BK250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BL1276,N(OFFSET($P250:BL250,0,MAX(COLUMN($P250:BL250))-COLUMN($P250:BL250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BM1276,N(OFFSET($P250:BM250,0,MAX(COLUMN($P250:BM250))-COLUMN($P250:BM250),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1276:BN1276,N(OFFSET($P250:BN250,0,MAX(COLUMN($P250:BN250))-COLUMN($P250:BN250),1,1)))","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1277:P1277,N(OFFSET($P251:P251,0,MAX(COLUMN($P251:P251))-COLUMN($P251:P251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:Q1277,N(OFFSET($P251:Q251,0,MAX(COLUMN($P251:Q251))-COLUMN($P251:Q251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:R1277,N(OFFSET($P251:R251,0,MAX(COLUMN($P251:R251))-COLUMN($P251:R251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:S1277,N(OFFSET($P251:S251,0,MAX(COLUMN($P251:S251))-COLUMN($P251:S251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:T1277,N(OFFSET($P251:T251,0,MAX(COLUMN($P251:T251))-COLUMN($P251:T251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:U1277,N(OFFSET($P251:U251,0,MAX(COLUMN($P251:U251))-COLUMN($P251:U251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:V1277,N(OFFSET($P251:V251,0,MAX(COLUMN($P251:V251))-COLUMN($P251:V251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:W1277,N(OFFSET($P251:W251,0,MAX(COLUMN($P251:W251))-COLUMN($P251:W251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:X1277,N(OFFSET($P251:X251,0,MAX(COLUMN($P251:X251))-COLUMN($P251:X251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:Y1277,N(OFFSET($P251:Y251,0,MAX(COLUMN($P251:Y251))-COLUMN($P251:Y251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:Z1277,N(OFFSET($P251:Z251,0,MAX(COLUMN($P251:Z251))-COLUMN($P251:Z251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AA1277,N(OFFSET($P251:AA251,0,MAX(COLUMN($P251:AA251))-COLUMN($P251:AA251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AB1277,N(OFFSET($P251:AB251,0,MAX(COLUMN($P251:AB251))-COLUMN($P251:AB251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AC1277,N(OFFSET($P251:AC251,0,MAX(COLUMN($P251:AC251))-COLUMN($P251:AC251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AD1277,N(OFFSET($P251:AD251,0,MAX(COLUMN($P251:AD251))-COLUMN($P251:AD251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AE1277,N(OFFSET($P251:AE251,0,MAX(COLUMN($P251:AE251))-COLUMN($P251:AE251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AF1277,N(OFFSET($P251:AF251,0,MAX(COLUMN($P251:AF251))-COLUMN($P251:AF251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AG1277,N(OFFSET($P251:AG251,0,MAX(COLUMN($P251:AG251))-COLUMN($P251:AG251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AH1277,N(OFFSET($P251:AH251,0,MAX(COLUMN($P251:AH251))-COLUMN($P251:AH251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AI1277,N(OFFSET($P251:AI251,0,MAX(COLUMN($P251:AI251))-COLUMN($P251:AI251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AJ1277,N(OFFSET($P251:AJ251,0,MAX(COLUMN($P251:AJ251))-COLUMN($P251:AJ251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AK1277,N(OFFSET($P251:AK251,0,MAX(COLUMN($P251:AK251))-COLUMN($P251:AK251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AL1277,N(OFFSET($P251:AL251,0,MAX(COLUMN($P251:AL251))-COLUMN($P251:AL251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AM1277,N(OFFSET($P251:AM251,0,MAX(COLUMN($P251:AM251))-COLUMN($P251:AM251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AN1277,N(OFFSET($P251:AN251,0,MAX(COLUMN($P251:AN251))-COLUMN($P251:AN251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AO1277,N(OFFSET($P251:AO251,0,MAX(COLUMN($P251:AO251))-COLUMN($P251:AO251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AP1277,N(OFFSET($P251:AP251,0,MAX(COLUMN($P251:AP251))-COLUMN($P251:AP251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AQ1277,N(OFFSET($P251:AQ251,0,MAX(COLUMN($P251:AQ251))-COLUMN($P251:AQ251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AR1277,N(OFFSET($P251:AR251,0,MAX(COLUMN($P251:AR251))-COLUMN($P251:AR251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AS1277,N(OFFSET($P251:AS251,0,MAX(COLUMN($P251:AS251))-COLUMN($P251:AS251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AT1277,N(OFFSET($P251:AT251,0,MAX(COLUMN($P251:AT251))-COLUMN($P251:AT251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AU1277,N(OFFSET($P251:AU251,0,MAX(COLUMN($P251:AU251))-COLUMN($P251:AU251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AV1277,N(OFFSET($P251:AV251,0,MAX(COLUMN($P251:AV251))-COLUMN($P251:AV251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AW1277,N(OFFSET($P251:AW251,0,MAX(COLUMN($P251:AW251))-COLUMN($P251:AW251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AX1277,N(OFFSET($P251:AX251,0,MAX(COLUMN($P251:AX251))-COLUMN($P251:AX251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AY1277,N(OFFSET($P251:AY251,0,MAX(COLUMN($P251:AY251))-COLUMN($P251:AY251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:AZ1277,N(OFFSET($P251:AZ251,0,MAX(COLUMN($P251:AZ251))-COLUMN($P251:AZ251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BA1277,N(OFFSET($P251:BA251,0,MAX(COLUMN($P251:BA251))-COLUMN($P251:BA251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BB1277,N(OFFSET($P251:BB251,0,MAX(COLUMN($P251:BB251))-COLUMN($P251:BB251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BC1277,N(OFFSET($P251:BC251,0,MAX(COLUMN($P251:BC251))-COLUMN($P251:BC251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BD1277,N(OFFSET($P251:BD251,0,MAX(COLUMN($P251:BD251))-COLUMN($P251:BD251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BE1277,N(OFFSET($P251:BE251,0,MAX(COLUMN($P251:BE251))-COLUMN($P251:BE251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BF1277,N(OFFSET($P251:BF251,0,MAX(COLUMN($P251:BF251))-COLUMN($P251:BF251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BG1277,N(OFFSET($P251:BG251,0,MAX(COLUMN($P251:BG251))-COLUMN($P251:BG251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BH1277,N(OFFSET($P251:BH251,0,MAX(COLUMN($P251:BH251))-COLUMN($P251:BH251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BI1277,N(OFFSET($P251:BI251,0,MAX(COLUMN($P251:BI251))-COLUMN($P251:BI251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BJ1277,N(OFFSET($P251:BJ251,0,MAX(COLUMN($P251:BJ251))-COLUMN($P251:BJ251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BK1277,N(OFFSET($P251:BK251,0,MAX(COLUMN($P251:BK251))-COLUMN($P251:BK251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BL1277,N(OFFSET($P251:BL251,0,MAX(COLUMN($P251:BL251))-COLUMN($P251:BL251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BM1277,N(OFFSET($P251:BM251,0,MAX(COLUMN($P251:BM251))-COLUMN($P251:BM251),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1277:BN1277,N(OFFSET($P251:BN251,0,MAX(COLUMN($P251:BN251))-COLUMN($P251:BN251),1,1)))","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1278:P1278,N(OFFSET($P252:P252,0,MAX(COLUMN($P252:P252))-COLUMN($P252:P252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:Q1278,N(OFFSET($P252:Q252,0,MAX(COLUMN($P252:Q252))-COLUMN($P252:Q252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:R1278,N(OFFSET($P252:R252,0,MAX(COLUMN($P252:R252))-COLUMN($P252:R252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:S1278,N(OFFSET($P252:S252,0,MAX(COLUMN($P252:S252))-COLUMN($P252:S252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:T1278,N(OFFSET($P252:T252,0,MAX(COLUMN($P252:T252))-COLUMN($P252:T252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:U1278,N(OFFSET($P252:U252,0,MAX(COLUMN($P252:U252))-COLUMN($P252:U252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:V1278,N(OFFSET($P252:V252,0,MAX(COLUMN($P252:V252))-COLUMN($P252:V252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:W1278,N(OFFSET($P252:W252,0,MAX(COLUMN($P252:W252))-COLUMN($P252:W252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:X1278,N(OFFSET($P252:X252,0,MAX(COLUMN($P252:X252))-COLUMN($P252:X252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:Y1278,N(OFFSET($P252:Y252,0,MAX(COLUMN($P252:Y252))-COLUMN($P252:Y252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:Z1278,N(OFFSET($P252:Z252,0,MAX(COLUMN($P252:Z252))-COLUMN($P252:Z252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AA1278,N(OFFSET($P252:AA252,0,MAX(COLUMN($P252:AA252))-COLUMN($P252:AA252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AB1278,N(OFFSET($P252:AB252,0,MAX(COLUMN($P252:AB252))-COLUMN($P252:AB252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AC1278,N(OFFSET($P252:AC252,0,MAX(COLUMN($P252:AC252))-COLUMN($P252:AC252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AD1278,N(OFFSET($P252:AD252,0,MAX(COLUMN($P252:AD252))-COLUMN($P252:AD252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AE1278,N(OFFSET($P252:AE252,0,MAX(COLUMN($P252:AE252))-COLUMN($P252:AE252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AF1278,N(OFFSET($P252:AF252,0,MAX(COLUMN($P252:AF252))-COLUMN($P252:AF252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AG1278,N(OFFSET($P252:AG252,0,MAX(COLUMN($P252:AG252))-COLUMN($P252:AG252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AH1278,N(OFFSET($P252:AH252,0,MAX(COLUMN($P252:AH252))-COLUMN($P252:AH252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AI1278,N(OFFSET($P252:AI252,0,MAX(COLUMN($P252:AI252))-COLUMN($P252:AI252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AJ1278,N(OFFSET($P252:AJ252,0,MAX(COLUMN($P252:AJ252))-COLUMN($P252:AJ252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AK1278,N(OFFSET($P252:AK252,0,MAX(COLUMN($P252:AK252))-COLUMN($P252:AK252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AL1278,N(OFFSET($P252:AL252,0,MAX(COLUMN($P252:AL252))-COLUMN($P252:AL252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AM1278,N(OFFSET($P252:AM252,0,MAX(COLUMN($P252:AM252))-COLUMN($P252:AM252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AN1278,N(OFFSET($P252:AN252,0,MAX(COLUMN($P252:AN252))-COLUMN($P252:AN252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AO1278,N(OFFSET($P252:AO252,0,MAX(COLUMN($P252:AO252))-COLUMN($P252:AO252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AP1278,N(OFFSET($P252:AP252,0,MAX(COLUMN($P252:AP252))-COLUMN($P252:AP252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AQ1278,N(OFFSET($P252:AQ252,0,MAX(COLUMN($P252:AQ252))-COLUMN($P252:AQ252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AR1278,N(OFFSET($P252:AR252,0,MAX(COLUMN($P252:AR252))-COLUMN($P252:AR252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AS1278,N(OFFSET($P252:AS252,0,MAX(COLUMN($P252:AS252))-COLUMN($P252:AS252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AT1278,N(OFFSET($P252:AT252,0,MAX(COLUMN($P252:AT252))-COLUMN($P252:AT252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AU1278,N(OFFSET($P252:AU252,0,MAX(COLUMN($P252:AU252))-COLUMN($P252:AU252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AV1278,N(OFFSET($P252:AV252,0,MAX(COLUMN($P252:AV252))-COLUMN($P252:AV252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AW1278,N(OFFSET($P252:AW252,0,MAX(COLUMN($P252:AW252))-COLUMN($P252:AW252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AX1278,N(OFFSET($P252:AX252,0,MAX(COLUMN($P252:AX252))-COLUMN($P252:AX252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AY1278,N(OFFSET($P252:AY252,0,MAX(COLUMN($P252:AY252))-COLUMN($P252:AY252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:AZ1278,N(OFFSET($P252:AZ252,0,MAX(COLUMN($P252:AZ252))-COLUMN($P252:AZ252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BA1278,N(OFFSET($P252:BA252,0,MAX(COLUMN($P252:BA252))-COLUMN($P252:BA252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BB1278,N(OFFSET($P252:BB252,0,MAX(COLUMN($P252:BB252))-COLUMN($P252:BB252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BC1278,N(OFFSET($P252:BC252,0,MAX(COLUMN($P252:BC252))-COLUMN($P252:BC252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BD1278,N(OFFSET($P252:BD252,0,MAX(COLUMN($P252:BD252))-COLUMN($P252:BD252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BE1278,N(OFFSET($P252:BE252,0,MAX(COLUMN($P252:BE252))-COLUMN($P252:BE252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BF1278,N(OFFSET($P252:BF252,0,MAX(COLUMN($P252:BF252))-COLUMN($P252:BF252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BG1278,N(OFFSET($P252:BG252,0,MAX(COLUMN($P252:BG252))-COLUMN($P252:BG252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BH1278,N(OFFSET($P252:BH252,0,MAX(COLUMN($P252:BH252))-COLUMN($P252:BH252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BI1278,N(OFFSET($P252:BI252,0,MAX(COLUMN($P252:BI252))-COLUMN($P252:BI252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BJ1278,N(OFFSET($P252:BJ252,0,MAX(COLUMN($P252:BJ252))-COLUMN($P252:BJ252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BK1278,N(OFFSET($P252:BK252,0,MAX(COLUMN($P252:BK252))-COLUMN($P252:BK252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BL1278,N(OFFSET($P252:BL252,0,MAX(COLUMN($P252:BL252))-COLUMN($P252:BL252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BM1278,N(OFFSET($P252:BM252,0,MAX(COLUMN($P252:BM252))-COLUMN($P252:BM252),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1278:BN1278,N(OFFSET($P252:BN252,0,MAX(COLUMN($P252:BN252))-COLUMN($P252:BN252),1,1)))","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1279:P1279,N(OFFSET($P253:P253,0,MAX(COLUMN($P253:P253))-COLUMN($P253:P253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:Q1279,N(OFFSET($P253:Q253,0,MAX(COLUMN($P253:Q253))-COLUMN($P253:Q253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:R1279,N(OFFSET($P253:R253,0,MAX(COLUMN($P253:R253))-COLUMN($P253:R253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:S1279,N(OFFSET($P253:S253,0,MAX(COLUMN($P253:S253))-COLUMN($P253:S253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:T1279,N(OFFSET($P253:T253,0,MAX(COLUMN($P253:T253))-COLUMN($P253:T253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:U1279,N(OFFSET($P253:U253,0,MAX(COLUMN($P253:U253))-COLUMN($P253:U253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:V1279,N(OFFSET($P253:V253,0,MAX(COLUMN($P253:V253))-COLUMN($P253:V253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:W1279,N(OFFSET($P253:W253,0,MAX(COLUMN($P253:W253))-COLUMN($P253:W253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:X1279,N(OFFSET($P253:X253,0,MAX(COLUMN($P253:X253))-COLUMN($P253:X253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:Y1279,N(OFFSET($P253:Y253,0,MAX(COLUMN($P253:Y253))-COLUMN($P253:Y253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:Z1279,N(OFFSET($P253:Z253,0,MAX(COLUMN($P253:Z253))-COLUMN($P253:Z253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AA1279,N(OFFSET($P253:AA253,0,MAX(COLUMN($P253:AA253))-COLUMN($P253:AA253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AB1279,N(OFFSET($P253:AB253,0,MAX(COLUMN($P253:AB253))-COLUMN($P253:AB253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AC1279,N(OFFSET($P253:AC253,0,MAX(COLUMN($P253:AC253))-COLUMN($P253:AC253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AD1279,N(OFFSET($P253:AD253,0,MAX(COLUMN($P253:AD253))-COLUMN($P253:AD253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AE1279,N(OFFSET($P253:AE253,0,MAX(COLUMN($P253:AE253))-COLUMN($P253:AE253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AF1279,N(OFFSET($P253:AF253,0,MAX(COLUMN($P253:AF253))-COLUMN($P253:AF253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AG1279,N(OFFSET($P253:AG253,0,MAX(COLUMN($P253:AG253))-COLUMN($P253:AG253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AH1279,N(OFFSET($P253:AH253,0,MAX(COLUMN($P253:AH253))-COLUMN($P253:AH253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AI1279,N(OFFSET($P253:AI253,0,MAX(COLUMN($P253:AI253))-COLUMN($P253:AI253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AJ1279,N(OFFSET($P253:AJ253,0,MAX(COLUMN($P253:AJ253))-COLUMN($P253:AJ253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AK1279,N(OFFSET($P253:AK253,0,MAX(COLUMN($P253:AK253))-COLUMN($P253:AK253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AL1279,N(OFFSET($P253:AL253,0,MAX(COLUMN($P253:AL253))-COLUMN($P253:AL253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AM1279,N(OFFSET($P253:AM253,0,MAX(COLUMN($P253:AM253))-COLUMN($P253:AM253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AN1279,N(OFFSET($P253:AN253,0,MAX(COLUMN($P253:AN253))-COLUMN($P253:AN253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AO1279,N(OFFSET($P253:AO253,0,MAX(COLUMN($P253:AO253))-COLUMN($P253:AO253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AP1279,N(OFFSET($P253:AP253,0,MAX(COLUMN($P253:AP253))-COLUMN($P253:AP253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AQ1279,N(OFFSET($P253:AQ253,0,MAX(COLUMN($P253:AQ253))-COLUMN($P253:AQ253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AR1279,N(OFFSET($P253:AR253,0,MAX(COLUMN($P253:AR253))-COLUMN($P253:AR253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AS1279,N(OFFSET($P253:AS253,0,MAX(COLUMN($P253:AS253))-COLUMN($P253:AS253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AT1279,N(OFFSET($P253:AT253,0,MAX(COLUMN($P253:AT253))-COLUMN($P253:AT253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AU1279,N(OFFSET($P253:AU253,0,MAX(COLUMN($P253:AU253))-COLUMN($P253:AU253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AV1279,N(OFFSET($P253:AV253,0,MAX(COLUMN($P253:AV253))-COLUMN($P253:AV253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AW1279,N(OFFSET($P253:AW253,0,MAX(COLUMN($P253:AW253))-COLUMN($P253:AW253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AX1279,N(OFFSET($P253:AX253,0,MAX(COLUMN($P253:AX253))-COLUMN($P253:AX253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AY1279,N(OFFSET($P253:AY253,0,MAX(COLUMN($P253:AY253))-COLUMN($P253:AY253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:AZ1279,N(OFFSET($P253:AZ253,0,MAX(COLUMN($P253:AZ253))-COLUMN($P253:AZ253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BA1279,N(OFFSET($P253:BA253,0,MAX(COLUMN($P253:BA253))-COLUMN($P253:BA253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BB1279,N(OFFSET($P253:BB253,0,MAX(COLUMN($P253:BB253))-COLUMN($P253:BB253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BC1279,N(OFFSET($P253:BC253,0,MAX(COLUMN($P253:BC253))-COLUMN($P253:BC253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BD1279,N(OFFSET($P253:BD253,0,MAX(COLUMN($P253:BD253))-COLUMN($P253:BD253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BE1279,N(OFFSET($P253:BE253,0,MAX(COLUMN($P253:BE253))-COLUMN($P253:BE253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BF1279,N(OFFSET($P253:BF253,0,MAX(COLUMN($P253:BF253))-COLUMN($P253:BF253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BG1279,N(OFFSET($P253:BG253,0,MAX(COLUMN($P253:BG253))-COLUMN($P253:BG253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BH1279,N(OFFSET($P253:BH253,0,MAX(COLUMN($P253:BH253))-COLUMN($P253:BH253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BI1279,N(OFFSET($P253:BI253,0,MAX(COLUMN($P253:BI253))-COLUMN($P253:BI253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BJ1279,N(OFFSET($P253:BJ253,0,MAX(COLUMN($P253:BJ253))-COLUMN($P253:BJ253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BK1279,N(OFFSET($P253:BK253,0,MAX(COLUMN($P253:BK253))-COLUMN($P253:BK253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BL1279,N(OFFSET($P253:BL253,0,MAX(COLUMN($P253:BL253))-COLUMN($P253:BL253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BM1279,N(OFFSET($P253:BM253,0,MAX(COLUMN($P253:BM253))-COLUMN($P253:BM253),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1279:BN1279,N(OFFSET($P253:BN253,0,MAX(COLUMN($P253:BN253))-COLUMN($P253:BN253),1,1)))","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1280:P1280,N(OFFSET($P254:P254,0,MAX(COLUMN($P254:P254))-COLUMN($P254:P254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:Q1280,N(OFFSET($P254:Q254,0,MAX(COLUMN($P254:Q254))-COLUMN($P254:Q254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:R1280,N(OFFSET($P254:R254,0,MAX(COLUMN($P254:R254))-COLUMN($P254:R254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:S1280,N(OFFSET($P254:S254,0,MAX(COLUMN($P254:S254))-COLUMN($P254:S254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:T1280,N(OFFSET($P254:T254,0,MAX(COLUMN($P254:T254))-COLUMN($P254:T254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:U1280,N(OFFSET($P254:U254,0,MAX(COLUMN($P254:U254))-COLUMN($P254:U254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:V1280,N(OFFSET($P254:V254,0,MAX(COLUMN($P254:V254))-COLUMN($P254:V254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:W1280,N(OFFSET($P254:W254,0,MAX(COLUMN($P254:W254))-COLUMN($P254:W254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:X1280,N(OFFSET($P254:X254,0,MAX(COLUMN($P254:X254))-COLUMN($P254:X254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:Y1280,N(OFFSET($P254:Y254,0,MAX(COLUMN($P254:Y254))-COLUMN($P254:Y254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:Z1280,N(OFFSET($P254:Z254,0,MAX(COLUMN($P254:Z254))-COLUMN($P254:Z254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AA1280,N(OFFSET($P254:AA254,0,MAX(COLUMN($P254:AA254))-COLUMN($P254:AA254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AB1280,N(OFFSET($P254:AB254,0,MAX(COLUMN($P254:AB254))-COLUMN($P254:AB254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AC1280,N(OFFSET($P254:AC254,0,MAX(COLUMN($P254:AC254))-COLUMN($P254:AC254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AD1280,N(OFFSET($P254:AD254,0,MAX(COLUMN($P254:AD254))-COLUMN($P254:AD254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AE1280,N(OFFSET($P254:AE254,0,MAX(COLUMN($P254:AE254))-COLUMN($P254:AE254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AF1280,N(OFFSET($P254:AF254,0,MAX(COLUMN($P254:AF254))-COLUMN($P254:AF254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AG1280,N(OFFSET($P254:AG254,0,MAX(COLUMN($P254:AG254))-COLUMN($P254:AG254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AH1280,N(OFFSET($P254:AH254,0,MAX(COLUMN($P254:AH254))-COLUMN($P254:AH254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AI1280,N(OFFSET($P254:AI254,0,MAX(COLUMN($P254:AI254))-COLUMN($P254:AI254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AJ1280,N(OFFSET($P254:AJ254,0,MAX(COLUMN($P254:AJ254))-COLUMN($P254:AJ254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AK1280,N(OFFSET($P254:AK254,0,MAX(COLUMN($P254:AK254))-COLUMN($P254:AK254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AL1280,N(OFFSET($P254:AL254,0,MAX(COLUMN($P254:AL254))-COLUMN($P254:AL254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AM1280,N(OFFSET($P254:AM254,0,MAX(COLUMN($P254:AM254))-COLUMN($P254:AM254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AN1280,N(OFFSET($P254:AN254,0,MAX(COLUMN($P254:AN254))-COLUMN($P254:AN254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AO1280,N(OFFSET($P254:AO254,0,MAX(COLUMN($P254:AO254))-COLUMN($P254:AO254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AP1280,N(OFFSET($P254:AP254,0,MAX(COLUMN($P254:AP254))-COLUMN($P254:AP254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AQ1280,N(OFFSET($P254:AQ254,0,MAX(COLUMN($P254:AQ254))-COLUMN($P254:AQ254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AR1280,N(OFFSET($P254:AR254,0,MAX(COLUMN($P254:AR254))-COLUMN($P254:AR254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AS1280,N(OFFSET($P254:AS254,0,MAX(COLUMN($P254:AS254))-COLUMN($P254:AS254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AT1280,N(OFFSET($P254:AT254,0,MAX(COLUMN($P254:AT254))-COLUMN($P254:AT254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AU1280,N(OFFSET($P254:AU254,0,MAX(COLUMN($P254:AU254))-COLUMN($P254:AU254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AV1280,N(OFFSET($P254:AV254,0,MAX(COLUMN($P254:AV254))-COLUMN($P254:AV254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AW1280,N(OFFSET($P254:AW254,0,MAX(COLUMN($P254:AW254))-COLUMN($P254:AW254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AX1280,N(OFFSET($P254:AX254,0,MAX(COLUMN($P254:AX254))-COLUMN($P254:AX254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AY1280,N(OFFSET($P254:AY254,0,MAX(COLUMN($P254:AY254))-COLUMN($P254:AY254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:AZ1280,N(OFFSET($P254:AZ254,0,MAX(COLUMN($P254:AZ254))-COLUMN($P254:AZ254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BA1280,N(OFFSET($P254:BA254,0,MAX(COLUMN($P254:BA254))-COLUMN($P254:BA254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BB1280,N(OFFSET($P254:BB254,0,MAX(COLUMN($P254:BB254))-COLUMN($P254:BB254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BC1280,N(OFFSET($P254:BC254,0,MAX(COLUMN($P254:BC254))-COLUMN($P254:BC254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BD1280,N(OFFSET($P254:BD254,0,MAX(COLUMN($P254:BD254))-COLUMN($P254:BD254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BE1280,N(OFFSET($P254:BE254,0,MAX(COLUMN($P254:BE254))-COLUMN($P254:BE254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BF1280,N(OFFSET($P254:BF254,0,MAX(COLUMN($P254:BF254))-COLUMN($P254:BF254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BG1280,N(OFFSET($P254:BG254,0,MAX(COLUMN($P254:BG254))-COLUMN($P254:BG254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BH1280,N(OFFSET($P254:BH254,0,MAX(COLUMN($P254:BH254))-COLUMN($P254:BH254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BI1280,N(OFFSET($P254:BI254,0,MAX(COLUMN($P254:BI254))-COLUMN($P254:BI254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BJ1280,N(OFFSET($P254:BJ254,0,MAX(COLUMN($P254:BJ254))-COLUMN($P254:BJ254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BK1280,N(OFFSET($P254:BK254,0,MAX(COLUMN($P254:BK254))-COLUMN($P254:BK254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BL1280,N(OFFSET($P254:BL254,0,MAX(COLUMN($P254:BL254))-COLUMN($P254:BL254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BM1280,N(OFFSET($P254:BM254,0,MAX(COLUMN($P254:BM254))-COLUMN($P254:BM254),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1280:BN1280,N(OFFSET($P254:BN254,0,MAX(COLUMN($P254:BN254))-COLUMN($P254:BN254),1,1)))","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1281:P1281,N(OFFSET($P255:P255,0,MAX(COLUMN($P255:P255))-COLUMN($P255:P255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:Q1281,N(OFFSET($P255:Q255,0,MAX(COLUMN($P255:Q255))-COLUMN($P255:Q255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:R1281,N(OFFSET($P255:R255,0,MAX(COLUMN($P255:R255))-COLUMN($P255:R255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:S1281,N(OFFSET($P255:S255,0,MAX(COLUMN($P255:S255))-COLUMN($P255:S255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:T1281,N(OFFSET($P255:T255,0,MAX(COLUMN($P255:T255))-COLUMN($P255:T255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:U1281,N(OFFSET($P255:U255,0,MAX(COLUMN($P255:U255))-COLUMN($P255:U255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:V1281,N(OFFSET($P255:V255,0,MAX(COLUMN($P255:V255))-COLUMN($P255:V255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:W1281,N(OFFSET($P255:W255,0,MAX(COLUMN($P255:W255))-COLUMN($P255:W255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:X1281,N(OFFSET($P255:X255,0,MAX(COLUMN($P255:X255))-COLUMN($P255:X255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:Y1281,N(OFFSET($P255:Y255,0,MAX(COLUMN($P255:Y255))-COLUMN($P255:Y255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:Z1281,N(OFFSET($P255:Z255,0,MAX(COLUMN($P255:Z255))-COLUMN($P255:Z255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AA1281,N(OFFSET($P255:AA255,0,MAX(COLUMN($P255:AA255))-COLUMN($P255:AA255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AB1281,N(OFFSET($P255:AB255,0,MAX(COLUMN($P255:AB255))-COLUMN($P255:AB255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AC1281,N(OFFSET($P255:AC255,0,MAX(COLUMN($P255:AC255))-COLUMN($P255:AC255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AD1281,N(OFFSET($P255:AD255,0,MAX(COLUMN($P255:AD255))-COLUMN($P255:AD255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AE1281,N(OFFSET($P255:AE255,0,MAX(COLUMN($P255:AE255))-COLUMN($P255:AE255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AF1281,N(OFFSET($P255:AF255,0,MAX(COLUMN($P255:AF255))-COLUMN($P255:AF255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AG1281,N(OFFSET($P255:AG255,0,MAX(COLUMN($P255:AG255))-COLUMN($P255:AG255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AH1281,N(OFFSET($P255:AH255,0,MAX(COLUMN($P255:AH255))-COLUMN($P255:AH255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AI1281,N(OFFSET($P255:AI255,0,MAX(COLUMN($P255:AI255))-COLUMN($P255:AI255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AJ1281,N(OFFSET($P255:AJ255,0,MAX(COLUMN($P255:AJ255))-COLUMN($P255:AJ255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AK1281,N(OFFSET($P255:AK255,0,MAX(COLUMN($P255:AK255))-COLUMN($P255:AK255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AL1281,N(OFFSET($P255:AL255,0,MAX(COLUMN($P255:AL255))-COLUMN($P255:AL255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AM1281,N(OFFSET($P255:AM255,0,MAX(COLUMN($P255:AM255))-COLUMN($P255:AM255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AN1281,N(OFFSET($P255:AN255,0,MAX(COLUMN($P255:AN255))-COLUMN($P255:AN255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AO1281,N(OFFSET($P255:AO255,0,MAX(COLUMN($P255:AO255))-COLUMN($P255:AO255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AP1281,N(OFFSET($P255:AP255,0,MAX(COLUMN($P255:AP255))-COLUMN($P255:AP255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AQ1281,N(OFFSET($P255:AQ255,0,MAX(COLUMN($P255:AQ255))-COLUMN($P255:AQ255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AR1281,N(OFFSET($P255:AR255,0,MAX(COLUMN($P255:AR255))-COLUMN($P255:AR255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AS1281,N(OFFSET($P255:AS255,0,MAX(COLUMN($P255:AS255))-COLUMN($P255:AS255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AT1281,N(OFFSET($P255:AT255,0,MAX(COLUMN($P255:AT255))-COLUMN($P255:AT255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AU1281,N(OFFSET($P255:AU255,0,MAX(COLUMN($P255:AU255))-COLUMN($P255:AU255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AV1281,N(OFFSET($P255:AV255,0,MAX(COLUMN($P255:AV255))-COLUMN($P255:AV255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AW1281,N(OFFSET($P255:AW255,0,MAX(COLUMN($P255:AW255))-COLUMN($P255:AW255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AX1281,N(OFFSET($P255:AX255,0,MAX(COLUMN($P255:AX255))-COLUMN($P255:AX255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AY1281,N(OFFSET($P255:AY255,0,MAX(COLUMN($P255:AY255))-COLUMN($P255:AY255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:AZ1281,N(OFFSET($P255:AZ255,0,MAX(COLUMN($P255:AZ255))-COLUMN($P255:AZ255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BA1281,N(OFFSET($P255:BA255,0,MAX(COLUMN($P255:BA255))-COLUMN($P255:BA255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BB1281,N(OFFSET($P255:BB255,0,MAX(COLUMN($P255:BB255))-COLUMN($P255:BB255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BC1281,N(OFFSET($P255:BC255,0,MAX(COLUMN($P255:BC255))-COLUMN($P255:BC255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BD1281,N(OFFSET($P255:BD255,0,MAX(COLUMN($P255:BD255))-COLUMN($P255:BD255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BE1281,N(OFFSET($P255:BE255,0,MAX(COLUMN($P255:BE255))-COLUMN($P255:BE255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BF1281,N(OFFSET($P255:BF255,0,MAX(COLUMN($P255:BF255))-COLUMN($P255:BF255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BG1281,N(OFFSET($P255:BG255,0,MAX(COLUMN($P255:BG255))-COLUMN($P255:BG255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BH1281,N(OFFSET($P255:BH255,0,MAX(COLUMN($P255:BH255))-COLUMN($P255:BH255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BI1281,N(OFFSET($P255:BI255,0,MAX(COLUMN($P255:BI255))-COLUMN($P255:BI255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BJ1281,N(OFFSET($P255:BJ255,0,MAX(COLUMN($P255:BJ255))-COLUMN($P255:BJ255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BK1281,N(OFFSET($P255:BK255,0,MAX(COLUMN($P255:BK255))-COLUMN($P255:BK255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BL1281,N(OFFSET($P255:BL255,0,MAX(COLUMN($P255:BL255))-COLUMN($P255:BL255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BM1281,N(OFFSET($P255:BM255,0,MAX(COLUMN($P255:BM255))-COLUMN($P255:BM255),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1281:BN1281,N(OFFSET($P255:BN255,0,MAX(COLUMN($P255:BN255))-COLUMN($P255:BN255),1,1)))","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1282:P1282,N(OFFSET($P256:P256,0,MAX(COLUMN($P256:P256))-COLUMN($P256:P256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:Q1282,N(OFFSET($P256:Q256,0,MAX(COLUMN($P256:Q256))-COLUMN($P256:Q256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:R1282,N(OFFSET($P256:R256,0,MAX(COLUMN($P256:R256))-COLUMN($P256:R256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:S1282,N(OFFSET($P256:S256,0,MAX(COLUMN($P256:S256))-COLUMN($P256:S256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:T1282,N(OFFSET($P256:T256,0,MAX(COLUMN($P256:T256))-COLUMN($P256:T256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:U1282,N(OFFSET($P256:U256,0,MAX(COLUMN($P256:U256))-COLUMN($P256:U256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:V1282,N(OFFSET($P256:V256,0,MAX(COLUMN($P256:V256))-COLUMN($P256:V256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:W1282,N(OFFSET($P256:W256,0,MAX(COLUMN($P256:W256))-COLUMN($P256:W256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:X1282,N(OFFSET($P256:X256,0,MAX(COLUMN($P256:X256))-COLUMN($P256:X256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:Y1282,N(OFFSET($P256:Y256,0,MAX(COLUMN($P256:Y256))-COLUMN($P256:Y256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:Z1282,N(OFFSET($P256:Z256,0,MAX(COLUMN($P256:Z256))-COLUMN($P256:Z256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AA1282,N(OFFSET($P256:AA256,0,MAX(COLUMN($P256:AA256))-COLUMN($P256:AA256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AB1282,N(OFFSET($P256:AB256,0,MAX(COLUMN($P256:AB256))-COLUMN($P256:AB256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AC1282,N(OFFSET($P256:AC256,0,MAX(COLUMN($P256:AC256))-COLUMN($P256:AC256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AD1282,N(OFFSET($P256:AD256,0,MAX(COLUMN($P256:AD256))-COLUMN($P256:AD256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AE1282,N(OFFSET($P256:AE256,0,MAX(COLUMN($P256:AE256))-COLUMN($P256:AE256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AF1282,N(OFFSET($P256:AF256,0,MAX(COLUMN($P256:AF256))-COLUMN($P256:AF256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AG1282,N(OFFSET($P256:AG256,0,MAX(COLUMN($P256:AG256))-COLUMN($P256:AG256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AH1282,N(OFFSET($P256:AH256,0,MAX(COLUMN($P256:AH256))-COLUMN($P256:AH256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AI1282,N(OFFSET($P256:AI256,0,MAX(COLUMN($P256:AI256))-COLUMN($P256:AI256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AJ1282,N(OFFSET($P256:AJ256,0,MAX(COLUMN($P256:AJ256))-COLUMN($P256:AJ256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AK1282,N(OFFSET($P256:AK256,0,MAX(COLUMN($P256:AK256))-COLUMN($P256:AK256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AL1282,N(OFFSET($P256:AL256,0,MAX(COLUMN($P256:AL256))-COLUMN($P256:AL256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AM1282,N(OFFSET($P256:AM256,0,MAX(COLUMN($P256:AM256))-COLUMN($P256:AM256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AN1282,N(OFFSET($P256:AN256,0,MAX(COLUMN($P256:AN256))-COLUMN($P256:AN256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AO1282,N(OFFSET($P256:AO256,0,MAX(COLUMN($P256:AO256))-COLUMN($P256:AO256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AP1282,N(OFFSET($P256:AP256,0,MAX(COLUMN($P256:AP256))-COLUMN($P256:AP256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AQ1282,N(OFFSET($P256:AQ256,0,MAX(COLUMN($P256:AQ256))-COLUMN($P256:AQ256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AR1282,N(OFFSET($P256:AR256,0,MAX(COLUMN($P256:AR256))-COLUMN($P256:AR256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AS1282,N(OFFSET($P256:AS256,0,MAX(COLUMN($P256:AS256))-COLUMN($P256:AS256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AT1282,N(OFFSET($P256:AT256,0,MAX(COLUMN($P256:AT256))-COLUMN($P256:AT256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AU1282,N(OFFSET($P256:AU256,0,MAX(COLUMN($P256:AU256))-COLUMN($P256:AU256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AV1282,N(OFFSET($P256:AV256,0,MAX(COLUMN($P256:AV256))-COLUMN($P256:AV256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AW1282,N(OFFSET($P256:AW256,0,MAX(COLUMN($P256:AW256))-COLUMN($P256:AW256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AX1282,N(OFFSET($P256:AX256,0,MAX(COLUMN($P256:AX256))-COLUMN($P256:AX256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AY1282,N(OFFSET($P256:AY256,0,MAX(COLUMN($P256:AY256))-COLUMN($P256:AY256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:AZ1282,N(OFFSET($P256:AZ256,0,MAX(COLUMN($P256:AZ256))-COLUMN($P256:AZ256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BA1282,N(OFFSET($P256:BA256,0,MAX(COLUMN($P256:BA256))-COLUMN($P256:BA256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BB1282,N(OFFSET($P256:BB256,0,MAX(COLUMN($P256:BB256))-COLUMN($P256:BB256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BC1282,N(OFFSET($P256:BC256,0,MAX(COLUMN($P256:BC256))-COLUMN($P256:BC256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BD1282,N(OFFSET($P256:BD256,0,MAX(COLUMN($P256:BD256))-COLUMN($P256:BD256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BE1282,N(OFFSET($P256:BE256,0,MAX(COLUMN($P256:BE256))-COLUMN($P256:BE256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BF1282,N(OFFSET($P256:BF256,0,MAX(COLUMN($P256:BF256))-COLUMN($P256:BF256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BG1282,N(OFFSET($P256:BG256,0,MAX(COLUMN($P256:BG256))-COLUMN($P256:BG256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BH1282,N(OFFSET($P256:BH256,0,MAX(COLUMN($P256:BH256))-COLUMN($P256:BH256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BI1282,N(OFFSET($P256:BI256,0,MAX(COLUMN($P256:BI256))-COLUMN($P256:BI256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BJ1282,N(OFFSET($P256:BJ256,0,MAX(COLUMN($P256:BJ256))-COLUMN($P256:BJ256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BK1282,N(OFFSET($P256:BK256,0,MAX(COLUMN($P256:BK256))-COLUMN($P256:BK256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BL1282,N(OFFSET($P256:BL256,0,MAX(COLUMN($P256:BL256))-COLUMN($P256:BL256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BM1282,N(OFFSET($P256:BM256,0,MAX(COLUMN($P256:BM256))-COLUMN($P256:BM256),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1282:BN1282,N(OFFSET($P256:BN256,0,MAX(COLUMN($P256:BN256))-COLUMN($P256:BN256),1,1)))","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1283:P1283,N(OFFSET($P257:P257,0,MAX(COLUMN($P257:P257))-COLUMN($P257:P257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:Q1283,N(OFFSET($P257:Q257,0,MAX(COLUMN($P257:Q257))-COLUMN($P257:Q257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:R1283,N(OFFSET($P257:R257,0,MAX(COLUMN($P257:R257))-COLUMN($P257:R257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:S1283,N(OFFSET($P257:S257,0,MAX(COLUMN($P257:S257))-COLUMN($P257:S257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:T1283,N(OFFSET($P257:T257,0,MAX(COLUMN($P257:T257))-COLUMN($P257:T257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:U1283,N(OFFSET($P257:U257,0,MAX(COLUMN($P257:U257))-COLUMN($P257:U257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:V1283,N(OFFSET($P257:V257,0,MAX(COLUMN($P257:V257))-COLUMN($P257:V257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:W1283,N(OFFSET($P257:W257,0,MAX(COLUMN($P257:W257))-COLUMN($P257:W257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:X1283,N(OFFSET($P257:X257,0,MAX(COLUMN($P257:X257))-COLUMN($P257:X257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:Y1283,N(OFFSET($P257:Y257,0,MAX(COLUMN($P257:Y257))-COLUMN($P257:Y257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:Z1283,N(OFFSET($P257:Z257,0,MAX(COLUMN($P257:Z257))-COLUMN($P257:Z257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AA1283,N(OFFSET($P257:AA257,0,MAX(COLUMN($P257:AA257))-COLUMN($P257:AA257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AB1283,N(OFFSET($P257:AB257,0,MAX(COLUMN($P257:AB257))-COLUMN($P257:AB257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AC1283,N(OFFSET($P257:AC257,0,MAX(COLUMN($P257:AC257))-COLUMN($P257:AC257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AD1283,N(OFFSET($P257:AD257,0,MAX(COLUMN($P257:AD257))-COLUMN($P257:AD257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AE1283,N(OFFSET($P257:AE257,0,MAX(COLUMN($P257:AE257))-COLUMN($P257:AE257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AF1283,N(OFFSET($P257:AF257,0,MAX(COLUMN($P257:AF257))-COLUMN($P257:AF257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AG1283,N(OFFSET($P257:AG257,0,MAX(COLUMN($P257:AG257))-COLUMN($P257:AG257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AH1283,N(OFFSET($P257:AH257,0,MAX(COLUMN($P257:AH257))-COLUMN($P257:AH257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AI1283,N(OFFSET($P257:AI257,0,MAX(COLUMN($P257:AI257))-COLUMN($P257:AI257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AJ1283,N(OFFSET($P257:AJ257,0,MAX(COLUMN($P257:AJ257))-COLUMN($P257:AJ257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AK1283,N(OFFSET($P257:AK257,0,MAX(COLUMN($P257:AK257))-COLUMN($P257:AK257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AL1283,N(OFFSET($P257:AL257,0,MAX(COLUMN($P257:AL257))-COLUMN($P257:AL257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AM1283,N(OFFSET($P257:AM257,0,MAX(COLUMN($P257:AM257))-COLUMN($P257:AM257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AN1283,N(OFFSET($P257:AN257,0,MAX(COLUMN($P257:AN257))-COLUMN($P257:AN257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AO1283,N(OFFSET($P257:AO257,0,MAX(COLUMN($P257:AO257))-COLUMN($P257:AO257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AP1283,N(OFFSET($P257:AP257,0,MAX(COLUMN($P257:AP257))-COLUMN($P257:AP257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AQ1283,N(OFFSET($P257:AQ257,0,MAX(COLUMN($P257:AQ257))-COLUMN($P257:AQ257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AR1283,N(OFFSET($P257:AR257,0,MAX(COLUMN($P257:AR257))-COLUMN($P257:AR257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AS1283,N(OFFSET($P257:AS257,0,MAX(COLUMN($P257:AS257))-COLUMN($P257:AS257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AT1283,N(OFFSET($P257:AT257,0,MAX(COLUMN($P257:AT257))-COLUMN($P257:AT257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AU1283,N(OFFSET($P257:AU257,0,MAX(COLUMN($P257:AU257))-COLUMN($P257:AU257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AV1283,N(OFFSET($P257:AV257,0,MAX(COLUMN($P257:AV257))-COLUMN($P257:AV257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AW1283,N(OFFSET($P257:AW257,0,MAX(COLUMN($P257:AW257))-COLUMN($P257:AW257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AX1283,N(OFFSET($P257:AX257,0,MAX(COLUMN($P257:AX257))-COLUMN($P257:AX257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AY1283,N(OFFSET($P257:AY257,0,MAX(COLUMN($P257:AY257))-COLUMN($P257:AY257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:AZ1283,N(OFFSET($P257:AZ257,0,MAX(COLUMN($P257:AZ257))-COLUMN($P257:AZ257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BA1283,N(OFFSET($P257:BA257,0,MAX(COLUMN($P257:BA257))-COLUMN($P257:BA257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BB1283,N(OFFSET($P257:BB257,0,MAX(COLUMN($P257:BB257))-COLUMN($P257:BB257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BC1283,N(OFFSET($P257:BC257,0,MAX(COLUMN($P257:BC257))-COLUMN($P257:BC257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BD1283,N(OFFSET($P257:BD257,0,MAX(COLUMN($P257:BD257))-COLUMN($P257:BD257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BE1283,N(OFFSET($P257:BE257,0,MAX(COLUMN($P257:BE257))-COLUMN($P257:BE257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BF1283,N(OFFSET($P257:BF257,0,MAX(COLUMN($P257:BF257))-COLUMN($P257:BF257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BG1283,N(OFFSET($P257:BG257,0,MAX(COLUMN($P257:BG257))-COLUMN($P257:BG257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BH1283,N(OFFSET($P257:BH257,0,MAX(COLUMN($P257:BH257))-COLUMN($P257:BH257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BI1283,N(OFFSET($P257:BI257,0,MAX(COLUMN($P257:BI257))-COLUMN($P257:BI257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BJ1283,N(OFFSET($P257:BJ257,0,MAX(COLUMN($P257:BJ257))-COLUMN($P257:BJ257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BK1283,N(OFFSET($P257:BK257,0,MAX(COLUMN($P257:BK257))-COLUMN($P257:BK257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BL1283,N(OFFSET($P257:BL257,0,MAX(COLUMN($P257:BL257))-COLUMN($P257:BL257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BM1283,N(OFFSET($P257:BM257,0,MAX(COLUMN($P257:BM257))-COLUMN($P257:BM257),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1283:BN1283,N(OFFSET($P257:BN257,0,MAX(COLUMN($P257:BN257))-COLUMN($P257:BN257),1,1)))","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1284:P1284,N(OFFSET($P258:P258,0,MAX(COLUMN($P258:P258))-COLUMN($P258:P258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:Q1284,N(OFFSET($P258:Q258,0,MAX(COLUMN($P258:Q258))-COLUMN($P258:Q258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:R1284,N(OFFSET($P258:R258,0,MAX(COLUMN($P258:R258))-COLUMN($P258:R258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:S1284,N(OFFSET($P258:S258,0,MAX(COLUMN($P258:S258))-COLUMN($P258:S258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:T1284,N(OFFSET($P258:T258,0,MAX(COLUMN($P258:T258))-COLUMN($P258:T258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:U1284,N(OFFSET($P258:U258,0,MAX(COLUMN($P258:U258))-COLUMN($P258:U258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:V1284,N(OFFSET($P258:V258,0,MAX(COLUMN($P258:V258))-COLUMN($P258:V258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:W1284,N(OFFSET($P258:W258,0,MAX(COLUMN($P258:W258))-COLUMN($P258:W258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:X1284,N(OFFSET($P258:X258,0,MAX(COLUMN($P258:X258))-COLUMN($P258:X258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:Y1284,N(OFFSET($P258:Y258,0,MAX(COLUMN($P258:Y258))-COLUMN($P258:Y258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:Z1284,N(OFFSET($P258:Z258,0,MAX(COLUMN($P258:Z258))-COLUMN($P258:Z258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AA1284,N(OFFSET($P258:AA258,0,MAX(COLUMN($P258:AA258))-COLUMN($P258:AA258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AB1284,N(OFFSET($P258:AB258,0,MAX(COLUMN($P258:AB258))-COLUMN($P258:AB258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AC1284,N(OFFSET($P258:AC258,0,MAX(COLUMN($P258:AC258))-COLUMN($P258:AC258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AD1284,N(OFFSET($P258:AD258,0,MAX(COLUMN($P258:AD258))-COLUMN($P258:AD258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AE1284,N(OFFSET($P258:AE258,0,MAX(COLUMN($P258:AE258))-COLUMN($P258:AE258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AF1284,N(OFFSET($P258:AF258,0,MAX(COLUMN($P258:AF258))-COLUMN($P258:AF258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AG1284,N(OFFSET($P258:AG258,0,MAX(COLUMN($P258:AG258))-COLUMN($P258:AG258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AH1284,N(OFFSET($P258:AH258,0,MAX(COLUMN($P258:AH258))-COLUMN($P258:AH258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AI1284,N(OFFSET($P258:AI258,0,MAX(COLUMN($P258:AI258))-COLUMN($P258:AI258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AJ1284,N(OFFSET($P258:AJ258,0,MAX(COLUMN($P258:AJ258))-COLUMN($P258:AJ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AK1284,N(OFFSET($P258:AK258,0,MAX(COLUMN($P258:AK258))-COLUMN($P258:AK258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AL1284,N(OFFSET($P258:AL258,0,MAX(COLUMN($P258:AL258))-COLUMN($P258:AL258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AM1284,N(OFFSET($P258:AM258,0,MAX(COLUMN($P258:AM258))-COLUMN($P258:AM258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AN1284,N(OFFSET($P258:AN258,0,MAX(COLUMN($P258:AN258))-COLUMN($P258:AN258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AO1284,N(OFFSET($P258:AO258,0,MAX(COLUMN($P258:AO258))-COLUMN($P258:AO258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AP1284,N(OFFSET($P258:AP258,0,MAX(COLUMN($P258:AP258))-COLUMN($P258:AP258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AQ1284,N(OFFSET($P258:AQ258,0,MAX(COLUMN($P258:AQ258))-COLUMN($P258:AQ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AR1284,N(OFFSET($P258:AR258,0,MAX(COLUMN($P258:AR258))-COLUMN($P258:AR258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AS1284,N(OFFSET($P258:AS258,0,MAX(COLUMN($P258:AS258))-COLUMN($P258:AS258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AT1284,N(OFFSET($P258:AT258,0,MAX(COLUMN($P258:AT258))-COLUMN($P258:AT258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AU1284,N(OFFSET($P258:AU258,0,MAX(COLUMN($P258:AU258))-COLUMN($P258:AU258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AV1284,N(OFFSET($P258:AV258,0,MAX(COLUMN($P258:AV258))-COLUMN($P258:AV258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AW1284,N(OFFSET($P258:AW258,0,MAX(COLUMN($P258:AW258))-COLUMN($P258:AW258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AX1284,N(OFFSET($P258:AX258,0,MAX(COLUMN($P258:AX258))-COLUMN($P258:AX258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AY1284,N(OFFSET($P258:AY258,0,MAX(COLUMN($P258:AY258))-COLUMN($P258:AY258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:AZ1284,N(OFFSET($P258:AZ258,0,MAX(COLUMN($P258:AZ258))-COLUMN($P258:AZ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BA1284,N(OFFSET($P258:BA258,0,MAX(COLUMN($P258:BA258))-COLUMN($P258:BA258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BB1284,N(OFFSET($P258:BB258,0,MAX(COLUMN($P258:BB258))-COLUMN($P258:BB258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BC1284,N(OFFSET($P258:BC258,0,MAX(COLUMN($P258:BC258))-COLUMN($P258:BC258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BD1284,N(OFFSET($P258:BD258,0,MAX(COLUMN($P258:BD258))-COLUMN($P258:BD258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BE1284,N(OFFSET($P258:BE258,0,MAX(COLUMN($P258:BE258))-COLUMN($P258:BE258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BF1284,N(OFFSET($P258:BF258,0,MAX(COLUMN($P258:BF258))-COLUMN($P258:BF258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BG1284,N(OFFSET($P258:BG258,0,MAX(COLUMN($P258:BG258))-COLUMN($P258:BG258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BH1284,N(OFFSET($P258:BH258,0,MAX(COLUMN($P258:BH258))-COLUMN($P258:BH258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BI1284,N(OFFSET($P258:BI258,0,MAX(COLUMN($P258:BI258))-COLUMN($P258:BI258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BJ1284,N(OFFSET($P258:BJ258,0,MAX(COLUMN($P258:BJ258))-COLUMN($P258:BJ258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BK1284,N(OFFSET($P258:BK258,0,MAX(COLUMN($P258:BK258))-COLUMN($P258:BK258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BL1284,N(OFFSET($P258:BL258,0,MAX(COLUMN($P258:BL258))-COLUMN($P258:BL258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BM1284,N(OFFSET($P258:BM258,0,MAX(COLUMN($P258:BM258))-COLUMN($P258:BM258),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1284:BN1284,N(OFFSET($P258:BN258,0,MAX(COLUMN($P258:BN258))-COLUMN($P258:BN258),1,1)))","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1285:P1285,N(OFFSET($P259:P259,0,MAX(COLUMN($P259:P259))-COLUMN($P259:P259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:Q1285,N(OFFSET($P259:Q259,0,MAX(COLUMN($P259:Q259))-COLUMN($P259:Q259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:R1285,N(OFFSET($P259:R259,0,MAX(COLUMN($P259:R259))-COLUMN($P259:R259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:S1285,N(OFFSET($P259:S259,0,MAX(COLUMN($P259:S259))-COLUMN($P259:S259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:T1285,N(OFFSET($P259:T259,0,MAX(COLUMN($P259:T259))-COLUMN($P259:T259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:U1285,N(OFFSET($P259:U259,0,MAX(COLUMN($P259:U259))-COLUMN($P259:U259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:V1285,N(OFFSET($P259:V259,0,MAX(COLUMN($P259:V259))-COLUMN($P259:V259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:W1285,N(OFFSET($P259:W259,0,MAX(COLUMN($P259:W259))-COLUMN($P259:W259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:X1285,N(OFFSET($P259:X259,0,MAX(COLUMN($P259:X259))-COLUMN($P259:X259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:Y1285,N(OFFSET($P259:Y259,0,MAX(COLUMN($P259:Y259))-COLUMN($P259:Y259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:Z1285,N(OFFSET($P259:Z259,0,MAX(COLUMN($P259:Z259))-COLUMN($P259:Z259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AA1285,N(OFFSET($P259:AA259,0,MAX(COLUMN($P259:AA259))-COLUMN($P259:AA259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AB1285,N(OFFSET($P259:AB259,0,MAX(COLUMN($P259:AB259))-COLUMN($P259:AB259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AC1285,N(OFFSET($P259:AC259,0,MAX(COLUMN($P259:AC259))-COLUMN($P259:AC259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AD1285,N(OFFSET($P259:AD259,0,MAX(COLUMN($P259:AD259))-COLUMN($P259:AD259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AE1285,N(OFFSET($P259:AE259,0,MAX(COLUMN($P259:AE259))-COLUMN($P259:AE259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AF1285,N(OFFSET($P259:AF259,0,MAX(COLUMN($P259:AF259))-COLUMN($P259:AF259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AG1285,N(OFFSET($P259:AG259,0,MAX(COLUMN($P259:AG259))-COLUMN($P259:AG259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AH1285,N(OFFSET($P259:AH259,0,MAX(COLUMN($P259:AH259))-COLUMN($P259:AH259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AI1285,N(OFFSET($P259:AI259,0,MAX(COLUMN($P259:AI259))-COLUMN($P259:AI259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AJ1285,N(OFFSET($P259:AJ259,0,MAX(COLUMN($P259:AJ259))-COLUMN($P259:AJ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AK1285,N(OFFSET($P259:AK259,0,MAX(COLUMN($P259:AK259))-COLUMN($P259:AK259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AL1285,N(OFFSET($P259:AL259,0,MAX(COLUMN($P259:AL259))-COLUMN($P259:AL259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AM1285,N(OFFSET($P259:AM259,0,MAX(COLUMN($P259:AM259))-COLUMN($P259:AM259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AN1285,N(OFFSET($P259:AN259,0,MAX(COLUMN($P259:AN259))-COLUMN($P259:AN259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AO1285,N(OFFSET($P259:AO259,0,MAX(COLUMN($P259:AO259))-COLUMN($P259:AO259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AP1285,N(OFFSET($P259:AP259,0,MAX(COLUMN($P259:AP259))-COLUMN($P259:AP259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AQ1285,N(OFFSET($P259:AQ259,0,MAX(COLUMN($P259:AQ259))-COLUMN($P259:AQ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AR1285,N(OFFSET($P259:AR259,0,MAX(COLUMN($P259:AR259))-COLUMN($P259:AR259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AS1285,N(OFFSET($P259:AS259,0,MAX(COLUMN($P259:AS259))-COLUMN($P259:AS259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AT1285,N(OFFSET($P259:AT259,0,MAX(COLUMN($P259:AT259))-COLUMN($P259:AT259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AU1285,N(OFFSET($P259:AU259,0,MAX(COLUMN($P259:AU259))-COLUMN($P259:AU259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AV1285,N(OFFSET($P259:AV259,0,MAX(COLUMN($P259:AV259))-COLUMN($P259:AV259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AW1285,N(OFFSET($P259:AW259,0,MAX(COLUMN($P259:AW259))-COLUMN($P259:AW259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AX1285,N(OFFSET($P259:AX259,0,MAX(COLUMN($P259:AX259))-COLUMN($P259:AX259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AY1285,N(OFFSET($P259:AY259,0,MAX(COLUMN($P259:AY259))-COLUMN($P259:AY259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:AZ1285,N(OFFSET($P259:AZ259,0,MAX(COLUMN($P259:AZ259))-COLUMN($P259:AZ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BA1285,N(OFFSET($P259:BA259,0,MAX(COLUMN($P259:BA259))-COLUMN($P259:BA259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BB1285,N(OFFSET($P259:BB259,0,MAX(COLUMN($P259:BB259))-COLUMN($P259:BB259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BC1285,N(OFFSET($P259:BC259,0,MAX(COLUMN($P259:BC259))-COLUMN($P259:BC259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BD1285,N(OFFSET($P259:BD259,0,MAX(COLUMN($P259:BD259))-COLUMN($P259:BD259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BE1285,N(OFFSET($P259:BE259,0,MAX(COLUMN($P259:BE259))-COLUMN($P259:BE259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BF1285,N(OFFSET($P259:BF259,0,MAX(COLUMN($P259:BF259))-COLUMN($P259:BF259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BG1285,N(OFFSET($P259:BG259,0,MAX(COLUMN($P259:BG259))-COLUMN($P259:BG259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BH1285,N(OFFSET($P259:BH259,0,MAX(COLUMN($P259:BH259))-COLUMN($P259:BH259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BI1285,N(OFFSET($P259:BI259,0,MAX(COLUMN($P259:BI259))-COLUMN($P259:BI259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BJ1285,N(OFFSET($P259:BJ259,0,MAX(COLUMN($P259:BJ259))-COLUMN($P259:BJ259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BK1285,N(OFFSET($P259:BK259,0,MAX(COLUMN($P259:BK259))-COLUMN($P259:BK259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BL1285,N(OFFSET($P259:BL259,0,MAX(COLUMN($P259:BL259))-COLUMN($P259:BL259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BM1285,N(OFFSET($P259:BM259,0,MAX(COLUMN($P259:BM259))-COLUMN($P259:BM259),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1285:BN1285,N(OFFSET($P259:BN259,0,MAX(COLUMN($P259:BN259))-COLUMN($P259:BN259),1,1)))","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1286:P1286,N(OFFSET($P260:P260,0,MAX(COLUMN($P260:P260))-COLUMN($P260:P260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:Q1286,N(OFFSET($P260:Q260,0,MAX(COLUMN($P260:Q260))-COLUMN($P260:Q260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:R1286,N(OFFSET($P260:R260,0,MAX(COLUMN($P260:R260))-COLUMN($P260:R260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:S1286,N(OFFSET($P260:S260,0,MAX(COLUMN($P260:S260))-COLUMN($P260:S260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:T1286,N(OFFSET($P260:T260,0,MAX(COLUMN($P260:T260))-COLUMN($P260:T260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:U1286,N(OFFSET($P260:U260,0,MAX(COLUMN($P260:U260))-COLUMN($P260:U260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:V1286,N(OFFSET($P260:V260,0,MAX(COLUMN($P260:V260))-COLUMN($P260:V260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:W1286,N(OFFSET($P260:W260,0,MAX(COLUMN($P260:W260))-COLUMN($P260:W260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:X1286,N(OFFSET($P260:X260,0,MAX(COLUMN($P260:X260))-COLUMN($P260:X260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:Y1286,N(OFFSET($P260:Y260,0,MAX(COLUMN($P260:Y260))-COLUMN($P260:Y260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:Z1286,N(OFFSET($P260:Z260,0,MAX(COLUMN($P260:Z260))-COLUMN($P260:Z260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AA1286,N(OFFSET($P260:AA260,0,MAX(COLUMN($P260:AA260))-COLUMN($P260:AA260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AB1286,N(OFFSET($P260:AB260,0,MAX(COLUMN($P260:AB260))-COLUMN($P260:AB260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AC1286,N(OFFSET($P260:AC260,0,MAX(COLUMN($P260:AC260))-COLUMN($P260:AC260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AD1286,N(OFFSET($P260:AD260,0,MAX(COLUMN($P260:AD260))-COLUMN($P260:AD260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AE1286,N(OFFSET($P260:AE260,0,MAX(COLUMN($P260:AE260))-COLUMN($P260:AE260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AF1286,N(OFFSET($P260:AF260,0,MAX(COLUMN($P260:AF260))-COLUMN($P260:AF260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AG1286,N(OFFSET($P260:AG260,0,MAX(COLUMN($P260:AG260))-COLUMN($P260:AG260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AH1286,N(OFFSET($P260:AH260,0,MAX(COLUMN($P260:AH260))-COLUMN($P260:AH260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AI1286,N(OFFSET($P260:AI260,0,MAX(COLUMN($P260:AI260))-COLUMN($P260:AI260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AJ1286,N(OFFSET($P260:AJ260,0,MAX(COLUMN($P260:AJ260))-COLUMN($P260:AJ260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AK1286,N(OFFSET($P260:AK260,0,MAX(COLUMN($P260:AK260))-COLUMN($P260:AK260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AL1286,N(OFFSET($P260:AL260,0,MAX(COLUMN($P260:AL260))-COLUMN($P260:AL260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AM1286,N(OFFSET($P260:AM260,0,MAX(COLUMN($P260:AM260))-COLUMN($P260:AM260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AN1286,N(OFFSET($P260:AN260,0,MAX(COLUMN($P260:AN260))-COLUMN($P260:AN260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AO1286,N(OFFSET($P260:AO260,0,MAX(COLUMN($P260:AO260))-COLUMN($P260:AO260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AP1286,N(OFFSET($P260:AP260,0,MAX(COLUMN($P260:AP260))-COLUMN($P260:AP260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AQ1286,N(OFFSET($P260:AQ260,0,MAX(COLUMN($P260:AQ260))-COLUMN($P260:AQ260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AR1286,N(OFFSET($P260:AR260,0,MAX(COLUMN($P260:AR260))-COLUMN($P260:AR260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AS1286,N(OFFSET($P260:AS260,0,MAX(COLUMN($P260:AS260))-COLUMN($P260:AS260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AT1286,N(OFFSET($P260:AT260,0,MAX(COLUMN($P260:AT260))-COLUMN($P260:AT260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AU1286,N(OFFSET($P260:AU260,0,MAX(COLUMN($P260:AU260))-COLUMN($P260:AU260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AV1286,N(OFFSET($P260:AV260,0,MAX(COLUMN($P260:AV260))-COLUMN($P260:AV260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AW1286,N(OFFSET($P260:AW260,0,MAX(COLUMN($P260:AW260))-COLUMN($P260:AW260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AX1286,N(OFFSET($P260:AX260,0,MAX(COLUMN($P260:AX260))-COLUMN($P260:AX260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AY1286,N(OFFSET($P260:AY260,0,MAX(COLUMN($P260:AY260))-COLUMN($P260:AY260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:AZ1286,N(OFFSET($P260:AZ260,0,MAX(COLUMN($P260:AZ260))-COLUMN($P260:AZ260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BA1286,N(OFFSET($P260:BA260,0,MAX(COLUMN($P260:BA260))-COLUMN($P260:BA260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BB1286,N(OFFSET($P260:BB260,0,MAX(COLUMN($P260:BB260))-COLUMN($P260:BB260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BC1286,N(OFFSET($P260:BC260,0,MAX(COLUMN($P260:BC260))-COLUMN($P260:BC260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BD1286,N(OFFSET($P260:BD260,0,MAX(COLUMN($P260:BD260))-COLUMN($P260:BD260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BE1286,N(OFFSET($P260:BE260,0,MAX(COLUMN($P260:BE260))-COLUMN($P260:BE260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BF1286,N(OFFSET($P260:BF260,0,MAX(COLUMN($P260:BF260))-COLUMN($P260:BF260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BG1286,N(OFFSET($P260:BG260,0,MAX(COLUMN($P260:BG260))-COLUMN($P260:BG260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BH1286,N(OFFSET($P260:BH260,0,MAX(COLUMN($P260:BH260))-COLUMN($P260:BH260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BI1286,N(OFFSET($P260:BI260,0,MAX(COLUMN($P260:BI260))-COLUMN($P260:BI260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BJ1286,N(OFFSET($P260:BJ260,0,MAX(COLUMN($P260:BJ260))-COLUMN($P260:BJ260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BK1286,N(OFFSET($P260:BK260,0,MAX(COLUMN($P260:BK260))-COLUMN($P260:BK260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BL1286,N(OFFSET($P260:BL260,0,MAX(COLUMN($P260:BL260))-COLUMN($P260:BL260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BM1286,N(OFFSET($P260:BM260,0,MAX(COLUMN($P260:BM260))-COLUMN($P260:BM260),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1286:BN1286,N(OFFSET($P260:BN260,0,MAX(COLUMN($P260:BN260))-COLUMN($P260:BN260),1,1)))","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1287:P1287,N(OFFSET($P261:P261,0,MAX(COLUMN($P261:P261))-COLUMN($P261:P261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:Q1287,N(OFFSET($P261:Q261,0,MAX(COLUMN($P261:Q261))-COLUMN($P261:Q261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:R1287,N(OFFSET($P261:R261,0,MAX(COLUMN($P261:R261))-COLUMN($P261:R261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:S1287,N(OFFSET($P261:S261,0,MAX(COLUMN($P261:S261))-COLUMN($P261:S261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:T1287,N(OFFSET($P261:T261,0,MAX(COLUMN($P261:T261))-COLUMN($P261:T261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:U1287,N(OFFSET($P261:U261,0,MAX(COLUMN($P261:U261))-COLUMN($P261:U261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:V1287,N(OFFSET($P261:V261,0,MAX(COLUMN($P261:V261))-COLUMN($P261:V261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:W1287,N(OFFSET($P261:W261,0,MAX(COLUMN($P261:W261))-COLUMN($P261:W261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:X1287,N(OFFSET($P261:X261,0,MAX(COLUMN($P261:X261))-COLUMN($P261:X261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:Y1287,N(OFFSET($P261:Y261,0,MAX(COLUMN($P261:Y261))-COLUMN($P261:Y261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:Z1287,N(OFFSET($P261:Z261,0,MAX(COLUMN($P261:Z261))-COLUMN($P261:Z261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AA1287,N(OFFSET($P261:AA261,0,MAX(COLUMN($P261:AA261))-COLUMN($P261:AA261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AB1287,N(OFFSET($P261:AB261,0,MAX(COLUMN($P261:AB261))-COLUMN($P261:AB261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AC1287,N(OFFSET($P261:AC261,0,MAX(COLUMN($P261:AC261))-COLUMN($P261:AC261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AD1287,N(OFFSET($P261:AD261,0,MAX(COLUMN($P261:AD261))-COLUMN($P261:AD261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AE1287,N(OFFSET($P261:AE261,0,MAX(COLUMN($P261:AE261))-COLUMN($P261:AE261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AF1287,N(OFFSET($P261:AF261,0,MAX(COLUMN($P261:AF261))-COLUMN($P261:AF261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AG1287,N(OFFSET($P261:AG261,0,MAX(COLUMN($P261:AG261))-COLUMN($P261:AG261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AH1287,N(OFFSET($P261:AH261,0,MAX(COLUMN($P261:AH261))-COLUMN($P261:AH261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AI1287,N(OFFSET($P261:AI261,0,MAX(COLUMN($P261:AI261))-COLUMN($P261:AI261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AJ1287,N(OFFSET($P261:AJ261,0,MAX(COLUMN($P261:AJ261))-COLUMN($P261:AJ261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AK1287,N(OFFSET($P261:AK261,0,MAX(COLUMN($P261:AK261))-COLUMN($P261:AK261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AL1287,N(OFFSET($P261:AL261,0,MAX(COLUMN($P261:AL261))-COLUMN($P261:AL261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AM1287,N(OFFSET($P261:AM261,0,MAX(COLUMN($P261:AM261))-COLUMN($P261:AM261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AN1287,N(OFFSET($P261:AN261,0,MAX(COLUMN($P261:AN261))-COLUMN($P261:AN261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AO1287,N(OFFSET($P261:AO261,0,MAX(COLUMN($P261:AO261))-COLUMN($P261:AO261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AP1287,N(OFFSET($P261:AP261,0,MAX(COLUMN($P261:AP261))-COLUMN($P261:AP261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AQ1287,N(OFFSET($P261:AQ261,0,MAX(COLUMN($P261:AQ261))-COLUMN($P261:AQ261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AR1287,N(OFFSET($P261:AR261,0,MAX(COLUMN($P261:AR261))-COLUMN($P261:AR261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AS1287,N(OFFSET($P261:AS261,0,MAX(COLUMN($P261:AS261))-COLUMN($P261:AS261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AT1287,N(OFFSET($P261:AT261,0,MAX(COLUMN($P261:AT261))-COLUMN($P261:AT261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AU1287,N(OFFSET($P261:AU261,0,MAX(COLUMN($P261:AU261))-COLUMN($P261:AU261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AV1287,N(OFFSET($P261:AV261,0,MAX(COLUMN($P261:AV261))-COLUMN($P261:AV261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AW1287,N(OFFSET($P261:AW261,0,MAX(COLUMN($P261:AW261))-COLUMN($P261:AW261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AX1287,N(OFFSET($P261:AX261,0,MAX(COLUMN($P261:AX261))-COLUMN($P261:AX261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AY1287,N(OFFSET($P261:AY261,0,MAX(COLUMN($P261:AY261))-COLUMN($P261:AY261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:AZ1287,N(OFFSET($P261:AZ261,0,MAX(COLUMN($P261:AZ261))-COLUMN($P261:AZ261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BA1287,N(OFFSET($P261:BA261,0,MAX(COLUMN($P261:BA261))-COLUMN($P261:BA261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BB1287,N(OFFSET($P261:BB261,0,MAX(COLUMN($P261:BB261))-COLUMN($P261:BB261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BC1287,N(OFFSET($P261:BC261,0,MAX(COLUMN($P261:BC261))-COLUMN($P261:BC261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BD1287,N(OFFSET($P261:BD261,0,MAX(COLUMN($P261:BD261))-COLUMN($P261:BD261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BE1287,N(OFFSET($P261:BE261,0,MAX(COLUMN($P261:BE261))-COLUMN($P261:BE261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BF1287,N(OFFSET($P261:BF261,0,MAX(COLUMN($P261:BF261))-COLUMN($P261:BF261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BG1287,N(OFFSET($P261:BG261,0,MAX(COLUMN($P261:BG261))-COLUMN($P261:BG261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BH1287,N(OFFSET($P261:BH261,0,MAX(COLUMN($P261:BH261))-COLUMN($P261:BH261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BI1287,N(OFFSET($P261:BI261,0,MAX(COLUMN($P261:BI261))-COLUMN($P261:BI261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BJ1287,N(OFFSET($P261:BJ261,0,MAX(COLUMN($P261:BJ261))-COLUMN($P261:BJ261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BK1287,N(OFFSET($P261:BK261,0,MAX(COLUMN($P261:BK261))-COLUMN($P261:BK261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BL1287,N(OFFSET($P261:BL261,0,MAX(COLUMN($P261:BL261))-COLUMN($P261:BL261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BM1287,N(OFFSET($P261:BM261,0,MAX(COLUMN($P261:BM261))-COLUMN($P261:BM261),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1287:BN1287,N(OFFSET($P261:BN261,0,MAX(COLUMN($P261:BN261))-COLUMN($P261:BN261),1,1)))","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1288:P1288,N(OFFSET($P262:P262,0,MAX(COLUMN($P262:P262))-COLUMN($P262:P262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:Q1288,N(OFFSET($P262:Q262,0,MAX(COLUMN($P262:Q262))-COLUMN($P262:Q262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:R1288,N(OFFSET($P262:R262,0,MAX(COLUMN($P262:R262))-COLUMN($P262:R262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:S1288,N(OFFSET($P262:S262,0,MAX(COLUMN($P262:S262))-COLUMN($P262:S262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:T1288,N(OFFSET($P262:T262,0,MAX(COLUMN($P262:T262))-COLUMN($P262:T262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:U1288,N(OFFSET($P262:U262,0,MAX(COLUMN($P262:U262))-COLUMN($P262:U262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:V1288,N(OFFSET($P262:V262,0,MAX(COLUMN($P262:V262))-COLUMN($P262:V262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:W1288,N(OFFSET($P262:W262,0,MAX(COLUMN($P262:W262))-COLUMN($P262:W262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:X1288,N(OFFSET($P262:X262,0,MAX(COLUMN($P262:X262))-COLUMN($P262:X262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:Y1288,N(OFFSET($P262:Y262,0,MAX(COLUMN($P262:Y262))-COLUMN($P262:Y262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:Z1288,N(OFFSET($P262:Z262,0,MAX(COLUMN($P262:Z262))-COLUMN($P262:Z262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AA1288,N(OFFSET($P262:AA262,0,MAX(COLUMN($P262:AA262))-COLUMN($P262:AA262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AB1288,N(OFFSET($P262:AB262,0,MAX(COLUMN($P262:AB262))-COLUMN($P262:AB262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AC1288,N(OFFSET($P262:AC262,0,MAX(COLUMN($P262:AC262))-COLUMN($P262:AC262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AD1288,N(OFFSET($P262:AD262,0,MAX(COLUMN($P262:AD262))-COLUMN($P262:AD262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AE1288,N(OFFSET($P262:AE262,0,MAX(COLUMN($P262:AE262))-COLUMN($P262:AE262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AF1288,N(OFFSET($P262:AF262,0,MAX(COLUMN($P262:AF262))-COLUMN($P262:AF262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AG1288,N(OFFSET($P262:AG262,0,MAX(COLUMN($P262:AG262))-COLUMN($P262:AG262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AH1288,N(OFFSET($P262:AH262,0,MAX(COLUMN($P262:AH262))-COLUMN($P262:AH262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AI1288,N(OFFSET($P262:AI262,0,MAX(COLUMN($P262:AI262))-COLUMN($P262:AI262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AJ1288,N(OFFSET($P262:AJ262,0,MAX(COLUMN($P262:AJ262))-COLUMN($P262:AJ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AK1288,N(OFFSET($P262:AK262,0,MAX(COLUMN($P262:AK262))-COLUMN($P262:AK262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AL1288,N(OFFSET($P262:AL262,0,MAX(COLUMN($P262:AL262))-COLUMN($P262:AL262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AM1288,N(OFFSET($P262:AM262,0,MAX(COLUMN($P262:AM262))-COLUMN($P262:AM262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AN1288,N(OFFSET($P262:AN262,0,MAX(COLUMN($P262:AN262))-COLUMN($P262:AN262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AO1288,N(OFFSET($P262:AO262,0,MAX(COLUMN($P262:AO262))-COLUMN($P262:AO262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AP1288,N(OFFSET($P262:AP262,0,MAX(COLUMN($P262:AP262))-COLUMN($P262:AP262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AQ1288,N(OFFSET($P262:AQ262,0,MAX(COLUMN($P262:AQ262))-COLUMN($P262:AQ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AR1288,N(OFFSET($P262:AR262,0,MAX(COLUMN($P262:AR262))-COLUMN($P262:AR262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AS1288,N(OFFSET($P262:AS262,0,MAX(COLUMN($P262:AS262))-COLUMN($P262:AS262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AT1288,N(OFFSET($P262:AT262,0,MAX(COLUMN($P262:AT262))-COLUMN($P262:AT262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AU1288,N(OFFSET($P262:AU262,0,MAX(COLUMN($P262:AU262))-COLUMN($P262:AU262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AV1288,N(OFFSET($P262:AV262,0,MAX(COLUMN($P262:AV262))-COLUMN($P262:AV262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AW1288,N(OFFSET($P262:AW262,0,MAX(COLUMN($P262:AW262))-COLUMN($P262:AW262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AX1288,N(OFFSET($P262:AX262,0,MAX(COLUMN($P262:AX262))-COLUMN($P262:AX262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AY1288,N(OFFSET($P262:AY262,0,MAX(COLUMN($P262:AY262))-COLUMN($P262:AY262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:AZ1288,N(OFFSET($P262:AZ262,0,MAX(COLUMN($P262:AZ262))-COLUMN($P262:AZ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BA1288,N(OFFSET($P262:BA262,0,MAX(COLUMN($P262:BA262))-COLUMN($P262:BA262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BB1288,N(OFFSET($P262:BB262,0,MAX(COLUMN($P262:BB262))-COLUMN($P262:BB262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BC1288,N(OFFSET($P262:BC262,0,MAX(COLUMN($P262:BC262))-COLUMN($P262:BC262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BD1288,N(OFFSET($P262:BD262,0,MAX(COLUMN($P262:BD262))-COLUMN($P262:BD262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BE1288,N(OFFSET($P262:BE262,0,MAX(COLUMN($P262:BE262))-COLUMN($P262:BE262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BF1288,N(OFFSET($P262:BF262,0,MAX(COLUMN($P262:BF262))-COLUMN($P262:BF262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BG1288,N(OFFSET($P262:BG262,0,MAX(COLUMN($P262:BG262))-COLUMN($P262:BG262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BH1288,N(OFFSET($P262:BH262,0,MAX(COLUMN($P262:BH262))-COLUMN($P262:BH262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BI1288,N(OFFSET($P262:BI262,0,MAX(COLUMN($P262:BI262))-COLUMN($P262:BI262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BJ1288,N(OFFSET($P262:BJ262,0,MAX(COLUMN($P262:BJ262))-COLUMN($P262:BJ262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BK1288,N(OFFSET($P262:BK262,0,MAX(COLUMN($P262:BK262))-COLUMN($P262:BK262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BL1288,N(OFFSET($P262:BL262,0,MAX(COLUMN($P262:BL262))-COLUMN($P262:BL262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BM1288,N(OFFSET($P262:BM262,0,MAX(COLUMN($P262:BM262))-COLUMN($P262:BM262),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1288:BN1288,N(OFFSET($P262:BN262,0,MAX(COLUMN($P262:BN262))-COLUMN($P262:BN262),1,1)))","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1289:P1289,N(OFFSET($P263:P263,0,MAX(COLUMN($P263:P263))-COLUMN($P263:P263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:Q1289,N(OFFSET($P263:Q263,0,MAX(COLUMN($P263:Q263))-COLUMN($P263:Q263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:R1289,N(OFFSET($P263:R263,0,MAX(COLUMN($P263:R263))-COLUMN($P263:R263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:S1289,N(OFFSET($P263:S263,0,MAX(COLUMN($P263:S263))-COLUMN($P263:S263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:T1289,N(OFFSET($P263:T263,0,MAX(COLUMN($P263:T263))-COLUMN($P263:T263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:U1289,N(OFFSET($P263:U263,0,MAX(COLUMN($P263:U263))-COLUMN($P263:U263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:V1289,N(OFFSET($P263:V263,0,MAX(COLUMN($P263:V263))-COLUMN($P263:V263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:W1289,N(OFFSET($P263:W263,0,MAX(COLUMN($P263:W263))-COLUMN($P263:W263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:X1289,N(OFFSET($P263:X263,0,MAX(COLUMN($P263:X263))-COLUMN($P263:X263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:Y1289,N(OFFSET($P263:Y263,0,MAX(COLUMN($P263:Y263))-COLUMN($P263:Y263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:Z1289,N(OFFSET($P263:Z263,0,MAX(COLUMN($P263:Z263))-COLUMN($P263:Z263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AA1289,N(OFFSET($P263:AA263,0,MAX(COLUMN($P263:AA263))-COLUMN($P263:AA263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AB1289,N(OFFSET($P263:AB263,0,MAX(COLUMN($P263:AB263))-COLUMN($P263:AB263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AC1289,N(OFFSET($P263:AC263,0,MAX(COLUMN($P263:AC263))-COLUMN($P263:AC263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AD1289,N(OFFSET($P263:AD263,0,MAX(COLUMN($P263:AD263))-COLUMN($P263:AD263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AE1289,N(OFFSET($P263:AE263,0,MAX(COLUMN($P263:AE263))-COLUMN($P263:AE263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AF1289,N(OFFSET($P263:AF263,0,MAX(COLUMN($P263:AF263))-COLUMN($P263:AF263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AG1289,N(OFFSET($P263:AG263,0,MAX(COLUMN($P263:AG263))-COLUMN($P263:AG263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AH1289,N(OFFSET($P263:AH263,0,MAX(COLUMN($P263:AH263))-COLUMN($P263:AH263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AI1289,N(OFFSET($P263:AI263,0,MAX(COLUMN($P263:AI263))-COLUMN($P263:AI263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AJ1289,N(OFFSET($P263:AJ263,0,MAX(COLUMN($P263:AJ263))-COLUMN($P263:AJ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AK1289,N(OFFSET($P263:AK263,0,MAX(COLUMN($P263:AK263))-COLUMN($P263:AK263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AL1289,N(OFFSET($P263:AL263,0,MAX(COLUMN($P263:AL263))-COLUMN($P263:AL263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AM1289,N(OFFSET($P263:AM263,0,MAX(COLUMN($P263:AM263))-COLUMN($P263:AM263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AN1289,N(OFFSET($P263:AN263,0,MAX(COLUMN($P263:AN263))-COLUMN($P263:AN263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AO1289,N(OFFSET($P263:AO263,0,MAX(COLUMN($P263:AO263))-COLUMN($P263:AO263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AP1289,N(OFFSET($P263:AP263,0,MAX(COLUMN($P263:AP263))-COLUMN($P263:AP263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AQ1289,N(OFFSET($P263:AQ263,0,MAX(COLUMN($P263:AQ263))-COLUMN($P263:AQ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AR1289,N(OFFSET($P263:AR263,0,MAX(COLUMN($P263:AR263))-COLUMN($P263:AR263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AS1289,N(OFFSET($P263:AS263,0,MAX(COLUMN($P263:AS263))-COLUMN($P263:AS263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AT1289,N(OFFSET($P263:AT263,0,MAX(COLUMN($P263:AT263))-COLUMN($P263:AT263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AU1289,N(OFFSET($P263:AU263,0,MAX(COLUMN($P263:AU263))-COLUMN($P263:AU263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AV1289,N(OFFSET($P263:AV263,0,MAX(COLUMN($P263:AV263))-COLUMN($P263:AV263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AW1289,N(OFFSET($P263:AW263,0,MAX(COLUMN($P263:AW263))-COLUMN($P263:AW263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AX1289,N(OFFSET($P263:AX263,0,MAX(COLUMN($P263:AX263))-COLUMN($P263:AX263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AY1289,N(OFFSET($P263:AY263,0,MAX(COLUMN($P263:AY263))-COLUMN($P263:AY263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:AZ1289,N(OFFSET($P263:AZ263,0,MAX(COLUMN($P263:AZ263))-COLUMN($P263:AZ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BA1289,N(OFFSET($P263:BA263,0,MAX(COLUMN($P263:BA263))-COLUMN($P263:BA263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BB1289,N(OFFSET($P263:BB263,0,MAX(COLUMN($P263:BB263))-COLUMN($P263:BB263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BC1289,N(OFFSET($P263:BC263,0,MAX(COLUMN($P263:BC263))-COLUMN($P263:BC263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BD1289,N(OFFSET($P263:BD263,0,MAX(COLUMN($P263:BD263))-COLUMN($P263:BD263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BE1289,N(OFFSET($P263:BE263,0,MAX(COLUMN($P263:BE263))-COLUMN($P263:BE263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BF1289,N(OFFSET($P263:BF263,0,MAX(COLUMN($P263:BF263))-COLUMN($P263:BF263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BG1289,N(OFFSET($P263:BG263,0,MAX(COLUMN($P263:BG263))-COLUMN($P263:BG263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BH1289,N(OFFSET($P263:BH263,0,MAX(COLUMN($P263:BH263))-COLUMN($P263:BH263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BI1289,N(OFFSET($P263:BI263,0,MAX(COLUMN($P263:BI263))-COLUMN($P263:BI263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BJ1289,N(OFFSET($P263:BJ263,0,MAX(COLUMN($P263:BJ263))-COLUMN($P263:BJ263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BK1289,N(OFFSET($P263:BK263,0,MAX(COLUMN($P263:BK263))-COLUMN($P263:BK263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BL1289,N(OFFSET($P263:BL263,0,MAX(COLUMN($P263:BL263))-COLUMN($P263:BL263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BM1289,N(OFFSET($P263:BM263,0,MAX(COLUMN($P263:BM263))-COLUMN($P263:BM263),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1289:BN1289,N(OFFSET($P263:BN263,0,MAX(COLUMN($P263:BN263))-COLUMN($P263:BN263),1,1)))","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1290:P1290,N(OFFSET($P264:P264,0,MAX(COLUMN($P264:P264))-COLUMN($P264:P264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:Q1290,N(OFFSET($P264:Q264,0,MAX(COLUMN($P264:Q264))-COLUMN($P264:Q264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:R1290,N(OFFSET($P264:R264,0,MAX(COLUMN($P264:R264))-COLUMN($P264:R264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:S1290,N(OFFSET($P264:S264,0,MAX(COLUMN($P264:S264))-COLUMN($P264:S264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:T1290,N(OFFSET($P264:T264,0,MAX(COLUMN($P264:T264))-COLUMN($P264:T264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:U1290,N(OFFSET($P264:U264,0,MAX(COLUMN($P264:U264))-COLUMN($P264:U264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:V1290,N(OFFSET($P264:V264,0,MAX(COLUMN($P264:V264))-COLUMN($P264:V264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:W1290,N(OFFSET($P264:W264,0,MAX(COLUMN($P264:W264))-COLUMN($P264:W264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:X1290,N(OFFSET($P264:X264,0,MAX(COLUMN($P264:X264))-COLUMN($P264:X264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:Y1290,N(OFFSET($P264:Y264,0,MAX(COLUMN($P264:Y264))-COLUMN($P264:Y264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:Z1290,N(OFFSET($P264:Z264,0,MAX(COLUMN($P264:Z264))-COLUMN($P264:Z264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AA1290,N(OFFSET($P264:AA264,0,MAX(COLUMN($P264:AA264))-COLUMN($P264:AA264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AB1290,N(OFFSET($P264:AB264,0,MAX(COLUMN($P264:AB264))-COLUMN($P264:AB264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AC1290,N(OFFSET($P264:AC264,0,MAX(COLUMN($P264:AC264))-COLUMN($P264:AC264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AD1290,N(OFFSET($P264:AD264,0,MAX(COLUMN($P264:AD264))-COLUMN($P264:AD264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AE1290,N(OFFSET($P264:AE264,0,MAX(COLUMN($P264:AE264))-COLUMN($P264:AE264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AF1290,N(OFFSET($P264:AF264,0,MAX(COLUMN($P264:AF264))-COLUMN($P264:AF264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AG1290,N(OFFSET($P264:AG264,0,MAX(COLUMN($P264:AG264))-COLUMN($P264:AG264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AH1290,N(OFFSET($P264:AH264,0,MAX(COLUMN($P264:AH264))-COLUMN($P264:AH264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AI1290,N(OFFSET($P264:AI264,0,MAX(COLUMN($P264:AI264))-COLUMN($P264:AI264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AJ1290,N(OFFSET($P264:AJ264,0,MAX(COLUMN($P264:AJ264))-COLUMN($P264:AJ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AK1290,N(OFFSET($P264:AK264,0,MAX(COLUMN($P264:AK264))-COLUMN($P264:AK264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AL1290,N(OFFSET($P264:AL264,0,MAX(COLUMN($P264:AL264))-COLUMN($P264:AL264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AM1290,N(OFFSET($P264:AM264,0,MAX(COLUMN($P264:AM264))-COLUMN($P264:AM264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AN1290,N(OFFSET($P264:AN264,0,MAX(COLUMN($P264:AN264))-COLUMN($P264:AN264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AO1290,N(OFFSET($P264:AO264,0,MAX(COLUMN($P264:AO264))-COLUMN($P264:AO264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AP1290,N(OFFSET($P264:AP264,0,MAX(COLUMN($P264:AP264))-COLUMN($P264:AP264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AQ1290,N(OFFSET($P264:AQ264,0,MAX(COLUMN($P264:AQ264))-COLUMN($P264:AQ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AR1290,N(OFFSET($P264:AR264,0,MAX(COLUMN($P264:AR264))-COLUMN($P264:AR264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AS1290,N(OFFSET($P264:AS264,0,MAX(COLUMN($P264:AS264))-COLUMN($P264:AS264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AT1290,N(OFFSET($P264:AT264,0,MAX(COLUMN($P264:AT264))-COLUMN($P264:AT264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AU1290,N(OFFSET($P264:AU264,0,MAX(COLUMN($P264:AU264))-COLUMN($P264:AU264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AV1290,N(OFFSET($P264:AV264,0,MAX(COLUMN($P264:AV264))-COLUMN($P264:AV264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AW1290,N(OFFSET($P264:AW264,0,MAX(COLUMN($P264:AW264))-COLUMN($P264:AW264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AX1290,N(OFFSET($P264:AX264,0,MAX(COLUMN($P264:AX264))-COLUMN($P264:AX264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AY1290,N(OFFSET($P264:AY264,0,MAX(COLUMN($P264:AY264))-COLUMN($P264:AY264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:AZ1290,N(OFFSET($P264:AZ264,0,MAX(COLUMN($P264:AZ264))-COLUMN($P264:AZ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BA1290,N(OFFSET($P264:BA264,0,MAX(COLUMN($P264:BA264))-COLUMN($P264:BA264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BB1290,N(OFFSET($P264:BB264,0,MAX(COLUMN($P264:BB264))-COLUMN($P264:BB264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BC1290,N(OFFSET($P264:BC264,0,MAX(COLUMN($P264:BC264))-COLUMN($P264:BC264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BD1290,N(OFFSET($P264:BD264,0,MAX(COLUMN($P264:BD264))-COLUMN($P264:BD264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BE1290,N(OFFSET($P264:BE264,0,MAX(COLUMN($P264:BE264))-COLUMN($P264:BE264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BF1290,N(OFFSET($P264:BF264,0,MAX(COLUMN($P264:BF264))-COLUMN($P264:BF264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BG1290,N(OFFSET($P264:BG264,0,MAX(COLUMN($P264:BG264))-COLUMN($P264:BG264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BH1290,N(OFFSET($P264:BH264,0,MAX(COLUMN($P264:BH264))-COLUMN($P264:BH264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BI1290,N(OFFSET($P264:BI264,0,MAX(COLUMN($P264:BI264))-COLUMN($P264:BI264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BJ1290,N(OFFSET($P264:BJ264,0,MAX(COLUMN($P264:BJ264))-COLUMN($P264:BJ264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BK1290,N(OFFSET($P264:BK264,0,MAX(COLUMN($P264:BK264))-COLUMN($P264:BK264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BL1290,N(OFFSET($P264:BL264,0,MAX(COLUMN($P264:BL264))-COLUMN($P264:BL264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BM1290,N(OFFSET($P264:BM264,0,MAX(COLUMN($P264:BM264))-COLUMN($P264:BM264),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1290:BN1290,N(OFFSET($P264:BN264,0,MAX(COLUMN($P264:BN264))-COLUMN($P264:BN264),1,1)))","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1291:P1291,N(OFFSET($P265:P265,0,MAX(COLUMN($P265:P265))-COLUMN($P265:P265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:Q1291,N(OFFSET($P265:Q265,0,MAX(COLUMN($P265:Q265))-COLUMN($P265:Q265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:R1291,N(OFFSET($P265:R265,0,MAX(COLUMN($P265:R265))-COLUMN($P265:R265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:S1291,N(OFFSET($P265:S265,0,MAX(COLUMN($P265:S265))-COLUMN($P265:S265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:T1291,N(OFFSET($P265:T265,0,MAX(COLUMN($P265:T265))-COLUMN($P265:T265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:U1291,N(OFFSET($P265:U265,0,MAX(COLUMN($P265:U265))-COLUMN($P265:U265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:V1291,N(OFFSET($P265:V265,0,MAX(COLUMN($P265:V265))-COLUMN($P265:V265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:W1291,N(OFFSET($P265:W265,0,MAX(COLUMN($P265:W265))-COLUMN($P265:W265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:X1291,N(OFFSET($P265:X265,0,MAX(COLUMN($P265:X265))-COLUMN($P265:X265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:Y1291,N(OFFSET($P265:Y265,0,MAX(COLUMN($P265:Y265))-COLUMN($P265:Y265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:Z1291,N(OFFSET($P265:Z265,0,MAX(COLUMN($P265:Z265))-COLUMN($P265:Z265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AA1291,N(OFFSET($P265:AA265,0,MAX(COLUMN($P265:AA265))-COLUMN($P265:AA265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AB1291,N(OFFSET($P265:AB265,0,MAX(COLUMN($P265:AB265))-COLUMN($P265:AB265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AC1291,N(OFFSET($P265:AC265,0,MAX(COLUMN($P265:AC265))-COLUMN($P265:AC265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AD1291,N(OFFSET($P265:AD265,0,MAX(COLUMN($P265:AD265))-COLUMN($P265:AD265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AE1291,N(OFFSET($P265:AE265,0,MAX(COLUMN($P265:AE265))-COLUMN($P265:AE265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AF1291,N(OFFSET($P265:AF265,0,MAX(COLUMN($P265:AF265))-COLUMN($P265:AF265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AG1291,N(OFFSET($P265:AG265,0,MAX(COLUMN($P265:AG265))-COLUMN($P265:AG265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AH1291,N(OFFSET($P265:AH265,0,MAX(COLUMN($P265:AH265))-COLUMN($P265:AH265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AI1291,N(OFFSET($P265:AI265,0,MAX(COLUMN($P265:AI265))-COLUMN($P265:AI265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AJ1291,N(OFFSET($P265:AJ265,0,MAX(COLUMN($P265:AJ265))-COLUMN($P265:AJ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AK1291,N(OFFSET($P265:AK265,0,MAX(COLUMN($P265:AK265))-COLUMN($P265:AK265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AL1291,N(OFFSET($P265:AL265,0,MAX(COLUMN($P265:AL265))-COLUMN($P265:AL265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AM1291,N(OFFSET($P265:AM265,0,MAX(COLUMN($P265:AM265))-COLUMN($P265:AM265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AN1291,N(OFFSET($P265:AN265,0,MAX(COLUMN($P265:AN265))-COLUMN($P265:AN265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AO1291,N(OFFSET($P265:AO265,0,MAX(COLUMN($P265:AO265))-COLUMN($P265:AO265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AP1291,N(OFFSET($P265:AP265,0,MAX(COLUMN($P265:AP265))-COLUMN($P265:AP265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AQ1291,N(OFFSET($P265:AQ265,0,MAX(COLUMN($P265:AQ265))-COLUMN($P265:AQ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AR1291,N(OFFSET($P265:AR265,0,MAX(COLUMN($P265:AR265))-COLUMN($P265:AR265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AS1291,N(OFFSET($P265:AS265,0,MAX(COLUMN($P265:AS265))-COLUMN($P265:AS265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AT1291,N(OFFSET($P265:AT265,0,MAX(COLUMN($P265:AT265))-COLUMN($P265:AT265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AU1291,N(OFFSET($P265:AU265,0,MAX(COLUMN($P265:AU265))-COLUMN($P265:AU265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AV1291,N(OFFSET($P265:AV265,0,MAX(COLUMN($P265:AV265))-COLUMN($P265:AV265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AW1291,N(OFFSET($P265:AW265,0,MAX(COLUMN($P265:AW265))-COLUMN($P265:AW265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AX1291,N(OFFSET($P265:AX265,0,MAX(COLUMN($P265:AX265))-COLUMN($P265:AX265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AY1291,N(OFFSET($P265:AY265,0,MAX(COLUMN($P265:AY265))-COLUMN($P265:AY265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:AZ1291,N(OFFSET($P265:AZ265,0,MAX(COLUMN($P265:AZ265))-COLUMN($P265:AZ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BA1291,N(OFFSET($P265:BA265,0,MAX(COLUMN($P265:BA265))-COLUMN($P265:BA265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BB1291,N(OFFSET($P265:BB265,0,MAX(COLUMN($P265:BB265))-COLUMN($P265:BB265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BC1291,N(OFFSET($P265:BC265,0,MAX(COLUMN($P265:BC265))-COLUMN($P265:BC265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BD1291,N(OFFSET($P265:BD265,0,MAX(COLUMN($P265:BD265))-COLUMN($P265:BD265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BE1291,N(OFFSET($P265:BE265,0,MAX(COLUMN($P265:BE265))-COLUMN($P265:BE265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BF1291,N(OFFSET($P265:BF265,0,MAX(COLUMN($P265:BF265))-COLUMN($P265:BF265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BG1291,N(OFFSET($P265:BG265,0,MAX(COLUMN($P265:BG265))-COLUMN($P265:BG265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BH1291,N(OFFSET($P265:BH265,0,MAX(COLUMN($P265:BH265))-COLUMN($P265:BH265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BI1291,N(OFFSET($P265:BI265,0,MAX(COLUMN($P265:BI265))-COLUMN($P265:BI265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BJ1291,N(OFFSET($P265:BJ265,0,MAX(COLUMN($P265:BJ265))-COLUMN($P265:BJ265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BK1291,N(OFFSET($P265:BK265,0,MAX(COLUMN($P265:BK265))-COLUMN($P265:BK265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BL1291,N(OFFSET($P265:BL265,0,MAX(COLUMN($P265:BL265))-COLUMN($P265:BL265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BM1291,N(OFFSET($P265:BM265,0,MAX(COLUMN($P265:BM265))-COLUMN($P265:BM265),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1291:BN1291,N(OFFSET($P265:BN265,0,MAX(COLUMN($P265:BN265))-COLUMN($P265:BN265),1,1)))","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1292:P1292,N(OFFSET($P266:P266,0,MAX(COLUMN($P266:P266))-COLUMN($P266:P266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:Q1292,N(OFFSET($P266:Q266,0,MAX(COLUMN($P266:Q266))-COLUMN($P266:Q266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:R1292,N(OFFSET($P266:R266,0,MAX(COLUMN($P266:R266))-COLUMN($P266:R266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:S1292,N(OFFSET($P266:S266,0,MAX(COLUMN($P266:S266))-COLUMN($P266:S266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:T1292,N(OFFSET($P266:T266,0,MAX(COLUMN($P266:T266))-COLUMN($P266:T266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:U1292,N(OFFSET($P266:U266,0,MAX(COLUMN($P266:U266))-COLUMN($P266:U266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:V1292,N(OFFSET($P266:V266,0,MAX(COLUMN($P266:V266))-COLUMN($P266:V266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:W1292,N(OFFSET($P266:W266,0,MAX(COLUMN($P266:W266))-COLUMN($P266:W266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:X1292,N(OFFSET($P266:X266,0,MAX(COLUMN($P266:X266))-COLUMN($P266:X266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:Y1292,N(OFFSET($P266:Y266,0,MAX(COLUMN($P266:Y266))-COLUMN($P266:Y266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:Z1292,N(OFFSET($P266:Z266,0,MAX(COLUMN($P266:Z266))-COLUMN($P266:Z266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AA1292,N(OFFSET($P266:AA266,0,MAX(COLUMN($P266:AA266))-COLUMN($P266:AA266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AB1292,N(OFFSET($P266:AB266,0,MAX(COLUMN($P266:AB266))-COLUMN($P266:AB266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AC1292,N(OFFSET($P266:AC266,0,MAX(COLUMN($P266:AC266))-COLUMN($P266:AC266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AD1292,N(OFFSET($P266:AD266,0,MAX(COLUMN($P266:AD266))-COLUMN($P266:AD266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AE1292,N(OFFSET($P266:AE266,0,MAX(COLUMN($P266:AE266))-COLUMN($P266:AE266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AF1292,N(OFFSET($P266:AF266,0,MAX(COLUMN($P266:AF266))-COLUMN($P266:AF266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AG1292,N(OFFSET($P266:AG266,0,MAX(COLUMN($P266:AG266))-COLUMN($P266:AG266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AH1292,N(OFFSET($P266:AH266,0,MAX(COLUMN($P266:AH266))-COLUMN($P266:AH266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AI1292,N(OFFSET($P266:AI266,0,MAX(COLUMN($P266:AI266))-COLUMN($P266:AI266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AJ1292,N(OFFSET($P266:AJ266,0,MAX(COLUMN($P266:AJ266))-COLUMN($P266:AJ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AK1292,N(OFFSET($P266:AK266,0,MAX(COLUMN($P266:AK266))-COLUMN($P266:AK266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AL1292,N(OFFSET($P266:AL266,0,MAX(COLUMN($P266:AL266))-COLUMN($P266:AL266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AM1292,N(OFFSET($P266:AM266,0,MAX(COLUMN($P266:AM266))-COLUMN($P266:AM266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AN1292,N(OFFSET($P266:AN266,0,MAX(COLUMN($P266:AN266))-COLUMN($P266:AN266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AO1292,N(OFFSET($P266:AO266,0,MAX(COLUMN($P266:AO266))-COLUMN($P266:AO266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AP1292,N(OFFSET($P266:AP266,0,MAX(COLUMN($P266:AP266))-COLUMN($P266:AP266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AQ1292,N(OFFSET($P266:AQ266,0,MAX(COLUMN($P266:AQ266))-COLUMN($P266:AQ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AR1292,N(OFFSET($P266:AR266,0,MAX(COLUMN($P266:AR266))-COLUMN($P266:AR266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AS1292,N(OFFSET($P266:AS266,0,MAX(COLUMN($P266:AS266))-COLUMN($P266:AS266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AT1292,N(OFFSET($P266:AT266,0,MAX(COLUMN($P266:AT266))-COLUMN($P266:AT266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AU1292,N(OFFSET($P266:AU266,0,MAX(COLUMN($P266:AU266))-COLUMN($P266:AU266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AV1292,N(OFFSET($P266:AV266,0,MAX(COLUMN($P266:AV266))-COLUMN($P266:AV266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AW1292,N(OFFSET($P266:AW266,0,MAX(COLUMN($P266:AW266))-COLUMN($P266:AW266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AX1292,N(OFFSET($P266:AX266,0,MAX(COLUMN($P266:AX266))-COLUMN($P266:AX266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AY1292,N(OFFSET($P266:AY266,0,MAX(COLUMN($P266:AY266))-COLUMN($P266:AY266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:AZ1292,N(OFFSET($P266:AZ266,0,MAX(COLUMN($P266:AZ266))-COLUMN($P266:AZ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BA1292,N(OFFSET($P266:BA266,0,MAX(COLUMN($P266:BA266))-COLUMN($P266:BA266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BB1292,N(OFFSET($P266:BB266,0,MAX(COLUMN($P266:BB266))-COLUMN($P266:BB266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BC1292,N(OFFSET($P266:BC266,0,MAX(COLUMN($P266:BC266))-COLUMN($P266:BC266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BD1292,N(OFFSET($P266:BD266,0,MAX(COLUMN($P266:BD266))-COLUMN($P266:BD266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BE1292,N(OFFSET($P266:BE266,0,MAX(COLUMN($P266:BE266))-COLUMN($P266:BE266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BF1292,N(OFFSET($P266:BF266,0,MAX(COLUMN($P266:BF266))-COLUMN($P266:BF266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BG1292,N(OFFSET($P266:BG266,0,MAX(COLUMN($P266:BG266))-COLUMN($P266:BG266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BH1292,N(OFFSET($P266:BH266,0,MAX(COLUMN($P266:BH266))-COLUMN($P266:BH266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BI1292,N(OFFSET($P266:BI266,0,MAX(COLUMN($P266:BI266))-COLUMN($P266:BI266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BJ1292,N(OFFSET($P266:BJ266,0,MAX(COLUMN($P266:BJ266))-COLUMN($P266:BJ266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BK1292,N(OFFSET($P266:BK266,0,MAX(COLUMN($P266:BK266))-COLUMN($P266:BK266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BL1292,N(OFFSET($P266:BL266,0,MAX(COLUMN($P266:BL266))-COLUMN($P266:BL266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BM1292,N(OFFSET($P266:BM266,0,MAX(COLUMN($P266:BM266))-COLUMN($P266:BM266),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1292:BN1292,N(OFFSET($P266:BN266,0,MAX(COLUMN($P266:BN266))-COLUMN($P266:BN266),1,1)))","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1293:P1293,N(OFFSET($P267:P267,0,MAX(COLUMN($P267:P267))-COLUMN($P267:P267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:Q1293,N(OFFSET($P267:Q267,0,MAX(COLUMN($P267:Q267))-COLUMN($P267:Q267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:R1293,N(OFFSET($P267:R267,0,MAX(COLUMN($P267:R267))-COLUMN($P267:R267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:S1293,N(OFFSET($P267:S267,0,MAX(COLUMN($P267:S267))-COLUMN($P267:S267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:T1293,N(OFFSET($P267:T267,0,MAX(COLUMN($P267:T267))-COLUMN($P267:T267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:U1293,N(OFFSET($P267:U267,0,MAX(COLUMN($P267:U267))-COLUMN($P267:U267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:V1293,N(OFFSET($P267:V267,0,MAX(COLUMN($P267:V267))-COLUMN($P267:V267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:W1293,N(OFFSET($P267:W267,0,MAX(COLUMN($P267:W267))-COLUMN($P267:W267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:X1293,N(OFFSET($P267:X267,0,MAX(COLUMN($P267:X267))-COLUMN($P267:X267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:Y1293,N(OFFSET($P267:Y267,0,MAX(COLUMN($P267:Y267))-COLUMN($P267:Y267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:Z1293,N(OFFSET($P267:Z267,0,MAX(COLUMN($P267:Z267))-COLUMN($P267:Z267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AA1293,N(OFFSET($P267:AA267,0,MAX(COLUMN($P267:AA267))-COLUMN($P267:AA267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AB1293,N(OFFSET($P267:AB267,0,MAX(COLUMN($P267:AB267))-COLUMN($P267:AB267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AC1293,N(OFFSET($P267:AC267,0,MAX(COLUMN($P267:AC267))-COLUMN($P267:AC267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AD1293,N(OFFSET($P267:AD267,0,MAX(COLUMN($P267:AD267))-COLUMN($P267:AD267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AE1293,N(OFFSET($P267:AE267,0,MAX(COLUMN($P267:AE267))-COLUMN($P267:AE267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AF1293,N(OFFSET($P267:AF267,0,MAX(COLUMN($P267:AF267))-COLUMN($P267:AF267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AG1293,N(OFFSET($P267:AG267,0,MAX(COLUMN($P267:AG267))-COLUMN($P267:AG267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AH1293,N(OFFSET($P267:AH267,0,MAX(COLUMN($P267:AH267))-COLUMN($P267:AH267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AI1293,N(OFFSET($P267:AI267,0,MAX(COLUMN($P267:AI267))-COLUMN($P267:AI267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AJ1293,N(OFFSET($P267:AJ267,0,MAX(COLUMN($P267:AJ267))-COLUMN($P267:AJ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AK1293,N(OFFSET($P267:AK267,0,MAX(COLUMN($P267:AK267))-COLUMN($P267:AK267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AL1293,N(OFFSET($P267:AL267,0,MAX(COLUMN($P267:AL267))-COLUMN($P267:AL267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AM1293,N(OFFSET($P267:AM267,0,MAX(COLUMN($P267:AM267))-COLUMN($P267:AM267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AN1293,N(OFFSET($P267:AN267,0,MAX(COLUMN($P267:AN267))-COLUMN($P267:AN267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AO1293,N(OFFSET($P267:AO267,0,MAX(COLUMN($P267:AO267))-COLUMN($P267:AO267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AP1293,N(OFFSET($P267:AP267,0,MAX(COLUMN($P267:AP267))-COLUMN($P267:AP267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AQ1293,N(OFFSET($P267:AQ267,0,MAX(COLUMN($P267:AQ267))-COLUMN($P267:AQ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AR1293,N(OFFSET($P267:AR267,0,MAX(COLUMN($P267:AR267))-COLUMN($P267:AR267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AS1293,N(OFFSET($P267:AS267,0,MAX(COLUMN($P267:AS267))-COLUMN($P267:AS267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AT1293,N(OFFSET($P267:AT267,0,MAX(COLUMN($P267:AT267))-COLUMN($P267:AT267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AU1293,N(OFFSET($P267:AU267,0,MAX(COLUMN($P267:AU267))-COLUMN($P267:AU267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AV1293,N(OFFSET($P267:AV267,0,MAX(COLUMN($P267:AV267))-COLUMN($P267:AV267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AW1293,N(OFFSET($P267:AW267,0,MAX(COLUMN($P267:AW267))-COLUMN($P267:AW267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AX1293,N(OFFSET($P267:AX267,0,MAX(COLUMN($P267:AX267))-COLUMN($P267:AX267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AY1293,N(OFFSET($P267:AY267,0,MAX(COLUMN($P267:AY267))-COLUMN($P267:AY267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:AZ1293,N(OFFSET($P267:AZ267,0,MAX(COLUMN($P267:AZ267))-COLUMN($P267:AZ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BA1293,N(OFFSET($P267:BA267,0,MAX(COLUMN($P267:BA267))-COLUMN($P267:BA267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BB1293,N(OFFSET($P267:BB267,0,MAX(COLUMN($P267:BB267))-COLUMN($P267:BB267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BC1293,N(OFFSET($P267:BC267,0,MAX(COLUMN($P267:BC267))-COLUMN($P267:BC267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BD1293,N(OFFSET($P267:BD267,0,MAX(COLUMN($P267:BD267))-COLUMN($P267:BD267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BE1293,N(OFFSET($P267:BE267,0,MAX(COLUMN($P267:BE267))-COLUMN($P267:BE267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BF1293,N(OFFSET($P267:BF267,0,MAX(COLUMN($P267:BF267))-COLUMN($P267:BF267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BG1293,N(OFFSET($P267:BG267,0,MAX(COLUMN($P267:BG267))-COLUMN($P267:BG267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BH1293,N(OFFSET($P267:BH267,0,MAX(COLUMN($P267:BH267))-COLUMN($P267:BH267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BI1293,N(OFFSET($P267:BI267,0,MAX(COLUMN($P267:BI267))-COLUMN($P267:BI267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BJ1293,N(OFFSET($P267:BJ267,0,MAX(COLUMN($P267:BJ267))-COLUMN($P267:BJ267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BK1293,N(OFFSET($P267:BK267,0,MAX(COLUMN($P267:BK267))-COLUMN($P267:BK267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BL1293,N(OFFSET($P267:BL267,0,MAX(COLUMN($P267:BL267))-COLUMN($P267:BL267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BM1293,N(OFFSET($P267:BM267,0,MAX(COLUMN($P267:BM267))-COLUMN($P267:BM267),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1293:BN1293,N(OFFSET($P267:BN267,0,MAX(COLUMN($P267:BN267))-COLUMN($P267:BN267),1,1)))","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1294:P1294,N(OFFSET($P268:P268,0,MAX(COLUMN($P268:P268))-COLUMN($P268:P268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:Q1294,N(OFFSET($P268:Q268,0,MAX(COLUMN($P268:Q268))-COLUMN($P268:Q268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:R1294,N(OFFSET($P268:R268,0,MAX(COLUMN($P268:R268))-COLUMN($P268:R268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:S1294,N(OFFSET($P268:S268,0,MAX(COLUMN($P268:S268))-COLUMN($P268:S268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:T1294,N(OFFSET($P268:T268,0,MAX(COLUMN($P268:T268))-COLUMN($P268:T268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:U1294,N(OFFSET($P268:U268,0,MAX(COLUMN($P268:U268))-COLUMN($P268:U268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:V1294,N(OFFSET($P268:V268,0,MAX(COLUMN($P268:V268))-COLUMN($P268:V268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:W1294,N(OFFSET($P268:W268,0,MAX(COLUMN($P268:W268))-COLUMN($P268:W268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:X1294,N(OFFSET($P268:X268,0,MAX(COLUMN($P268:X268))-COLUMN($P268:X268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:Y1294,N(OFFSET($P268:Y268,0,MAX(COLUMN($P268:Y268))-COLUMN($P268:Y268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:Z1294,N(OFFSET($P268:Z268,0,MAX(COLUMN($P268:Z268))-COLUMN($P268:Z268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AA1294,N(OFFSET($P268:AA268,0,MAX(COLUMN($P268:AA268))-COLUMN($P268:AA268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AB1294,N(OFFSET($P268:AB268,0,MAX(COLUMN($P268:AB268))-COLUMN($P268:AB268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AC1294,N(OFFSET($P268:AC268,0,MAX(COLUMN($P268:AC268))-COLUMN($P268:AC268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AD1294,N(OFFSET($P268:AD268,0,MAX(COLUMN($P268:AD268))-COLUMN($P268:AD268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AE1294,N(OFFSET($P268:AE268,0,MAX(COLUMN($P268:AE268))-COLUMN($P268:AE268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AF1294,N(OFFSET($P268:AF268,0,MAX(COLUMN($P268:AF268))-COLUMN($P268:AF268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AG1294,N(OFFSET($P268:AG268,0,MAX(COLUMN($P268:AG268))-COLUMN($P268:AG268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AH1294,N(OFFSET($P268:AH268,0,MAX(COLUMN($P268:AH268))-COLUMN($P268:AH268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AI1294,N(OFFSET($P268:AI268,0,MAX(COLUMN($P268:AI268))-COLUMN($P268:AI268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AJ1294,N(OFFSET($P268:AJ268,0,MAX(COLUMN($P268:AJ268))-COLUMN($P268:AJ268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AK1294,N(OFFSET($P268:AK268,0,MAX(COLUMN($P268:AK268))-COLUMN($P268:AK268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AL1294,N(OFFSET($P268:AL268,0,MAX(COLUMN($P268:AL268))-COLUMN($P268:AL268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AM1294,N(OFFSET($P268:AM268,0,MAX(COLUMN($P268:AM268))-COLUMN($P268:AM268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AN1294,N(OFFSET($P268:AN268,0,MAX(COLUMN($P268:AN268))-COLUMN($P268:AN268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AO1294,N(OFFSET($P268:AO268,0,MAX(COLUMN($P268:AO268))-COLUMN($P268:AO268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AP1294,N(OFFSET($P268:AP268,0,MAX(COLUMN($P268:AP268))-COLUMN($P268:AP268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AQ1294,N(OFFSET($P268:AQ268,0,MAX(COLUMN($P268:AQ268))-COLUMN($P268:AQ268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AR1294,N(OFFSET($P268:AR268,0,MAX(COLUMN($P268:AR268))-COLUMN($P268:AR268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AS1294,N(OFFSET($P268:AS268,0,MAX(COLUMN($P268:AS268))-COLUMN($P268:AS268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AT1294,N(OFFSET($P268:AT268,0,MAX(COLUMN($P268:AT268))-COLUMN($P268:AT268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AU1294,N(OFFSET($P268:AU268,0,MAX(COLUMN($P268:AU268))-COLUMN($P268:AU268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AV1294,N(OFFSET($P268:AV268,0,MAX(COLUMN($P268:AV268))-COLUMN($P268:AV268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AW1294,N(OFFSET($P268:AW268,0,MAX(COLUMN($P268:AW268))-COLUMN($P268:AW268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AX1294,N(OFFSET($P268:AX268,0,MAX(COLUMN($P268:AX268))-COLUMN($P268:AX268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AY1294,N(OFFSET($P268:AY268,0,MAX(COLUMN($P268:AY268))-COLUMN($P268:AY268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:AZ1294,N(OFFSET($P268:AZ268,0,MAX(COLUMN($P268:AZ268))-COLUMN($P268:AZ268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BA1294,N(OFFSET($P268:BA268,0,MAX(COLUMN($P268:BA268))-COLUMN($P268:BA268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BB1294,N(OFFSET($P268:BB268,0,MAX(COLUMN($P268:BB268))-COLUMN($P268:BB268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BC1294,N(OFFSET($P268:BC268,0,MAX(COLUMN($P268:BC268))-COLUMN($P268:BC268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BD1294,N(OFFSET($P268:BD268,0,MAX(COLUMN($P268:BD268))-COLUMN($P268:BD268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BE1294,N(OFFSET($P268:BE268,0,MAX(COLUMN($P268:BE268))-COLUMN($P268:BE268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BF1294,N(OFFSET($P268:BF268,0,MAX(COLUMN($P268:BF268))-COLUMN($P268:BF268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BG1294,N(OFFSET($P268:BG268,0,MAX(COLUMN($P268:BG268))-COLUMN($P268:BG268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BH1294,N(OFFSET($P268:BH268,0,MAX(COLUMN($P268:BH268))-COLUMN($P268:BH268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BI1294,N(OFFSET($P268:BI268,0,MAX(COLUMN($P268:BI268))-COLUMN($P268:BI268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BJ1294,N(OFFSET($P268:BJ268,0,MAX(COLUMN($P268:BJ268))-COLUMN($P268:BJ268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BK1294,N(OFFSET($P268:BK268,0,MAX(COLUMN($P268:BK268))-COLUMN($P268:BK268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BL1294,N(OFFSET($P268:BL268,0,MAX(COLUMN($P268:BL268))-COLUMN($P268:BL268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BM1294,N(OFFSET($P268:BM268,0,MAX(COLUMN($P268:BM268))-COLUMN($P268:BM268),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1294:BN1294,N(OFFSET($P268:BN268,0,MAX(COLUMN($P268:BN268))-COLUMN($P268:BN268),1,1)))","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,null,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1295:P1295,N(OFFSET($P269:P269,0,MAX(COLUMN($P269:P269))-COLUMN($P269:P269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:Q1295,N(OFFSET($P269:Q269,0,MAX(COLUMN($P269:Q269))-COLUMN($P269:Q269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:R1295,N(OFFSET($P269:R269,0,MAX(COLUMN($P269:R269))-COLUMN($P269:R269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:S1295,N(OFFSET($P269:S269,0,MAX(COLUMN($P269:S269))-COLUMN($P269:S269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:T1295,N(OFFSET($P269:T269,0,MAX(COLUMN($P269:T269))-COLUMN($P269:T269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:U1295,N(OFFSET($P269:U269,0,MAX(COLUMN($P269:U269))-COLUMN($P269:U269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:V1295,N(OFFSET($P269:V269,0,MAX(COLUMN($P269:V269))-COLUMN($P269:V269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:W1295,N(OFFSET($P269:W269,0,MAX(COLUMN($P269:W269))-COLUMN($P269:W269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:X1295,N(OFFSET($P269:X269,0,MAX(COLUMN($P269:X269))-COLUMN($P269:X269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:Y1295,N(OFFSET($P269:Y269,0,MAX(COLUMN($P269:Y269))-COLUMN($P269:Y269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:Z1295,N(OFFSET($P269:Z269,0,MAX(COLUMN($P269:Z269))-COLUMN($P269:Z269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AA1295,N(OFFSET($P269:AA269,0,MAX(COLUMN($P269:AA269))-COLUMN($P269:AA269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AB1295,N(OFFSET($P269:AB269,0,MAX(COLUMN($P269:AB269))-COLUMN($P269:AB269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AC1295,N(OFFSET($P269:AC269,0,MAX(COLUMN($P269:AC269))-COLUMN($P269:AC269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AD1295,N(OFFSET($P269:AD269,0,MAX(COLUMN($P269:AD269))-COLUMN($P269:AD269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AE1295,N(OFFSET($P269:AE269,0,MAX(COLUMN($P269:AE269))-COLUMN($P269:AE269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AF1295,N(OFFSET($P269:AF269,0,MAX(COLUMN($P269:AF269))-COLUMN($P269:AF269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AG1295,N(OFFSET($P269:AG269,0,MAX(COLUMN($P269:AG269))-COLUMN($P269:AG269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AH1295,N(OFFSET($P269:AH269,0,MAX(COLUMN($P269:AH269))-COLUMN($P269:AH269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AI1295,N(OFFSET($P269:AI269,0,MAX(COLUMN($P269:AI269))-COLUMN($P269:AI269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AJ1295,N(OFFSET($P269:AJ269,0,MAX(COLUMN($P269:AJ269))-COLUMN($P269:AJ269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AK1295,N(OFFSET($P269:AK269,0,MAX(COLUMN($P269:AK269))-COLUMN($P269:AK269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AL1295,N(OFFSET($P269:AL269,0,MAX(COLUMN($P269:AL269))-COLUMN($P269:AL269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AM1295,N(OFFSET($P269:AM269,0,MAX(COLUMN($P269:AM269))-COLUMN($P269:AM269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AN1295,N(OFFSET($P269:AN269,0,MAX(COLUMN($P269:AN269))-COLUMN($P269:AN269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AO1295,N(OFFSET($P269:AO269,0,MAX(COLUMN($P269:AO269))-COLUMN($P269:AO269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AP1295,N(OFFSET($P269:AP269,0,MAX(COLUMN($P269:AP269))-COLUMN($P269:AP269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AQ1295,N(OFFSET($P269:AQ269,0,MAX(COLUMN($P269:AQ269))-COLUMN($P269:AQ269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AR1295,N(OFFSET($P269:AR269,0,MAX(COLUMN($P269:AR269))-COLUMN($P269:AR269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AS1295,N(OFFSET($P269:AS269,0,MAX(COLUMN($P269:AS269))-COLUMN($P269:AS269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AT1295,N(OFFSET($P269:AT269,0,MAX(COLUMN($P269:AT269))-COLUMN($P269:AT269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AU1295,N(OFFSET($P269:AU269,0,MAX(COLUMN($P269:AU269))-COLUMN($P269:AU269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AV1295,N(OFFSET($P269:AV269,0,MAX(COLUMN($P269:AV269))-COLUMN($P269:AV269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AW1295,N(OFFSET($P269:AW269,0,MAX(COLUMN($P269:AW269))-COLUMN($P269:AW269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AX1295,N(OFFSET($P269:AX269,0,MAX(COLUMN($P269:AX269))-COLUMN($P269:AX269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AY1295,N(OFFSET($P269:AY269,0,MAX(COLUMN($P269:AY269))-COLUMN($P269:AY269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:AZ1295,N(OFFSET($P269:AZ269,0,MAX(COLUMN($P269:AZ269))-COLUMN($P269:AZ269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BA1295,N(OFFSET($P269:BA269,0,MAX(COLUMN($P269:BA269))-COLUMN($P269:BA269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BB1295,N(OFFSET($P269:BB269,0,MAX(COLUMN($P269:BB269))-COLUMN($P269:BB269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BC1295,N(OFFSET($P269:BC269,0,MAX(COLUMN($P269:BC269))-COLUMN($P269:BC269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BD1295,N(OFFSET($P269:BD269,0,MAX(COLUMN($P269:BD269))-COLUMN($P269:BD269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BE1295,N(OFFSET($P269:BE269,0,MAX(COLUMN($P269:BE269))-COLUMN($P269:BE269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BF1295,N(OFFSET($P269:BF269,0,MAX(COLUMN($P269:BF269))-COLUMN($P269:BF269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BG1295,N(OFFSET($P269:BG269,0,MAX(COLUMN($P269:BG269))-COLUMN($P269:BG269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BH1295,N(OFFSET($P269:BH269,0,MAX(COLUMN($P269:BH269))-COLUMN($P269:BH269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BI1295,N(OFFSET($P269:BI269,0,MAX(COLUMN($P269:BI269))-COLUMN($P269:BI269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BJ1295,N(OFFSET($P269:BJ269,0,MAX(COLUMN($P269:BJ269))-COLUMN($P269:BJ269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BK1295,N(OFFSET($P269:BK269,0,MAX(COLUMN($P269:BK269))-COLUMN($P269:BK269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BL1295,N(OFFSET($P269:BL269,0,MAX(COLUMN($P269:BL269))-COLUMN($P269:BL269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BM1295,N(OFFSET($P269:BM269,0,MAX(COLUMN($P269:BM269))-COLUMN($P269:BM269),1,1)))","v":0},{"$f":"-SUMPRODUCT($P1295:BN1295,N(OFFSET($P269:BN269,0,MAX(COLUMN($P269:BN269))-COLUMN($P269:BN269),1,1)))","v":0}]
[null,null,null,{"$f":"\"Total \"&D1328","v":"Total ITC Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1329:P1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1329:AV1353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Perm Tax Diff Normalization, After Tax",null,null,null,"Tax Rate"]
[null,null,{"$f":"C1357+1","v":1},{"$f":"INDEX(D$66:D$90,$C1358,1)","v":"Acquired Inventory "},"Capital",4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1358:BN1358,$P$14:$BN$14)","v":0},{"$f":"SUM(P1358:BN1358)","v":0},null,null,null,{"$f":"-SUMPRODUCT($P1300:P1300,N(OFFSET($P245:P245,0,MAX(COLUMN($P245:P245))-COLUMN($P245:P245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:Q1300,N(OFFSET($P245:Q245,0,MAX(COLUMN($P245:Q245))-COLUMN($P245:Q245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:R1300,N(OFFSET($P245:R245,0,MAX(COLUMN($P245:R245))-COLUMN($P245:R245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:S1300,N(OFFSET($P245:S245,0,MAX(COLUMN($P245:S245))-COLUMN($P245:S245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:T1300,N(OFFSET($P245:T245,0,MAX(COLUMN($P245:T245))-COLUMN($P245:T245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:U1300,N(OFFSET($P245:U245,0,MAX(COLUMN($P245:U245))-COLUMN($P245:U245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:V1300,N(OFFSET($P245:V245,0,MAX(COLUMN($P245:V245))-COLUMN($P245:V245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:W1300,N(OFFSET($P245:W245,0,MAX(COLUMN($P245:W245))-COLUMN($P245:W245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:X1300,N(OFFSET($P245:X245,0,MAX(COLUMN($P245:X245))-COLUMN($P245:X245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:Y1300,N(OFFSET($P245:Y245,0,MAX(COLUMN($P245:Y245))-COLUMN($P245:Y245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:Z1300,N(OFFSET($P245:Z245,0,MAX(COLUMN($P245:Z245))-COLUMN($P245:Z245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AA1300,N(OFFSET($P245:AA245,0,MAX(COLUMN($P245:AA245))-COLUMN($P245:AA245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AB1300,N(OFFSET($P245:AB245,0,MAX(COLUMN($P245:AB245))-COLUMN($P245:AB245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AC1300,N(OFFSET($P245:AC245,0,MAX(COLUMN($P245:AC245))-COLUMN($P245:AC245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AD1300,N(OFFSET($P245:AD245,0,MAX(COLUMN($P245:AD245))-COLUMN($P245:AD245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AE1300,N(OFFSET($P245:AE245,0,MAX(COLUMN($P245:AE245))-COLUMN($P245:AE245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AF1300,N(OFFSET($P245:AF245,0,MAX(COLUMN($P245:AF245))-COLUMN($P245:AF245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AG1300,N(OFFSET($P245:AG245,0,MAX(COLUMN($P245:AG245))-COLUMN($P245:AG245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AH1300,N(OFFSET($P245:AH245,0,MAX(COLUMN($P245:AH245))-COLUMN($P245:AH245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AI1300,N(OFFSET($P245:AI245,0,MAX(COLUMN($P245:AI245))-COLUMN($P245:AI245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AJ1300,N(OFFSET($P245:AJ245,0,MAX(COLUMN($P245:AJ245))-COLUMN($P245:AJ245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AK1300,N(OFFSET($P245:AK245,0,MAX(COLUMN($P245:AK245))-COLUMN($P245:AK245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AL1300,N(OFFSET($P245:AL245,0,MAX(COLUMN($P245:AL245))-COLUMN($P245:AL245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AM1300,N(OFFSET($P245:AM245,0,MAX(COLUMN($P245:AM245))-COLUMN($P245:AM245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AN1300,N(OFFSET($P245:AN245,0,MAX(COLUMN($P245:AN245))-COLUMN($P245:AN245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AO1300,N(OFFSET($P245:AO245,0,MAX(COLUMN($P245:AO245))-COLUMN($P245:AO245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AP1300,N(OFFSET($P245:AP245,0,MAX(COLUMN($P245:AP245))-COLUMN($P245:AP245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AQ1300,N(OFFSET($P245:AQ245,0,MAX(COLUMN($P245:AQ245))-COLUMN($P245:AQ245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AR1300,N(OFFSET($P245:AR245,0,MAX(COLUMN($P245:AR245))-COLUMN($P245:AR245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AS1300,N(OFFSET($P245:AS245,0,MAX(COLUMN($P245:AS245))-COLUMN($P245:AS245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AT1300,N(OFFSET($P245:AT245,0,MAX(COLUMN($P245:AT245))-COLUMN($P245:AT245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AU1300,N(OFFSET($P245:AU245,0,MAX(COLUMN($P245:AU245))-COLUMN($P245:AU245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AV1300,N(OFFSET($P245:AV245,0,MAX(COLUMN($P245:AV245))-COLUMN($P245:AV245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AW1300,N(OFFSET($P245:AW245,0,MAX(COLUMN($P245:AW245))-COLUMN($P245:AW245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AX1300,N(OFFSET($P245:AX245,0,MAX(COLUMN($P245:AX245))-COLUMN($P245:AX245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AY1300,N(OFFSET($P245:AY245,0,MAX(COLUMN($P245:AY245))-COLUMN($P245:AY245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:AZ1300,N(OFFSET($P245:AZ245,0,MAX(COLUMN($P245:AZ245))-COLUMN($P245:AZ245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BA1300,N(OFFSET($P245:BA245,0,MAX(COLUMN($P245:BA245))-COLUMN($P245:BA245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BB1300,N(OFFSET($P245:BB245,0,MAX(COLUMN($P245:BB245))-COLUMN($P245:BB245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BC1300,N(OFFSET($P245:BC245,0,MAX(COLUMN($P245:BC245))-COLUMN($P245:BC245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BD1300,N(OFFSET($P245:BD245,0,MAX(COLUMN($P245:BD245))-COLUMN($P245:BD245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BE1300,N(OFFSET($P245:BE245,0,MAX(COLUMN($P245:BE245))-COLUMN($P245:BE245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BF1300,N(OFFSET($P245:BF245,0,MAX(COLUMN($P245:BF245))-COLUMN($P245:BF245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BG1300,N(OFFSET($P245:BG245,0,MAX(COLUMN($P245:BG245))-COLUMN($P245:BG245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BH1300,N(OFFSET($P245:BH245,0,MAX(COLUMN($P245:BH245))-COLUMN($P245:BH245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BI1300,N(OFFSET($P245:BI245,0,MAX(COLUMN($P245:BI245))-COLUMN($P245:BI245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BJ1300,N(OFFSET($P245:BJ245,0,MAX(COLUMN($P245:BJ245))-COLUMN($P245:BJ245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BK1300,N(OFFSET($P245:BK245,0,MAX(COLUMN($P245:BK245))-COLUMN($P245:BK245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BL1300,N(OFFSET($P245:BL245,0,MAX(COLUMN($P245:BL245))-COLUMN($P245:BL245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BM1300,N(OFFSET($P245:BM245,0,MAX(COLUMN($P245:BM245))-COLUMN($P245:BM245),1,1)))*$H1358","v":0},{"$f":"-SUMPRODUCT($P1300:BN1300,N(OFFSET($P245:BN245,0,MAX(COLUMN($P245:BN245))-COLUMN($P245:BN245),1,1)))*$H1358","v":0}]
[null,null,{"$f":"C1358+1","v":2},"PP&E - Dist","Capital",4,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(P1359:BN1359,$P$14:$BN$14)","v":0},{"$f":"SUM(P1359:BN1359)","v":0},null,null,null,{"$f":"-SUMPRODUCT($P1301:P1301,N(OFFSET($P246:P246,0,MAX(COLUMN($P246:P246))-COLUMN($P246:P246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:Q1301,N(OFFSET($P246:Q246,0,MAX(COLUMN($P246:Q246))-COLUMN($P246:Q246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:R1301,N(OFFSET($P246:R246,0,MAX(COLUMN($P246:R246))-COLUMN($P246:R246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:S1301,N(OFFSET($P246:S246,0,MAX(COLUMN($P246:S246))-COLUMN($P246:S246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:T1301,N(OFFSET($P246:T246,0,MAX(COLUMN($P246:T246))-COLUMN($P246:T246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:U1301,N(OFFSET($P246:U246,0,MAX(COLUMN($P246:U246))-COLUMN($P246:U246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:V1301,N(OFFSET($P246:V246,0,MAX(COLUMN($P246:V246))-COLUMN($P246:V246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:W1301,N(OFFSET($P246:W246,0,MAX(COLUMN($P246:W246))-COLUMN($P246:W246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:X1301,N(OFFSET($P246:X246,0,MAX(COLUMN($P246:X246))-COLUMN($P246:X246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:Y1301,N(OFFSET($P246:Y246,0,MAX(COLUMN($P246:Y246))-COLUMN($P246:Y246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:Z1301,N(OFFSET($P246:Z246,0,MAX(COLUMN($P246:Z246))-COLUMN($P246:Z246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AA1301,N(OFFSET($P246:AA246,0,MAX(COLUMN($P246:AA246))-COLUMN($P246:AA246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AB1301,N(OFFSET($P246:AB246,0,MAX(COLUMN($P246:AB246))-COLUMN($P246:AB246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AC1301,N(OFFSET($P246:AC246,0,MAX(COLUMN($P246:AC246))-COLUMN($P246:AC246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AD1301,N(OFFSET($P246:AD246,0,MAX(COLUMN($P246:AD246))-COLUMN($P246:AD246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AE1301,N(OFFSET($P246:AE246,0,MAX(COLUMN($P246:AE246))-COLUMN($P246:AE246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AF1301,N(OFFSET($P246:AF246,0,MAX(COLUMN($P246:AF246))-COLUMN($P246:AF246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AG1301,N(OFFSET($P246:AG246,0,MAX(COLUMN($P246:AG246))-COLUMN($P246:AG246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AH1301,N(OFFSET($P246:AH246,0,MAX(COLUMN($P246:AH246))-COLUMN($P246:AH246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AI1301,N(OFFSET($P246:AI246,0,MAX(COLUMN($P246:AI246))-COLUMN($P246:AI246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AJ1301,N(OFFSET($P246:AJ246,0,MAX(COLUMN($P246:AJ246))-COLUMN($P246:AJ246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AK1301,N(OFFSET($P246:AK246,0,MAX(COLUMN($P246:AK246))-COLUMN($P246:AK246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AL1301,N(OFFSET($P246:AL246,0,MAX(COLUMN($P246:AL246))-COLUMN($P246:AL246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AM1301,N(OFFSET($P246:AM246,0,MAX(COLUMN($P246:AM246))-COLUMN($P246:AM246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AN1301,N(OFFSET($P246:AN246,0,MAX(COLUMN($P246:AN246))-COLUMN($P246:AN246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AO1301,N(OFFSET($P246:AO246,0,MAX(COLUMN($P246:AO246))-COLUMN($P246:AO246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AP1301,N(OFFSET($P246:AP246,0,MAX(COLUMN($P246:AP246))-COLUMN($P246:AP246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AQ1301,N(OFFSET($P246:AQ246,0,MAX(COLUMN($P246:AQ246))-COLUMN($P246:AQ246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AR1301,N(OFFSET($P246:AR246,0,MAX(COLUMN($P246:AR246))-COLUMN($P246:AR246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AS1301,N(OFFSET($P246:AS246,0,MAX(COLUMN($P246:AS246))-COLUMN($P246:AS246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AT1301,N(OFFSET($P246:AT246,0,MAX(COLUMN($P246:AT246))-COLUMN($P246:AT246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AU1301,N(OFFSET($P246:AU246,0,MAX(COLUMN($P246:AU246))-COLUMN($P246:AU246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AV1301,N(OFFSET($P246:AV246,0,MAX(COLUMN($P246:AV246))-COLUMN($P246:AV246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AW1301,N(OFFSET($P246:AW246,0,MAX(COLUMN($P246:AW246))-COLUMN($P246:AW246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AX1301,N(OFFSET($P246:AX246,0,MAX(COLUMN($P246:AX246))-COLUMN($P246:AX246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AY1301,N(OFFSET($P246:AY246,0,MAX(COLUMN($P246:AY246))-COLUMN($P246:AY246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:AZ1301,N(OFFSET($P246:AZ246,0,MAX(COLUMN($P246:AZ246))-COLUMN($P246:AZ246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BA1301,N(OFFSET($P246:BA246,0,MAX(COLUMN($P246:BA246))-COLUMN($P246:BA246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BB1301,N(OFFSET($P246:BB246,0,MAX(COLUMN($P246:BB246))-COLUMN($P246:BB246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BC1301,N(OFFSET($P246:BC246,0,MAX(COLUMN($P246:BC246))-COLUMN($P246:BC246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BD1301,N(OFFSET($P246:BD246,0,MAX(COLUMN($P246:BD246))-COLUMN($P246:BD246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BE1301,N(OFFSET($P246:BE246,0,MAX(COLUMN($P246:BE246))-COLUMN($P246:BE246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BF1301,N(OFFSET($P246:BF246,0,MAX(COLUMN($P246:BF246))-COLUMN($P246:BF246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BG1301,N(OFFSET($P246:BG246,0,MAX(COLUMN($P246:BG246))-COLUMN($P246:BG246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BH1301,N(OFFSET($P246:BH246,0,MAX(COLUMN($P246:BH246))-COLUMN($P246:BH246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BI1301,N(OFFSET($P246:BI246,0,MAX(COLUMN($P246:BI246))-COLUMN($P246:BI246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BJ1301,N(OFFSET($P246:BJ246,0,MAX(COLUMN($P246:BJ246))-COLUMN($P246:BJ246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BK1301,N(OFFSET($P246:BK246,0,MAX(COLUMN($P246:BK246))-COLUMN($P246:BK246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BL1301,N(OFFSET($P246:BL246,0,MAX(COLUMN($P246:BL246))-COLUMN($P246:BL246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BM1301,N(OFFSET($P246:BM246,0,MAX(COLUMN($P246:BM246))-COLUMN($P246:BM246),1,1)))*$H1359","v":0},{"$f":"-SUMPRODUCT($P1301:BN1301,N(OFFSET($P246:BN246,0,MAX(COLUMN($P246:BN246))-COLUMN($P246:BN246),1,1)))*$H1359","v":0}]
[null,null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1302:P1302,N(OFFSET($P247:P247,0,MAX(COLUMN($P247:P247))-COLUMN($P247:P247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:Q1302,N(OFFSET($P247:Q247,0,MAX(COLUMN($P247:Q247))-COLUMN($P247:Q247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:R1302,N(OFFSET($P247:R247,0,MAX(COLUMN($P247:R247))-COLUMN($P247:R247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:S1302,N(OFFSET($P247:S247,0,MAX(COLUMN($P247:S247))-COLUMN($P247:S247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:T1302,N(OFFSET($P247:T247,0,MAX(COLUMN($P247:T247))-COLUMN($P247:T247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:U1302,N(OFFSET($P247:U247,0,MAX(COLUMN($P247:U247))-COLUMN($P247:U247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:V1302,N(OFFSET($P247:V247,0,MAX(COLUMN($P247:V247))-COLUMN($P247:V247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:W1302,N(OFFSET($P247:W247,0,MAX(COLUMN($P247:W247))-COLUMN($P247:W247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:X1302,N(OFFSET($P247:X247,0,MAX(COLUMN($P247:X247))-COLUMN($P247:X247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:Y1302,N(OFFSET($P247:Y247,0,MAX(COLUMN($P247:Y247))-COLUMN($P247:Y247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:Z1302,N(OFFSET($P247:Z247,0,MAX(COLUMN($P247:Z247))-COLUMN($P247:Z247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AA1302,N(OFFSET($P247:AA247,0,MAX(COLUMN($P247:AA247))-COLUMN($P247:AA247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AB1302,N(OFFSET($P247:AB247,0,MAX(COLUMN($P247:AB247))-COLUMN($P247:AB247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AC1302,N(OFFSET($P247:AC247,0,MAX(COLUMN($P247:AC247))-COLUMN($P247:AC247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AD1302,N(OFFSET($P247:AD247,0,MAX(COLUMN($P247:AD247))-COLUMN($P247:AD247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AE1302,N(OFFSET($P247:AE247,0,MAX(COLUMN($P247:AE247))-COLUMN($P247:AE247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AF1302,N(OFFSET($P247:AF247,0,MAX(COLUMN($P247:AF247))-COLUMN($P247:AF247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AG1302,N(OFFSET($P247:AG247,0,MAX(COLUMN($P247:AG247))-COLUMN($P247:AG247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AH1302,N(OFFSET($P247:AH247,0,MAX(COLUMN($P247:AH247))-COLUMN($P247:AH247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AI1302,N(OFFSET($P247:AI247,0,MAX(COLUMN($P247:AI247))-COLUMN($P247:AI247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AJ1302,N(OFFSET($P247:AJ247,0,MAX(COLUMN($P247:AJ247))-COLUMN($P247:AJ247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AK1302,N(OFFSET($P247:AK247,0,MAX(COLUMN($P247:AK247))-COLUMN($P247:AK247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AL1302,N(OFFSET($P247:AL247,0,MAX(COLUMN($P247:AL247))-COLUMN($P247:AL247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AM1302,N(OFFSET($P247:AM247,0,MAX(COLUMN($P247:AM247))-COLUMN($P247:AM247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AN1302,N(OFFSET($P247:AN247,0,MAX(COLUMN($P247:AN247))-COLUMN($P247:AN247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AO1302,N(OFFSET($P247:AO247,0,MAX(COLUMN($P247:AO247))-COLUMN($P247:AO247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AP1302,N(OFFSET($P247:AP247,0,MAX(COLUMN($P247:AP247))-COLUMN($P247:AP247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AQ1302,N(OFFSET($P247:AQ247,0,MAX(COLUMN($P247:AQ247))-COLUMN($P247:AQ247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AR1302,N(OFFSET($P247:AR247,0,MAX(COLUMN($P247:AR247))-COLUMN($P247:AR247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AS1302,N(OFFSET($P247:AS247,0,MAX(COLUMN($P247:AS247))-COLUMN($P247:AS247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AT1302,N(OFFSET($P247:AT247,0,MAX(COLUMN($P247:AT247))-COLUMN($P247:AT247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AU1302,N(OFFSET($P247:AU247,0,MAX(COLUMN($P247:AU247))-COLUMN($P247:AU247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AV1302,N(OFFSET($P247:AV247,0,MAX(COLUMN($P247:AV247))-COLUMN($P247:AV247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AW1302,N(OFFSET($P247:AW247,0,MAX(COLUMN($P247:AW247))-COLUMN($P247:AW247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AX1302,N(OFFSET($P247:AX247,0,MAX(COLUMN($P247:AX247))-COLUMN($P247:AX247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AY1302,N(OFFSET($P247:AY247,0,MAX(COLUMN($P247:AY247))-COLUMN($P247:AY247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:AZ1302,N(OFFSET($P247:AZ247,0,MAX(COLUMN($P247:AZ247))-COLUMN($P247:AZ247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BA1302,N(OFFSET($P247:BA247,0,MAX(COLUMN($P247:BA247))-COLUMN($P247:BA247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BB1302,N(OFFSET($P247:BB247,0,MAX(COLUMN($P247:BB247))-COLUMN($P247:BB247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BC1302,N(OFFSET($P247:BC247,0,MAX(COLUMN($P247:BC247))-COLUMN($P247:BC247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BD1302,N(OFFSET($P247:BD247,0,MAX(COLUMN($P247:BD247))-COLUMN($P247:BD247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BE1302,N(OFFSET($P247:BE247,0,MAX(COLUMN($P247:BE247))-COLUMN($P247:BE247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BF1302,N(OFFSET($P247:BF247,0,MAX(COLUMN($P247:BF247))-COLUMN($P247:BF247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BG1302,N(OFFSET($P247:BG247,0,MAX(COLUMN($P247:BG247))-COLUMN($P247:BG247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BH1302,N(OFFSET($P247:BH247,0,MAX(COLUMN($P247:BH247))-COLUMN($P247:BH247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BI1302,N(OFFSET($P247:BI247,0,MAX(COLUMN($P247:BI247))-COLUMN($P247:BI247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BJ1302,N(OFFSET($P247:BJ247,0,MAX(COLUMN($P247:BJ247))-COLUMN($P247:BJ247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BK1302,N(OFFSET($P247:BK247,0,MAX(COLUMN($P247:BK247))-COLUMN($P247:BK247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BL1302,N(OFFSET($P247:BL247,0,MAX(COLUMN($P247:BL247))-COLUMN($P247:BL247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BM1302,N(OFFSET($P247:BM247,0,MAX(COLUMN($P247:BM247))-COLUMN($P247:BM247),1,1)))*$H1360","v":0},{"$f":"-SUMPRODUCT($P1302:BN1302,N(OFFSET($P247:BN247,0,MAX(COLUMN($P247:BN247))-COLUMN($P247:BN247),1,1)))*$H1360","v":0}]
[null,null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1303:P1303,N(OFFSET($P248:P248,0,MAX(COLUMN($P248:P248))-COLUMN($P248:P248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:Q1303,N(OFFSET($P248:Q248,0,MAX(COLUMN($P248:Q248))-COLUMN($P248:Q248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:R1303,N(OFFSET($P248:R248,0,MAX(COLUMN($P248:R248))-COLUMN($P248:R248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:S1303,N(OFFSET($P248:S248,0,MAX(COLUMN($P248:S248))-COLUMN($P248:S248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:T1303,N(OFFSET($P248:T248,0,MAX(COLUMN($P248:T248))-COLUMN($P248:T248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:U1303,N(OFFSET($P248:U248,0,MAX(COLUMN($P248:U248))-COLUMN($P248:U248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:V1303,N(OFFSET($P248:V248,0,MAX(COLUMN($P248:V248))-COLUMN($P248:V248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:W1303,N(OFFSET($P248:W248,0,MAX(COLUMN($P248:W248))-COLUMN($P248:W248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:X1303,N(OFFSET($P248:X248,0,MAX(COLUMN($P248:X248))-COLUMN($P248:X248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:Y1303,N(OFFSET($P248:Y248,0,MAX(COLUMN($P248:Y248))-COLUMN($P248:Y248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:Z1303,N(OFFSET($P248:Z248,0,MAX(COLUMN($P248:Z248))-COLUMN($P248:Z248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AA1303,N(OFFSET($P248:AA248,0,MAX(COLUMN($P248:AA248))-COLUMN($P248:AA248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AB1303,N(OFFSET($P248:AB248,0,MAX(COLUMN($P248:AB248))-COLUMN($P248:AB248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AC1303,N(OFFSET($P248:AC248,0,MAX(COLUMN($P248:AC248))-COLUMN($P248:AC248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AD1303,N(OFFSET($P248:AD248,0,MAX(COLUMN($P248:AD248))-COLUMN($P248:AD248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AE1303,N(OFFSET($P248:AE248,0,MAX(COLUMN($P248:AE248))-COLUMN($P248:AE248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AF1303,N(OFFSET($P248:AF248,0,MAX(COLUMN($P248:AF248))-COLUMN($P248:AF248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AG1303,N(OFFSET($P248:AG248,0,MAX(COLUMN($P248:AG248))-COLUMN($P248:AG248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AH1303,N(OFFSET($P248:AH248,0,MAX(COLUMN($P248:AH248))-COLUMN($P248:AH248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AI1303,N(OFFSET($P248:AI248,0,MAX(COLUMN($P248:AI248))-COLUMN($P248:AI248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AJ1303,N(OFFSET($P248:AJ248,0,MAX(COLUMN($P248:AJ248))-COLUMN($P248:AJ248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AK1303,N(OFFSET($P248:AK248,0,MAX(COLUMN($P248:AK248))-COLUMN($P248:AK248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AL1303,N(OFFSET($P248:AL248,0,MAX(COLUMN($P248:AL248))-COLUMN($P248:AL248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AM1303,N(OFFSET($P248:AM248,0,MAX(COLUMN($P248:AM248))-COLUMN($P248:AM248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AN1303,N(OFFSET($P248:AN248,0,MAX(COLUMN($P248:AN248))-COLUMN($P248:AN248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AO1303,N(OFFSET($P248:AO248,0,MAX(COLUMN($P248:AO248))-COLUMN($P248:AO248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AP1303,N(OFFSET($P248:AP248,0,MAX(COLUMN($P248:AP248))-COLUMN($P248:AP248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AQ1303,N(OFFSET($P248:AQ248,0,MAX(COLUMN($P248:AQ248))-COLUMN($P248:AQ248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AR1303,N(OFFSET($P248:AR248,0,MAX(COLUMN($P248:AR248))-COLUMN($P248:AR248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AS1303,N(OFFSET($P248:AS248,0,MAX(COLUMN($P248:AS248))-COLUMN($P248:AS248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AT1303,N(OFFSET($P248:AT248,0,MAX(COLUMN($P248:AT248))-COLUMN($P248:AT248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AU1303,N(OFFSET($P248:AU248,0,MAX(COLUMN($P248:AU248))-COLUMN($P248:AU248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AV1303,N(OFFSET($P248:AV248,0,MAX(COLUMN($P248:AV248))-COLUMN($P248:AV248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AW1303,N(OFFSET($P248:AW248,0,MAX(COLUMN($P248:AW248))-COLUMN($P248:AW248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AX1303,N(OFFSET($P248:AX248,0,MAX(COLUMN($P248:AX248))-COLUMN($P248:AX248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AY1303,N(OFFSET($P248:AY248,0,MAX(COLUMN($P248:AY248))-COLUMN($P248:AY248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:AZ1303,N(OFFSET($P248:AZ248,0,MAX(COLUMN($P248:AZ248))-COLUMN($P248:AZ248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BA1303,N(OFFSET($P248:BA248,0,MAX(COLUMN($P248:BA248))-COLUMN($P248:BA248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BB1303,N(OFFSET($P248:BB248,0,MAX(COLUMN($P248:BB248))-COLUMN($P248:BB248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BC1303,N(OFFSET($P248:BC248,0,MAX(COLUMN($P248:BC248))-COLUMN($P248:BC248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BD1303,N(OFFSET($P248:BD248,0,MAX(COLUMN($P248:BD248))-COLUMN($P248:BD248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BE1303,N(OFFSET($P248:BE248,0,MAX(COLUMN($P248:BE248))-COLUMN($P248:BE248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BF1303,N(OFFSET($P248:BF248,0,MAX(COLUMN($P248:BF248))-COLUMN($P248:BF248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BG1303,N(OFFSET($P248:BG248,0,MAX(COLUMN($P248:BG248))-COLUMN($P248:BG248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BH1303,N(OFFSET($P248:BH248,0,MAX(COLUMN($P248:BH248))-COLUMN($P248:BH248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BI1303,N(OFFSET($P248:BI248,0,MAX(COLUMN($P248:BI248))-COLUMN($P248:BI248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BJ1303,N(OFFSET($P248:BJ248,0,MAX(COLUMN($P248:BJ248))-COLUMN($P248:BJ248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BK1303,N(OFFSET($P248:BK248,0,MAX(COLUMN($P248:BK248))-COLUMN($P248:BK248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BL1303,N(OFFSET($P248:BL248,0,MAX(COLUMN($P248:BL248))-COLUMN($P248:BL248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BM1303,N(OFFSET($P248:BM248,0,MAX(COLUMN($P248:BM248))-COLUMN($P248:BM248),1,1)))*$H1361","v":0},{"$f":"-SUMPRODUCT($P1303:BN1303,N(OFFSET($P248:BN248,0,MAX(COLUMN($P248:BN248))-COLUMN($P248:BN248),1,1)))*$H1361","v":0}]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1304:P1304,N(OFFSET($P249:P249,0,MAX(COLUMN($P249:P249))-COLUMN($P249:P249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:Q1304,N(OFFSET($P249:Q249,0,MAX(COLUMN($P249:Q249))-COLUMN($P249:Q249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:R1304,N(OFFSET($P249:R249,0,MAX(COLUMN($P249:R249))-COLUMN($P249:R249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:S1304,N(OFFSET($P249:S249,0,MAX(COLUMN($P249:S249))-COLUMN($P249:S249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:T1304,N(OFFSET($P249:T249,0,MAX(COLUMN($P249:T249))-COLUMN($P249:T249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:U1304,N(OFFSET($P249:U249,0,MAX(COLUMN($P249:U249))-COLUMN($P249:U249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:V1304,N(OFFSET($P249:V249,0,MAX(COLUMN($P249:V249))-COLUMN($P249:V249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:W1304,N(OFFSET($P249:W249,0,MAX(COLUMN($P249:W249))-COLUMN($P249:W249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:X1304,N(OFFSET($P249:X249,0,MAX(COLUMN($P249:X249))-COLUMN($P249:X249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:Y1304,N(OFFSET($P249:Y249,0,MAX(COLUMN($P249:Y249))-COLUMN($P249:Y249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:Z1304,N(OFFSET($P249:Z249,0,MAX(COLUMN($P249:Z249))-COLUMN($P249:Z249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AA1304,N(OFFSET($P249:AA249,0,MAX(COLUMN($P249:AA249))-COLUMN($P249:AA249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AB1304,N(OFFSET($P249:AB249,0,MAX(COLUMN($P249:AB249))-COLUMN($P249:AB249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AC1304,N(OFFSET($P249:AC249,0,MAX(COLUMN($P249:AC249))-COLUMN($P249:AC249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AD1304,N(OFFSET($P249:AD249,0,MAX(COLUMN($P249:AD249))-COLUMN($P249:AD249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AE1304,N(OFFSET($P249:AE249,0,MAX(COLUMN($P249:AE249))-COLUMN($P249:AE249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AF1304,N(OFFSET($P249:AF249,0,MAX(COLUMN($P249:AF249))-COLUMN($P249:AF249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AG1304,N(OFFSET($P249:AG249,0,MAX(COLUMN($P249:AG249))-COLUMN($P249:AG249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AH1304,N(OFFSET($P249:AH249,0,MAX(COLUMN($P249:AH249))-COLUMN($P249:AH249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AI1304,N(OFFSET($P249:AI249,0,MAX(COLUMN($P249:AI249))-COLUMN($P249:AI249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AJ1304,N(OFFSET($P249:AJ249,0,MAX(COLUMN($P249:AJ249))-COLUMN($P249:AJ249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AK1304,N(OFFSET($P249:AK249,0,MAX(COLUMN($P249:AK249))-COLUMN($P249:AK249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AL1304,N(OFFSET($P249:AL249,0,MAX(COLUMN($P249:AL249))-COLUMN($P249:AL249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AM1304,N(OFFSET($P249:AM249,0,MAX(COLUMN($P249:AM249))-COLUMN($P249:AM249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AN1304,N(OFFSET($P249:AN249,0,MAX(COLUMN($P249:AN249))-COLUMN($P249:AN249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AO1304,N(OFFSET($P249:AO249,0,MAX(COLUMN($P249:AO249))-COLUMN($P249:AO249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AP1304,N(OFFSET($P249:AP249,0,MAX(COLUMN($P249:AP249))-COLUMN($P249:AP249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AQ1304,N(OFFSET($P249:AQ249,0,MAX(COLUMN($P249:AQ249))-COLUMN($P249:AQ249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AR1304,N(OFFSET($P249:AR249,0,MAX(COLUMN($P249:AR249))-COLUMN($P249:AR249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AS1304,N(OFFSET($P249:AS249,0,MAX(COLUMN($P249:AS249))-COLUMN($P249:AS249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AT1304,N(OFFSET($P249:AT249,0,MAX(COLUMN($P249:AT249))-COLUMN($P249:AT249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AU1304,N(OFFSET($P249:AU249,0,MAX(COLUMN($P249:AU249))-COLUMN($P249:AU249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AV1304,N(OFFSET($P249:AV249,0,MAX(COLUMN($P249:AV249))-COLUMN($P249:AV249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AW1304,N(OFFSET($P249:AW249,0,MAX(COLUMN($P249:AW249))-COLUMN($P249:AW249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AX1304,N(OFFSET($P249:AX249,0,MAX(COLUMN($P249:AX249))-COLUMN($P249:AX249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AY1304,N(OFFSET($P249:AY249,0,MAX(COLUMN($P249:AY249))-COLUMN($P249:AY249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:AZ1304,N(OFFSET($P249:AZ249,0,MAX(COLUMN($P249:AZ249))-COLUMN($P249:AZ249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BA1304,N(OFFSET($P249:BA249,0,MAX(COLUMN($P249:BA249))-COLUMN($P249:BA249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BB1304,N(OFFSET($P249:BB249,0,MAX(COLUMN($P249:BB249))-COLUMN($P249:BB249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BC1304,N(OFFSET($P249:BC249,0,MAX(COLUMN($P249:BC249))-COLUMN($P249:BC249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BD1304,N(OFFSET($P249:BD249,0,MAX(COLUMN($P249:BD249))-COLUMN($P249:BD249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BE1304,N(OFFSET($P249:BE249,0,MAX(COLUMN($P249:BE249))-COLUMN($P249:BE249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BF1304,N(OFFSET($P249:BF249,0,MAX(COLUMN($P249:BF249))-COLUMN($P249:BF249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BG1304,N(OFFSET($P249:BG249,0,MAX(COLUMN($P249:BG249))-COLUMN($P249:BG249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BH1304,N(OFFSET($P249:BH249,0,MAX(COLUMN($P249:BH249))-COLUMN($P249:BH249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BI1304,N(OFFSET($P249:BI249,0,MAX(COLUMN($P249:BI249))-COLUMN($P249:BI249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BJ1304,N(OFFSET($P249:BJ249,0,MAX(COLUMN($P249:BJ249))-COLUMN($P249:BJ249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BK1304,N(OFFSET($P249:BK249,0,MAX(COLUMN($P249:BK249))-COLUMN($P249:BK249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BL1304,N(OFFSET($P249:BL249,0,MAX(COLUMN($P249:BL249))-COLUMN($P249:BL249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BM1304,N(OFFSET($P249:BM249,0,MAX(COLUMN($P249:BM249))-COLUMN($P249:BM249),1,1)))*$H1362","v":0},{"$f":"-SUMPRODUCT($P1304:BN1304,N(OFFSET($P249:BN249,0,MAX(COLUMN($P249:BN249))-COLUMN($P249:BN249),1,1)))*$H1362","v":0}]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1305:P1305,N(OFFSET($P250:P250,0,MAX(COLUMN($P250:P250))-COLUMN($P250:P250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:Q1305,N(OFFSET($P250:Q250,0,MAX(COLUMN($P250:Q250))-COLUMN($P250:Q250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:R1305,N(OFFSET($P250:R250,0,MAX(COLUMN($P250:R250))-COLUMN($P250:R250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:S1305,N(OFFSET($P250:S250,0,MAX(COLUMN($P250:S250))-COLUMN($P250:S250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:T1305,N(OFFSET($P250:T250,0,MAX(COLUMN($P250:T250))-COLUMN($P250:T250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:U1305,N(OFFSET($P250:U250,0,MAX(COLUMN($P250:U250))-COLUMN($P250:U250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:V1305,N(OFFSET($P250:V250,0,MAX(COLUMN($P250:V250))-COLUMN($P250:V250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:W1305,N(OFFSET($P250:W250,0,MAX(COLUMN($P250:W250))-COLUMN($P250:W250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:X1305,N(OFFSET($P250:X250,0,MAX(COLUMN($P250:X250))-COLUMN($P250:X250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:Y1305,N(OFFSET($P250:Y250,0,MAX(COLUMN($P250:Y250))-COLUMN($P250:Y250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:Z1305,N(OFFSET($P250:Z250,0,MAX(COLUMN($P250:Z250))-COLUMN($P250:Z250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AA1305,N(OFFSET($P250:AA250,0,MAX(COLUMN($P250:AA250))-COLUMN($P250:AA250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AB1305,N(OFFSET($P250:AB250,0,MAX(COLUMN($P250:AB250))-COLUMN($P250:AB250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AC1305,N(OFFSET($P250:AC250,0,MAX(COLUMN($P250:AC250))-COLUMN($P250:AC250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AD1305,N(OFFSET($P250:AD250,0,MAX(COLUMN($P250:AD250))-COLUMN($P250:AD250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AE1305,N(OFFSET($P250:AE250,0,MAX(COLUMN($P250:AE250))-COLUMN($P250:AE250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AF1305,N(OFFSET($P250:AF250,0,MAX(COLUMN($P250:AF250))-COLUMN($P250:AF250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AG1305,N(OFFSET($P250:AG250,0,MAX(COLUMN($P250:AG250))-COLUMN($P250:AG250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AH1305,N(OFFSET($P250:AH250,0,MAX(COLUMN($P250:AH250))-COLUMN($P250:AH250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AI1305,N(OFFSET($P250:AI250,0,MAX(COLUMN($P250:AI250))-COLUMN($P250:AI250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AJ1305,N(OFFSET($P250:AJ250,0,MAX(COLUMN($P250:AJ250))-COLUMN($P250:AJ250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AK1305,N(OFFSET($P250:AK250,0,MAX(COLUMN($P250:AK250))-COLUMN($P250:AK250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AL1305,N(OFFSET($P250:AL250,0,MAX(COLUMN($P250:AL250))-COLUMN($P250:AL250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AM1305,N(OFFSET($P250:AM250,0,MAX(COLUMN($P250:AM250))-COLUMN($P250:AM250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AN1305,N(OFFSET($P250:AN250,0,MAX(COLUMN($P250:AN250))-COLUMN($P250:AN250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AO1305,N(OFFSET($P250:AO250,0,MAX(COLUMN($P250:AO250))-COLUMN($P250:AO250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AP1305,N(OFFSET($P250:AP250,0,MAX(COLUMN($P250:AP250))-COLUMN($P250:AP250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AQ1305,N(OFFSET($P250:AQ250,0,MAX(COLUMN($P250:AQ250))-COLUMN($P250:AQ250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AR1305,N(OFFSET($P250:AR250,0,MAX(COLUMN($P250:AR250))-COLUMN($P250:AR250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AS1305,N(OFFSET($P250:AS250,0,MAX(COLUMN($P250:AS250))-COLUMN($P250:AS250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AT1305,N(OFFSET($P250:AT250,0,MAX(COLUMN($P250:AT250))-COLUMN($P250:AT250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AU1305,N(OFFSET($P250:AU250,0,MAX(COLUMN($P250:AU250))-COLUMN($P250:AU250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AV1305,N(OFFSET($P250:AV250,0,MAX(COLUMN($P250:AV250))-COLUMN($P250:AV250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AW1305,N(OFFSET($P250:AW250,0,MAX(COLUMN($P250:AW250))-COLUMN($P250:AW250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AX1305,N(OFFSET($P250:AX250,0,MAX(COLUMN($P250:AX250))-COLUMN($P250:AX250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AY1305,N(OFFSET($P250:AY250,0,MAX(COLUMN($P250:AY250))-COLUMN($P250:AY250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:AZ1305,N(OFFSET($P250:AZ250,0,MAX(COLUMN($P250:AZ250))-COLUMN($P250:AZ250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BA1305,N(OFFSET($P250:BA250,0,MAX(COLUMN($P250:BA250))-COLUMN($P250:BA250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BB1305,N(OFFSET($P250:BB250,0,MAX(COLUMN($P250:BB250))-COLUMN($P250:BB250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BC1305,N(OFFSET($P250:BC250,0,MAX(COLUMN($P250:BC250))-COLUMN($P250:BC250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BD1305,N(OFFSET($P250:BD250,0,MAX(COLUMN($P250:BD250))-COLUMN($P250:BD250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BE1305,N(OFFSET($P250:BE250,0,MAX(COLUMN($P250:BE250))-COLUMN($P250:BE250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BF1305,N(OFFSET($P250:BF250,0,MAX(COLUMN($P250:BF250))-COLUMN($P250:BF250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BG1305,N(OFFSET($P250:BG250,0,MAX(COLUMN($P250:BG250))-COLUMN($P250:BG250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BH1305,N(OFFSET($P250:BH250,0,MAX(COLUMN($P250:BH250))-COLUMN($P250:BH250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BI1305,N(OFFSET($P250:BI250,0,MAX(COLUMN($P250:BI250))-COLUMN($P250:BI250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BJ1305,N(OFFSET($P250:BJ250,0,MAX(COLUMN($P250:BJ250))-COLUMN($P250:BJ250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BK1305,N(OFFSET($P250:BK250,0,MAX(COLUMN($P250:BK250))-COLUMN($P250:BK250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BL1305,N(OFFSET($P250:BL250,0,MAX(COLUMN($P250:BL250))-COLUMN($P250:BL250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BM1305,N(OFFSET($P250:BM250,0,MAX(COLUMN($P250:BM250))-COLUMN($P250:BM250),1,1)))*$H1363","v":0},{"$f":"-SUMPRODUCT($P1305:BN1305,N(OFFSET($P250:BN250,0,MAX(COLUMN($P250:BN250))-COLUMN($P250:BN250),1,1)))*$H1363","v":0}]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1306:P1306,N(OFFSET($P251:P251,0,MAX(COLUMN($P251:P251))-COLUMN($P251:P251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:Q1306,N(OFFSET($P251:Q251,0,MAX(COLUMN($P251:Q251))-COLUMN($P251:Q251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:R1306,N(OFFSET($P251:R251,0,MAX(COLUMN($P251:R251))-COLUMN($P251:R251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:S1306,N(OFFSET($P251:S251,0,MAX(COLUMN($P251:S251))-COLUMN($P251:S251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:T1306,N(OFFSET($P251:T251,0,MAX(COLUMN($P251:T251))-COLUMN($P251:T251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:U1306,N(OFFSET($P251:U251,0,MAX(COLUMN($P251:U251))-COLUMN($P251:U251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:V1306,N(OFFSET($P251:V251,0,MAX(COLUMN($P251:V251))-COLUMN($P251:V251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:W1306,N(OFFSET($P251:W251,0,MAX(COLUMN($P251:W251))-COLUMN($P251:W251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:X1306,N(OFFSET($P251:X251,0,MAX(COLUMN($P251:X251))-COLUMN($P251:X251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:Y1306,N(OFFSET($P251:Y251,0,MAX(COLUMN($P251:Y251))-COLUMN($P251:Y251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:Z1306,N(OFFSET($P251:Z251,0,MAX(COLUMN($P251:Z251))-COLUMN($P251:Z251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AA1306,N(OFFSET($P251:AA251,0,MAX(COLUMN($P251:AA251))-COLUMN($P251:AA251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AB1306,N(OFFSET($P251:AB251,0,MAX(COLUMN($P251:AB251))-COLUMN($P251:AB251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AC1306,N(OFFSET($P251:AC251,0,MAX(COLUMN($P251:AC251))-COLUMN($P251:AC251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AD1306,N(OFFSET($P251:AD251,0,MAX(COLUMN($P251:AD251))-COLUMN($P251:AD251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AE1306,N(OFFSET($P251:AE251,0,MAX(COLUMN($P251:AE251))-COLUMN($P251:AE251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AF1306,N(OFFSET($P251:AF251,0,MAX(COLUMN($P251:AF251))-COLUMN($P251:AF251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AG1306,N(OFFSET($P251:AG251,0,MAX(COLUMN($P251:AG251))-COLUMN($P251:AG251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AH1306,N(OFFSET($P251:AH251,0,MAX(COLUMN($P251:AH251))-COLUMN($P251:AH251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AI1306,N(OFFSET($P251:AI251,0,MAX(COLUMN($P251:AI251))-COLUMN($P251:AI251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AJ1306,N(OFFSET($P251:AJ251,0,MAX(COLUMN($P251:AJ251))-COLUMN($P251:AJ251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AK1306,N(OFFSET($P251:AK251,0,MAX(COLUMN($P251:AK251))-COLUMN($P251:AK251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AL1306,N(OFFSET($P251:AL251,0,MAX(COLUMN($P251:AL251))-COLUMN($P251:AL251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AM1306,N(OFFSET($P251:AM251,0,MAX(COLUMN($P251:AM251))-COLUMN($P251:AM251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AN1306,N(OFFSET($P251:AN251,0,MAX(COLUMN($P251:AN251))-COLUMN($P251:AN251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AO1306,N(OFFSET($P251:AO251,0,MAX(COLUMN($P251:AO251))-COLUMN($P251:AO251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AP1306,N(OFFSET($P251:AP251,0,MAX(COLUMN($P251:AP251))-COLUMN($P251:AP251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AQ1306,N(OFFSET($P251:AQ251,0,MAX(COLUMN($P251:AQ251))-COLUMN($P251:AQ251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AR1306,N(OFFSET($P251:AR251,0,MAX(COLUMN($P251:AR251))-COLUMN($P251:AR251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AS1306,N(OFFSET($P251:AS251,0,MAX(COLUMN($P251:AS251))-COLUMN($P251:AS251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AT1306,N(OFFSET($P251:AT251,0,MAX(COLUMN($P251:AT251))-COLUMN($P251:AT251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AU1306,N(OFFSET($P251:AU251,0,MAX(COLUMN($P251:AU251))-COLUMN($P251:AU251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AV1306,N(OFFSET($P251:AV251,0,MAX(COLUMN($P251:AV251))-COLUMN($P251:AV251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AW1306,N(OFFSET($P251:AW251,0,MAX(COLUMN($P251:AW251))-COLUMN($P251:AW251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AX1306,N(OFFSET($P251:AX251,0,MAX(COLUMN($P251:AX251))-COLUMN($P251:AX251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AY1306,N(OFFSET($P251:AY251,0,MAX(COLUMN($P251:AY251))-COLUMN($P251:AY251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:AZ1306,N(OFFSET($P251:AZ251,0,MAX(COLUMN($P251:AZ251))-COLUMN($P251:AZ251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BA1306,N(OFFSET($P251:BA251,0,MAX(COLUMN($P251:BA251))-COLUMN($P251:BA251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BB1306,N(OFFSET($P251:BB251,0,MAX(COLUMN($P251:BB251))-COLUMN($P251:BB251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BC1306,N(OFFSET($P251:BC251,0,MAX(COLUMN($P251:BC251))-COLUMN($P251:BC251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BD1306,N(OFFSET($P251:BD251,0,MAX(COLUMN($P251:BD251))-COLUMN($P251:BD251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BE1306,N(OFFSET($P251:BE251,0,MAX(COLUMN($P251:BE251))-COLUMN($P251:BE251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BF1306,N(OFFSET($P251:BF251,0,MAX(COLUMN($P251:BF251))-COLUMN($P251:BF251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BG1306,N(OFFSET($P251:BG251,0,MAX(COLUMN($P251:BG251))-COLUMN($P251:BG251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BH1306,N(OFFSET($P251:BH251,0,MAX(COLUMN($P251:BH251))-COLUMN($P251:BH251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BI1306,N(OFFSET($P251:BI251,0,MAX(COLUMN($P251:BI251))-COLUMN($P251:BI251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BJ1306,N(OFFSET($P251:BJ251,0,MAX(COLUMN($P251:BJ251))-COLUMN($P251:BJ251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BK1306,N(OFFSET($P251:BK251,0,MAX(COLUMN($P251:BK251))-COLUMN($P251:BK251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BL1306,N(OFFSET($P251:BL251,0,MAX(COLUMN($P251:BL251))-COLUMN($P251:BL251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BM1306,N(OFFSET($P251:BM251,0,MAX(COLUMN($P251:BM251))-COLUMN($P251:BM251),1,1)))*$H1364","v":0},{"$f":"-SUMPRODUCT($P1306:BN1306,N(OFFSET($P251:BN251,0,MAX(COLUMN($P251:BN251))-COLUMN($P251:BN251),1,1)))*$H1364","v":0}]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1307:P1307,N(OFFSET($P252:P252,0,MAX(COLUMN($P252:P252))-COLUMN($P252:P252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:Q1307,N(OFFSET($P252:Q252,0,MAX(COLUMN($P252:Q252))-COLUMN($P252:Q252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:R1307,N(OFFSET($P252:R252,0,MAX(COLUMN($P252:R252))-COLUMN($P252:R252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:S1307,N(OFFSET($P252:S252,0,MAX(COLUMN($P252:S252))-COLUMN($P252:S252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:T1307,N(OFFSET($P252:T252,0,MAX(COLUMN($P252:T252))-COLUMN($P252:T252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:U1307,N(OFFSET($P252:U252,0,MAX(COLUMN($P252:U252))-COLUMN($P252:U252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:V1307,N(OFFSET($P252:V252,0,MAX(COLUMN($P252:V252))-COLUMN($P252:V252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:W1307,N(OFFSET($P252:W252,0,MAX(COLUMN($P252:W252))-COLUMN($P252:W252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:X1307,N(OFFSET($P252:X252,0,MAX(COLUMN($P252:X252))-COLUMN($P252:X252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:Y1307,N(OFFSET($P252:Y252,0,MAX(COLUMN($P252:Y252))-COLUMN($P252:Y252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:Z1307,N(OFFSET($P252:Z252,0,MAX(COLUMN($P252:Z252))-COLUMN($P252:Z252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AA1307,N(OFFSET($P252:AA252,0,MAX(COLUMN($P252:AA252))-COLUMN($P252:AA252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AB1307,N(OFFSET($P252:AB252,0,MAX(COLUMN($P252:AB252))-COLUMN($P252:AB252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AC1307,N(OFFSET($P252:AC252,0,MAX(COLUMN($P252:AC252))-COLUMN($P252:AC252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AD1307,N(OFFSET($P252:AD252,0,MAX(COLUMN($P252:AD252))-COLUMN($P252:AD252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AE1307,N(OFFSET($P252:AE252,0,MAX(COLUMN($P252:AE252))-COLUMN($P252:AE252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AF1307,N(OFFSET($P252:AF252,0,MAX(COLUMN($P252:AF252))-COLUMN($P252:AF252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AG1307,N(OFFSET($P252:AG252,0,MAX(COLUMN($P252:AG252))-COLUMN($P252:AG252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AH1307,N(OFFSET($P252:AH252,0,MAX(COLUMN($P252:AH252))-COLUMN($P252:AH252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AI1307,N(OFFSET($P252:AI252,0,MAX(COLUMN($P252:AI252))-COLUMN($P252:AI252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AJ1307,N(OFFSET($P252:AJ252,0,MAX(COLUMN($P252:AJ252))-COLUMN($P252:AJ252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AK1307,N(OFFSET($P252:AK252,0,MAX(COLUMN($P252:AK252))-COLUMN($P252:AK252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AL1307,N(OFFSET($P252:AL252,0,MAX(COLUMN($P252:AL252))-COLUMN($P252:AL252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AM1307,N(OFFSET($P252:AM252,0,MAX(COLUMN($P252:AM252))-COLUMN($P252:AM252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AN1307,N(OFFSET($P252:AN252,0,MAX(COLUMN($P252:AN252))-COLUMN($P252:AN252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AO1307,N(OFFSET($P252:AO252,0,MAX(COLUMN($P252:AO252))-COLUMN($P252:AO252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AP1307,N(OFFSET($P252:AP252,0,MAX(COLUMN($P252:AP252))-COLUMN($P252:AP252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AQ1307,N(OFFSET($P252:AQ252,0,MAX(COLUMN($P252:AQ252))-COLUMN($P252:AQ252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AR1307,N(OFFSET($P252:AR252,0,MAX(COLUMN($P252:AR252))-COLUMN($P252:AR252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AS1307,N(OFFSET($P252:AS252,0,MAX(COLUMN($P252:AS252))-COLUMN($P252:AS252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AT1307,N(OFFSET($P252:AT252,0,MAX(COLUMN($P252:AT252))-COLUMN($P252:AT252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AU1307,N(OFFSET($P252:AU252,0,MAX(COLUMN($P252:AU252))-COLUMN($P252:AU252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AV1307,N(OFFSET($P252:AV252,0,MAX(COLUMN($P252:AV252))-COLUMN($P252:AV252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AW1307,N(OFFSET($P252:AW252,0,MAX(COLUMN($P252:AW252))-COLUMN($P252:AW252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AX1307,N(OFFSET($P252:AX252,0,MAX(COLUMN($P252:AX252))-COLUMN($P252:AX252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AY1307,N(OFFSET($P252:AY252,0,MAX(COLUMN($P252:AY252))-COLUMN($P252:AY252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:AZ1307,N(OFFSET($P252:AZ252,0,MAX(COLUMN($P252:AZ252))-COLUMN($P252:AZ252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BA1307,N(OFFSET($P252:BA252,0,MAX(COLUMN($P252:BA252))-COLUMN($P252:BA252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BB1307,N(OFFSET($P252:BB252,0,MAX(COLUMN($P252:BB252))-COLUMN($P252:BB252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BC1307,N(OFFSET($P252:BC252,0,MAX(COLUMN($P252:BC252))-COLUMN($P252:BC252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BD1307,N(OFFSET($P252:BD252,0,MAX(COLUMN($P252:BD252))-COLUMN($P252:BD252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BE1307,N(OFFSET($P252:BE252,0,MAX(COLUMN($P252:BE252))-COLUMN($P252:BE252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BF1307,N(OFFSET($P252:BF252,0,MAX(COLUMN($P252:BF252))-COLUMN($P252:BF252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BG1307,N(OFFSET($P252:BG252,0,MAX(COLUMN($P252:BG252))-COLUMN($P252:BG252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BH1307,N(OFFSET($P252:BH252,0,MAX(COLUMN($P252:BH252))-COLUMN($P252:BH252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BI1307,N(OFFSET($P252:BI252,0,MAX(COLUMN($P252:BI252))-COLUMN($P252:BI252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BJ1307,N(OFFSET($P252:BJ252,0,MAX(COLUMN($P252:BJ252))-COLUMN($P252:BJ252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BK1307,N(OFFSET($P252:BK252,0,MAX(COLUMN($P252:BK252))-COLUMN($P252:BK252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BL1307,N(OFFSET($P252:BL252,0,MAX(COLUMN($P252:BL252))-COLUMN($P252:BL252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BM1307,N(OFFSET($P252:BM252,0,MAX(COLUMN($P252:BM252))-COLUMN($P252:BM252),1,1)))*$H1365","v":0},{"$f":"-SUMPRODUCT($P1307:BN1307,N(OFFSET($P252:BN252,0,MAX(COLUMN($P252:BN252))-COLUMN($P252:BN252),1,1)))*$H1365","v":0}]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1308:P1308,N(OFFSET($P253:P253,0,MAX(COLUMN($P253:P253))-COLUMN($P253:P253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:Q1308,N(OFFSET($P253:Q253,0,MAX(COLUMN($P253:Q253))-COLUMN($P253:Q253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:R1308,N(OFFSET($P253:R253,0,MAX(COLUMN($P253:R253))-COLUMN($P253:R253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:S1308,N(OFFSET($P253:S253,0,MAX(COLUMN($P253:S253))-COLUMN($P253:S253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:T1308,N(OFFSET($P253:T253,0,MAX(COLUMN($P253:T253))-COLUMN($P253:T253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:U1308,N(OFFSET($P253:U253,0,MAX(COLUMN($P253:U253))-COLUMN($P253:U253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:V1308,N(OFFSET($P253:V253,0,MAX(COLUMN($P253:V253))-COLUMN($P253:V253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:W1308,N(OFFSET($P253:W253,0,MAX(COLUMN($P253:W253))-COLUMN($P253:W253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:X1308,N(OFFSET($P253:X253,0,MAX(COLUMN($P253:X253))-COLUMN($P253:X253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:Y1308,N(OFFSET($P253:Y253,0,MAX(COLUMN($P253:Y253))-COLUMN($P253:Y253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:Z1308,N(OFFSET($P253:Z253,0,MAX(COLUMN($P253:Z253))-COLUMN($P253:Z253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AA1308,N(OFFSET($P253:AA253,0,MAX(COLUMN($P253:AA253))-COLUMN($P253:AA253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AB1308,N(OFFSET($P253:AB253,0,MAX(COLUMN($P253:AB253))-COLUMN($P253:AB253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AC1308,N(OFFSET($P253:AC253,0,MAX(COLUMN($P253:AC253))-COLUMN($P253:AC253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AD1308,N(OFFSET($P253:AD253,0,MAX(COLUMN($P253:AD253))-COLUMN($P253:AD253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AE1308,N(OFFSET($P253:AE253,0,MAX(COLUMN($P253:AE253))-COLUMN($P253:AE253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AF1308,N(OFFSET($P253:AF253,0,MAX(COLUMN($P253:AF253))-COLUMN($P253:AF253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AG1308,N(OFFSET($P253:AG253,0,MAX(COLUMN($P253:AG253))-COLUMN($P253:AG253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AH1308,N(OFFSET($P253:AH253,0,MAX(COLUMN($P253:AH253))-COLUMN($P253:AH253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AI1308,N(OFFSET($P253:AI253,0,MAX(COLUMN($P253:AI253))-COLUMN($P253:AI253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AJ1308,N(OFFSET($P253:AJ253,0,MAX(COLUMN($P253:AJ253))-COLUMN($P253:AJ253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AK1308,N(OFFSET($P253:AK253,0,MAX(COLUMN($P253:AK253))-COLUMN($P253:AK253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AL1308,N(OFFSET($P253:AL253,0,MAX(COLUMN($P253:AL253))-COLUMN($P253:AL253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AM1308,N(OFFSET($P253:AM253,0,MAX(COLUMN($P253:AM253))-COLUMN($P253:AM253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AN1308,N(OFFSET($P253:AN253,0,MAX(COLUMN($P253:AN253))-COLUMN($P253:AN253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AO1308,N(OFFSET($P253:AO253,0,MAX(COLUMN($P253:AO253))-COLUMN($P253:AO253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AP1308,N(OFFSET($P253:AP253,0,MAX(COLUMN($P253:AP253))-COLUMN($P253:AP253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AQ1308,N(OFFSET($P253:AQ253,0,MAX(COLUMN($P253:AQ253))-COLUMN($P253:AQ253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AR1308,N(OFFSET($P253:AR253,0,MAX(COLUMN($P253:AR253))-COLUMN($P253:AR253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AS1308,N(OFFSET($P253:AS253,0,MAX(COLUMN($P253:AS253))-COLUMN($P253:AS253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AT1308,N(OFFSET($P253:AT253,0,MAX(COLUMN($P253:AT253))-COLUMN($P253:AT253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AU1308,N(OFFSET($P253:AU253,0,MAX(COLUMN($P253:AU253))-COLUMN($P253:AU253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AV1308,N(OFFSET($P253:AV253,0,MAX(COLUMN($P253:AV253))-COLUMN($P253:AV253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AW1308,N(OFFSET($P253:AW253,0,MAX(COLUMN($P253:AW253))-COLUMN($P253:AW253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AX1308,N(OFFSET($P253:AX253,0,MAX(COLUMN($P253:AX253))-COLUMN($P253:AX253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AY1308,N(OFFSET($P253:AY253,0,MAX(COLUMN($P253:AY253))-COLUMN($P253:AY253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:AZ1308,N(OFFSET($P253:AZ253,0,MAX(COLUMN($P253:AZ253))-COLUMN($P253:AZ253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BA1308,N(OFFSET($P253:BA253,0,MAX(COLUMN($P253:BA253))-COLUMN($P253:BA253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BB1308,N(OFFSET($P253:BB253,0,MAX(COLUMN($P253:BB253))-COLUMN($P253:BB253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BC1308,N(OFFSET($P253:BC253,0,MAX(COLUMN($P253:BC253))-COLUMN($P253:BC253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BD1308,N(OFFSET($P253:BD253,0,MAX(COLUMN($P253:BD253))-COLUMN($P253:BD253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BE1308,N(OFFSET($P253:BE253,0,MAX(COLUMN($P253:BE253))-COLUMN($P253:BE253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BF1308,N(OFFSET($P253:BF253,0,MAX(COLUMN($P253:BF253))-COLUMN($P253:BF253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BG1308,N(OFFSET($P253:BG253,0,MAX(COLUMN($P253:BG253))-COLUMN($P253:BG253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BH1308,N(OFFSET($P253:BH253,0,MAX(COLUMN($P253:BH253))-COLUMN($P253:BH253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BI1308,N(OFFSET($P253:BI253,0,MAX(COLUMN($P253:BI253))-COLUMN($P253:BI253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BJ1308,N(OFFSET($P253:BJ253,0,MAX(COLUMN($P253:BJ253))-COLUMN($P253:BJ253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BK1308,N(OFFSET($P253:BK253,0,MAX(COLUMN($P253:BK253))-COLUMN($P253:BK253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BL1308,N(OFFSET($P253:BL253,0,MAX(COLUMN($P253:BL253))-COLUMN($P253:BL253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BM1308,N(OFFSET($P253:BM253,0,MAX(COLUMN($P253:BM253))-COLUMN($P253:BM253),1,1)))*$H1366","v":0},{"$f":"-SUMPRODUCT($P1308:BN1308,N(OFFSET($P253:BN253,0,MAX(COLUMN($P253:BN253))-COLUMN($P253:BN253),1,1)))*$H1366","v":0}]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1309:P1309,N(OFFSET($P254:P254,0,MAX(COLUMN($P254:P254))-COLUMN($P254:P254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:Q1309,N(OFFSET($P254:Q254,0,MAX(COLUMN($P254:Q254))-COLUMN($P254:Q254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:R1309,N(OFFSET($P254:R254,0,MAX(COLUMN($P254:R254))-COLUMN($P254:R254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:S1309,N(OFFSET($P254:S254,0,MAX(COLUMN($P254:S254))-COLUMN($P254:S254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:T1309,N(OFFSET($P254:T254,0,MAX(COLUMN($P254:T254))-COLUMN($P254:T254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:U1309,N(OFFSET($P254:U254,0,MAX(COLUMN($P254:U254))-COLUMN($P254:U254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:V1309,N(OFFSET($P254:V254,0,MAX(COLUMN($P254:V254))-COLUMN($P254:V254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:W1309,N(OFFSET($P254:W254,0,MAX(COLUMN($P254:W254))-COLUMN($P254:W254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:X1309,N(OFFSET($P254:X254,0,MAX(COLUMN($P254:X254))-COLUMN($P254:X254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:Y1309,N(OFFSET($P254:Y254,0,MAX(COLUMN($P254:Y254))-COLUMN($P254:Y254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:Z1309,N(OFFSET($P254:Z254,0,MAX(COLUMN($P254:Z254))-COLUMN($P254:Z254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AA1309,N(OFFSET($P254:AA254,0,MAX(COLUMN($P254:AA254))-COLUMN($P254:AA254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AB1309,N(OFFSET($P254:AB254,0,MAX(COLUMN($P254:AB254))-COLUMN($P254:AB254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AC1309,N(OFFSET($P254:AC254,0,MAX(COLUMN($P254:AC254))-COLUMN($P254:AC254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AD1309,N(OFFSET($P254:AD254,0,MAX(COLUMN($P254:AD254))-COLUMN($P254:AD254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AE1309,N(OFFSET($P254:AE254,0,MAX(COLUMN($P254:AE254))-COLUMN($P254:AE254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AF1309,N(OFFSET($P254:AF254,0,MAX(COLUMN($P254:AF254))-COLUMN($P254:AF254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AG1309,N(OFFSET($P254:AG254,0,MAX(COLUMN($P254:AG254))-COLUMN($P254:AG254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AH1309,N(OFFSET($P254:AH254,0,MAX(COLUMN($P254:AH254))-COLUMN($P254:AH254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AI1309,N(OFFSET($P254:AI254,0,MAX(COLUMN($P254:AI254))-COLUMN($P254:AI254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AJ1309,N(OFFSET($P254:AJ254,0,MAX(COLUMN($P254:AJ254))-COLUMN($P254:AJ254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AK1309,N(OFFSET($P254:AK254,0,MAX(COLUMN($P254:AK254))-COLUMN($P254:AK254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AL1309,N(OFFSET($P254:AL254,0,MAX(COLUMN($P254:AL254))-COLUMN($P254:AL254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AM1309,N(OFFSET($P254:AM254,0,MAX(COLUMN($P254:AM254))-COLUMN($P254:AM254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AN1309,N(OFFSET($P254:AN254,0,MAX(COLUMN($P254:AN254))-COLUMN($P254:AN254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AO1309,N(OFFSET($P254:AO254,0,MAX(COLUMN($P254:AO254))-COLUMN($P254:AO254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AP1309,N(OFFSET($P254:AP254,0,MAX(COLUMN($P254:AP254))-COLUMN($P254:AP254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AQ1309,N(OFFSET($P254:AQ254,0,MAX(COLUMN($P254:AQ254))-COLUMN($P254:AQ254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AR1309,N(OFFSET($P254:AR254,0,MAX(COLUMN($P254:AR254))-COLUMN($P254:AR254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AS1309,N(OFFSET($P254:AS254,0,MAX(COLUMN($P254:AS254))-COLUMN($P254:AS254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AT1309,N(OFFSET($P254:AT254,0,MAX(COLUMN($P254:AT254))-COLUMN($P254:AT254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AU1309,N(OFFSET($P254:AU254,0,MAX(COLUMN($P254:AU254))-COLUMN($P254:AU254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AV1309,N(OFFSET($P254:AV254,0,MAX(COLUMN($P254:AV254))-COLUMN($P254:AV254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AW1309,N(OFFSET($P254:AW254,0,MAX(COLUMN($P254:AW254))-COLUMN($P254:AW254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AX1309,N(OFFSET($P254:AX254,0,MAX(COLUMN($P254:AX254))-COLUMN($P254:AX254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AY1309,N(OFFSET($P254:AY254,0,MAX(COLUMN($P254:AY254))-COLUMN($P254:AY254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:AZ1309,N(OFFSET($P254:AZ254,0,MAX(COLUMN($P254:AZ254))-COLUMN($P254:AZ254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BA1309,N(OFFSET($P254:BA254,0,MAX(COLUMN($P254:BA254))-COLUMN($P254:BA254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BB1309,N(OFFSET($P254:BB254,0,MAX(COLUMN($P254:BB254))-COLUMN($P254:BB254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BC1309,N(OFFSET($P254:BC254,0,MAX(COLUMN($P254:BC254))-COLUMN($P254:BC254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BD1309,N(OFFSET($P254:BD254,0,MAX(COLUMN($P254:BD254))-COLUMN($P254:BD254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BE1309,N(OFFSET($P254:BE254,0,MAX(COLUMN($P254:BE254))-COLUMN($P254:BE254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BF1309,N(OFFSET($P254:BF254,0,MAX(COLUMN($P254:BF254))-COLUMN($P254:BF254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BG1309,N(OFFSET($P254:BG254,0,MAX(COLUMN($P254:BG254))-COLUMN($P254:BG254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BH1309,N(OFFSET($P254:BH254,0,MAX(COLUMN($P254:BH254))-COLUMN($P254:BH254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BI1309,N(OFFSET($P254:BI254,0,MAX(COLUMN($P254:BI254))-COLUMN($P254:BI254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BJ1309,N(OFFSET($P254:BJ254,0,MAX(COLUMN($P254:BJ254))-COLUMN($P254:BJ254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BK1309,N(OFFSET($P254:BK254,0,MAX(COLUMN($P254:BK254))-COLUMN($P254:BK254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BL1309,N(OFFSET($P254:BL254,0,MAX(COLUMN($P254:BL254))-COLUMN($P254:BL254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BM1309,N(OFFSET($P254:BM254,0,MAX(COLUMN($P254:BM254))-COLUMN($P254:BM254),1,1)))*$H1367","v":0},{"$f":"-SUMPRODUCT($P1309:BN1309,N(OFFSET($P254:BN254,0,MAX(COLUMN($P254:BN254))-COLUMN($P254:BN254),1,1)))*$H1367","v":0}]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1310:P1310,N(OFFSET($P255:P255,0,MAX(COLUMN($P255:P255))-COLUMN($P255:P255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:Q1310,N(OFFSET($P255:Q255,0,MAX(COLUMN($P255:Q255))-COLUMN($P255:Q255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:R1310,N(OFFSET($P255:R255,0,MAX(COLUMN($P255:R255))-COLUMN($P255:R255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:S1310,N(OFFSET($P255:S255,0,MAX(COLUMN($P255:S255))-COLUMN($P255:S255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:T1310,N(OFFSET($P255:T255,0,MAX(COLUMN($P255:T255))-COLUMN($P255:T255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:U1310,N(OFFSET($P255:U255,0,MAX(COLUMN($P255:U255))-COLUMN($P255:U255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:V1310,N(OFFSET($P255:V255,0,MAX(COLUMN($P255:V255))-COLUMN($P255:V255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:W1310,N(OFFSET($P255:W255,0,MAX(COLUMN($P255:W255))-COLUMN($P255:W255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:X1310,N(OFFSET($P255:X255,0,MAX(COLUMN($P255:X255))-COLUMN($P255:X255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:Y1310,N(OFFSET($P255:Y255,0,MAX(COLUMN($P255:Y255))-COLUMN($P255:Y255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:Z1310,N(OFFSET($P255:Z255,0,MAX(COLUMN($P255:Z255))-COLUMN($P255:Z255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AA1310,N(OFFSET($P255:AA255,0,MAX(COLUMN($P255:AA255))-COLUMN($P255:AA255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AB1310,N(OFFSET($P255:AB255,0,MAX(COLUMN($P255:AB255))-COLUMN($P255:AB255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AC1310,N(OFFSET($P255:AC255,0,MAX(COLUMN($P255:AC255))-COLUMN($P255:AC255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AD1310,N(OFFSET($P255:AD255,0,MAX(COLUMN($P255:AD255))-COLUMN($P255:AD255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AE1310,N(OFFSET($P255:AE255,0,MAX(COLUMN($P255:AE255))-COLUMN($P255:AE255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AF1310,N(OFFSET($P255:AF255,0,MAX(COLUMN($P255:AF255))-COLUMN($P255:AF255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AG1310,N(OFFSET($P255:AG255,0,MAX(COLUMN($P255:AG255))-COLUMN($P255:AG255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AH1310,N(OFFSET($P255:AH255,0,MAX(COLUMN($P255:AH255))-COLUMN($P255:AH255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AI1310,N(OFFSET($P255:AI255,0,MAX(COLUMN($P255:AI255))-COLUMN($P255:AI255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AJ1310,N(OFFSET($P255:AJ255,0,MAX(COLUMN($P255:AJ255))-COLUMN($P255:AJ255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AK1310,N(OFFSET($P255:AK255,0,MAX(COLUMN($P255:AK255))-COLUMN($P255:AK255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AL1310,N(OFFSET($P255:AL255,0,MAX(COLUMN($P255:AL255))-COLUMN($P255:AL255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AM1310,N(OFFSET($P255:AM255,0,MAX(COLUMN($P255:AM255))-COLUMN($P255:AM255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AN1310,N(OFFSET($P255:AN255,0,MAX(COLUMN($P255:AN255))-COLUMN($P255:AN255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AO1310,N(OFFSET($P255:AO255,0,MAX(COLUMN($P255:AO255))-COLUMN($P255:AO255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AP1310,N(OFFSET($P255:AP255,0,MAX(COLUMN($P255:AP255))-COLUMN($P255:AP255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AQ1310,N(OFFSET($P255:AQ255,0,MAX(COLUMN($P255:AQ255))-COLUMN($P255:AQ255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AR1310,N(OFFSET($P255:AR255,0,MAX(COLUMN($P255:AR255))-COLUMN($P255:AR255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AS1310,N(OFFSET($P255:AS255,0,MAX(COLUMN($P255:AS255))-COLUMN($P255:AS255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AT1310,N(OFFSET($P255:AT255,0,MAX(COLUMN($P255:AT255))-COLUMN($P255:AT255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AU1310,N(OFFSET($P255:AU255,0,MAX(COLUMN($P255:AU255))-COLUMN($P255:AU255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AV1310,N(OFFSET($P255:AV255,0,MAX(COLUMN($P255:AV255))-COLUMN($P255:AV255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AW1310,N(OFFSET($P255:AW255,0,MAX(COLUMN($P255:AW255))-COLUMN($P255:AW255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AX1310,N(OFFSET($P255:AX255,0,MAX(COLUMN($P255:AX255))-COLUMN($P255:AX255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AY1310,N(OFFSET($P255:AY255,0,MAX(COLUMN($P255:AY255))-COLUMN($P255:AY255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:AZ1310,N(OFFSET($P255:AZ255,0,MAX(COLUMN($P255:AZ255))-COLUMN($P255:AZ255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BA1310,N(OFFSET($P255:BA255,0,MAX(COLUMN($P255:BA255))-COLUMN($P255:BA255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BB1310,N(OFFSET($P255:BB255,0,MAX(COLUMN($P255:BB255))-COLUMN($P255:BB255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BC1310,N(OFFSET($P255:BC255,0,MAX(COLUMN($P255:BC255))-COLUMN($P255:BC255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BD1310,N(OFFSET($P255:BD255,0,MAX(COLUMN($P255:BD255))-COLUMN($P255:BD255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BE1310,N(OFFSET($P255:BE255,0,MAX(COLUMN($P255:BE255))-COLUMN($P255:BE255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BF1310,N(OFFSET($P255:BF255,0,MAX(COLUMN($P255:BF255))-COLUMN($P255:BF255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BG1310,N(OFFSET($P255:BG255,0,MAX(COLUMN($P255:BG255))-COLUMN($P255:BG255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BH1310,N(OFFSET($P255:BH255,0,MAX(COLUMN($P255:BH255))-COLUMN($P255:BH255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BI1310,N(OFFSET($P255:BI255,0,MAX(COLUMN($P255:BI255))-COLUMN($P255:BI255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BJ1310,N(OFFSET($P255:BJ255,0,MAX(COLUMN($P255:BJ255))-COLUMN($P255:BJ255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BK1310,N(OFFSET($P255:BK255,0,MAX(COLUMN($P255:BK255))-COLUMN($P255:BK255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BL1310,N(OFFSET($P255:BL255,0,MAX(COLUMN($P255:BL255))-COLUMN($P255:BL255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BM1310,N(OFFSET($P255:BM255,0,MAX(COLUMN($P255:BM255))-COLUMN($P255:BM255),1,1)))*$H1368","v":0},{"$f":"-SUMPRODUCT($P1310:BN1310,N(OFFSET($P255:BN255,0,MAX(COLUMN($P255:BN255))-COLUMN($P255:BN255),1,1)))*$H1368","v":0}]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1311:P1311,N(OFFSET($P256:P256,0,MAX(COLUMN($P256:P256))-COLUMN($P256:P256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:Q1311,N(OFFSET($P256:Q256,0,MAX(COLUMN($P256:Q256))-COLUMN($P256:Q256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:R1311,N(OFFSET($P256:R256,0,MAX(COLUMN($P256:R256))-COLUMN($P256:R256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:S1311,N(OFFSET($P256:S256,0,MAX(COLUMN($P256:S256))-COLUMN($P256:S256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:T1311,N(OFFSET($P256:T256,0,MAX(COLUMN($P256:T256))-COLUMN($P256:T256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:U1311,N(OFFSET($P256:U256,0,MAX(COLUMN($P256:U256))-COLUMN($P256:U256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:V1311,N(OFFSET($P256:V256,0,MAX(COLUMN($P256:V256))-COLUMN($P256:V256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:W1311,N(OFFSET($P256:W256,0,MAX(COLUMN($P256:W256))-COLUMN($P256:W256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:X1311,N(OFFSET($P256:X256,0,MAX(COLUMN($P256:X256))-COLUMN($P256:X256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:Y1311,N(OFFSET($P256:Y256,0,MAX(COLUMN($P256:Y256))-COLUMN($P256:Y256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:Z1311,N(OFFSET($P256:Z256,0,MAX(COLUMN($P256:Z256))-COLUMN($P256:Z256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AA1311,N(OFFSET($P256:AA256,0,MAX(COLUMN($P256:AA256))-COLUMN($P256:AA256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AB1311,N(OFFSET($P256:AB256,0,MAX(COLUMN($P256:AB256))-COLUMN($P256:AB256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AC1311,N(OFFSET($P256:AC256,0,MAX(COLUMN($P256:AC256))-COLUMN($P256:AC256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AD1311,N(OFFSET($P256:AD256,0,MAX(COLUMN($P256:AD256))-COLUMN($P256:AD256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AE1311,N(OFFSET($P256:AE256,0,MAX(COLUMN($P256:AE256))-COLUMN($P256:AE256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AF1311,N(OFFSET($P256:AF256,0,MAX(COLUMN($P256:AF256))-COLUMN($P256:AF256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AG1311,N(OFFSET($P256:AG256,0,MAX(COLUMN($P256:AG256))-COLUMN($P256:AG256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AH1311,N(OFFSET($P256:AH256,0,MAX(COLUMN($P256:AH256))-COLUMN($P256:AH256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AI1311,N(OFFSET($P256:AI256,0,MAX(COLUMN($P256:AI256))-COLUMN($P256:AI256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AJ1311,N(OFFSET($P256:AJ256,0,MAX(COLUMN($P256:AJ256))-COLUMN($P256:AJ256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AK1311,N(OFFSET($P256:AK256,0,MAX(COLUMN($P256:AK256))-COLUMN($P256:AK256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AL1311,N(OFFSET($P256:AL256,0,MAX(COLUMN($P256:AL256))-COLUMN($P256:AL256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AM1311,N(OFFSET($P256:AM256,0,MAX(COLUMN($P256:AM256))-COLUMN($P256:AM256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AN1311,N(OFFSET($P256:AN256,0,MAX(COLUMN($P256:AN256))-COLUMN($P256:AN256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AO1311,N(OFFSET($P256:AO256,0,MAX(COLUMN($P256:AO256))-COLUMN($P256:AO256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AP1311,N(OFFSET($P256:AP256,0,MAX(COLUMN($P256:AP256))-COLUMN($P256:AP256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AQ1311,N(OFFSET($P256:AQ256,0,MAX(COLUMN($P256:AQ256))-COLUMN($P256:AQ256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AR1311,N(OFFSET($P256:AR256,0,MAX(COLUMN($P256:AR256))-COLUMN($P256:AR256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AS1311,N(OFFSET($P256:AS256,0,MAX(COLUMN($P256:AS256))-COLUMN($P256:AS256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AT1311,N(OFFSET($P256:AT256,0,MAX(COLUMN($P256:AT256))-COLUMN($P256:AT256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AU1311,N(OFFSET($P256:AU256,0,MAX(COLUMN($P256:AU256))-COLUMN($P256:AU256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AV1311,N(OFFSET($P256:AV256,0,MAX(COLUMN($P256:AV256))-COLUMN($P256:AV256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AW1311,N(OFFSET($P256:AW256,0,MAX(COLUMN($P256:AW256))-COLUMN($P256:AW256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AX1311,N(OFFSET($P256:AX256,0,MAX(COLUMN($P256:AX256))-COLUMN($P256:AX256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AY1311,N(OFFSET($P256:AY256,0,MAX(COLUMN($P256:AY256))-COLUMN($P256:AY256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:AZ1311,N(OFFSET($P256:AZ256,0,MAX(COLUMN($P256:AZ256))-COLUMN($P256:AZ256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BA1311,N(OFFSET($P256:BA256,0,MAX(COLUMN($P256:BA256))-COLUMN($P256:BA256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BB1311,N(OFFSET($P256:BB256,0,MAX(COLUMN($P256:BB256))-COLUMN($P256:BB256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BC1311,N(OFFSET($P256:BC256,0,MAX(COLUMN($P256:BC256))-COLUMN($P256:BC256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BD1311,N(OFFSET($P256:BD256,0,MAX(COLUMN($P256:BD256))-COLUMN($P256:BD256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BE1311,N(OFFSET($P256:BE256,0,MAX(COLUMN($P256:BE256))-COLUMN($P256:BE256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BF1311,N(OFFSET($P256:BF256,0,MAX(COLUMN($P256:BF256))-COLUMN($P256:BF256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BG1311,N(OFFSET($P256:BG256,0,MAX(COLUMN($P256:BG256))-COLUMN($P256:BG256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BH1311,N(OFFSET($P256:BH256,0,MAX(COLUMN($P256:BH256))-COLUMN($P256:BH256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BI1311,N(OFFSET($P256:BI256,0,MAX(COLUMN($P256:BI256))-COLUMN($P256:BI256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BJ1311,N(OFFSET($P256:BJ256,0,MAX(COLUMN($P256:BJ256))-COLUMN($P256:BJ256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BK1311,N(OFFSET($P256:BK256,0,MAX(COLUMN($P256:BK256))-COLUMN($P256:BK256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BL1311,N(OFFSET($P256:BL256,0,MAX(COLUMN($P256:BL256))-COLUMN($P256:BL256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BM1311,N(OFFSET($P256:BM256,0,MAX(COLUMN($P256:BM256))-COLUMN($P256:BM256),1,1)))*$H1369","v":0},{"$f":"-SUMPRODUCT($P1311:BN1311,N(OFFSET($P256:BN256,0,MAX(COLUMN($P256:BN256))-COLUMN($P256:BN256),1,1)))*$H1369","v":0}]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1312:P1312,N(OFFSET($P257:P257,0,MAX(COLUMN($P257:P257))-COLUMN($P257:P257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:Q1312,N(OFFSET($P257:Q257,0,MAX(COLUMN($P257:Q257))-COLUMN($P257:Q257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:R1312,N(OFFSET($P257:R257,0,MAX(COLUMN($P257:R257))-COLUMN($P257:R257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:S1312,N(OFFSET($P257:S257,0,MAX(COLUMN($P257:S257))-COLUMN($P257:S257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:T1312,N(OFFSET($P257:T257,0,MAX(COLUMN($P257:T257))-COLUMN($P257:T257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:U1312,N(OFFSET($P257:U257,0,MAX(COLUMN($P257:U257))-COLUMN($P257:U257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:V1312,N(OFFSET($P257:V257,0,MAX(COLUMN($P257:V257))-COLUMN($P257:V257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:W1312,N(OFFSET($P257:W257,0,MAX(COLUMN($P257:W257))-COLUMN($P257:W257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:X1312,N(OFFSET($P257:X257,0,MAX(COLUMN($P257:X257))-COLUMN($P257:X257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:Y1312,N(OFFSET($P257:Y257,0,MAX(COLUMN($P257:Y257))-COLUMN($P257:Y257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:Z1312,N(OFFSET($P257:Z257,0,MAX(COLUMN($P257:Z257))-COLUMN($P257:Z257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AA1312,N(OFFSET($P257:AA257,0,MAX(COLUMN($P257:AA257))-COLUMN($P257:AA257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AB1312,N(OFFSET($P257:AB257,0,MAX(COLUMN($P257:AB257))-COLUMN($P257:AB257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AC1312,N(OFFSET($P257:AC257,0,MAX(COLUMN($P257:AC257))-COLUMN($P257:AC257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AD1312,N(OFFSET($P257:AD257,0,MAX(COLUMN($P257:AD257))-COLUMN($P257:AD257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AE1312,N(OFFSET($P257:AE257,0,MAX(COLUMN($P257:AE257))-COLUMN($P257:AE257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AF1312,N(OFFSET($P257:AF257,0,MAX(COLUMN($P257:AF257))-COLUMN($P257:AF257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AG1312,N(OFFSET($P257:AG257,0,MAX(COLUMN($P257:AG257))-COLUMN($P257:AG257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AH1312,N(OFFSET($P257:AH257,0,MAX(COLUMN($P257:AH257))-COLUMN($P257:AH257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AI1312,N(OFFSET($P257:AI257,0,MAX(COLUMN($P257:AI257))-COLUMN($P257:AI257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AJ1312,N(OFFSET($P257:AJ257,0,MAX(COLUMN($P257:AJ257))-COLUMN($P257:AJ257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AK1312,N(OFFSET($P257:AK257,0,MAX(COLUMN($P257:AK257))-COLUMN($P257:AK257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AL1312,N(OFFSET($P257:AL257,0,MAX(COLUMN($P257:AL257))-COLUMN($P257:AL257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AM1312,N(OFFSET($P257:AM257,0,MAX(COLUMN($P257:AM257))-COLUMN($P257:AM257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AN1312,N(OFFSET($P257:AN257,0,MAX(COLUMN($P257:AN257))-COLUMN($P257:AN257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AO1312,N(OFFSET($P257:AO257,0,MAX(COLUMN($P257:AO257))-COLUMN($P257:AO257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AP1312,N(OFFSET($P257:AP257,0,MAX(COLUMN($P257:AP257))-COLUMN($P257:AP257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AQ1312,N(OFFSET($P257:AQ257,0,MAX(COLUMN($P257:AQ257))-COLUMN($P257:AQ257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AR1312,N(OFFSET($P257:AR257,0,MAX(COLUMN($P257:AR257))-COLUMN($P257:AR257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AS1312,N(OFFSET($P257:AS257,0,MAX(COLUMN($P257:AS257))-COLUMN($P257:AS257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AT1312,N(OFFSET($P257:AT257,0,MAX(COLUMN($P257:AT257))-COLUMN($P257:AT257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AU1312,N(OFFSET($P257:AU257,0,MAX(COLUMN($P257:AU257))-COLUMN($P257:AU257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AV1312,N(OFFSET($P257:AV257,0,MAX(COLUMN($P257:AV257))-COLUMN($P257:AV257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AW1312,N(OFFSET($P257:AW257,0,MAX(COLUMN($P257:AW257))-COLUMN($P257:AW257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AX1312,N(OFFSET($P257:AX257,0,MAX(COLUMN($P257:AX257))-COLUMN($P257:AX257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AY1312,N(OFFSET($P257:AY257,0,MAX(COLUMN($P257:AY257))-COLUMN($P257:AY257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:AZ1312,N(OFFSET($P257:AZ257,0,MAX(COLUMN($P257:AZ257))-COLUMN($P257:AZ257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BA1312,N(OFFSET($P257:BA257,0,MAX(COLUMN($P257:BA257))-COLUMN($P257:BA257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BB1312,N(OFFSET($P257:BB257,0,MAX(COLUMN($P257:BB257))-COLUMN($P257:BB257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BC1312,N(OFFSET($P257:BC257,0,MAX(COLUMN($P257:BC257))-COLUMN($P257:BC257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BD1312,N(OFFSET($P257:BD257,0,MAX(COLUMN($P257:BD257))-COLUMN($P257:BD257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BE1312,N(OFFSET($P257:BE257,0,MAX(COLUMN($P257:BE257))-COLUMN($P257:BE257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BF1312,N(OFFSET($P257:BF257,0,MAX(COLUMN($P257:BF257))-COLUMN($P257:BF257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BG1312,N(OFFSET($P257:BG257,0,MAX(COLUMN($P257:BG257))-COLUMN($P257:BG257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BH1312,N(OFFSET($P257:BH257,0,MAX(COLUMN($P257:BH257))-COLUMN($P257:BH257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BI1312,N(OFFSET($P257:BI257,0,MAX(COLUMN($P257:BI257))-COLUMN($P257:BI257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BJ1312,N(OFFSET($P257:BJ257,0,MAX(COLUMN($P257:BJ257))-COLUMN($P257:BJ257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BK1312,N(OFFSET($P257:BK257,0,MAX(COLUMN($P257:BK257))-COLUMN($P257:BK257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BL1312,N(OFFSET($P257:BL257,0,MAX(COLUMN($P257:BL257))-COLUMN($P257:BL257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BM1312,N(OFFSET($P257:BM257,0,MAX(COLUMN($P257:BM257))-COLUMN($P257:BM257),1,1)))*$H1370","v":0},{"$f":"-SUMPRODUCT($P1312:BN1312,N(OFFSET($P257:BN257,0,MAX(COLUMN($P257:BN257))-COLUMN($P257:BN257),1,1)))*$H1370","v":0}]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1313:P1313,N(OFFSET($P258:P258,0,MAX(COLUMN($P258:P258))-COLUMN($P258:P258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:Q1313,N(OFFSET($P258:Q258,0,MAX(COLUMN($P258:Q258))-COLUMN($P258:Q258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:R1313,N(OFFSET($P258:R258,0,MAX(COLUMN($P258:R258))-COLUMN($P258:R258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:S1313,N(OFFSET($P258:S258,0,MAX(COLUMN($P258:S258))-COLUMN($P258:S258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:T1313,N(OFFSET($P258:T258,0,MAX(COLUMN($P258:T258))-COLUMN($P258:T258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:U1313,N(OFFSET($P258:U258,0,MAX(COLUMN($P258:U258))-COLUMN($P258:U258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:V1313,N(OFFSET($P258:V258,0,MAX(COLUMN($P258:V258))-COLUMN($P258:V258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:W1313,N(OFFSET($P258:W258,0,MAX(COLUMN($P258:W258))-COLUMN($P258:W258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:X1313,N(OFFSET($P258:X258,0,MAX(COLUMN($P258:X258))-COLUMN($P258:X258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:Y1313,N(OFFSET($P258:Y258,0,MAX(COLUMN($P258:Y258))-COLUMN($P258:Y258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:Z1313,N(OFFSET($P258:Z258,0,MAX(COLUMN($P258:Z258))-COLUMN($P258:Z258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AA1313,N(OFFSET($P258:AA258,0,MAX(COLUMN($P258:AA258))-COLUMN($P258:AA258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AB1313,N(OFFSET($P258:AB258,0,MAX(COLUMN($P258:AB258))-COLUMN($P258:AB258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AC1313,N(OFFSET($P258:AC258,0,MAX(COLUMN($P258:AC258))-COLUMN($P258:AC258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AD1313,N(OFFSET($P258:AD258,0,MAX(COLUMN($P258:AD258))-COLUMN($P258:AD258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AE1313,N(OFFSET($P258:AE258,0,MAX(COLUMN($P258:AE258))-COLUMN($P258:AE258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AF1313,N(OFFSET($P258:AF258,0,MAX(COLUMN($P258:AF258))-COLUMN($P258:AF258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AG1313,N(OFFSET($P258:AG258,0,MAX(COLUMN($P258:AG258))-COLUMN($P258:AG258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AH1313,N(OFFSET($P258:AH258,0,MAX(COLUMN($P258:AH258))-COLUMN($P258:AH258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AI1313,N(OFFSET($P258:AI258,0,MAX(COLUMN($P258:AI258))-COLUMN($P258:AI258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AJ1313,N(OFFSET($P258:AJ258,0,MAX(COLUMN($P258:AJ258))-COLUMN($P258:AJ258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AK1313,N(OFFSET($P258:AK258,0,MAX(COLUMN($P258:AK258))-COLUMN($P258:AK258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AL1313,N(OFFSET($P258:AL258,0,MAX(COLUMN($P258:AL258))-COLUMN($P258:AL258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AM1313,N(OFFSET($P258:AM258,0,MAX(COLUMN($P258:AM258))-COLUMN($P258:AM258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AN1313,N(OFFSET($P258:AN258,0,MAX(COLUMN($P258:AN258))-COLUMN($P258:AN258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AO1313,N(OFFSET($P258:AO258,0,MAX(COLUMN($P258:AO258))-COLUMN($P258:AO258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AP1313,N(OFFSET($P258:AP258,0,MAX(COLUMN($P258:AP258))-COLUMN($P258:AP258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AQ1313,N(OFFSET($P258:AQ258,0,MAX(COLUMN($P258:AQ258))-COLUMN($P258:AQ258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AR1313,N(OFFSET($P258:AR258,0,MAX(COLUMN($P258:AR258))-COLUMN($P258:AR258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AS1313,N(OFFSET($P258:AS258,0,MAX(COLUMN($P258:AS258))-COLUMN($P258:AS258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AT1313,N(OFFSET($P258:AT258,0,MAX(COLUMN($P258:AT258))-COLUMN($P258:AT258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AU1313,N(OFFSET($P258:AU258,0,MAX(COLUMN($P258:AU258))-COLUMN($P258:AU258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AV1313,N(OFFSET($P258:AV258,0,MAX(COLUMN($P258:AV258))-COLUMN($P258:AV258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AW1313,N(OFFSET($P258:AW258,0,MAX(COLUMN($P258:AW258))-COLUMN($P258:AW258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AX1313,N(OFFSET($P258:AX258,0,MAX(COLUMN($P258:AX258))-COLUMN($P258:AX258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AY1313,N(OFFSET($P258:AY258,0,MAX(COLUMN($P258:AY258))-COLUMN($P258:AY258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:AZ1313,N(OFFSET($P258:AZ258,0,MAX(COLUMN($P258:AZ258))-COLUMN($P258:AZ258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BA1313,N(OFFSET($P258:BA258,0,MAX(COLUMN($P258:BA258))-COLUMN($P258:BA258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BB1313,N(OFFSET($P258:BB258,0,MAX(COLUMN($P258:BB258))-COLUMN($P258:BB258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BC1313,N(OFFSET($P258:BC258,0,MAX(COLUMN($P258:BC258))-COLUMN($P258:BC258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BD1313,N(OFFSET($P258:BD258,0,MAX(COLUMN($P258:BD258))-COLUMN($P258:BD258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BE1313,N(OFFSET($P258:BE258,0,MAX(COLUMN($P258:BE258))-COLUMN($P258:BE258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BF1313,N(OFFSET($P258:BF258,0,MAX(COLUMN($P258:BF258))-COLUMN($P258:BF258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BG1313,N(OFFSET($P258:BG258,0,MAX(COLUMN($P258:BG258))-COLUMN($P258:BG258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BH1313,N(OFFSET($P258:BH258,0,MAX(COLUMN($P258:BH258))-COLUMN($P258:BH258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BI1313,N(OFFSET($P258:BI258,0,MAX(COLUMN($P258:BI258))-COLUMN($P258:BI258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BJ1313,N(OFFSET($P258:BJ258,0,MAX(COLUMN($P258:BJ258))-COLUMN($P258:BJ258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BK1313,N(OFFSET($P258:BK258,0,MAX(COLUMN($P258:BK258))-COLUMN($P258:BK258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BL1313,N(OFFSET($P258:BL258,0,MAX(COLUMN($P258:BL258))-COLUMN($P258:BL258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BM1313,N(OFFSET($P258:BM258,0,MAX(COLUMN($P258:BM258))-COLUMN($P258:BM258),1,1)))*$H1371","v":0},{"$f":"-SUMPRODUCT($P1313:BN1313,N(OFFSET($P258:BN258,0,MAX(COLUMN($P258:BN258))-COLUMN($P258:BN258),1,1)))*$H1371","v":0}]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1314:P1314,N(OFFSET($P259:P259,0,MAX(COLUMN($P259:P259))-COLUMN($P259:P259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:Q1314,N(OFFSET($P259:Q259,0,MAX(COLUMN($P259:Q259))-COLUMN($P259:Q259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:R1314,N(OFFSET($P259:R259,0,MAX(COLUMN($P259:R259))-COLUMN($P259:R259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:S1314,N(OFFSET($P259:S259,0,MAX(COLUMN($P259:S259))-COLUMN($P259:S259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:T1314,N(OFFSET($P259:T259,0,MAX(COLUMN($P259:T259))-COLUMN($P259:T259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:U1314,N(OFFSET($P259:U259,0,MAX(COLUMN($P259:U259))-COLUMN($P259:U259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:V1314,N(OFFSET($P259:V259,0,MAX(COLUMN($P259:V259))-COLUMN($P259:V259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:W1314,N(OFFSET($P259:W259,0,MAX(COLUMN($P259:W259))-COLUMN($P259:W259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:X1314,N(OFFSET($P259:X259,0,MAX(COLUMN($P259:X259))-COLUMN($P259:X259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:Y1314,N(OFFSET($P259:Y259,0,MAX(COLUMN($P259:Y259))-COLUMN($P259:Y259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:Z1314,N(OFFSET($P259:Z259,0,MAX(COLUMN($P259:Z259))-COLUMN($P259:Z259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AA1314,N(OFFSET($P259:AA259,0,MAX(COLUMN($P259:AA259))-COLUMN($P259:AA259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AB1314,N(OFFSET($P259:AB259,0,MAX(COLUMN($P259:AB259))-COLUMN($P259:AB259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AC1314,N(OFFSET($P259:AC259,0,MAX(COLUMN($P259:AC259))-COLUMN($P259:AC259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AD1314,N(OFFSET($P259:AD259,0,MAX(COLUMN($P259:AD259))-COLUMN($P259:AD259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AE1314,N(OFFSET($P259:AE259,0,MAX(COLUMN($P259:AE259))-COLUMN($P259:AE259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AF1314,N(OFFSET($P259:AF259,0,MAX(COLUMN($P259:AF259))-COLUMN($P259:AF259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AG1314,N(OFFSET($P259:AG259,0,MAX(COLUMN($P259:AG259))-COLUMN($P259:AG259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AH1314,N(OFFSET($P259:AH259,0,MAX(COLUMN($P259:AH259))-COLUMN($P259:AH259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AI1314,N(OFFSET($P259:AI259,0,MAX(COLUMN($P259:AI259))-COLUMN($P259:AI259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AJ1314,N(OFFSET($P259:AJ259,0,MAX(COLUMN($P259:AJ259))-COLUMN($P259:AJ259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AK1314,N(OFFSET($P259:AK259,0,MAX(COLUMN($P259:AK259))-COLUMN($P259:AK259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AL1314,N(OFFSET($P259:AL259,0,MAX(COLUMN($P259:AL259))-COLUMN($P259:AL259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AM1314,N(OFFSET($P259:AM259,0,MAX(COLUMN($P259:AM259))-COLUMN($P259:AM259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AN1314,N(OFFSET($P259:AN259,0,MAX(COLUMN($P259:AN259))-COLUMN($P259:AN259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AO1314,N(OFFSET($P259:AO259,0,MAX(COLUMN($P259:AO259))-COLUMN($P259:AO259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AP1314,N(OFFSET($P259:AP259,0,MAX(COLUMN($P259:AP259))-COLUMN($P259:AP259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AQ1314,N(OFFSET($P259:AQ259,0,MAX(COLUMN($P259:AQ259))-COLUMN($P259:AQ259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AR1314,N(OFFSET($P259:AR259,0,MAX(COLUMN($P259:AR259))-COLUMN($P259:AR259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AS1314,N(OFFSET($P259:AS259,0,MAX(COLUMN($P259:AS259))-COLUMN($P259:AS259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AT1314,N(OFFSET($P259:AT259,0,MAX(COLUMN($P259:AT259))-COLUMN($P259:AT259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AU1314,N(OFFSET($P259:AU259,0,MAX(COLUMN($P259:AU259))-COLUMN($P259:AU259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AV1314,N(OFFSET($P259:AV259,0,MAX(COLUMN($P259:AV259))-COLUMN($P259:AV259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AW1314,N(OFFSET($P259:AW259,0,MAX(COLUMN($P259:AW259))-COLUMN($P259:AW259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AX1314,N(OFFSET($P259:AX259,0,MAX(COLUMN($P259:AX259))-COLUMN($P259:AX259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AY1314,N(OFFSET($P259:AY259,0,MAX(COLUMN($P259:AY259))-COLUMN($P259:AY259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:AZ1314,N(OFFSET($P259:AZ259,0,MAX(COLUMN($P259:AZ259))-COLUMN($P259:AZ259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BA1314,N(OFFSET($P259:BA259,0,MAX(COLUMN($P259:BA259))-COLUMN($P259:BA259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BB1314,N(OFFSET($P259:BB259,0,MAX(COLUMN($P259:BB259))-COLUMN($P259:BB259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BC1314,N(OFFSET($P259:BC259,0,MAX(COLUMN($P259:BC259))-COLUMN($P259:BC259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BD1314,N(OFFSET($P259:BD259,0,MAX(COLUMN($P259:BD259))-COLUMN($P259:BD259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BE1314,N(OFFSET($P259:BE259,0,MAX(COLUMN($P259:BE259))-COLUMN($P259:BE259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BF1314,N(OFFSET($P259:BF259,0,MAX(COLUMN($P259:BF259))-COLUMN($P259:BF259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BG1314,N(OFFSET($P259:BG259,0,MAX(COLUMN($P259:BG259))-COLUMN($P259:BG259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BH1314,N(OFFSET($P259:BH259,0,MAX(COLUMN($P259:BH259))-COLUMN($P259:BH259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BI1314,N(OFFSET($P259:BI259,0,MAX(COLUMN($P259:BI259))-COLUMN($P259:BI259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BJ1314,N(OFFSET($P259:BJ259,0,MAX(COLUMN($P259:BJ259))-COLUMN($P259:BJ259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BK1314,N(OFFSET($P259:BK259,0,MAX(COLUMN($P259:BK259))-COLUMN($P259:BK259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BL1314,N(OFFSET($P259:BL259,0,MAX(COLUMN($P259:BL259))-COLUMN($P259:BL259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BM1314,N(OFFSET($P259:BM259,0,MAX(COLUMN($P259:BM259))-COLUMN($P259:BM259),1,1)))*$H1372","v":0},{"$f":"-SUMPRODUCT($P1314:BN1314,N(OFFSET($P259:BN259,0,MAX(COLUMN($P259:BN259))-COLUMN($P259:BN259),1,1)))*$H1372","v":0}]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1315:P1315,N(OFFSET($P260:P260,0,MAX(COLUMN($P260:P260))-COLUMN($P260:P260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:Q1315,N(OFFSET($P260:Q260,0,MAX(COLUMN($P260:Q260))-COLUMN($P260:Q260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:R1315,N(OFFSET($P260:R260,0,MAX(COLUMN($P260:R260))-COLUMN($P260:R260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:S1315,N(OFFSET($P260:S260,0,MAX(COLUMN($P260:S260))-COLUMN($P260:S260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:T1315,N(OFFSET($P260:T260,0,MAX(COLUMN($P260:T260))-COLUMN($P260:T260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:U1315,N(OFFSET($P260:U260,0,MAX(COLUMN($P260:U260))-COLUMN($P260:U260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:V1315,N(OFFSET($P260:V260,0,MAX(COLUMN($P260:V260))-COLUMN($P260:V260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:W1315,N(OFFSET($P260:W260,0,MAX(COLUMN($P260:W260))-COLUMN($P260:W260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:X1315,N(OFFSET($P260:X260,0,MAX(COLUMN($P260:X260))-COLUMN($P260:X260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:Y1315,N(OFFSET($P260:Y260,0,MAX(COLUMN($P260:Y260))-COLUMN($P260:Y260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:Z1315,N(OFFSET($P260:Z260,0,MAX(COLUMN($P260:Z260))-COLUMN($P260:Z260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AA1315,N(OFFSET($P260:AA260,0,MAX(COLUMN($P260:AA260))-COLUMN($P260:AA260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AB1315,N(OFFSET($P260:AB260,0,MAX(COLUMN($P260:AB260))-COLUMN($P260:AB260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AC1315,N(OFFSET($P260:AC260,0,MAX(COLUMN($P260:AC260))-COLUMN($P260:AC260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AD1315,N(OFFSET($P260:AD260,0,MAX(COLUMN($P260:AD260))-COLUMN($P260:AD260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AE1315,N(OFFSET($P260:AE260,0,MAX(COLUMN($P260:AE260))-COLUMN($P260:AE260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AF1315,N(OFFSET($P260:AF260,0,MAX(COLUMN($P260:AF260))-COLUMN($P260:AF260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AG1315,N(OFFSET($P260:AG260,0,MAX(COLUMN($P260:AG260))-COLUMN($P260:AG260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AH1315,N(OFFSET($P260:AH260,0,MAX(COLUMN($P260:AH260))-COLUMN($P260:AH260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AI1315,N(OFFSET($P260:AI260,0,MAX(COLUMN($P260:AI260))-COLUMN($P260:AI260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AJ1315,N(OFFSET($P260:AJ260,0,MAX(COLUMN($P260:AJ260))-COLUMN($P260:AJ260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AK1315,N(OFFSET($P260:AK260,0,MAX(COLUMN($P260:AK260))-COLUMN($P260:AK260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AL1315,N(OFFSET($P260:AL260,0,MAX(COLUMN($P260:AL260))-COLUMN($P260:AL260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AM1315,N(OFFSET($P260:AM260,0,MAX(COLUMN($P260:AM260))-COLUMN($P260:AM260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AN1315,N(OFFSET($P260:AN260,0,MAX(COLUMN($P260:AN260))-COLUMN($P260:AN260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AO1315,N(OFFSET($P260:AO260,0,MAX(COLUMN($P260:AO260))-COLUMN($P260:AO260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AP1315,N(OFFSET($P260:AP260,0,MAX(COLUMN($P260:AP260))-COLUMN($P260:AP260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AQ1315,N(OFFSET($P260:AQ260,0,MAX(COLUMN($P260:AQ260))-COLUMN($P260:AQ260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AR1315,N(OFFSET($P260:AR260,0,MAX(COLUMN($P260:AR260))-COLUMN($P260:AR260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AS1315,N(OFFSET($P260:AS260,0,MAX(COLUMN($P260:AS260))-COLUMN($P260:AS260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AT1315,N(OFFSET($P260:AT260,0,MAX(COLUMN($P260:AT260))-COLUMN($P260:AT260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AU1315,N(OFFSET($P260:AU260,0,MAX(COLUMN($P260:AU260))-COLUMN($P260:AU260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AV1315,N(OFFSET($P260:AV260,0,MAX(COLUMN($P260:AV260))-COLUMN($P260:AV260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AW1315,N(OFFSET($P260:AW260,0,MAX(COLUMN($P260:AW260))-COLUMN($P260:AW260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AX1315,N(OFFSET($P260:AX260,0,MAX(COLUMN($P260:AX260))-COLUMN($P260:AX260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AY1315,N(OFFSET($P260:AY260,0,MAX(COLUMN($P260:AY260))-COLUMN($P260:AY260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:AZ1315,N(OFFSET($P260:AZ260,0,MAX(COLUMN($P260:AZ260))-COLUMN($P260:AZ260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BA1315,N(OFFSET($P260:BA260,0,MAX(COLUMN($P260:BA260))-COLUMN($P260:BA260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BB1315,N(OFFSET($P260:BB260,0,MAX(COLUMN($P260:BB260))-COLUMN($P260:BB260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BC1315,N(OFFSET($P260:BC260,0,MAX(COLUMN($P260:BC260))-COLUMN($P260:BC260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BD1315,N(OFFSET($P260:BD260,0,MAX(COLUMN($P260:BD260))-COLUMN($P260:BD260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BE1315,N(OFFSET($P260:BE260,0,MAX(COLUMN($P260:BE260))-COLUMN($P260:BE260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BF1315,N(OFFSET($P260:BF260,0,MAX(COLUMN($P260:BF260))-COLUMN($P260:BF260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BG1315,N(OFFSET($P260:BG260,0,MAX(COLUMN($P260:BG260))-COLUMN($P260:BG260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BH1315,N(OFFSET($P260:BH260,0,MAX(COLUMN($P260:BH260))-COLUMN($P260:BH260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BI1315,N(OFFSET($P260:BI260,0,MAX(COLUMN($P260:BI260))-COLUMN($P260:BI260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BJ1315,N(OFFSET($P260:BJ260,0,MAX(COLUMN($P260:BJ260))-COLUMN($P260:BJ260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BK1315,N(OFFSET($P260:BK260,0,MAX(COLUMN($P260:BK260))-COLUMN($P260:BK260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BL1315,N(OFFSET($P260:BL260,0,MAX(COLUMN($P260:BL260))-COLUMN($P260:BL260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BM1315,N(OFFSET($P260:BM260,0,MAX(COLUMN($P260:BM260))-COLUMN($P260:BM260),1,1)))*$H1373","v":0},{"$f":"-SUMPRODUCT($P1315:BN1315,N(OFFSET($P260:BN260,0,MAX(COLUMN($P260:BN260))-COLUMN($P260:BN260),1,1)))*$H1373","v":0}]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1316:P1316,N(OFFSET($P261:P261,0,MAX(COLUMN($P261:P261))-COLUMN($P261:P261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:Q1316,N(OFFSET($P261:Q261,0,MAX(COLUMN($P261:Q261))-COLUMN($P261:Q261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:R1316,N(OFFSET($P261:R261,0,MAX(COLUMN($P261:R261))-COLUMN($P261:R261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:S1316,N(OFFSET($P261:S261,0,MAX(COLUMN($P261:S261))-COLUMN($P261:S261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:T1316,N(OFFSET($P261:T261,0,MAX(COLUMN($P261:T261))-COLUMN($P261:T261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:U1316,N(OFFSET($P261:U261,0,MAX(COLUMN($P261:U261))-COLUMN($P261:U261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:V1316,N(OFFSET($P261:V261,0,MAX(COLUMN($P261:V261))-COLUMN($P261:V261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:W1316,N(OFFSET($P261:W261,0,MAX(COLUMN($P261:W261))-COLUMN($P261:W261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:X1316,N(OFFSET($P261:X261,0,MAX(COLUMN($P261:X261))-COLUMN($P261:X261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:Y1316,N(OFFSET($P261:Y261,0,MAX(COLUMN($P261:Y261))-COLUMN($P261:Y261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:Z1316,N(OFFSET($P261:Z261,0,MAX(COLUMN($P261:Z261))-COLUMN($P261:Z261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AA1316,N(OFFSET($P261:AA261,0,MAX(COLUMN($P261:AA261))-COLUMN($P261:AA261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AB1316,N(OFFSET($P261:AB261,0,MAX(COLUMN($P261:AB261))-COLUMN($P261:AB261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AC1316,N(OFFSET($P261:AC261,0,MAX(COLUMN($P261:AC261))-COLUMN($P261:AC261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AD1316,N(OFFSET($P261:AD261,0,MAX(COLUMN($P261:AD261))-COLUMN($P261:AD261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AE1316,N(OFFSET($P261:AE261,0,MAX(COLUMN($P261:AE261))-COLUMN($P261:AE261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AF1316,N(OFFSET($P261:AF261,0,MAX(COLUMN($P261:AF261))-COLUMN($P261:AF261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AG1316,N(OFFSET($P261:AG261,0,MAX(COLUMN($P261:AG261))-COLUMN($P261:AG261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AH1316,N(OFFSET($P261:AH261,0,MAX(COLUMN($P261:AH261))-COLUMN($P261:AH261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AI1316,N(OFFSET($P261:AI261,0,MAX(COLUMN($P261:AI261))-COLUMN($P261:AI261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AJ1316,N(OFFSET($P261:AJ261,0,MAX(COLUMN($P261:AJ261))-COLUMN($P261:AJ261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AK1316,N(OFFSET($P261:AK261,0,MAX(COLUMN($P261:AK261))-COLUMN($P261:AK261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AL1316,N(OFFSET($P261:AL261,0,MAX(COLUMN($P261:AL261))-COLUMN($P261:AL261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AM1316,N(OFFSET($P261:AM261,0,MAX(COLUMN($P261:AM261))-COLUMN($P261:AM261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AN1316,N(OFFSET($P261:AN261,0,MAX(COLUMN($P261:AN261))-COLUMN($P261:AN261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AO1316,N(OFFSET($P261:AO261,0,MAX(COLUMN($P261:AO261))-COLUMN($P261:AO261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AP1316,N(OFFSET($P261:AP261,0,MAX(COLUMN($P261:AP261))-COLUMN($P261:AP261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AQ1316,N(OFFSET($P261:AQ261,0,MAX(COLUMN($P261:AQ261))-COLUMN($P261:AQ261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AR1316,N(OFFSET($P261:AR261,0,MAX(COLUMN($P261:AR261))-COLUMN($P261:AR261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AS1316,N(OFFSET($P261:AS261,0,MAX(COLUMN($P261:AS261))-COLUMN($P261:AS261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AT1316,N(OFFSET($P261:AT261,0,MAX(COLUMN($P261:AT261))-COLUMN($P261:AT261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AU1316,N(OFFSET($P261:AU261,0,MAX(COLUMN($P261:AU261))-COLUMN($P261:AU261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AV1316,N(OFFSET($P261:AV261,0,MAX(COLUMN($P261:AV261))-COLUMN($P261:AV261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AW1316,N(OFFSET($P261:AW261,0,MAX(COLUMN($P261:AW261))-COLUMN($P261:AW261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AX1316,N(OFFSET($P261:AX261,0,MAX(COLUMN($P261:AX261))-COLUMN($P261:AX261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AY1316,N(OFFSET($P261:AY261,0,MAX(COLUMN($P261:AY261))-COLUMN($P261:AY261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:AZ1316,N(OFFSET($P261:AZ261,0,MAX(COLUMN($P261:AZ261))-COLUMN($P261:AZ261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BA1316,N(OFFSET($P261:BA261,0,MAX(COLUMN($P261:BA261))-COLUMN($P261:BA261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BB1316,N(OFFSET($P261:BB261,0,MAX(COLUMN($P261:BB261))-COLUMN($P261:BB261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BC1316,N(OFFSET($P261:BC261,0,MAX(COLUMN($P261:BC261))-COLUMN($P261:BC261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BD1316,N(OFFSET($P261:BD261,0,MAX(COLUMN($P261:BD261))-COLUMN($P261:BD261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BE1316,N(OFFSET($P261:BE261,0,MAX(COLUMN($P261:BE261))-COLUMN($P261:BE261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BF1316,N(OFFSET($P261:BF261,0,MAX(COLUMN($P261:BF261))-COLUMN($P261:BF261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BG1316,N(OFFSET($P261:BG261,0,MAX(COLUMN($P261:BG261))-COLUMN($P261:BG261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BH1316,N(OFFSET($P261:BH261,0,MAX(COLUMN($P261:BH261))-COLUMN($P261:BH261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BI1316,N(OFFSET($P261:BI261,0,MAX(COLUMN($P261:BI261))-COLUMN($P261:BI261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BJ1316,N(OFFSET($P261:BJ261,0,MAX(COLUMN($P261:BJ261))-COLUMN($P261:BJ261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BK1316,N(OFFSET($P261:BK261,0,MAX(COLUMN($P261:BK261))-COLUMN($P261:BK261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BL1316,N(OFFSET($P261:BL261,0,MAX(COLUMN($P261:BL261))-COLUMN($P261:BL261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BM1316,N(OFFSET($P261:BM261,0,MAX(COLUMN($P261:BM261))-COLUMN($P261:BM261),1,1)))*$H1374","v":0},{"$f":"-SUMPRODUCT($P1316:BN1316,N(OFFSET($P261:BN261,0,MAX(COLUMN($P261:BN261))-COLUMN($P261:BN261),1,1)))*$H1374","v":0}]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1317:P1317,N(OFFSET($P262:P262,0,MAX(COLUMN($P262:P262))-COLUMN($P262:P262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:Q1317,N(OFFSET($P262:Q262,0,MAX(COLUMN($P262:Q262))-COLUMN($P262:Q262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:R1317,N(OFFSET($P262:R262,0,MAX(COLUMN($P262:R262))-COLUMN($P262:R262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:S1317,N(OFFSET($P262:S262,0,MAX(COLUMN($P262:S262))-COLUMN($P262:S262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:T1317,N(OFFSET($P262:T262,0,MAX(COLUMN($P262:T262))-COLUMN($P262:T262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:U1317,N(OFFSET($P262:U262,0,MAX(COLUMN($P262:U262))-COLUMN($P262:U262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:V1317,N(OFFSET($P262:V262,0,MAX(COLUMN($P262:V262))-COLUMN($P262:V262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:W1317,N(OFFSET($P262:W262,0,MAX(COLUMN($P262:W262))-COLUMN($P262:W262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:X1317,N(OFFSET($P262:X262,0,MAX(COLUMN($P262:X262))-COLUMN($P262:X262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:Y1317,N(OFFSET($P262:Y262,0,MAX(COLUMN($P262:Y262))-COLUMN($P262:Y262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:Z1317,N(OFFSET($P262:Z262,0,MAX(COLUMN($P262:Z262))-COLUMN($P262:Z262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AA1317,N(OFFSET($P262:AA262,0,MAX(COLUMN($P262:AA262))-COLUMN($P262:AA262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AB1317,N(OFFSET($P262:AB262,0,MAX(COLUMN($P262:AB262))-COLUMN($P262:AB262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AC1317,N(OFFSET($P262:AC262,0,MAX(COLUMN($P262:AC262))-COLUMN($P262:AC262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AD1317,N(OFFSET($P262:AD262,0,MAX(COLUMN($P262:AD262))-COLUMN($P262:AD262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AE1317,N(OFFSET($P262:AE262,0,MAX(COLUMN($P262:AE262))-COLUMN($P262:AE262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AF1317,N(OFFSET($P262:AF262,0,MAX(COLUMN($P262:AF262))-COLUMN($P262:AF262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AG1317,N(OFFSET($P262:AG262,0,MAX(COLUMN($P262:AG262))-COLUMN($P262:AG262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AH1317,N(OFFSET($P262:AH262,0,MAX(COLUMN($P262:AH262))-COLUMN($P262:AH262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AI1317,N(OFFSET($P262:AI262,0,MAX(COLUMN($P262:AI262))-COLUMN($P262:AI262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AJ1317,N(OFFSET($P262:AJ262,0,MAX(COLUMN($P262:AJ262))-COLUMN($P262:AJ262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AK1317,N(OFFSET($P262:AK262,0,MAX(COLUMN($P262:AK262))-COLUMN($P262:AK262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AL1317,N(OFFSET($P262:AL262,0,MAX(COLUMN($P262:AL262))-COLUMN($P262:AL262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AM1317,N(OFFSET($P262:AM262,0,MAX(COLUMN($P262:AM262))-COLUMN($P262:AM262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AN1317,N(OFFSET($P262:AN262,0,MAX(COLUMN($P262:AN262))-COLUMN($P262:AN262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AO1317,N(OFFSET($P262:AO262,0,MAX(COLUMN($P262:AO262))-COLUMN($P262:AO262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AP1317,N(OFFSET($P262:AP262,0,MAX(COLUMN($P262:AP262))-COLUMN($P262:AP262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AQ1317,N(OFFSET($P262:AQ262,0,MAX(COLUMN($P262:AQ262))-COLUMN($P262:AQ262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AR1317,N(OFFSET($P262:AR262,0,MAX(COLUMN($P262:AR262))-COLUMN($P262:AR262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AS1317,N(OFFSET($P262:AS262,0,MAX(COLUMN($P262:AS262))-COLUMN($P262:AS262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AT1317,N(OFFSET($P262:AT262,0,MAX(COLUMN($P262:AT262))-COLUMN($P262:AT262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AU1317,N(OFFSET($P262:AU262,0,MAX(COLUMN($P262:AU262))-COLUMN($P262:AU262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AV1317,N(OFFSET($P262:AV262,0,MAX(COLUMN($P262:AV262))-COLUMN($P262:AV262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AW1317,N(OFFSET($P262:AW262,0,MAX(COLUMN($P262:AW262))-COLUMN($P262:AW262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AX1317,N(OFFSET($P262:AX262,0,MAX(COLUMN($P262:AX262))-COLUMN($P262:AX262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AY1317,N(OFFSET($P262:AY262,0,MAX(COLUMN($P262:AY262))-COLUMN($P262:AY262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:AZ1317,N(OFFSET($P262:AZ262,0,MAX(COLUMN($P262:AZ262))-COLUMN($P262:AZ262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BA1317,N(OFFSET($P262:BA262,0,MAX(COLUMN($P262:BA262))-COLUMN($P262:BA262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BB1317,N(OFFSET($P262:BB262,0,MAX(COLUMN($P262:BB262))-COLUMN($P262:BB262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BC1317,N(OFFSET($P262:BC262,0,MAX(COLUMN($P262:BC262))-COLUMN($P262:BC262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BD1317,N(OFFSET($P262:BD262,0,MAX(COLUMN($P262:BD262))-COLUMN($P262:BD262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BE1317,N(OFFSET($P262:BE262,0,MAX(COLUMN($P262:BE262))-COLUMN($P262:BE262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BF1317,N(OFFSET($P262:BF262,0,MAX(COLUMN($P262:BF262))-COLUMN($P262:BF262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BG1317,N(OFFSET($P262:BG262,0,MAX(COLUMN($P262:BG262))-COLUMN($P262:BG262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BH1317,N(OFFSET($P262:BH262,0,MAX(COLUMN($P262:BH262))-COLUMN($P262:BH262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BI1317,N(OFFSET($P262:BI262,0,MAX(COLUMN($P262:BI262))-COLUMN($P262:BI262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BJ1317,N(OFFSET($P262:BJ262,0,MAX(COLUMN($P262:BJ262))-COLUMN($P262:BJ262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BK1317,N(OFFSET($P262:BK262,0,MAX(COLUMN($P262:BK262))-COLUMN($P262:BK262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BL1317,N(OFFSET($P262:BL262,0,MAX(COLUMN($P262:BL262))-COLUMN($P262:BL262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BM1317,N(OFFSET($P262:BM262,0,MAX(COLUMN($P262:BM262))-COLUMN($P262:BM262),1,1)))*$H1375","v":0},{"$f":"-SUMPRODUCT($P1317:BN1317,N(OFFSET($P262:BN262,0,MAX(COLUMN($P262:BN262))-COLUMN($P262:BN262),1,1)))*$H1375","v":0}]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1318:P1318,N(OFFSET($P263:P263,0,MAX(COLUMN($P263:P263))-COLUMN($P263:P263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:Q1318,N(OFFSET($P263:Q263,0,MAX(COLUMN($P263:Q263))-COLUMN($P263:Q263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:R1318,N(OFFSET($P263:R263,0,MAX(COLUMN($P263:R263))-COLUMN($P263:R263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:S1318,N(OFFSET($P263:S263,0,MAX(COLUMN($P263:S263))-COLUMN($P263:S263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:T1318,N(OFFSET($P263:T263,0,MAX(COLUMN($P263:T263))-COLUMN($P263:T263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:U1318,N(OFFSET($P263:U263,0,MAX(COLUMN($P263:U263))-COLUMN($P263:U263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:V1318,N(OFFSET($P263:V263,0,MAX(COLUMN($P263:V263))-COLUMN($P263:V263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:W1318,N(OFFSET($P263:W263,0,MAX(COLUMN($P263:W263))-COLUMN($P263:W263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:X1318,N(OFFSET($P263:X263,0,MAX(COLUMN($P263:X263))-COLUMN($P263:X263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:Y1318,N(OFFSET($P263:Y263,0,MAX(COLUMN($P263:Y263))-COLUMN($P263:Y263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:Z1318,N(OFFSET($P263:Z263,0,MAX(COLUMN($P263:Z263))-COLUMN($P263:Z263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AA1318,N(OFFSET($P263:AA263,0,MAX(COLUMN($P263:AA263))-COLUMN($P263:AA263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AB1318,N(OFFSET($P263:AB263,0,MAX(COLUMN($P263:AB263))-COLUMN($P263:AB263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AC1318,N(OFFSET($P263:AC263,0,MAX(COLUMN($P263:AC263))-COLUMN($P263:AC263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AD1318,N(OFFSET($P263:AD263,0,MAX(COLUMN($P263:AD263))-COLUMN($P263:AD263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AE1318,N(OFFSET($P263:AE263,0,MAX(COLUMN($P263:AE263))-COLUMN($P263:AE263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AF1318,N(OFFSET($P263:AF263,0,MAX(COLUMN($P263:AF263))-COLUMN($P263:AF263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AG1318,N(OFFSET($P263:AG263,0,MAX(COLUMN($P263:AG263))-COLUMN($P263:AG263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AH1318,N(OFFSET($P263:AH263,0,MAX(COLUMN($P263:AH263))-COLUMN($P263:AH263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AI1318,N(OFFSET($P263:AI263,0,MAX(COLUMN($P263:AI263))-COLUMN($P263:AI263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AJ1318,N(OFFSET($P263:AJ263,0,MAX(COLUMN($P263:AJ263))-COLUMN($P263:AJ263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AK1318,N(OFFSET($P263:AK263,0,MAX(COLUMN($P263:AK263))-COLUMN($P263:AK263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AL1318,N(OFFSET($P263:AL263,0,MAX(COLUMN($P263:AL263))-COLUMN($P263:AL263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AM1318,N(OFFSET($P263:AM263,0,MAX(COLUMN($P263:AM263))-COLUMN($P263:AM263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AN1318,N(OFFSET($P263:AN263,0,MAX(COLUMN($P263:AN263))-COLUMN($P263:AN263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AO1318,N(OFFSET($P263:AO263,0,MAX(COLUMN($P263:AO263))-COLUMN($P263:AO263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AP1318,N(OFFSET($P263:AP263,0,MAX(COLUMN($P263:AP263))-COLUMN($P263:AP263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AQ1318,N(OFFSET($P263:AQ263,0,MAX(COLUMN($P263:AQ263))-COLUMN($P263:AQ263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AR1318,N(OFFSET($P263:AR263,0,MAX(COLUMN($P263:AR263))-COLUMN($P263:AR263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AS1318,N(OFFSET($P263:AS263,0,MAX(COLUMN($P263:AS263))-COLUMN($P263:AS263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AT1318,N(OFFSET($P263:AT263,0,MAX(COLUMN($P263:AT263))-COLUMN($P263:AT263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AU1318,N(OFFSET($P263:AU263,0,MAX(COLUMN($P263:AU263))-COLUMN($P263:AU263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AV1318,N(OFFSET($P263:AV263,0,MAX(COLUMN($P263:AV263))-COLUMN($P263:AV263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AW1318,N(OFFSET($P263:AW263,0,MAX(COLUMN($P263:AW263))-COLUMN($P263:AW263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AX1318,N(OFFSET($P263:AX263,0,MAX(COLUMN($P263:AX263))-COLUMN($P263:AX263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AY1318,N(OFFSET($P263:AY263,0,MAX(COLUMN($P263:AY263))-COLUMN($P263:AY263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:AZ1318,N(OFFSET($P263:AZ263,0,MAX(COLUMN($P263:AZ263))-COLUMN($P263:AZ263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BA1318,N(OFFSET($P263:BA263,0,MAX(COLUMN($P263:BA263))-COLUMN($P263:BA263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BB1318,N(OFFSET($P263:BB263,0,MAX(COLUMN($P263:BB263))-COLUMN($P263:BB263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BC1318,N(OFFSET($P263:BC263,0,MAX(COLUMN($P263:BC263))-COLUMN($P263:BC263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BD1318,N(OFFSET($P263:BD263,0,MAX(COLUMN($P263:BD263))-COLUMN($P263:BD263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BE1318,N(OFFSET($P263:BE263,0,MAX(COLUMN($P263:BE263))-COLUMN($P263:BE263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BF1318,N(OFFSET($P263:BF263,0,MAX(COLUMN($P263:BF263))-COLUMN($P263:BF263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BG1318,N(OFFSET($P263:BG263,0,MAX(COLUMN($P263:BG263))-COLUMN($P263:BG263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BH1318,N(OFFSET($P263:BH263,0,MAX(COLUMN($P263:BH263))-COLUMN($P263:BH263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BI1318,N(OFFSET($P263:BI263,0,MAX(COLUMN($P263:BI263))-COLUMN($P263:BI263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BJ1318,N(OFFSET($P263:BJ263,0,MAX(COLUMN($P263:BJ263))-COLUMN($P263:BJ263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BK1318,N(OFFSET($P263:BK263,0,MAX(COLUMN($P263:BK263))-COLUMN($P263:BK263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BL1318,N(OFFSET($P263:BL263,0,MAX(COLUMN($P263:BL263))-COLUMN($P263:BL263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BM1318,N(OFFSET($P263:BM263,0,MAX(COLUMN($P263:BM263))-COLUMN($P263:BM263),1,1)))*$H1376","v":0},{"$f":"-SUMPRODUCT($P1318:BN1318,N(OFFSET($P263:BN263,0,MAX(COLUMN($P263:BN263))-COLUMN($P263:BN263),1,1)))*$H1376","v":0}]
[null,null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1319:P1319,N(OFFSET($P264:P264,0,MAX(COLUMN($P264:P264))-COLUMN($P264:P264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:Q1319,N(OFFSET($P264:Q264,0,MAX(COLUMN($P264:Q264))-COLUMN($P264:Q264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:R1319,N(OFFSET($P264:R264,0,MAX(COLUMN($P264:R264))-COLUMN($P264:R264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:S1319,N(OFFSET($P264:S264,0,MAX(COLUMN($P264:S264))-COLUMN($P264:S264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:T1319,N(OFFSET($P264:T264,0,MAX(COLUMN($P264:T264))-COLUMN($P264:T264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:U1319,N(OFFSET($P264:U264,0,MAX(COLUMN($P264:U264))-COLUMN($P264:U264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:V1319,N(OFFSET($P264:V264,0,MAX(COLUMN($P264:V264))-COLUMN($P264:V264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:W1319,N(OFFSET($P264:W264,0,MAX(COLUMN($P264:W264))-COLUMN($P264:W264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:X1319,N(OFFSET($P264:X264,0,MAX(COLUMN($P264:X264))-COLUMN($P264:X264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:Y1319,N(OFFSET($P264:Y264,0,MAX(COLUMN($P264:Y264))-COLUMN($P264:Y264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:Z1319,N(OFFSET($P264:Z264,0,MAX(COLUMN($P264:Z264))-COLUMN($P264:Z264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AA1319,N(OFFSET($P264:AA264,0,MAX(COLUMN($P264:AA264))-COLUMN($P264:AA264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AB1319,N(OFFSET($P264:AB264,0,MAX(COLUMN($P264:AB264))-COLUMN($P264:AB264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AC1319,N(OFFSET($P264:AC264,0,MAX(COLUMN($P264:AC264))-COLUMN($P264:AC264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AD1319,N(OFFSET($P264:AD264,0,MAX(COLUMN($P264:AD264))-COLUMN($P264:AD264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AE1319,N(OFFSET($P264:AE264,0,MAX(COLUMN($P264:AE264))-COLUMN($P264:AE264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AF1319,N(OFFSET($P264:AF264,0,MAX(COLUMN($P264:AF264))-COLUMN($P264:AF264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AG1319,N(OFFSET($P264:AG264,0,MAX(COLUMN($P264:AG264))-COLUMN($P264:AG264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AH1319,N(OFFSET($P264:AH264,0,MAX(COLUMN($P264:AH264))-COLUMN($P264:AH264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AI1319,N(OFFSET($P264:AI264,0,MAX(COLUMN($P264:AI264))-COLUMN($P264:AI264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AJ1319,N(OFFSET($P264:AJ264,0,MAX(COLUMN($P264:AJ264))-COLUMN($P264:AJ264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AK1319,N(OFFSET($P264:AK264,0,MAX(COLUMN($P264:AK264))-COLUMN($P264:AK264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AL1319,N(OFFSET($P264:AL264,0,MAX(COLUMN($P264:AL264))-COLUMN($P264:AL264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AM1319,N(OFFSET($P264:AM264,0,MAX(COLUMN($P264:AM264))-COLUMN($P264:AM264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AN1319,N(OFFSET($P264:AN264,0,MAX(COLUMN($P264:AN264))-COLUMN($P264:AN264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AO1319,N(OFFSET($P264:AO264,0,MAX(COLUMN($P264:AO264))-COLUMN($P264:AO264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AP1319,N(OFFSET($P264:AP264,0,MAX(COLUMN($P264:AP264))-COLUMN($P264:AP264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AQ1319,N(OFFSET($P264:AQ264,0,MAX(COLUMN($P264:AQ264))-COLUMN($P264:AQ264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AR1319,N(OFFSET($P264:AR264,0,MAX(COLUMN($P264:AR264))-COLUMN($P264:AR264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AS1319,N(OFFSET($P264:AS264,0,MAX(COLUMN($P264:AS264))-COLUMN($P264:AS264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AT1319,N(OFFSET($P264:AT264,0,MAX(COLUMN($P264:AT264))-COLUMN($P264:AT264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AU1319,N(OFFSET($P264:AU264,0,MAX(COLUMN($P264:AU264))-COLUMN($P264:AU264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AV1319,N(OFFSET($P264:AV264,0,MAX(COLUMN($P264:AV264))-COLUMN($P264:AV264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AW1319,N(OFFSET($P264:AW264,0,MAX(COLUMN($P264:AW264))-COLUMN($P264:AW264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AX1319,N(OFFSET($P264:AX264,0,MAX(COLUMN($P264:AX264))-COLUMN($P264:AX264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AY1319,N(OFFSET($P264:AY264,0,MAX(COLUMN($P264:AY264))-COLUMN($P264:AY264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:AZ1319,N(OFFSET($P264:AZ264,0,MAX(COLUMN($P264:AZ264))-COLUMN($P264:AZ264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BA1319,N(OFFSET($P264:BA264,0,MAX(COLUMN($P264:BA264))-COLUMN($P264:BA264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BB1319,N(OFFSET($P264:BB264,0,MAX(COLUMN($P264:BB264))-COLUMN($P264:BB264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BC1319,N(OFFSET($P264:BC264,0,MAX(COLUMN($P264:BC264))-COLUMN($P264:BC264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BD1319,N(OFFSET($P264:BD264,0,MAX(COLUMN($P264:BD264))-COLUMN($P264:BD264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BE1319,N(OFFSET($P264:BE264,0,MAX(COLUMN($P264:BE264))-COLUMN($P264:BE264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BF1319,N(OFFSET($P264:BF264,0,MAX(COLUMN($P264:BF264))-COLUMN($P264:BF264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BG1319,N(OFFSET($P264:BG264,0,MAX(COLUMN($P264:BG264))-COLUMN($P264:BG264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BH1319,N(OFFSET($P264:BH264,0,MAX(COLUMN($P264:BH264))-COLUMN($P264:BH264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BI1319,N(OFFSET($P264:BI264,0,MAX(COLUMN($P264:BI264))-COLUMN($P264:BI264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BJ1319,N(OFFSET($P264:BJ264,0,MAX(COLUMN($P264:BJ264))-COLUMN($P264:BJ264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BK1319,N(OFFSET($P264:BK264,0,MAX(COLUMN($P264:BK264))-COLUMN($P264:BK264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BL1319,N(OFFSET($P264:BL264,0,MAX(COLUMN($P264:BL264))-COLUMN($P264:BL264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BM1319,N(OFFSET($P264:BM264,0,MAX(COLUMN($P264:BM264))-COLUMN($P264:BM264),1,1)))*$H1377","v":0},{"$f":"-SUMPRODUCT($P1319:BN1319,N(OFFSET($P264:BN264,0,MAX(COLUMN($P264:BN264))-COLUMN($P264:BN264),1,1)))*$H1377","v":0}]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1320:P1320,N(OFFSET($P265:P265,0,MAX(COLUMN($P265:P265))-COLUMN($P265:P265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:Q1320,N(OFFSET($P265:Q265,0,MAX(COLUMN($P265:Q265))-COLUMN($P265:Q265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:R1320,N(OFFSET($P265:R265,0,MAX(COLUMN($P265:R265))-COLUMN($P265:R265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:S1320,N(OFFSET($P265:S265,0,MAX(COLUMN($P265:S265))-COLUMN($P265:S265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:T1320,N(OFFSET($P265:T265,0,MAX(COLUMN($P265:T265))-COLUMN($P265:T265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:U1320,N(OFFSET($P265:U265,0,MAX(COLUMN($P265:U265))-COLUMN($P265:U265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:V1320,N(OFFSET($P265:V265,0,MAX(COLUMN($P265:V265))-COLUMN($P265:V265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:W1320,N(OFFSET($P265:W265,0,MAX(COLUMN($P265:W265))-COLUMN($P265:W265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:X1320,N(OFFSET($P265:X265,0,MAX(COLUMN($P265:X265))-COLUMN($P265:X265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:Y1320,N(OFFSET($P265:Y265,0,MAX(COLUMN($P265:Y265))-COLUMN($P265:Y265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:Z1320,N(OFFSET($P265:Z265,0,MAX(COLUMN($P265:Z265))-COLUMN($P265:Z265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AA1320,N(OFFSET($P265:AA265,0,MAX(COLUMN($P265:AA265))-COLUMN($P265:AA265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AB1320,N(OFFSET($P265:AB265,0,MAX(COLUMN($P265:AB265))-COLUMN($P265:AB265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AC1320,N(OFFSET($P265:AC265,0,MAX(COLUMN($P265:AC265))-COLUMN($P265:AC265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AD1320,N(OFFSET($P265:AD265,0,MAX(COLUMN($P265:AD265))-COLUMN($P265:AD265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AE1320,N(OFFSET($P265:AE265,0,MAX(COLUMN($P265:AE265))-COLUMN($P265:AE265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AF1320,N(OFFSET($P265:AF265,0,MAX(COLUMN($P265:AF265))-COLUMN($P265:AF265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AG1320,N(OFFSET($P265:AG265,0,MAX(COLUMN($P265:AG265))-COLUMN($P265:AG265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AH1320,N(OFFSET($P265:AH265,0,MAX(COLUMN($P265:AH265))-COLUMN($P265:AH265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AI1320,N(OFFSET($P265:AI265,0,MAX(COLUMN($P265:AI265))-COLUMN($P265:AI265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AJ1320,N(OFFSET($P265:AJ265,0,MAX(COLUMN($P265:AJ265))-COLUMN($P265:AJ265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AK1320,N(OFFSET($P265:AK265,0,MAX(COLUMN($P265:AK265))-COLUMN($P265:AK265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AL1320,N(OFFSET($P265:AL265,0,MAX(COLUMN($P265:AL265))-COLUMN($P265:AL265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AM1320,N(OFFSET($P265:AM265,0,MAX(COLUMN($P265:AM265))-COLUMN($P265:AM265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AN1320,N(OFFSET($P265:AN265,0,MAX(COLUMN($P265:AN265))-COLUMN($P265:AN265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AO1320,N(OFFSET($P265:AO265,0,MAX(COLUMN($P265:AO265))-COLUMN($P265:AO265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AP1320,N(OFFSET($P265:AP265,0,MAX(COLUMN($P265:AP265))-COLUMN($P265:AP265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AQ1320,N(OFFSET($P265:AQ265,0,MAX(COLUMN($P265:AQ265))-COLUMN($P265:AQ265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AR1320,N(OFFSET($P265:AR265,0,MAX(COLUMN($P265:AR265))-COLUMN($P265:AR265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AS1320,N(OFFSET($P265:AS265,0,MAX(COLUMN($P265:AS265))-COLUMN($P265:AS265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AT1320,N(OFFSET($P265:AT265,0,MAX(COLUMN($P265:AT265))-COLUMN($P265:AT265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AU1320,N(OFFSET($P265:AU265,0,MAX(COLUMN($P265:AU265))-COLUMN($P265:AU265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AV1320,N(OFFSET($P265:AV265,0,MAX(COLUMN($P265:AV265))-COLUMN($P265:AV265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AW1320,N(OFFSET($P265:AW265,0,MAX(COLUMN($P265:AW265))-COLUMN($P265:AW265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AX1320,N(OFFSET($P265:AX265,0,MAX(COLUMN($P265:AX265))-COLUMN($P265:AX265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AY1320,N(OFFSET($P265:AY265,0,MAX(COLUMN($P265:AY265))-COLUMN($P265:AY265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:AZ1320,N(OFFSET($P265:AZ265,0,MAX(COLUMN($P265:AZ265))-COLUMN($P265:AZ265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BA1320,N(OFFSET($P265:BA265,0,MAX(COLUMN($P265:BA265))-COLUMN($P265:BA265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BB1320,N(OFFSET($P265:BB265,0,MAX(COLUMN($P265:BB265))-COLUMN($P265:BB265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BC1320,N(OFFSET($P265:BC265,0,MAX(COLUMN($P265:BC265))-COLUMN($P265:BC265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BD1320,N(OFFSET($P265:BD265,0,MAX(COLUMN($P265:BD265))-COLUMN($P265:BD265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BE1320,N(OFFSET($P265:BE265,0,MAX(COLUMN($P265:BE265))-COLUMN($P265:BE265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BF1320,N(OFFSET($P265:BF265,0,MAX(COLUMN($P265:BF265))-COLUMN($P265:BF265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BG1320,N(OFFSET($P265:BG265,0,MAX(COLUMN($P265:BG265))-COLUMN($P265:BG265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BH1320,N(OFFSET($P265:BH265,0,MAX(COLUMN($P265:BH265))-COLUMN($P265:BH265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BI1320,N(OFFSET($P265:BI265,0,MAX(COLUMN($P265:BI265))-COLUMN($P265:BI265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BJ1320,N(OFFSET($P265:BJ265,0,MAX(COLUMN($P265:BJ265))-COLUMN($P265:BJ265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BK1320,N(OFFSET($P265:BK265,0,MAX(COLUMN($P265:BK265))-COLUMN($P265:BK265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BL1320,N(OFFSET($P265:BL265,0,MAX(COLUMN($P265:BL265))-COLUMN($P265:BL265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BM1320,N(OFFSET($P265:BM265,0,MAX(COLUMN($P265:BM265))-COLUMN($P265:BM265),1,1)))*$H1378","v":0},{"$f":"-SUMPRODUCT($P1320:BN1320,N(OFFSET($P265:BN265,0,MAX(COLUMN($P265:BN265))-COLUMN($P265:BN265),1,1)))*$H1378","v":0}]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1321:P1321,N(OFFSET($P266:P266,0,MAX(COLUMN($P266:P266))-COLUMN($P266:P266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:Q1321,N(OFFSET($P266:Q266,0,MAX(COLUMN($P266:Q266))-COLUMN($P266:Q266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:R1321,N(OFFSET($P266:R266,0,MAX(COLUMN($P266:R266))-COLUMN($P266:R266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:S1321,N(OFFSET($P266:S266,0,MAX(COLUMN($P266:S266))-COLUMN($P266:S266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:T1321,N(OFFSET($P266:T266,0,MAX(COLUMN($P266:T266))-COLUMN($P266:T266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:U1321,N(OFFSET($P266:U266,0,MAX(COLUMN($P266:U266))-COLUMN($P266:U266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:V1321,N(OFFSET($P266:V266,0,MAX(COLUMN($P266:V266))-COLUMN($P266:V266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:W1321,N(OFFSET($P266:W266,0,MAX(COLUMN($P266:W266))-COLUMN($P266:W266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:X1321,N(OFFSET($P266:X266,0,MAX(COLUMN($P266:X266))-COLUMN($P266:X266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:Y1321,N(OFFSET($P266:Y266,0,MAX(COLUMN($P266:Y266))-COLUMN($P266:Y266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:Z1321,N(OFFSET($P266:Z266,0,MAX(COLUMN($P266:Z266))-COLUMN($P266:Z266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AA1321,N(OFFSET($P266:AA266,0,MAX(COLUMN($P266:AA266))-COLUMN($P266:AA266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AB1321,N(OFFSET($P266:AB266,0,MAX(COLUMN($P266:AB266))-COLUMN($P266:AB266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AC1321,N(OFFSET($P266:AC266,0,MAX(COLUMN($P266:AC266))-COLUMN($P266:AC266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AD1321,N(OFFSET($P266:AD266,0,MAX(COLUMN($P266:AD266))-COLUMN($P266:AD266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AE1321,N(OFFSET($P266:AE266,0,MAX(COLUMN($P266:AE266))-COLUMN($P266:AE266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AF1321,N(OFFSET($P266:AF266,0,MAX(COLUMN($P266:AF266))-COLUMN($P266:AF266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AG1321,N(OFFSET($P266:AG266,0,MAX(COLUMN($P266:AG266))-COLUMN($P266:AG266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AH1321,N(OFFSET($P266:AH266,0,MAX(COLUMN($P266:AH266))-COLUMN($P266:AH266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AI1321,N(OFFSET($P266:AI266,0,MAX(COLUMN($P266:AI266))-COLUMN($P266:AI266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AJ1321,N(OFFSET($P266:AJ266,0,MAX(COLUMN($P266:AJ266))-COLUMN($P266:AJ266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AK1321,N(OFFSET($P266:AK266,0,MAX(COLUMN($P266:AK266))-COLUMN($P266:AK266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AL1321,N(OFFSET($P266:AL266,0,MAX(COLUMN($P266:AL266))-COLUMN($P266:AL266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AM1321,N(OFFSET($P266:AM266,0,MAX(COLUMN($P266:AM266))-COLUMN($P266:AM266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AN1321,N(OFFSET($P266:AN266,0,MAX(COLUMN($P266:AN266))-COLUMN($P266:AN266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AO1321,N(OFFSET($P266:AO266,0,MAX(COLUMN($P266:AO266))-COLUMN($P266:AO266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AP1321,N(OFFSET($P266:AP266,0,MAX(COLUMN($P266:AP266))-COLUMN($P266:AP266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AQ1321,N(OFFSET($P266:AQ266,0,MAX(COLUMN($P266:AQ266))-COLUMN($P266:AQ266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AR1321,N(OFFSET($P266:AR266,0,MAX(COLUMN($P266:AR266))-COLUMN($P266:AR266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AS1321,N(OFFSET($P266:AS266,0,MAX(COLUMN($P266:AS266))-COLUMN($P266:AS266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AT1321,N(OFFSET($P266:AT266,0,MAX(COLUMN($P266:AT266))-COLUMN($P266:AT266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AU1321,N(OFFSET($P266:AU266,0,MAX(COLUMN($P266:AU266))-COLUMN($P266:AU266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AV1321,N(OFFSET($P266:AV266,0,MAX(COLUMN($P266:AV266))-COLUMN($P266:AV266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AW1321,N(OFFSET($P266:AW266,0,MAX(COLUMN($P266:AW266))-COLUMN($P266:AW266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AX1321,N(OFFSET($P266:AX266,0,MAX(COLUMN($P266:AX266))-COLUMN($P266:AX266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AY1321,N(OFFSET($P266:AY266,0,MAX(COLUMN($P266:AY266))-COLUMN($P266:AY266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:AZ1321,N(OFFSET($P266:AZ266,0,MAX(COLUMN($P266:AZ266))-COLUMN($P266:AZ266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BA1321,N(OFFSET($P266:BA266,0,MAX(COLUMN($P266:BA266))-COLUMN($P266:BA266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BB1321,N(OFFSET($P266:BB266,0,MAX(COLUMN($P266:BB266))-COLUMN($P266:BB266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BC1321,N(OFFSET($P266:BC266,0,MAX(COLUMN($P266:BC266))-COLUMN($P266:BC266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BD1321,N(OFFSET($P266:BD266,0,MAX(COLUMN($P266:BD266))-COLUMN($P266:BD266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BE1321,N(OFFSET($P266:BE266,0,MAX(COLUMN($P266:BE266))-COLUMN($P266:BE266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BF1321,N(OFFSET($P266:BF266,0,MAX(COLUMN($P266:BF266))-COLUMN($P266:BF266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BG1321,N(OFFSET($P266:BG266,0,MAX(COLUMN($P266:BG266))-COLUMN($P266:BG266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BH1321,N(OFFSET($P266:BH266,0,MAX(COLUMN($P266:BH266))-COLUMN($P266:BH266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BI1321,N(OFFSET($P266:BI266,0,MAX(COLUMN($P266:BI266))-COLUMN($P266:BI266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BJ1321,N(OFFSET($P266:BJ266,0,MAX(COLUMN($P266:BJ266))-COLUMN($P266:BJ266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BK1321,N(OFFSET($P266:BK266,0,MAX(COLUMN($P266:BK266))-COLUMN($P266:BK266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BL1321,N(OFFSET($P266:BL266,0,MAX(COLUMN($P266:BL266))-COLUMN($P266:BL266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BM1321,N(OFFSET($P266:BM266,0,MAX(COLUMN($P266:BM266))-COLUMN($P266:BM266),1,1)))*$H1379","v":0},{"$f":"-SUMPRODUCT($P1321:BN1321,N(OFFSET($P266:BN266,0,MAX(COLUMN($P266:BN266))-COLUMN($P266:BN266),1,1)))*$H1379","v":0}]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1322:P1322,N(OFFSET($P267:P267,0,MAX(COLUMN($P267:P267))-COLUMN($P267:P267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:Q1322,N(OFFSET($P267:Q267,0,MAX(COLUMN($P267:Q267))-COLUMN($P267:Q267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:R1322,N(OFFSET($P267:R267,0,MAX(COLUMN($P267:R267))-COLUMN($P267:R267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:S1322,N(OFFSET($P267:S267,0,MAX(COLUMN($P267:S267))-COLUMN($P267:S267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:T1322,N(OFFSET($P267:T267,0,MAX(COLUMN($P267:T267))-COLUMN($P267:T267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:U1322,N(OFFSET($P267:U267,0,MAX(COLUMN($P267:U267))-COLUMN($P267:U267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:V1322,N(OFFSET($P267:V267,0,MAX(COLUMN($P267:V267))-COLUMN($P267:V267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:W1322,N(OFFSET($P267:W267,0,MAX(COLUMN($P267:W267))-COLUMN($P267:W267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:X1322,N(OFFSET($P267:X267,0,MAX(COLUMN($P267:X267))-COLUMN($P267:X267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:Y1322,N(OFFSET($P267:Y267,0,MAX(COLUMN($P267:Y267))-COLUMN($P267:Y267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:Z1322,N(OFFSET($P267:Z267,0,MAX(COLUMN($P267:Z267))-COLUMN($P267:Z267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AA1322,N(OFFSET($P267:AA267,0,MAX(COLUMN($P267:AA267))-COLUMN($P267:AA267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AB1322,N(OFFSET($P267:AB267,0,MAX(COLUMN($P267:AB267))-COLUMN($P267:AB267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AC1322,N(OFFSET($P267:AC267,0,MAX(COLUMN($P267:AC267))-COLUMN($P267:AC267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AD1322,N(OFFSET($P267:AD267,0,MAX(COLUMN($P267:AD267))-COLUMN($P267:AD267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AE1322,N(OFFSET($P267:AE267,0,MAX(COLUMN($P267:AE267))-COLUMN($P267:AE267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AF1322,N(OFFSET($P267:AF267,0,MAX(COLUMN($P267:AF267))-COLUMN($P267:AF267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AG1322,N(OFFSET($P267:AG267,0,MAX(COLUMN($P267:AG267))-COLUMN($P267:AG267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AH1322,N(OFFSET($P267:AH267,0,MAX(COLUMN($P267:AH267))-COLUMN($P267:AH267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AI1322,N(OFFSET($P267:AI267,0,MAX(COLUMN($P267:AI267))-COLUMN($P267:AI267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AJ1322,N(OFFSET($P267:AJ267,0,MAX(COLUMN($P267:AJ267))-COLUMN($P267:AJ267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AK1322,N(OFFSET($P267:AK267,0,MAX(COLUMN($P267:AK267))-COLUMN($P267:AK267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AL1322,N(OFFSET($P267:AL267,0,MAX(COLUMN($P267:AL267))-COLUMN($P267:AL267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AM1322,N(OFFSET($P267:AM267,0,MAX(COLUMN($P267:AM267))-COLUMN($P267:AM267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AN1322,N(OFFSET($P267:AN267,0,MAX(COLUMN($P267:AN267))-COLUMN($P267:AN267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AO1322,N(OFFSET($P267:AO267,0,MAX(COLUMN($P267:AO267))-COLUMN($P267:AO267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AP1322,N(OFFSET($P267:AP267,0,MAX(COLUMN($P267:AP267))-COLUMN($P267:AP267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AQ1322,N(OFFSET($P267:AQ267,0,MAX(COLUMN($P267:AQ267))-COLUMN($P267:AQ267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AR1322,N(OFFSET($P267:AR267,0,MAX(COLUMN($P267:AR267))-COLUMN($P267:AR267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AS1322,N(OFFSET($P267:AS267,0,MAX(COLUMN($P267:AS267))-COLUMN($P267:AS267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AT1322,N(OFFSET($P267:AT267,0,MAX(COLUMN($P267:AT267))-COLUMN($P267:AT267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AU1322,N(OFFSET($P267:AU267,0,MAX(COLUMN($P267:AU267))-COLUMN($P267:AU267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AV1322,N(OFFSET($P267:AV267,0,MAX(COLUMN($P267:AV267))-COLUMN($P267:AV267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AW1322,N(OFFSET($P267:AW267,0,MAX(COLUMN($P267:AW267))-COLUMN($P267:AW267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AX1322,N(OFFSET($P267:AX267,0,MAX(COLUMN($P267:AX267))-COLUMN($P267:AX267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AY1322,N(OFFSET($P267:AY267,0,MAX(COLUMN($P267:AY267))-COLUMN($P267:AY267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:AZ1322,N(OFFSET($P267:AZ267,0,MAX(COLUMN($P267:AZ267))-COLUMN($P267:AZ267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BA1322,N(OFFSET($P267:BA267,0,MAX(COLUMN($P267:BA267))-COLUMN($P267:BA267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BB1322,N(OFFSET($P267:BB267,0,MAX(COLUMN($P267:BB267))-COLUMN($P267:BB267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BC1322,N(OFFSET($P267:BC267,0,MAX(COLUMN($P267:BC267))-COLUMN($P267:BC267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BD1322,N(OFFSET($P267:BD267,0,MAX(COLUMN($P267:BD267))-COLUMN($P267:BD267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BE1322,N(OFFSET($P267:BE267,0,MAX(COLUMN($P267:BE267))-COLUMN($P267:BE267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BF1322,N(OFFSET($P267:BF267,0,MAX(COLUMN($P267:BF267))-COLUMN($P267:BF267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BG1322,N(OFFSET($P267:BG267,0,MAX(COLUMN($P267:BG267))-COLUMN($P267:BG267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BH1322,N(OFFSET($P267:BH267,0,MAX(COLUMN($P267:BH267))-COLUMN($P267:BH267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BI1322,N(OFFSET($P267:BI267,0,MAX(COLUMN($P267:BI267))-COLUMN($P267:BI267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BJ1322,N(OFFSET($P267:BJ267,0,MAX(COLUMN($P267:BJ267))-COLUMN($P267:BJ267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BK1322,N(OFFSET($P267:BK267,0,MAX(COLUMN($P267:BK267))-COLUMN($P267:BK267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BL1322,N(OFFSET($P267:BL267,0,MAX(COLUMN($P267:BL267))-COLUMN($P267:BL267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BM1322,N(OFFSET($P267:BM267,0,MAX(COLUMN($P267:BM267))-COLUMN($P267:BM267),1,1)))*$H1380","v":0},{"$f":"-SUMPRODUCT($P1322:BN1322,N(OFFSET($P267:BN267,0,MAX(COLUMN($P267:BN267))-COLUMN($P267:BN267),1,1)))*$H1380","v":0}]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1323:P1323,N(OFFSET($P268:P268,0,MAX(COLUMN($P268:P268))-COLUMN($P268:P268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:Q1323,N(OFFSET($P268:Q268,0,MAX(COLUMN($P268:Q268))-COLUMN($P268:Q268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:R1323,N(OFFSET($P268:R268,0,MAX(COLUMN($P268:R268))-COLUMN($P268:R268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:S1323,N(OFFSET($P268:S268,0,MAX(COLUMN($P268:S268))-COLUMN($P268:S268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:T1323,N(OFFSET($P268:T268,0,MAX(COLUMN($P268:T268))-COLUMN($P268:T268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:U1323,N(OFFSET($P268:U268,0,MAX(COLUMN($P268:U268))-COLUMN($P268:U268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:V1323,N(OFFSET($P268:V268,0,MAX(COLUMN($P268:V268))-COLUMN($P268:V268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:W1323,N(OFFSET($P268:W268,0,MAX(COLUMN($P268:W268))-COLUMN($P268:W268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:X1323,N(OFFSET($P268:X268,0,MAX(COLUMN($P268:X268))-COLUMN($P268:X268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:Y1323,N(OFFSET($P268:Y268,0,MAX(COLUMN($P268:Y268))-COLUMN($P268:Y268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:Z1323,N(OFFSET($P268:Z268,0,MAX(COLUMN($P268:Z268))-COLUMN($P268:Z268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AA1323,N(OFFSET($P268:AA268,0,MAX(COLUMN($P268:AA268))-COLUMN($P268:AA268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AB1323,N(OFFSET($P268:AB268,0,MAX(COLUMN($P268:AB268))-COLUMN($P268:AB268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AC1323,N(OFFSET($P268:AC268,0,MAX(COLUMN($P268:AC268))-COLUMN($P268:AC268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AD1323,N(OFFSET($P268:AD268,0,MAX(COLUMN($P268:AD268))-COLUMN($P268:AD268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AE1323,N(OFFSET($P268:AE268,0,MAX(COLUMN($P268:AE268))-COLUMN($P268:AE268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AF1323,N(OFFSET($P268:AF268,0,MAX(COLUMN($P268:AF268))-COLUMN($P268:AF268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AG1323,N(OFFSET($P268:AG268,0,MAX(COLUMN($P268:AG268))-COLUMN($P268:AG268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AH1323,N(OFFSET($P268:AH268,0,MAX(COLUMN($P268:AH268))-COLUMN($P268:AH268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AI1323,N(OFFSET($P268:AI268,0,MAX(COLUMN($P268:AI268))-COLUMN($P268:AI268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AJ1323,N(OFFSET($P268:AJ268,0,MAX(COLUMN($P268:AJ268))-COLUMN($P268:AJ268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AK1323,N(OFFSET($P268:AK268,0,MAX(COLUMN($P268:AK268))-COLUMN($P268:AK268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AL1323,N(OFFSET($P268:AL268,0,MAX(COLUMN($P268:AL268))-COLUMN($P268:AL268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AM1323,N(OFFSET($P268:AM268,0,MAX(COLUMN($P268:AM268))-COLUMN($P268:AM268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AN1323,N(OFFSET($P268:AN268,0,MAX(COLUMN($P268:AN268))-COLUMN($P268:AN268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AO1323,N(OFFSET($P268:AO268,0,MAX(COLUMN($P268:AO268))-COLUMN($P268:AO268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AP1323,N(OFFSET($P268:AP268,0,MAX(COLUMN($P268:AP268))-COLUMN($P268:AP268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AQ1323,N(OFFSET($P268:AQ268,0,MAX(COLUMN($P268:AQ268))-COLUMN($P268:AQ268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AR1323,N(OFFSET($P268:AR268,0,MAX(COLUMN($P268:AR268))-COLUMN($P268:AR268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AS1323,N(OFFSET($P268:AS268,0,MAX(COLUMN($P268:AS268))-COLUMN($P268:AS268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AT1323,N(OFFSET($P268:AT268,0,MAX(COLUMN($P268:AT268))-COLUMN($P268:AT268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AU1323,N(OFFSET($P268:AU268,0,MAX(COLUMN($P268:AU268))-COLUMN($P268:AU268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AV1323,N(OFFSET($P268:AV268,0,MAX(COLUMN($P268:AV268))-COLUMN($P268:AV268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AW1323,N(OFFSET($P268:AW268,0,MAX(COLUMN($P268:AW268))-COLUMN($P268:AW268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AX1323,N(OFFSET($P268:AX268,0,MAX(COLUMN($P268:AX268))-COLUMN($P268:AX268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AY1323,N(OFFSET($P268:AY268,0,MAX(COLUMN($P268:AY268))-COLUMN($P268:AY268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:AZ1323,N(OFFSET($P268:AZ268,0,MAX(COLUMN($P268:AZ268))-COLUMN($P268:AZ268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BA1323,N(OFFSET($P268:BA268,0,MAX(COLUMN($P268:BA268))-COLUMN($P268:BA268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BB1323,N(OFFSET($P268:BB268,0,MAX(COLUMN($P268:BB268))-COLUMN($P268:BB268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BC1323,N(OFFSET($P268:BC268,0,MAX(COLUMN($P268:BC268))-COLUMN($P268:BC268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BD1323,N(OFFSET($P268:BD268,0,MAX(COLUMN($P268:BD268))-COLUMN($P268:BD268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BE1323,N(OFFSET($P268:BE268,0,MAX(COLUMN($P268:BE268))-COLUMN($P268:BE268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BF1323,N(OFFSET($P268:BF268,0,MAX(COLUMN($P268:BF268))-COLUMN($P268:BF268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BG1323,N(OFFSET($P268:BG268,0,MAX(COLUMN($P268:BG268))-COLUMN($P268:BG268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BH1323,N(OFFSET($P268:BH268,0,MAX(COLUMN($P268:BH268))-COLUMN($P268:BH268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BI1323,N(OFFSET($P268:BI268,0,MAX(COLUMN($P268:BI268))-COLUMN($P268:BI268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BJ1323,N(OFFSET($P268:BJ268,0,MAX(COLUMN($P268:BJ268))-COLUMN($P268:BJ268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BK1323,N(OFFSET($P268:BK268,0,MAX(COLUMN($P268:BK268))-COLUMN($P268:BK268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BL1323,N(OFFSET($P268:BL268,0,MAX(COLUMN($P268:BL268))-COLUMN($P268:BL268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BM1323,N(OFFSET($P268:BM268,0,MAX(COLUMN($P268:BM268))-COLUMN($P268:BM268),1,1)))*$H1381","v":0},{"$f":"-SUMPRODUCT($P1323:BN1323,N(OFFSET($P268:BN268,0,MAX(COLUMN($P268:BN268))-COLUMN($P268:BN268),1,1)))*$H1381","v":0}]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"-SUMPRODUCT($P1324:P1324,N(OFFSET($P269:P269,0,MAX(COLUMN($P269:P269))-COLUMN($P269:P269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:Q1324,N(OFFSET($P269:Q269,0,MAX(COLUMN($P269:Q269))-COLUMN($P269:Q269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:R1324,N(OFFSET($P269:R269,0,MAX(COLUMN($P269:R269))-COLUMN($P269:R269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:S1324,N(OFFSET($P269:S269,0,MAX(COLUMN($P269:S269))-COLUMN($P269:S269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:T1324,N(OFFSET($P269:T269,0,MAX(COLUMN($P269:T269))-COLUMN($P269:T269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:U1324,N(OFFSET($P269:U269,0,MAX(COLUMN($P269:U269))-COLUMN($P269:U269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:V1324,N(OFFSET($P269:V269,0,MAX(COLUMN($P269:V269))-COLUMN($P269:V269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:W1324,N(OFFSET($P269:W269,0,MAX(COLUMN($P269:W269))-COLUMN($P269:W269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:X1324,N(OFFSET($P269:X269,0,MAX(COLUMN($P269:X269))-COLUMN($P269:X269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:Y1324,N(OFFSET($P269:Y269,0,MAX(COLUMN($P269:Y269))-COLUMN($P269:Y269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:Z1324,N(OFFSET($P269:Z269,0,MAX(COLUMN($P269:Z269))-COLUMN($P269:Z269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AA1324,N(OFFSET($P269:AA269,0,MAX(COLUMN($P269:AA269))-COLUMN($P269:AA269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AB1324,N(OFFSET($P269:AB269,0,MAX(COLUMN($P269:AB269))-COLUMN($P269:AB269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AC1324,N(OFFSET($P269:AC269,0,MAX(COLUMN($P269:AC269))-COLUMN($P269:AC269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AD1324,N(OFFSET($P269:AD269,0,MAX(COLUMN($P269:AD269))-COLUMN($P269:AD269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AE1324,N(OFFSET($P269:AE269,0,MAX(COLUMN($P269:AE269))-COLUMN($P269:AE269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AF1324,N(OFFSET($P269:AF269,0,MAX(COLUMN($P269:AF269))-COLUMN($P269:AF269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AG1324,N(OFFSET($P269:AG269,0,MAX(COLUMN($P269:AG269))-COLUMN($P269:AG269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AH1324,N(OFFSET($P269:AH269,0,MAX(COLUMN($P269:AH269))-COLUMN($P269:AH269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AI1324,N(OFFSET($P269:AI269,0,MAX(COLUMN($P269:AI269))-COLUMN($P269:AI269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AJ1324,N(OFFSET($P269:AJ269,0,MAX(COLUMN($P269:AJ269))-COLUMN($P269:AJ269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AK1324,N(OFFSET($P269:AK269,0,MAX(COLUMN($P269:AK269))-COLUMN($P269:AK269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AL1324,N(OFFSET($P269:AL269,0,MAX(COLUMN($P269:AL269))-COLUMN($P269:AL269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AM1324,N(OFFSET($P269:AM269,0,MAX(COLUMN($P269:AM269))-COLUMN($P269:AM269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AN1324,N(OFFSET($P269:AN269,0,MAX(COLUMN($P269:AN269))-COLUMN($P269:AN269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AO1324,N(OFFSET($P269:AO269,0,MAX(COLUMN($P269:AO269))-COLUMN($P269:AO269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AP1324,N(OFFSET($P269:AP269,0,MAX(COLUMN($P269:AP269))-COLUMN($P269:AP269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AQ1324,N(OFFSET($P269:AQ269,0,MAX(COLUMN($P269:AQ269))-COLUMN($P269:AQ269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AR1324,N(OFFSET($P269:AR269,0,MAX(COLUMN($P269:AR269))-COLUMN($P269:AR269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AS1324,N(OFFSET($P269:AS269,0,MAX(COLUMN($P269:AS269))-COLUMN($P269:AS269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AT1324,N(OFFSET($P269:AT269,0,MAX(COLUMN($P269:AT269))-COLUMN($P269:AT269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AU1324,N(OFFSET($P269:AU269,0,MAX(COLUMN($P269:AU269))-COLUMN($P269:AU269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AV1324,N(OFFSET($P269:AV269,0,MAX(COLUMN($P269:AV269))-COLUMN($P269:AV269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AW1324,N(OFFSET($P269:AW269,0,MAX(COLUMN($P269:AW269))-COLUMN($P269:AW269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AX1324,N(OFFSET($P269:AX269,0,MAX(COLUMN($P269:AX269))-COLUMN($P269:AX269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AY1324,N(OFFSET($P269:AY269,0,MAX(COLUMN($P269:AY269))-COLUMN($P269:AY269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:AZ1324,N(OFFSET($P269:AZ269,0,MAX(COLUMN($P269:AZ269))-COLUMN($P269:AZ269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BA1324,N(OFFSET($P269:BA269,0,MAX(COLUMN($P269:BA269))-COLUMN($P269:BA269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BB1324,N(OFFSET($P269:BB269,0,MAX(COLUMN($P269:BB269))-COLUMN($P269:BB269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BC1324,N(OFFSET($P269:BC269,0,MAX(COLUMN($P269:BC269))-COLUMN($P269:BC269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BD1324,N(OFFSET($P269:BD269,0,MAX(COLUMN($P269:BD269))-COLUMN($P269:BD269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BE1324,N(OFFSET($P269:BE269,0,MAX(COLUMN($P269:BE269))-COLUMN($P269:BE269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BF1324,N(OFFSET($P269:BF269,0,MAX(COLUMN($P269:BF269))-COLUMN($P269:BF269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BG1324,N(OFFSET($P269:BG269,0,MAX(COLUMN($P269:BG269))-COLUMN($P269:BG269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BH1324,N(OFFSET($P269:BH269,0,MAX(COLUMN($P269:BH269))-COLUMN($P269:BH269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BI1324,N(OFFSET($P269:BI269,0,MAX(COLUMN($P269:BI269))-COLUMN($P269:BI269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BJ1324,N(OFFSET($P269:BJ269,0,MAX(COLUMN($P269:BJ269))-COLUMN($P269:BJ269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BK1324,N(OFFSET($P269:BK269,0,MAX(COLUMN($P269:BK269))-COLUMN($P269:BK269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BL1324,N(OFFSET($P269:BL269,0,MAX(COLUMN($P269:BL269))-COLUMN($P269:BL269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BM1324,N(OFFSET($P269:BM269,0,MAX(COLUMN($P269:BM269))-COLUMN($P269:BM269),1,1)))*$H1382","v":0},{"$f":"-SUMPRODUCT($P1324:BN1324,N(OFFSET($P269:BN269,0,MAX(COLUMN($P269:BN269))-COLUMN($P269:BN269),1,1)))*$H1382","v":0}]
[null,null,null,{"$f":"\"Total \"&D1357","v":"Total Perm Tax Diff Normalization, After Tax"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1358:P1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1358:AV1382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"ITC Normalization, Pre-Tax",null,null,null,{"$f":"H1357","v":"Tax Rate"}]
[null,null,{"$f":"C1386+1","v":1},{"$f":"INDEX(D$66:D$90,$C1387,1)","v":"Acquired Inventory "},"Capital",4,null,{"$f":"Tax_Rate","v":0.25345000000000001},null,null,{"$f":"SUMPRODUCT(P1387:BN1387,$P$14:$BN$14)","v":0},{"$f":"SUM(P1387:BN1387)","v":0},null,null,null,{"$f":"(P1329+P1358)/(1-$H1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1329+AV1358)/(1-$H1387)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C1387+1","v":2},"PP&E - Dist","Capital",4,null,0.25345000000000001,null,null,{"$f":"SUMPRODUCT(P1388:BN1388,$P$14:$BN$14)","v":0},{"$f":"SUM(P1388:BN1388)","v":0},null,null,null,{"$f":"(P1330+P1359)/(1-$H1388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1330+AV1359)/(1-$H1388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,3,"PP&E - Transmission","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1331+P1360)/(1-$H1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1331+AV1360)/(1-$H1389)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,4,"PP&E - General Plant","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1332+P1361)/(1-$H1390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1332+AV1361)/(1-$H1390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,"PP&E - Land (included in Trans and Dist)","Land",3,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1333+P1362)/(1-$H1391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1333+AV1362)/(1-$H1391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,6,"Asset Acquisition Adjustment ","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1334+P1363)/(1-$H1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1334+AV1363)/(1-$H1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,"Lease Easement Indian River","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1335+P1364)/(1-$H1393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1335+AV1364)/(1-$H1393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,8,"Prepaid Easement Vero Beach","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1336+P1365)/(1-$H1394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1336+AV1365)/(1-$H1394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,9,"OUC PPA Payment - Above Market","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1337+P1366)/(1-$H1395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1337+AV1366)/(1-$H1395)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,"PPA Energy Savings","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1338+P1367)/(1-$H1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1338+AV1367)/(1-$H1396)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,11,"Ongoing Distribution Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1339+P1368)/(1-$H1397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1339+AV1368)/(1-$H1397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,12,"Ongoing Transmission Capex","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1340+P1369)/(1-$H1398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1340+AV1369)/(1-$H1398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,13,"Customer Serivce O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1341+P1370)/(1-$H1399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1341+AV1370)/(1-$H1399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,14,"Ongoing Distribution O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1342+P1371)/(1-$H1400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1342+AV1371)/(1-$H1400)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,"Ongoing Transmission O&M","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1343+P1372)/(1-$H1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1343+AV1372)/(1-$H1401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,16,"Dark Fiber Lease","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1344+P1373)/(1-$H1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1344+AV1373)/(1-$H1402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,17,"OUC PPA Payment - At Market","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1345+P1374)/(1-$H1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1345+AV1374)/(1-$H1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,18,"Transaction Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1346+P1375)/(1-$H1404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1346+AV1375)/(1-$H1404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,19,"System Impact Short Term PPAs","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1347+P1376)/(1-$H1405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1347+AV1376)/(1-$H1405)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,"Customer Service Capital","Capital",4,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1348+P1377)/(1-$H1406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1348+AV1377)/(1-$H1406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,21,"Vero Revenue - Fuel Other Clauses","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1349+P1378)/(1-$H1407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1349+AV1378)/(1-$H1407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,22,"Vero Revenue - Base Rates","Operating Savings",1,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1350+P1379)/(1-$H1408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1350+AV1379)/(1-$H1408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,23,"System Impact Fixed Cost","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1351+P1380)/(1-$H1409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1351+AV1380)/(1-$H1409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,24,"System Impact VOM, Emissions","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1352+P1381)/(1-$H1410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1352+AV1381)/(1-$H1410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,25,"System Impact Fuel","Operating Expense",2,null,0.25345000000000001,null,null,0,0,null,null,null,{"$f":"(P1353+P1382)/(1-$H1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AV1353+AV1382)/(1-$H1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"\"Total \"&D1386","v":"Total ITC Normalization, Pre-Tax"},null,null,null,null,null,null,0,0,null,null,null,{"$f":"SUM(P1387:P1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AV1387:AV1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Base and Clause Revenue","index":5,"n_rows":69,"n_cols":39,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"FPL 002319"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[null,null,null,null,"Discount Rate",{"$f":"Assumptions!E33","v":7.7596382559999996E-2},null,null,{"$f":"'Revenue Requirement'!P14","v":0.96342164221508464},{"$f":"'Revenue Requirement'!Q14","v":0.89422991444569577},{"$f":"'Revenue Requirement'!R14","v":0.82966763432641333},{"$f":"'Revenue Requirement'!S14","v":0.76992429424772857},{"$f":"'Revenue Requirement'!T14","v":0.71448299818773719},{"$f":"'Revenue Requirement'!U14","v":0.66303396127812753},{"$f":"'Revenue Requirement'!V14","v":0.61516373948715719},{"$f":"'Revenue Requirement'!W14","v":0.570866559542209},{"$f":"'Revenue Requirement'!X14","v":0.52975916473107076},{"$f":"'Revenue Requirement'!Y14","v":0.49161186257190703},{"$f":"'Revenue Requirement'!Z14","v":0.45611810166255073},{"$f":"'Revenue Requirement'!AA14","v":0.42327360136359249},{"$f":"'Revenue Requirement'!AB14","v":0.39279419290369127},{"$f":"'Revenue Requirement'!AC14","v":0.36450956894505043},{"$f":"'Revenue Requirement'!AD14","v":0.33819243448531039},{"$f":"'Revenue Requirement'!AE14","v":0.31383961560995688},{"$f":"'Revenue Requirement'!AF14","v":0.29124041309825249},{"$f":"'Revenue Requirement'!AG14","v":0.27026855120501153},{"$f":"'Revenue Requirement'!AH14","v":0.25075550022287485},{"$f":"'Revenue Requirement'!AI14","v":0.23269890682740199},{"$f":"'Revenue Requirement'!AJ14","v":0.21594254638697755},{"$f":"'Revenue Requirement'!AK14","v":0.20039279073485011},{"$f":"'Revenue Requirement'!AL14","v":0.18592468216421718},{"$f":"'Revenue Requirement'!AM14","v":0.17253647578374734},{"$f":"'Revenue Requirement'!AN14","v":0.16011233758400317},{"$f":"'Revenue Requirement'!AO14","v":0.14858284620780846},{"$f":"'Revenue Requirement'!AP14","v":0.13785535075857031},{"$f":"'Revenue Requirement'!AQ14","v":0.12792855747257911},{"$f":"'Revenue Requirement'!AR14","v":0.11871658029202425},{"$f":"'Revenue Requirement'!AS14","v":0.1101679461933552},{"$f":"'Revenue Requirement'!AT14","v":0.10221395842421378}]
[null,null,null,null,"Acquisition Date",{"$f":"Input!G16","v":"2019-01-01"},null,null,0,{"$f":"MIN(1,$F$10-SUM($I$9:I9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:J9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:K9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:L9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:M9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:N9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:O9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:P9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:Q9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:R9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:S9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:T9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:U9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:V9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:W9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:X9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:Y9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:Z9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AA9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AB9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AC9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AD9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AE9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AF9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AG9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AH9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AI9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AJ9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AK9))","v":1},{"$f":"MIN(1,$F$10-SUM($I$9:AL9))","v":1}]
[null,null,null,null,"Horizon of Analysis (years)",30]
[null,null,null,null,null,null,"PV",null,{"$f":"2018","v":2018},{"$f":"I11+1","v":2019},{"$f":"J11+1","v":2020},2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048]
[null,null,null,null,"Vero Billed Sales by Revenue Class"]
[null,null,null,null,"Residential",null,null,{"$f":"(AL13/J13)^(1/(COUNT(J13:AL13)-1))-1","v":5.1291056406721491E-3},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!I$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!I$9","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!J$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!J$9","v":354139.10917077895},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!K$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!K$9","v":355958.83667776786},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!L$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!L$9","v":357787.61484948243},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!M$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!M$9","v":359625.86353751615},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!N$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!N$9","v":361472.77166490851},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!O$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!O$9","v":363329.39363171445},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!P$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!P$9","v":365194.80862702779},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Q$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!Q$9","v":367069.88020925946},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!R$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!R$9","v":368954.22669513372},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!S$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!S$9","v":370848.00075796555},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!T$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!T$9","v":372751.10697693162},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!U$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!U$9","v":374664.09402174462},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!V$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!V$9","v":376586.208067931},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!W$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!W$9","v":378518.37469743751},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!X$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!X$9","v":380459.73035185155},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Y$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!Y$9","v":382410.94297690538},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Z$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!Z$9","v":384371.84558617009},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AA$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AA$9","v":386342.75783938676},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AB$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AB$9","v":388323.83240986679},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AC$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AC$9","v":390314.26776272844},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AD$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AD$9","v":392314.48852061387},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AE$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AE$9","v":394325.23419488082},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AF$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AF$9","v":396345.61737190187},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AG$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AG$9","v":398376.66859653214},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AH$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AH$9","v":400417.45274473756},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AI$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AI$9","v":402468.06046630192},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AJ$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AJ$9","v":404528.92592594324},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AK$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AK$9","v":406600.59302234172},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AL$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AL$9","v":408682.14571562619},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AM$11,'Load Forecast by Class'!$K$8:$K$38)*'Base and Clause Revenue'!AM$9","v":410774.10399312305}]
[null,null,null,null,"Commercial",null,null,{"$f":"(AL14/J14)^(1/(COUNT(J14:AL14)-1))-1","v":5.1291056406721491E-3},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!I$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!I$9","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!J$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!J$9","v":354726.8415974073},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!K$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!K$9","v":356549.58914040966},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!L$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!L$9","v":358381.40236870176},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!M$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!M$9","v":360222.70183066634},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!N$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!N$9","v":362072.67510327243},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!O$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!O$9","v":363932.37833646667},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!P$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!P$9","v":365800.88919115695},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Q$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!Q$9","v":367679.07265892345},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!R$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!R$9","v":369566.54642304534},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!S$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!S$9","v":371463.46341021563},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!T$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!T$9","v":373369.72804124985},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!U$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!U$9","v":375285.88989643782},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!V$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!V$9","v":377211.19390025199},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!W$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!W$9","v":379146.56717074336},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!X$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!X$9","v":381091.14471633011},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Y$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!Y$9","v":383045.59559127293},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Z$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!Z$9","v":385009.75253201101},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AA$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AA$9","v":386983.93572879554},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AB$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AB$9","v":388968.29810831585},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AC$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AC$9","v":390962.03680545575},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AD$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AD$9","v":392965.57714756497},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AE$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AE$9","v":394979.65987330081},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AF$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AF$9","v":397003.39609627647},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AG$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AG$9","v":399037.8180716483},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AH$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AH$9","v":401081.98912344215},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AI$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AI$9","v":403136.00005188485},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AJ$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AJ$9","v":405200.28574223834},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AK$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AK$9","v":407275.39099584171},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AL$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AL$9","v":409360.39825255598},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AM$11,'Load Forecast by Class'!$L$8:$L$38)*'Base and Clause Revenue'!AM$9","v":411455.82836268295}]
[null,null,null,null,"Industrial",null,null,{"$f":"(AL15/J15)^(1/(COUNT(J15:AL15)-1))-1","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!I$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!I$9","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!J$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!J$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!K$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!K$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!L$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!L$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!M$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!M$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!N$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!N$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!O$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!O$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!P$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!P$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Q$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!Q$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!R$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!R$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!S$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!S$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!T$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!T$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!U$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!U$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!V$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!V$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!W$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!W$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!X$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!X$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Y$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!Y$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!Z$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!Z$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AA$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AA$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AB$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AB$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AC$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AC$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AD$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AD$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AE$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AE$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AF$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AF$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AG$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AG$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AH$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AH$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AI$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AI$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AJ$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AJ$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AK$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AK$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AL$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AL$9","v":19610.618181818183},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'Base and Clause Revenue'!AM$11,'Load Forecast by Class'!$M$8:$M$38)*'Base and Clause Revenue'!AM$9","v":19610.618181818183}]
[null,null,null,null,"Total",null,null,{"$f":"(AM16/J16)^(1/(COUNT(J16:AM16)-1))-1","v":4.9998773512494044E-3},{"$f":"SUM(I13:I15)","v":0},{"$f":"SUM(J13:J15)","v":728476.56895000441},732119.04399999569,735779.63540000236,739459.18355000066,743156.0649499991,746872.39014999929,750606.3160000029,754359.57105000108,758131.39129999722,761922.08234999934,765731.45319999964,769560.6021000006,773408.02015000116,777275.56004999904,781161.49324999982,785067.15674999647,788992.21629999927,792937.31175000046,796902.74870000081,800886.92275000236,804890.683849997,808915.5122499998,812959.6316499965,817025.10484999861,821110.06004999788,825214.67870000494,829339.82984999975,833486.60220000159,837653.16215000034,841840.55053762416]
[]
[null,null,null,null,"FPL Base Rate by Revenue Class$/MWh"]
[null,null,null,null,"Residential",null,null,{"$f":"(AM19/I19)^(1/(COUNT(I19:AM19)-1))-1","v":1.8123249424806254E-2},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC178:$DK178)","v":69.859035979966791},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC178:$DK178)","v":71.498500909852496},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC178:$DK178)","v":72.927383745844338},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC178:$DK178)","v":73.096361273698136},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC178:$DK178)","v":79.52383883787121},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC178:$DK178)","v":84.502831802606082},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC178:$DK178)","v":85.626024877609765},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC178:$DK178)","v":86.726067982514152},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC178:$DK178)","v":87.819639021870628},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC178:$DK178)","v":88.905395880589694},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC178:$DK178)","v":90.782946145223193},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC178:$DK178)","v":92.104902526349875},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC178:$DK178)","v":92.914082465587597},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC178:$DK178)","v":93.932665087361471},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC178:$DK178)","v":95.45901111881237},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC178:$DK178)","v":97.17791231462941},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC178:$DK178)","v":98.950162648439061},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC178:$DK178)","v":99.989391472924638},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC178:$DK178)","v":102.09899340915814},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC178:$DK178)","v":104.17248884315343},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC178:$DK178)","v":105.52621351168054},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC178:$DK178)","v":106.73306765798142},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC178:$DK178)","v":108.56339482050097},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC178:$DK178)","v":109.64554405909217},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC178:$DK178)","v":111.14589838811628},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC178:$DK178)","v":112.76125457798499},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC178:$DK178)","v":114.77178745183525},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC178:$DK178)","v":115.74289759417641},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC178:$DK178)","v":117.2128499012213},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC178:$DK178)","v":118.2047817306716},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC178:$DK178)","v":119.73834081353719}]
[null,null,null,null,"Commercial",null,null,2.112306873277614E-2,{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC179:$DK179)","v":47.667371062650886},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC179:$DK179)","v":48.562959255265596},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC179:$DK179)","v":49.496296612687523},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC179:$DK179)","v":49.58928210478205},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC179:$DK179)","v":55.978334221005753},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC179:$DK179)","v":60.721872139571971},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC179:$DK179)","v":61.607255617945292},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC179:$DK179)","v":62.467111030253051},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC179:$DK179)","v":63.318092500086912},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC179:$DK179)","v":64.158833893588124},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC179:$DK179)","v":65.788918538351638},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC179:$DK179)","v":66.860934643409578},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC179:$DK179)","v":67.417674903817939},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC179:$DK179)","v":68.181293449974078},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC179:$DK179)","v":69.450125765051126},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC179:$DK179)","v":70.908938107330542},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC179:$DK179)","v":72.418498699067229},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC179:$DK179)","v":73.192410884059086},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC179:$DK179)","v":75.034043014403906},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC179:$DK179)","v":76.836888944451673},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC179:$DK179)","v":77.917257613991765},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC179:$DK179)","v":78.848022201315743},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC179:$DK179)","v":80.399498909268658},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC179:$DK179)","v":81.200009188747529},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC179:$DK179)","v":82.415908169068175},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC179:$DK179)","v":83.743964456746411},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC179:$DK179)","v":85.464324429384277},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC179:$DK179)","v":86.142359941500914},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC179:$DK179)","v":87.316306872019084},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC179:$DK179)","v":88.009273271177321},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC179:$DK179)","v":89.240877269447992}]
[null,null,null,null,"Industrial",null,null,2.5919422462682196E-2,{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC180:$DK180)","v":31.016430092621505},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC180:$DK180)","v":31.594031497092814},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC180:$DK180)","v":32.231027183919167},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC180:$DK180)","v":32.279392309260174},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC180:$DK180)","v":38.678189265961656},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC180:$DK180)","v":43.248725734977427},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC180:$DK180)","v":43.959377749304807},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC180:$DK180)","v":44.64275438292615},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC180:$DK180)","v":45.315492286286734},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC180:$DK180)","v":45.97620767764996},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC180:$DK180)","v":47.42446606025409},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC180:$DK180)","v":48.31283764053105},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC180:$DK180)","v":48.684096930910613},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC180:$DK180)","v":49.260379697337697},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC180:$DK180)","v":50.340002874888356},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC180:$DK180)","v":51.607713988266163},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC180:$DK180)","v":52.924262338812198},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC180:$DK180)","v":53.503232160201499},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC180:$DK180)","v":55.147972503307749},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC180:$DK180)","v":56.751957728244555},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC180:$DK180)","v":57.631477085622571},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC180:$DK180)","v":58.359383867662864},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC180:$DK180)","v":59.705974192279243},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC180:$DK180)","v":60.299549224588198},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC180:$DK180)","v":61.306443605267276},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC180:$DK180)","v":62.423405247307507},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC180:$DK180)","v":63.930559627850982},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC180:$DK180)","v":64.393257491952284},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC180:$DK180)","v":65.349713397974952},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC180:$DK180)","v":65.823013862392756},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC180:$DK180)","v":66.832755266575589}]
[]
[null,null,null,null,"Vero's Incremental  Base Revenue by Class"]
[null,null,null,null,"Residential",null,null,{"$f":"(AL24/J24)^(1/(COUNT(J24:AL24)-1))-1","v":2.3339266412008453E-2},{"$f":"I19*I13","v":0},25320415.419261292,25959146.680123907,26152972.754292533,28598829.213887699,30545472.825221598,31110451.697876055,31671909.799848858,32235944.375778459,32802021.5861477,33666674.080874078,34332204.374699302,34811570.528831042,35373746.158964388,36132989.738917477,36972282.315379784,37839625.00610774,38433106.939486101,39445206.68631953,40452660.099247433,41188386.756584927,41872928.846477054,42809286.08758536,43457530.852178954,44277932.728026435,45151574.326417625,46191978.691990785,46821350.047328621,47658814.279675312,48308183.831538118,49185409.661303937]
[null,null,null,null,"Commercial",null,null,{"$f":"(AL25/J25)^(1/(COUNT(J25:AL25)-1))-1","v":2.6701294275546461E-2},{"$f":"I20*I14","v":0},17226585.155243944,17647884.221225586,17771876.463168956,20164666.797070742,21985730.682853691,22420875.059821479,22850524.760069296,23280737.532963891,23710958.664583191,24438179.53426864,24963848.984393615,25300902.121028058,25718747.103928152,26331776.773395531,27022768.393941998,27739586.96601003,28179792.001692858,29036969.279357761,29887113.924661037,30462689.739061624,30984558.551284056,31756166.733166754,32236679.410981625,32887064.170178298,33588195.841394693,34453745.897598565,34904908.862806916,35561783.02161447,36027511.156207182,36718679.08071325]
[null,null,null,null,"Industrial",null,null,{"$f":"(AL26/J26)^(1/(COUNT(J26:AL26)-1))-1","v":2.6560950118547977E-2},{"$f":"I21*I15","v":0},619578.48851382465,632070.36771164136,633018.83771801961,758503.20165887254,848134.24723881634,862070.57255193056,875472.01078825491,888664.81694749626,901621.85421437107,930023.09638423822,947444.61224862805,954725.23643871443,966026.49773587799,987198.57565106521,1012059.174260365,1037877.5012808258,1049231.4573868869,1081485.8322637761,1112940.9740792897,1130188.8923803479,1144463.5943548961,1170871.0630582785,1182511.4363791498,1202257.2576280655,1224161.5659138532,1253717.795011746,1262791.5861581794,1281548.2777389348,1290829.9924319098,1310631.6455717122]
[null,null,null,null,"Total",null,null,{"$f":"(AL27/J27)^(1/(COUNT(J27:AL27)-1))-1","v":2.4763376445692487E-2},{"$f":"SUM(I24:I26)","v":0},{"$f":"SUM(J24:J26)","v":43166579.063019067},44239101.269061133,44557868.055179507,49521999.212617315,53379337.755314104,54393397.330249466,55397906.570706405,56405346.725689851,57414602.104945257,59034876.711526953,60243497.97134155,61067197.886297815,62058519.760628425,63451965.087964073,65007109.883582145,66617089.473398596,67662130.398565844,69563661.797941074,71452714.997987762,72781265.388026893,74001950.992116004,75736323.883810386,76876721.699539736,78367254.155832797,79963931.733726174,81899442.384601101,82989050.496293724,84502145.579028711,85626524.980177209,87214720.387588888]
[]
[null,null,null,null,"FPL Clause Rate $/MWh (Applicable to Vero Customers)"]
[null,null,null,null,"Fuel",null,null,{"$f":"(AL30/J30)^(1/(COUNT(J30:AL30)-1))-1","v":3.1010741339990711E-2},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC191:$DK191)","v":26.059999999999992},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC191:$DK191)","v":27.336534400626292},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC191:$DK191)","v":27.635092933068702},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC191:$DK191)","v":28.001902368049198},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC191:$DK191)","v":27.669497492543201},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC191:$DK191)","v":28.498321454445232},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC191:$DK191)","v":28.7801287118386},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC191:$DK191)","v":29.735892939804842},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC191:$DK191)","v":31.215288865186725},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC191:$DK191)","v":32.142910740017768},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC191:$DK191)","v":33.049805915616375},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC191:$DK191)","v":34.164491270178168},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC191:$DK191)","v":35.410550826223577},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC191:$DK191)","v":36.520899730373664},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC191:$DK191)","v":37.845390505158747},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC191:$DK191)","v":39.01102697415493},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC191:$DK191)","v":40.167643064960878},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC191:$DK191)","v":41.866245122170099},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC191:$DK191)","v":44.957383575149407},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC191:$DK191)","v":46.617756761864683},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC191:$DK191)","v":48.026272332303165},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC191:$DK191)","v":49.163101753688778},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC191:$DK191)","v":50.528071028827497},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC191:$DK191)","v":51.999215822382098},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC191:$DK191)","v":52.494396205188458},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC191:$DK191)","v":55.778680169709538},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC191:$DK191)","v":58.21294318373436},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC191:$DK191)","v":59.85605285293132},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC191:$DK191)","v":61.888185621908356},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC191:$DK191)","v":64.285462548340092},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC191:$DK191)","v":66.048563085663474}]
[null,null,null,null,"Capacity",null,null,{"$f":"(AL31/J31)^(1/(COUNT(J31:AL31)-1))-1","v":-7.6618743441925985E-2},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.3799999999999994},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.9060029420515803},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.2729892063359696},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.1725577714297395},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.0325600040691501},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC202:$DK202)","v":2.0721187740053191},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC202:$DK202)","v":1.9665740311524493},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC202:$DK202)","v":1.0722314877692412},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.59256945556107488},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.57946987257366511},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.58044164377936602},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.58111420765608601},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.58094988967433148},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.5812823786099538},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.44471159084228046},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.37680198543721899},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.35900637046322181},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.34564205149777721},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.34244465720119477},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.34010704221457616},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.33725291132218477},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.33442019215926927},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.33037837981660789},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.32752345610674627},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.32476659129016111},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.3220707485264464},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.31943439252662759},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.31685970738829078},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.3143379967985237},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.31186424132579565},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC202:$DK202)","v":0.30953198562052747}]
[null,null,null,null,"Conservation",null,null,{"$f":"(AL32/J32)^(1/(COUNT(J32:AL32)-1))-1","v":-1.8133689736469227E-3},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.43},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4963625176622199},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.6047898432647201},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.6053826509918396},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.6100368118188599},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3704559105993803},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3754550958754712},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3838959694751232},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3869504684177862},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3908668925448417},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3919362187944933},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.391973936670696},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3895123795143052},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3880629096890813},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3863795426010768},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3897611359440447},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3916017839506047},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3936191052184714},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.3946741620025702},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.399193274365933},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4015640770495719},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4039799613052231},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4012246255003735},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4034061920996688},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4059660438292789},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4087550623247196},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4117746160840341},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.415042596403872},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4185284019468971},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4222167579942386},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC224:$DK224)","v":1.4115808058444859}]
[null,null,null,null,"Environmental",null,null,{"$f":"(AL33/J33)^(1/(COUNT(J33:AL33)-1))-1","v":9.9444983326426595E-3},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!I$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.4499999999999997},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!J$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.3588169535374404},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!K$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7137372176234602},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!L$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.81366400974821},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!M$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!N$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!O$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!P$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Q$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!R$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!S$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!T$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!U$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!V$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!W$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!X$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Y$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!Z$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AA$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AB$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AC$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AD$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AE$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AF$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AG$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AH$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AI$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AJ$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AK$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AL$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303},{"$f":"SUMIF('FPL''s LTPE'!$AC$8:$DK$8,'Base and Clause Revenue'!AM$11,'FPL''s LTPE'!$AC235:$DK235)","v":1.7926321158932303}]
[]
[null,null,null,null,"Vero's Incremental  Fuel Revenue by Class"]
[null,null,null,null,"Residential",null,null,{"$f":"(AL36/J36)^(1/(COUNT(J36:AL36)-1))-1","v":3.629890434899119E-2},{"$f":"I$30*I13","v":0},9680935.9404541478,9836955.5319371391,10018733.859512396,9950666.929404987,10301367.243935844,10456666.713515013,10859393.731505815,11458192.344441522,11859262.775813963,12256454.449245116,12734851.940262629,13267061.944117997,13753267.144690542,14325175.703802522,14842124.803335791,15360546.261631442,16092205.905371511,17368959.555666372,18102785.964118276,18745339.318756294,19287397.118585307,19924493.441857975,20609661.297976799,20912542.680209417,22334757.031018499,23428850.337192599,24213504.770762797,25163772.9749447,26272320.772577155,27131039.321546678]
[null,null,null,null,"Commercial",null,null,{"$f":"(AL37/J37)^(1/(COUNT(J37:AL37)-1))-1","v":3.629890434899119E-2},{"$f":"I$30*I14","v":0},9697002.5081530381,9853281.0311426837,10035361.039652942,9967181.145060759,10318463.484963967,10474020.690929053,10877416.078273658,11477208.462732274,11878944.51417258,12276795.370450292,12755986.814214077,13289080.078542357,13776092.18960564,14348949.893267184,14866756.926140334,15386038.761315603,16118912.673931222,17397785.235980425,18132829.509289939,18776449.251210753,19319406.655002773,19957560.30902027,20643865.275828928,20947249.322707016,22371823.993147399,23467733.066338304,24253689.719410293,25205534.997185953,26315922.550638273,27176066.236576587]
[null,null,null,null,"Industrial",null,null,{"$f":"(AL38/J38)^(1/(COUNT(J38:AL38)-1))-1","v":3.1010741339990711E-2},{"$f":"I$30*I15","v":0},536086.3385448202,541941.25592947227,549134.61570436321,542615.95060904033,558869.70086584287,564396.11539144954,583139.24273793574,612151.11137033743,630342.34977475135,648127.12479434861,669986.79367552453,694422.79186093702,716197.42026882456,742171.50313847535,765030.35487076221,787712.31141050486,821022.94779728574,881642.08374579914,914203.02834980108,941824.88940481597,964118.81712546654,990886.70841012511,1019736.7672466941,1029447.5606650362,1093854.3994939271,1141591.8020160899,1173814.1983695652,1213665.5781967347,1260677.66067707,1295253.1521306774]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I36:I38)","v":0},{"$f":"SUM(J36:J38)","v":19914024.787152003},20232177.819009297,20603229.514869705,20460464.025074784,21178700.429765653,21495083.519835517,22319949.052517407,23547551.918544132,24368549.639761295,25181376.944489755,26160825.548152227,27250564.81452129,28245556.754565008,29416297.100208182,30473912.084346887,31534297.334357549,33032141.527100023,35648386.875392593,37149818.501758017,38463613.459371865,39570922.590713546,40872940.459288366,42273263.34105242,42889239.563581467,45800435.423659824,48038175.20554699,49641008.688542649,51582973.55032739,53848920.983892493,55602358.710253939]
[]
[null,null,null,null,"Vero's Incremental  Capacity Revenue by Class"]
[null,null,null,null,"Residential",null,null,null,{"$f":"I$31*I13","v":0},1029129.2931458094,809090.59366847458,777314.26316255354,730961.14665518538,749014.51645859482,714514.1502704958,391573.37297976133,217514.39906846985,213797.85872854429,215255.6231522451,216610.96418382859,217661.0640868659,218902.92677742991,168331.50857473182,143357.98177548664,137287.96466355689,132855.07324639068,132301.01327047299,132071.67006234857,131634.62313356693,131197.88663792913,130276.53199410919,129812.48641440735,129379.43270962591,128962.74872855061,128562.14040642318,128178.91709899393,127810.01590773469,127453.34731700203,127147.72405048442]
[null,null,null,null,"Commercial",null,null,null,{"$f":"I$31*I14","v":0},1030837.2453067305,810433.36763967574,778604.30085201142,732174.25629873935,750257.5876358191,715699.96433204354,392223.23164474557,217875.38790669915,214152.67956325159,215612.86330580193,216970.45367345924,218022.29633166885,219266.22002863899,168610.87304889082,143595.89996165573,137515.80899514598,133075.56071181581,132520.58121301659,132290.85738485682,131853.08512909111,131415.62382166684,130492.74008945597,130027.92437556801,129594.15197099267,129176.77645746306,128775.50328218835,128391.64397393745,128022.13055096837,127664.87002985894,127358.73954824019]
[null,null,null,null,"Industrial",null,null,null,{"$f":"I$31*I15","v":0},56988.514131813849,44574.723456848646,42605.20093345044,39859.758171434914,40635.530104395511,38565.732451209704,21027.122309165443,11620.653339216116,11363.762418908982,11382.819452984068,11396.008846373308,11392.786469172712,11399.30678273888,8721.0692090369139,7389.3198665603168,7040.3368559946121,6778.2542995032463,6715.5514207762453,6669.7093458175714,6613.7380746459521,6558.1867007256969,6478.9242621112044,6422.937443298888,6368.8736200019484,6316.0064768845214,6264.3059059807292,6213.8147387944045,6164.3624352534343,6115.850561202582,6070.1135850642004]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I42:I44)","v":0},{"$f":"SUM(J42:J44)","v":2116955.0525843538},1664098.684764999,1598523.7649480153,1502995.1611253596,1539907.6341988095,1468779.847053749,804823.72693367233,447010.44031438511,439314.30071070488,442251.30591103114,444977.4267036611,447076.14688770741,449568.45358880778,345663.45083265955,294343.20160370268,281844.11051469744,272708.88825770974,271537.14590426581,271032.23679302295,270101.44633730396,269171.69716032164,267248.19634567638,266263.34823327424,265342.45830062055,264455.5316628982,263601.94959459227,262784.3758117258,261996.50889395649,261234.06790806356,260576.57718378882]
[]
[null,null,null,null,"Vero's Incremental  Conservation Revenue by Class"]
[null,null,null,null,"Residential",null,null,null,{"$f":"I$32*I13","v":0},529920.48900144256,571239.12572080712,574386.02961910935,579010.87877754692,495382.49644891405,499743.2659520866,505391.62373218266,509107.7422982931,513166.21877474576,516196.76392253995,518859.82577703928,520600.39680272574,522725.34771955007,524770.13117913646,528748.14703475416,532163.75044889457,535667.9475169708,538822.26203540864,543340.09458388935,547050.45645614795,550801.68041264988,552538.22861006891,556233.89363129309,560104.06870055408,564090.11359731818,568194.19155089918,572425.6616627163,576774.48945064307,581234.59632980695,579840.84073465923]
[null,null,null,null,"Commercial",null,null,null,{"$f":"I$32*I14","v":0},530799.9497750639,572187.15927273838,575339.28580083954,579971.81040022185,496204.63766180881,500572.64433697303,506230.37618205824,509952.66205171117,514017.87401195004,517053.44867952215,519720.93017524574,521464.38986814284,523592.86737247603,525641.04437294358,529625.66217918321,533046.93415923731,536556.94682404632,539716.49627101445,544241.82665471884,547958.34627665929,551715.79579792288,553455.22598623089,557157.02436611184,561033.62241246295,565026.28258491727,569137.17170290288,573375.66440028779,577731.70954162907,582199.21845398052,580803.14976960642]
[null,null,null,null,"Industrial",null,null,null,{"$f":"I$32*I15","v":0},29344.593995457963,31470.920878324272,31482.546204316044,31573.817175251515,26875.4875977804,26973.524711449987,27139.055460733751,27198.956073235084,27275.759571428829,27296.729720222542,27297.469391091385,27249.19673356468,27220.771734256148,27187.759865033451,27254.075000928577,27290.171246192349,27329.732163326542,27350.422479079643,27439.045066158284,27485.537972371556,27532.914956080596,27478.881117648998,27521.662987265987,27571.863262137438,27626.557638953553,27685.772954806944,27749.860069084982,27818.218870645313,27890.549812808327,27681.972216199436]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I48:I50)","v":0},{"$f":"SUM(J48:J50)","v":1090065.0327719646},1174897.2058718698,1181207.8616242649,1190556.5063530202,1018462.6217085033,1027289.4350005096,1038761.0553749746,1046259.3604232394,1054459.8523581247,1060546.9423222847,1065878.2253433764,1069313.9834044331,1073538.9868262822,1077598.9354171134,1085627.8842148657,1092500.8558543243,1099554.6265043437,1105889.1807855028,1115020.9663047665,1122494.3407051787,1130050.3911666533,1133472.3357139486,1140912.5809846709,1148709.5543751544,1156742.9538211888,1165017.136208609,1173551.186132089,1182324.4178629175,1191324.3645965958,1188325.9627204651]
[]
[null,null,null,null,"Vero's Incremental Environmental Revenue by Class"]
[null,null,null,null,"Residential",null,null,null,{"$f":"I$33*I13","v":0},481210.22545190086,610019.90635664156,648906.52018616046,644676.87268318771,647987.69950745546,651315.93967222469,654659.94250229211,658021.25604019943,661399.19606824813,664794.03627352603,668205.60560160084,671634.88761542027,675080.53098502348,678544.19493833394,682024.33143280749,685522.1378494153,689037.31484292215,692570.43544564582,696121.77334466774,699689.89168281679,703275.55165227852,706880.07892486278,710501.88269440108,714142.81034869759,717801.18555437645,721477.1708131514,725171.54442263953,728885.2813930827,732616.73960198846,736366.85119533807]
[null,null,null,null,"Commercial",null,null,null,{"$f":"I$33*I14","v":0},482008.84623734717,611032.3008382736,649983.45123920625,645746.78417548363,649063.10567750141,652396.86941935588,655746.42198636883,659113.31399022671,662496.86007769755,665897.3343900824,669314.56558906566,672749.53886992519,676200.9006600203,679670.31294094445,683156.22510100808,686659.83650836616,690180.84732098796,693719.83152220061,697277.06325329898,700851.10327249113,704442.71403524384,708053.22341346368,711681.03796086635,715328.00813119684,718992.45480902167,722674.54076574382,726375.04559065029,730094.94591211842,733832.59688237484,737588.93219439813]
[null,null,null,null,"Industrial",null,null,null,{"$f":"I$33*I15","v":0},26647.24045480412,33607.446238785131,35567.072405277519,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981,35154.623965246981]
[null,null,null,null,"Total",null,null,null,{"$f":"SUM(I54:I56)","v":0},{"$f":"SUM(J54:J56)","v":989866.31214405224},1254659.6534337001,1334457.0438306441,1325578.2808239185,1332205.4291502039,1338867.4330568276,1345560.9884539079,1352289.1939956732,1359050.6801111926,1365845.9946288555,1372674.7951559136,1379539.0504505925,1386436.0556102907,1393369.1318445255,1400335.1804990626,1407336.5983230285,1414372.7861291571,1421444.8909330936,1428553.4605632138,1435695.6189205549,1442872.8896527695,1450087.9263035734,1457337.5446205144,1464625.4424451415,1471948.2643286451,1479306.3355441424,1486701.2139785369,1494134.8512704482,1501603.9604496104,1509110.4073549833]
[]
[]
[null,null,null,null,"SUMMARY in (000)'s"]
[]
[null,null,null,null,"Incremental Base Revenue",null,null,null,{"$f":"I27/1000","v":0},43166.579063019068,44239.101269061131,44557.868055179504,49521.999212617317,53379.337755314104,54393.397330249463,55397.906570706407,56405.346725689851,57414.602104945254,59034.876711526951,60243.497971341552,61067.197886297814,62058.519760628427,63451.965087964076,65007.109883582147,66617.089473398592,67662.130398565845,69563.66179794108,71452.714997987758,72781.265388026892,74001.950992116006,75736.323883810386,76876.721699539732,78367.254155832794,79963.931733726175,81899.442384601105,82989.050496293727,84502.145579028715,85626.524980177215,87214.720387588895]
[]
[null,null,null,null,"Incremental Clause Revenue"]
[null,null,null,null,"Fuel",null,null,null,{"$f":"I39/1000","v":0},{"$f":"J39/1000","v":19914.024787152004},20232.177819009295,20603.229514869705,20460.464025074783,21178.700429765653,21495.083519835516,22319.949052517408,23547.551918544134,24368.549639761295,25181.376944489755,26160.825548152228,27250.564814521291,28245.556754565008,29416.297100208183,30473.912084346888,31534.297334357547,33032.141527100022,35648.386875392593,37149.818501758018,38463.613459371867,39570.922590713548,40872.940459288366,42273.263341052421,42889.239563581468,45800.435423659823,48038.175205546991,49641.00868854265,51582.973550327391,53848.920983892494,55602.358710253939]
[null,null,null,null,"Capacity",null,null,null,{"$f":"I45/1000","v":0},{"$f":"J45/1000","v":2116.9550525843538},1664.098684764999,1598.5237649480152,1502.9951611253596,1539.9076341988095,1468.7798470537491,804.82372693367233,447.01044031438511,439.31430071070486,442.25130591103112,444.97742670366108,447.07614688770741,449.56845358880776,345.66345083265958,294.34320160370265,281.84411051469743,272.70888825770976,271.5371459042658,271.03223679302295,270.10144633730397,269.17169716032163,267.24819634567638,266.26334823327426,265.34245830062054,264.45553166289818,263.60194959459227,262.78437581172579,261.9965088939565,261.23406790806354,260.5765771837888]
[null,null,null,null,"Conservation",null,null,null,{"$f":"I51/1000","v":0},{"$f":"J51/1000","v":1090.0650327719645},1174.8972058718698,1181.2078616242648,1190.5565063530203,1018.4626217085033,1027.2894350005097,1038.7610553749746,1046.2593604232395,1054.4598523581246,1060.5469423222846,1065.8782253433765,1069.3139834044332,1073.5389868262823,1077.5989354171134,1085.6278842148658,1092.5008558543243,1099.5546265043438,1105.8891807855027,1115.0209663047665,1122.4943407051787,1130.0503911666533,1133.4723357139485,1140.912580984671,1148.7095543751545,1156.7429538211888,1165.0171362086089,1173.551186132089,1182.3244178629175,1191.3243645965958,1188.3259627204652]
[null,null,null,null,"Environmental",null,null,null,{"$f":"I57/1000","v":0},{"$f":"J57/1000","v":989.86631214405224},1254.6596534337,1334.4570438306441,1325.5782808239185,1332.2054291502041,1338.8674330568276,1345.5609884539078,1352.2891939956733,1359.0506801111926,1365.8459946288556,1372.6747951559137,1379.5390504505926,1386.4360556102906,1393.3691318445256,1400.3351804990627,1407.3365983230285,1414.372786129157,1421.4448909330936,1428.5534605632138,1435.6956189205548,1442.8728896527696,1450.0879263035733,1457.3375446205143,1464.6254424451415,1471.9482643286451,1479.3063355441425,1486.701213978537,1494.1348512704483,1501.6039604496104,1509.1104073549832]
[null,null,null,null,"Total Incremental Clause Revenue",null,null,null,{"$f":"SUM(I65:I68)","v":0},{"$f":"SUM(J65:J68)","v":24110.911184652374},24325.833363079862,24717.418185272629,24479.593973377083,25069.276114823169,25330.020234946602,25509.094823279964,26393.110913277429,27221.374472941319,28050.021187351929,29044.355995355181,30146.493995264023,31155.100250590389,32232.928618302485,33254.218350664516,34315.978899049594,35818.777827991231,38447.258093015458,39964.425165419016,41291.904865334902,42413.017568693293,43723.748917651566,45137.776814890887,45767.917018702385,48693.582173472554,50946.100626894338,52564.045464465002,54521.429328354716,56803.083376846764,58560.371657513184]

{"sheet":"FPL Load Without Vero","index":6,"n_rows":28,"n_cols":40,"rows_kept":28,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,null,null,null,"LTPE Forecast Jul 2018 v8"]
[]
[]
[null,null,null,null,"FPL W VERO Billed GWH Sales (Planned-Current Month)",null,2023,{"$f":"G6+1","v":2024},{"$f":"H6+1","v":2025},2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[null,null,null,null,"Residential",null,59202.325649865634,59743.034984542915,60191.495110860087,60781.225753096463,61351.967081202129,62043.857265620762,62782.626987575059,63635.438223438679,64454.662209154456,65244.116815470421,65833.057333125646,66509.694640795919,67186.640336774304,67925.11292813778,68499.930288290983,69180.629757508694,69861.821224151732,70757.507053674213,71398.345801477481,72028.355409241121,72654.977174899832,73278.13005424822,73896.862540150731,74512.806313793859,75126.811375361329,75713.435793127879,76324.915464354694,76934.324193321198,77542.823009664251,78150.415595414393,78825.977964960854,79501.721821523999,80177.673064497387,80853.858017813356]
[null,null,null,null,"Commercial",null,47128.823889512933,47284.417820014176,47370.18456888738,47607.807982079168,47812.317281337993,48140.95582854862,48522.558892520792,49012.635723315929,49470.547997965696,49996.672524172813,50307.159307166941,50673.442666926829,51036.98149090902,51436.344353660919,51709.457541809359,52078.612727963868,52457.275441152779,53125.095312234982,53595.390843788016,54057.010609316276,54515.965550435059,54972.195320929481,55424.982898607363,55875.562222533219,56324.580695457145,56756.020172782883,57203.061373136545,57648.410177407408,58092.984981007961,58536.789519489736,59031.452327498468,59526.150385218469,60020.904036671207,60515.733879869855]
[null,null,null,null,"Industrial",null,3030.1623035753232,3073.208100596647,3104.4105870956578,3122.3074152069839,3132.1847797235341,3136.7532106713002,3138.2542546481423,3138.7985056582384,3139.0734417644571,3138.3526672045527,3136.7439903399736,3135.6581631500853,3134.8127097207457,3134.1805088472142,3132.9100034116277,3131.2561100689081,3129.4554439597532,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646]
[null,null,null,null,"Street Lighting",null,442.96307618082989,441.83927994382833,440.5820215502016,439.19711409274839,437.69019102063066,436.06671101003894,434.33196271168299,432.49106937809358,430.54899337364407,428.51054057014017,426.3803646307511,424.16297118499796,421.86272189744278,419.48383843266868,417.03040631907049,414.50637871392649,411.91558007215252,409.33640417897089,406.77616627885914,404.23470847904065,401.71187435189194,399.20750892013336,396.72145864217941,394.25357139764674,391.80369647301666,389.37168454745336,386.95738767877407,384.56065928956849,382.18135415346927,379.81932838156763,377.47443940897648,375.14654598153578,372.83550814266232,370.54118722033718]
[null,null,null,null,"Other Retail",null,35.171548343750004,35.027774328124998,35.099661335937498,35.063717832031251,35.081689583984378,35.072703708007808,35.077196645996096,35.074950177001959,35.076073411499017,35.075511794250481,35.075792602874756,35.075652198562615,35.075722400718689,35.075687299640663,35.075704850179676,35.075696074910162,35.075700462544908,35.075698268727542,35.07569607491034,35.075693881093308,35.075691687276446,35.075689493459763,35.075687299643249,35.075685105826913,35.075682912010748,35.075680718194768,35.075678524378944,35.075676330563297,35.075674136747828,35.07567194293253,35.075669749117402,35.075667555302452,35.07566536148768,35.075663167673071]
[null,null,null,null,"Metro",null,92.103104296874989,92.104997851562487,92.104051074218745,92.104524462890609,92.104287768554656,92.104406115722639,92.104346942138633,92.104376528930644,92.104361735534638,92.104369132232648,92.104365433883643,92.104367283058153,92.104366358470884,92.104366820764525,92.104366589617712,92.104366705191111,92.104366647404404,92.104366676297772,92.104366705191097,92.104366734084465,92.104366762977833,92.104366791871186,92.104366820764525,92.104366849657893,92.104366878551261,92.104366907444643,92.104366936337968,92.104366965231335,92.104366994124703,92.104367023018057,92.104367051911424,92.104367080804806,92.10436710969816,92.104367138591527]
[]
[null,null,null,null,"VERO GWH Sales (Planned-Current Month)"]
[null,null,null,null,"Residential",null,{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!G$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":361.47277166490852},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!H$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":363.32939363171448},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!I$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":365.19480862702778},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!J$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":367.06988020925945},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!K$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":368.95422669513374},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!L$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":370.84800075796556},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!M$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":372.75110697693162},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!N$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":374.66409402174463},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!O$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":376.58620806793101},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!P$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":378.51837469743754},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Q$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":380.45973035185153},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!R$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":382.4109429769054},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!S$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":384.37184558617008},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!T$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":386.34275783938676},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!U$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":388.32383240986678},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!V$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":390.31426776272843},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!W$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":392.31448852061385},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!X$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":394.32523419488081},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Y$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":396.34561737190188},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Z$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":398.37666859653211},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AA$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":400.41745274473755},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AB$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":402.46806046630189},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AC$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":404.52892592594327},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AD$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":406.60059302234174},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AE$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":408.68214571562618},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AF$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":410.77410399312305},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AG$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AH$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AI$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AJ$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AK$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AL$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AM$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AN$6,'Load Forecast by Class'!$K$8:$K$38)/1000","v":0}]
[null,null,null,null,"Commercial",null,{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!G$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":362.07267510327245},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!H$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":363.93237833646668},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!I$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":365.80088919115695},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!J$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":367.67907265892347},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!K$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":369.56654642304534},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!L$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":371.46346341021564},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!M$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":373.36972804124986},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!N$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":375.28588989643782},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!O$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":377.211193900252},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!P$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":379.14656717074337},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Q$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":381.09114471633012},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!R$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":383.0455955912729},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!S$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":385.00975253201102},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!T$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":386.98393572879553},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!U$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":388.96829810831588},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!V$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":390.96203680545574},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!W$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":392.96557714756494},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!X$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":394.97965987330082},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Y$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":397.00339609627645},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Z$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":399.0378180716483},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AA$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":401.08198912344216},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AB$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":403.13600005188488},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AC$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":405.20028574223835},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AD$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":407.27539099584169},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AE$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":409.36039825255597},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AF$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":411.45582836268295},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AG$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AH$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AI$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AJ$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AK$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AL$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AM$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AN$6,'Load Forecast by Class'!$L$8:$L$38)/1000","v":0}]
[null,null,null,null,"Industrial",null,{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!G$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!H$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!I$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!J$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!K$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!L$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!M$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!N$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!O$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!P$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Q$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!R$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!S$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!T$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!U$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!V$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!W$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!X$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Y$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!Z$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AA$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AB$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AC$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AD$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AE$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AF$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":19.610618181818182},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AG$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AH$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AI$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AJ$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AK$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AL$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AM$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0},{"$f":"SUMIF('Load Forecast by Class'!$J$8:$J$38,'FPL Load Without Vero'!AN$6,'Load Forecast by Class'!$M$8:$M$38)/1000","v":0}]
[null,null,null,null,"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"FPL W/O VERO Billed GWH Sales (Planned-Current Month)"]
[null,null,null,null,"Residential",null,{"$f":"G7-G15","v":58840.852878200727},{"$f":"H7-H15","v":59379.705590911202},59826.300302233059,60414.155872887204,60983.012854506997,61673.009264862798,62409.875880598127,63260.774129416932,64078.076001086527,64865.598440772985,65452.597602773792,66127.283697819017,66802.268491188137,67538.77017029839,68111.606455881119,68790.315489745961,69469.506735631119,70363.18181947933,71002.000184105578,71629.978740644583,72254.5597221551,72875.66199378192,73492.333614224786,74106.205720771512,74718.129229645696,75302.661689134751,76324.915464354694,76934.324193321198,77542.823009664251,78150.415595414393,78825.977964960854,79501.721821523999,80177.673064497387,80853.858017813356]
[null,null,null,null,"Commercial",null,{"$f":"G8-G16","v":46766.751214409662},46920.485441677709,47004.38367969622,47240.128909420244,47442.750734914945,47769.492365138402,48149.18916447954,48637.349833419488,49093.336804065446,49617.525957002072,49926.068162450611,50290.397071335559,50651.971738377011,51049.360417932126,51320.489243701042,51687.650691158415,52064.309864005212,52730.115652361681,53198.387447691741,53657.972791244625,54114.883561311617,54569.059320877597,55019.782612865121,55468.286831537378,55915.220297204592,56344.5643444202,57203.061373136545,57648.410177407408,58092.984981007961,58536.789519489736,59031.452327498468,59526.150385218469,60020.904036671207,60515.733879869855]
[null,null,null,null,"Industrial",null,3010.5516853935051,3053.5974824148288,3084.7999689138396,3102.6967970251658,3112.574161541716,3117.142592489482,3118.6436364663241,3119.1878874764202,3119.462823582639,3118.7420490227346,3117.1333721581555,3116.0475449682672,3115.2020915389276,3114.5698906653961,3113.2993852298096,3111.64549188709,3109.8448257779351,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646]
[null,null,null,null,"Street Lighting",null,442.96307618082989,441.83927994382833,440.5820215502016,439.19711409274839,437.69019102063066,436.06671101003894,434.33196271168299,432.49106937809358,430.54899337364407,428.51054057014017,426.3803646307511,424.16297118499796,421.86272189744278,419.48383843266868,417.03040631907049,414.50637871392649,411.91558007215252,409.33640417897089,406.77616627885914,404.23470847904065,401.71187435189194,399.20750892013336,396.72145864217941,394.25357139764674,391.80369647301666,389.37168454745336,386.95738767877407,384.56065928956849,382.18135415346927,379.81932838156763,377.47443940897648,375.14654598153578,372.83550814266232,370.54118722033718]
[null,null,null,null,"Other Retail",null,35.171548343750004,35.027774328124998,35.099661335937498,35.063717832031251,35.081689583984378,35.072703708007808,35.077196645996096,35.074950177001959,35.076073411499017,35.075511794250481,35.075792602874756,35.075652198562615,35.075722400718689,35.075687299640663,35.075704850179676,35.075696074910162,35.075700462544908,35.075698268727542,35.07569607491034,35.075693881093308,35.075691687276446,35.075689493459763,35.075687299643249,35.075685105826913,35.075682912010748,35.075680718194768,35.075678524378944,35.075676330563297,35.075674136747828,35.07567194293253,35.075669749117402,35.075667555302452,35.07566536148768,35.075663167673071]
[null,null,null,null,"Metro",null,92.103104296874989,92.104997851562487,92.104051074218745,92.104524462890609,92.104287768554656,92.104406115722639,92.104346942138633,92.104376528930644,92.104361735534638,92.104369132232648,92.104365433883643,92.104367283058153,92.104366358470884,92.104366820764525,92.104366589617712,92.104366705191111,92.104366647404404,92.104366676297772,92.104366705191097,92.104366734084465,92.104366762977833,92.104366791871186,92.104366820764525,92.104366849657893,92.104366878551261,92.104366907444643,92.104366936337968,92.104366965231335,92.104366994124703,92.104367023018057,92.104367051911424,92.104367080804806,92.10436710969816,92.104367138591527]

{"sheet":"FPLTE OLD","index":7,"n_rows":510,"n_cols":115,"rows_kept":510,"cut":false,"hidden":true,"merged":[]}
[{"$f":"ROW()","v":1},"Billed Sales MWHs; $000s",{"$f":"+C507","v":86986.927461069237},"ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast"]
[{"$f":"ROW()","v":2},"2018 - 2022 ST Sales Forecast",null,"2017-01-31",{"$f":"EOMONTH(D2,0)+1","v":"2017-02-01"},{"$f":"EOMONTH(E2,0)+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,{"$f":"EOMONTH(O2,0)+1","v":"2018-01-01"},{"$f":"EOMONTH(Q2,0)+1","v":"2018-02-01"},{"$f":"EOMONTH(R2,0)+1","v":"2018-03-01"},"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",{"$f":"AC3","v":2018},{"$f":"EOMONTH(AB2,0)+1","v":"2019-01-01"},{"$f":"EOMONTH(AD2,0)+1","v":"2019-02-01"},"2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",{"$f":"AP3","v":2019},{"$f":"EOMONTH(AO2,0)+1","v":"2020-01-01"},{"$f":"EOMONTH(AQ2,0)+1","v":"2020-02-01"},"2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",{"$f":"BC3","v":2020},{"$f":"EOMONTH(BB2,0)+1","v":"2021-01-01"},{"$f":"EOMONTH(BD2,0)+1","v":"2021-02-01"},"2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",{"$f":"BP3","v":2021},{"$f":"EOMONTH(BO2,0)+1","v":"2022-01-01"},{"$f":"EOMONTH(BQ2,0)+1","v":"2022-02-01"},"2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",{"$f":"CC3","v":2022},2023,2024,2025,2026,2027,{"$f":"CI3","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[{"$f":"ROW()","v":3},"2023+ LT Sales Forecast",null,{"$f":"YEAR(D2)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,{"$f":"O3","v":2017},{"$f":"YEAR(Q2)","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,{"$f":"AB3","v":2018},{"$f":"YEAR(AD2)","v":2019},2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,{"$f":"AO3","v":2019},{"$f":"YEAR(AQ2)","v":2020},2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,{"$f":"BB3","v":2020},{"$f":"YEAR(BD2)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,{"$f":"BO3","v":2021},{"$f":"YEAR(BQ2)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,{"$f":"CB3","v":2022},{"$f":"+CC3+1","v":2023},{"$f":"+CD3+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[{"$f":"ROW()","v":4}]
[{"$f":"ROW()","v":5},"Retail Rate Summary- Cents Per kWh"]
[{"$f":"ROW()","v":6},"Billed by Revenue Class"]
[{"$f":"ROW()","v":7},"Residential",null,{"$f":"IFERROR(D412/D42/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q412/Q42/10","v":11.267092570534729},11.319791900316856,11.041738909010935,11.010022769415915,10.977816662063026,10.919108939213872,10.886802327311917,10.884135449477645,10.866687350911903,10.860714150109354,10.954494442345785,10.983271403561105,10.978826785285998,11.186321627026,11.228181025926963,11.1822581597712,11.156898769048485,11.128054700267857,11.362400957900347,11.329935231929209,11.211901596971252,11.207445137959027,11.208286860052796,11.311489197940613,11.338021275789654,11.240474914032415,11.342310167176755,11.373939671980066,11.359520331945756,11.403018751153351,11.374594636704554,11.323697436137296,11.292171354858363,11.287529302812779,11.28074830070142,11.28423326688165,11.391753075122805,11.4151378032354,11.337081797333806,11.444501652989874,11.485887755492573,11.472555902359968,11.447468695782955,11.418247478360884,11.369405600757258,11.335116334600499,11.329520361916071,11.319990490273565,11.326195216474662,11.434760956705141,11.460196551262499,11.393462200078249,12.083686590085778,12.12126474931895,12.108308234795592,12.087994096037686,12.055234641341858,12.001353398062935,11.970689023455304,11.96515903754918,11.954641340091696,11.963238522528624,12.073517221475157,12.097197213217949,{"$f":"CC412/CC42/10","v":12.029823484449306},12.712544012633563,12.851913259687754,12.980253421211739,13.206567235838907,13.42320106258531,13.71606886126645,13.972908465723776,14.180557442829112,14.424606344193984,14.71407463077048,15.001125143558042,15.298874875250306,15.597045688304462,16.137480625772572,16.46149161564994,16.774589160961163,17.095618058874017,17.337797508369484,17.64171309678758,17.820056036502542,18.382326413573949,18.80858623569852,19.129754711048765,19.478097904431944,19.812040963613196,20.155275662694343,20.452308673061655,20.809712748388485,21.1764414757798,21.552781788526001,21.938879237896732,22.335192873168545,22.74203916533574,23.159745372204572]
[{"$f":"ROW()","v":8},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.901615273266291,9.2042475388409173,8.786380742031124,8.698526263271642,8.6546814141577091,8.478988909079586,8.3933424559742544,8.4477613590716789,8.4847996836248107,8.6039745123398497,8.704353006575321,8.632379627404033,8.6474204110160269,8.7952722703896331,9.104959588623597,8.9334582418621125,8.852726518142747,8.8075970489682831,8.8158480750262136,8.7270621170224221,8.6707927632741892,8.7243716548945862,8.8481092343539807,8.9510441579546463,8.879315411841997,8.8336451735360981,8.8413243346430797,9.1601603724974865,9.0155791181124201,8.9722931037717935,8.9258756520971865,8.7524831616256904,8.6630134498222624,8.7226798932047984,8.7775163501639977,8.9008379277959762,9.0039124293482686,8.9325539698031786,8.8780490798627802,8.9189356101075248,9.2438002405014554,9.0979457197332678,9.0135977175562019,8.9667915158796898,8.793991445507924,8.7031807921091335,8.763187394977475,8.8181163920653454,8.9409749827683509,9.0429307857139349,8.9736098452823505,8.9274149495049002,9.5540346813893287,9.8777988929863625,9.73115735210202,9.6481466351864871,9.6005409421687613,9.4259671296018244,9.3349302369274501,9.3955670156952262,9.4510659909069528,9.5745310437627253,9.6757814817292189,9.6069152089333887,9.5606511849511087,10.160825472532906,10.274678037602364,10.377245839546921,10.577533546514546,10.767880513471326,11.034201629129241,11.264227481982623,11.444792441844355,11.661487897035268,11.92333097009605,12.182479798805808,12.452049151464827,12.721757676585833,13.233455541575543,13.528432967559088,13.812206031400105,14.103617400400321,14.315879771726458,14.589581549961684,14.737403253389932,15.268862894041998,15.663998048991008,15.953726114297925,16.270315478801248,16.572186435513277,16.883028555831487,17.147343020895587,17.471703725554374,17.805058885013057,18.147692138553023,18.499745704563743,18.861675278942791,19.233793939720641,19.616425518123517]
[{"$f":"ROW()","v":9},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0035185593962783,7.2464585550067699,6.8711218355533124,6.8308440732844105,6.785163754775736,6.7882619028941829,6.792510968726293,6.7576372831475666,6.7956444118824209,6.9180645502466165,6.8477753885978059,6.7704801306793838,6.8658255148287797,6.8982377753898065,7.1434726394382935,7.0374020935528607,6.9920740125862064,6.948979584017775,7.0689524229513596,7.0784967645982988,6.9192852048736198,6.9807512230135087,7.1141601331721915,7.0461919524049179,6.9583098852362397,7.0151457157746382,6.8778105010993897,7.1360369674740882,7.0600536955281372,7.0361188207641323,6.9860826282028867,6.9962313978617088,7.0037609147007327,6.9600496261394174,7.0201314647441322,7.1533294389912685,7.0855681326996178,6.9975689565400456,7.025199202283579,6.9442755848909119,7.1965768944707165,7.1184990028635964,7.0685761625927244,7.0240081430168093,7.0359864301071706,7.0458170591796145,7.001781888896323,7.0654256749139055,7.195333386818513,7.1208393221991404,7.0297398008687511,7.0698030637329143,7.5741894476164502,7.8310531040291078,7.7514429588514817,7.7047467079078391,7.6637693345578386,7.6775115116037043,7.6805871661190137,7.6333264703523511,7.6939573043353491,7.8278454212330786,7.7557399701147869,7.6637821597995366,7.7040862012570184,8.285703779388454,8.3808053444821944,8.4644344163242486,8.6455957192038042,8.8166248064038619,9.0634361759585289,9.2737564949462854,9.4344179484530013,9.6310114704239016,9.8725523525025931,10.111195874185681,10.360055005469668,10.60884616170315,11.09942172411229,11.373061693774158,11.635283675934541,11.904928537498227,12.095205282245292,12.346702628663884,12.472095577003776,12.98090894646694,13.353168857826242,13.61979098939614,13.913043785441156,14.191344491120114,14.478380763365882,14.718650442380067,15.018726930248217,15.32755513264706,15.645416264887341,15.972450094592128,16.309109847914169,16.655706105833918,17.012560177692116]
[{"$f":"ROW()","v":10},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,17.956843033515142,17.744778541213812,18.422287397554587,18.4140653090146,16.781264472245713,17.911424161133681,18.924863771427248,17.94004743353252,17.049874142253813,17.923365717269672,17.852965320389281,17.933933225003855,17.864820231838038,18.116505647423061,17.863437462758821,19.721150036432725,18.337016461017804,17.086488245719991,18.52917062395478,19.610576017439406,18.449217254209376,17.509875599309844,18.432414855636548,18.365328131525864,18.440291977894013,18.314362308448004,18.476836106399528,18.221446610622554,20.212275012847776,18.743805795093088,17.438744415950417,18.662533670733119,19.791095119818927,18.696211442762799,17.722243223874866,18.683070559842118,18.625033547936631,18.696764217983365,18.603886899503536,18.656250462236251,18.353311208870423,20.40624923335487,18.897936897405032,17.552969180008812,18.809187558126986,19.992641071721444,18.85289455064429,17.852703319088768,18.841041959234062,18.793731130497456,18.854217943276616,18.758357656198847,19.424708227232067,19.100484028568186,21.224679184850466,19.647421834661543,18.266338537656313,19.573877282353521,20.792426926966066,19.607456237069563,18.577828167568843,19.596167349886869,19.55580207276342,{"$f":"CB415/CB45/10","v":19.61448697456537},19.514545338521724,20.214274421261333,20.428661860536799,20.63276949508716,20.935615471138924,21.2295459145998,21.600488668842655,21.93618115258365,22.223467783295966,22.547953204539603,22.918665493774817,23.287772063895424,23.668398981369286,24.050275566626873,24.675270690965831,25.084671378715338,25.484011492214144,25.892145732203751,26.222295624789517,26.615065663242369,26.883142268315215,27.536071367164446,28.053886224563819,28.467517353281153,28.909249564783323,29.337514235035815,29.7760141930572,30.169261514625891,30.62384620797123,31.088727776696139,31.564202890373725,32.050426923455511,32.54786886926658,33.056855231614932,33.577723402001581]
[{"$f":"ROW()","v":11},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q416/Q46/10","v":11.174904571738585},10.27242583159523,9.3511504949258146,9.3614256168537882,8.962970897198911,8.8825092778989472,8.697861926857275,8.2930827467876327,10.029109936773287,10.498813624335659,10.690213534566631,10.591250126041349,9.5429608911099439,10.98495362899612,9.8049619820739569,9.0728409228394895,9.0800864607758776,8.7007080708260727,8.8236872899264807,8.6098224692318759,8.0951199055843368,9.944643438370008,10.607113053207858,11.026999073275771,10.861684600496456,9.356803237610789,11.14730797072524,10.03175103322528,9.3426910991715779,9.3798874256112796,8.9706171930788585,8.9290527782532543,8.717563915671052,8.3070341544092017,10.148282456781448,10.75600620903837,11.075019595535037,10.939963467332575,9.57260765626161,11.207979567214164,10.013052317771674,9.3054190553498479,9.3081540127309843,8.9038799958919981,8.8760479867058351,8.6614604213086839,8.2548662912579296,10.107855790050195,10.750391301900887,11.122898054939679,10.971753175000011,9.5260377727964531,11.855812553892081,10.693171500579471,9.9925737283879084,9.9952128384057808,9.5840385823957259,9.5494872860853128,9.3361705783812869,8.9280260175619084,10.773731009724102,11.399129566503147,11.74530228049534,11.601562409295147,10.20192405449319,10.808471827338431,10.928799903638371,11.037908938163572,11.244795769515134,11.441808781030439,11.714856840746579,11.951679937146057,12.139114138781968,12.362744858504133,12.631589205863035,12.897809734814292,13.174520895803534,13.451442846174896,13.970407659393093,14.272741956788551,14.563946561612443,14.862863413634278,15.082712705380217,15.3640726597975,15.519639124535601,16.058891251128497,16.461907833046322,16.759604645090423,17.084240579964792,17.394239963726971,17.713291332405795,17.985900998826178,18.318635392252514,18.660447530086557,19.011621869440923,19.372301465934399,19.742942836795656,20.123859901046302,20.515377338720761]
[{"$f":"ROW()","v":12},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6670832531044546,8.9233830134031997,8.4634941405989181,8.3784255904978409,8.4820124283663532,8.2437895313590968,8.2584535163688546,8.3110174465230102,8.4431565664676498,8.5560788863786374,8.575081623100818,8.4032685254099455,8.4678876745964224,8.5732116431644592,8.8300914413533462,8.6238677538118349,8.5343673415253924,8.6385433284235642,8.59401395043826,8.6054889301643165,8.5473736952150627,8.6972983552717338,8.8184646427372009,8.8369271030819654,8.6579016270891422,8.6600847387664981,8.6271109734583593,8.8949542409559346,8.7111833044628195,8.6594104213387606,8.7678672275949108,8.5295900831507669,8.5427567859782734,8.598556813481526,8.7513819173806802,8.8721895941326743,8.8913222369886888,8.7112696002821597,8.7083268746466143,8.7052845606119806,8.9745800950448888,8.7907318594139632,8.6983822638785391,8.8071718503853749,8.5694013262444209,8.581882622625594,8.6382838714006347,8.7901314554316592,8.9118335227650967,8.9305975296117168,8.7502829084936131,8.7571416341857393,9.3380299308148373,9.6074083941226984,9.4225748793705577,9.3310208728468069,9.439817652981386,9.2016203492048323,9.2137964070524632,9.2698703927186923,9.4223211477778914,9.5450720440122225,9.563830817544531,9.383612932712877,9.3896288563545305,9.9880968424057599,10.10022221634291,10.20104545868376,10.399571912007975,10.588139919953091,10.852664862723925,11.080876278156435,11.259608253909294,11.474452661940269,11.734426511436922,11.991687383054115,12.259349959900863,12.5271326215809,13.036887224395405,13.329900231349622,13.611689121957932,13.901096513305594,14.111334229366737,14.382991566824288,14.528747385390139,15.058123452669403,15.451153097621447,15.738753747842429,16.053194609369413,16.35289543906951,16.661545777371156,16.923646156801887,17.245771081136798,17.576868147166852,17.917220772547886,18.26697095070633,18.626574152752511,18.996343228537899,19.376601778887142]
[{"$f":"ROW()","v":13},"RETAIL, Including Taxes and Fees",null,0,0,0,0,0,0,0,0,0,0,0,0,0,10.113408718653909,10.253547098238569,9.9009139830494881,9.8589403400096671,9.8606417363108285,9.8014760218986474,9.7879331573841437,9.8104740401289199,9.7861459487568148,9.8318753478479586,9.8758640338139934,9.8098217606353266,9.8784428589229289,10.013973631967875,10.167119726970435,10.050778282221438,10.010960331031253,10.013346128212339,10.195665170092472,10.181204648961756,10.092636538386971,10.091077595084242,10.136324784383543,10.181735565791383,10.114569487497008,10.106656024745412,10.118031789779785,10.276545761971445,10.187977578176907,10.200138064174883,10.201486777407412,10.148803356644013,10.131885092358042,10.161781048637128,10.162729186566381,10.20270908105692,10.246358470495394,10.181889687138513,10.181957496860131,10.21078328125293,10.37506106724674,10.285079998905813,10.241502955112342,10.244245863879978,10.19363473786643,10.17438896603838,10.205612699066251,10.209414197703362,10.24523380902831,10.283371716496834,10.221857270699021,10.235940610966361,10.847712508012766,11.012696171520206,10.921905894895115,10.882054355168028,10.884292263335826,10.831168546139615,10.810096994455346,10.84138264566832,10.84582753697801,10.881387689001919,10.9195402951206,10.859341711760084,10.873127765757037,11.525075977567695,11.655152983248533,11.774317384564368,11.991368859922481,12.199080114842879,12.482807005766965,12.730302514325912,12.928347822391473,13.162711170546881,13.441189609226745,13.717757168862097,14.005108578636705,14.292784287265112,14.822789662819948,15.136140975195875,15.438350280843238,15.748245542815781,15.978392767348572,16.26921993216396,16.434336815292017,16.983252840612572,17.396018969015607,17.703552996019354,18.038123504897804,18.358154187383519,18.687273521685277,18.968467823222412,19.311521508707607,19.66375576802259,20.025456156256375,20.396825326862515,20.778262881843879,21.170083895072924,21.57261421245558]
[{"$f":"ROW()","v":14},"RETAIL, Excluding Taxes and Fees",null,{"$f":"IFERROR(D340/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q340/Q48/10","v":9.4185068603412443},9.551683372745158,9.2275542348700341,9.1853766771707619,9.186034111681888,9.1319925466604968,9.1287672813651906,9.1490231528583816,9.1260295140432319,9.149365093443631,9.192915101252126,9.133238375821378,9.2038297479261431,9.3262652795116807,9.4718067765342777,9.3683122069066762,9.3278981408159396,9.3289916254125753,9.5000667805715757,9.4973313789321061,9.4138330699708046,9.4119866634745044,9.432537489212395,9.4775465749798222,9.416961278815295,9.4173043660077678,9.4231772567065342,9.5737493411627206,9.496195421816731,9.5041680057363287,9.5042739454549654,9.4564021103620295,9.4513246254409857,9.478327107254735,9.4788163768616176,9.4943125783483868,9.5377000316459437,9.4796383620159013,9.4874518378110047,9.5095590514206219,9.6655273433065911,9.5867044120552194,9.5427105108019568,9.5441106947798442,9.4981748744115571,9.4909735066047247,9.5192107592867536,9.5223596652830107,9.5338847210471513,9.5721533682704401,9.5168493562418384,9.5377478623259613,10.102747245373269,10.259555609305302,10.180288674641522,10.139556169570138,10.140413611302023,10.092212992810497,10.083980917249322,10.112220536806463,10.115944820611537,10.125869039762325,10.164323268429976,10.110366095114411,{"$f":"CC340/CC48/10","v":10.131470851403972},10.738950128764825,10.86015512551506,10.971191908692941,11.173438680238334,11.366982422984705,11.631356620490283,11.861970850895425,12.046507968323946,12.264885822211772,12.524369397195036,12.78207255192655,13.049824031767447,13.317877712072965,13.811731412911438,14.103709375527259,14.385305348460516,14.674063000024983,14.888512167724908,15.159502073523402,15.313356586645696,15.824830744409365,16.20944199910852,16.495999193860364,16.807748679741032,17.105950128379412,17.412620271219833,17.674634149976193,17.994288184653151,18.322496580596997,18.659525415014123,19.005563534225253,19.360983267440677,19.726078197172757,20.101151943199635]
[{"$f":"ROW()","v":15}]
[{"$f":"ROW()","v":16},"Billed by Component"]
[{"$f":"ROW()","v":17},"     Base",null,{"$f":"IFERROR(D167/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q167/Q48/10","v":5.8842001108326869},6.0207075701709636,6.0018909490439665,5.9611902655345448,5.9626838054834845,5.9152800514094883,5.9114360005895445,5.932472382666969,5.9029813297878126,5.9263948693369475,5.971725387425729,5.9112770763755016,5.938563374490796,5.904138018908605,6.0512548181219854,5.9767937479299711,5.9378554677523248,5.9396944855603522,6.1099336765075325,6.10627376448255,6.1304467231119419,6.1284700827162846,6.1489352691070929,6.1957668050145962,6.1340843069872131,6.0695596493120441,6.1261431972498208,6.2781446222608457,6.2000550066020015,6.2100404775759204,6.2109028800516546,6.1616641803299679,6.1555424735934308,6.1831818124282814,6.1834217703124628,6.1987178316880538,6.2438894688681641,6.1845934312698905,6.1923000809969588,6.1765247934850303,6.334226720742028,6.2548732429876877,6.2124485901735769,6.2146190485485793,6.1673994012251772,6.1590217766265916,6.1878980876286516,6.1907416066082019,6.202073109951991,6.2420782452323236,6.1856240285313948,6.206507229582809,6.8191289955219903,6.9776246447702919,6.8978307160950063,6.8588492909273953,6.8604020024073433,6.8107225733087038,6.8014418464222484,6.8303400420898628,6.8337372881163487,6.8434443429629415,6.8836630456684933,6.8285228686469255,{"$f":"CC167/CC48/10","v":6.8496390775420366},7.3437831196038106,7.4461996279330975,7.5497923543268559,7.6502842681189689,7.7507837439868457,7.9253458540360713,8.0446495750539651,8.1033873054234089,8.2097970888629987,8.3501117130109144,8.4979987446809258,8.6535840135215629,8.7516011867828052,8.9352730605254926,9.058520497103757,9.2017997101618398,9.3771809695510662,9.4518708635333439,9.5784009835169091,9.6769854917094182,9.8643411253367983,9.999368742776479,10.121967009595819,10.229737102092527,10.286045034926724,10.416203425953961,10.539413567378073,10.674714156985063,10.813015005199421,10.954415514788552,11.099073450934913,11.247042046086197,11.398432915508479,11.553362112402555]
[{"$f":"ROW()","v":18},"     Fuel",null,{"$f":"+IFERROR(D258/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q258/Q48/10","v":2.6059999999999999},2.6059999999999999,2.6060000000000003,2.6059999999999999,2.6059999999999994,2.605999999999999,2.6059999999999994,2.6059999999999994,2.6060000000000003,2.6059999999999999,2.6059999999999999,2.6059999999999994,2.6059999999999994,2.7336534400626293,2.7336534400626302,2.7336534400626293,2.7336534400626289,2.7336534400626302,2.7336534400626298,2.7336534400626302,2.7336534400626302,2.7336534400626293,2.7336534400626298,2.7336534400626307,2.7336534400626302,2.7336534400626298,2.7635092933068699,2.7635092933068695,2.7635092933068699,2.7635092933068703,2.7635092933068695,2.7635092933068699,2.7635092933068699,2.7635092933068695,2.7635092933068703,2.7635092933068703,2.7635092933068703,2.7635092933068699,2.763509293306869,2.8001902368049203,2.8001902368049203,2.8001902368049199,2.8001902368049199,2.800190236804919,2.8001902368049212,2.8001902368049194,2.8001902368049203,2.8001902368049203,2.8001902368049199,2.8001902368049203,2.8001902368049199,2.8001902368049194,2.7669497492543198,2.7669497492543194,2.7669497492543202,2.7669497492543194,2.7669497492543202,2.7669497492543189,2.7669497492543202,2.7669497492543198,2.7669497492543194,2.7669497492543202,2.7669497492543198,2.7669497492543202,{"$f":"+CC258/CC48/10","v":2.7669497492543198},2.8716463291112229,2.9004893732898469,2.9965235970523243,3.1459392081321571,3.2399017908966847,3.3295097686075033,3.4407492498194578,3.5668112243923504,3.6788909929295466,3.8118853592504616,3.9281542835181744,4.0419159912151787,4.2130871980292106,4.523483258876249,4.6919956351761289,4.830360727872181,4.9437788035381454,5.0842177920705414,5.2287449135965272,5.2840346198350128,5.608143826398126,5.8576891438816485,6.0215787422960023,6.225461726184637,6.4672337819313626,6.6450423545300481,6.7862279168793282,6.9718738262207811,7.163052302570053,7.3599305580989123,7.5626804697682859,7.771479173324165,7.9865092214343276,8.2079587465291475]
[{"$f":"ROW()","v":19},"     Capacity",null,{"$f":"+IFERROR(D269/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q269/Q48/10","v":0.23800000000000004},0.23800000000000004,0.23800000000000007,0.23800000000000004,0.23799999999999999,0.23799999999999999,0.23800000000000004,0.23800000000000004,0.23799999999999999,0.23800000000000004,0.23799999999999999,0.23800000000000004,0.23799999999999999,0.29060029420515793,0.29060029420515804,0.29060029420515798,0.29060029420515793,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515798,0.29060029420515798,0.29060029420515798,0.29060029420515804,0.22729892063359705,0.227298920633597,0.22729892063359697,0.22729892063359705,0.227298920633597,0.22729892063359697,0.227298920633597,0.227298920633597,0.227298920633597,0.22729892063359697,0.22729892063359708,0.22729892063359697,0.22729892063359691,0.217255777142974,0.217255777142974,0.217255777142974,0.21725577714297395,0.21725577714297395,0.21725577714297403,0.21725577714297395,0.217255777142974,0.217255777142974,0.21725577714297403,0.217255777142974,0.217255777142974,0.21725577714297389,0.20325600040691497,0.20325600040691499,0.20325600040691499,0.20325600040691497,0.20325600040691499,0.20325600040691497,0.20325600040691505,0.20325600040691497,0.20325600040691505,0.20325600040691499,0.20325600040691499,0.20325600040691499,{"$f":"+CC269/CC48/10","v":0.20325600040691505},0.2072118774005319,0.19665740311524496,0.10722314877692414,5.9256945556107485E-2,5.7946987257366502E-2,5.8044164377936601E-2,5.811142076560858E-2,5.8094988967433134E-2,5.8128237860995378E-2,4.4471159084228044E-2,3.7680198543721906E-2,3.5900637046322181E-2,3.4564205149777719E-2,3.424446572011948E-2,3.4010704221457619E-2,3.3725291132218477E-2,3.3442019215926919E-2,3.3037837981660781E-2,3.2752345610674624E-2,3.2476659129016108E-2,3.2207074852644638E-2,3.1943439252662756E-2,3.1685970738829075E-2,3.1433799679852367E-2,3.1186424132579559E-2,3.0953198562052746E-2,3.0524841379084434E-2,3.0292399301912371E-2,3.0063830284695399E-2,2.9839037619364784E-2,2.9592700007532509E-2,2.9350348300846679E-2,2.9111877214702309E-2,2.8877184983774524E-2]
[{"$f":"ROW()","v":20},"     Nuclear",null,{"$f":"+IFERROR(D280/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q280/Q48/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC280/CC48/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":21},"     Conservation",null,{"$f":"+IFERROR(D307/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q307/Q48/10","v":0.1227736926942978},0.1212125651069009,0.12117243930665252,0.11969556511680043,0.11885945967898463,0.11972429795392107,0.12034308347856011,0.11956257289432234,0.1195809511296307,0.11950299098089645,0.11772248070060935,0.11849406632008801,0.11984636053488462,0.12622910281768102,0.12465380062689728,0.12503821934414164,0.1235624334310528,0.12281690021966038,0.12301214008793218,0.12393665047344482,0.12325090723733148,0.12338114113668826,0.12346678048376888,0.12164433034369355,0.122741532206548,0.12360334034841484,0.13485212375389904,0.13342278319906314,0.1339584795119155,0.13194559245759477,0.13118912970049718,0.13255599432925105,0.13360021614474002,0.13296335912363877,0.13321267084634159,0.13341281095751933,0.13162862707496664,0.13286299504319815,0.13296982111123373,0.13422184301287635,0.13248820764184871,0.13301875414481673,0.13144950570566383,0.13067923130855144,0.13196305826366223,0.13313931505542081,0.13250025673538696,0.13280564375209464,0.1329991961724451,0.1312627081154025,0.13241291278772976,0.13242821782043812,0.13414928860071845,0.1324620032844539,0.13298899729595898,0.13123791739218474,0.13054264764412277,0.13202145825123515,0.13307010957651491,0.13241153346604104,0.1327385712446274,0.13295573554882417,0.13119126151092536,0.13237426521693102,{"$f":"+CC307/CC48/10","v":0.13236281261137683},0.13704559105993805,0.13754550958754713,0.13838959694751232,0.13869504684177864,0.13908668925448417,0.13919362187944934,0.1391973936670696,0.13895123795143047,0.13880629096890812,0.13863795426010767,0.13897611359440448,0.13916017839506048,0.13936191052184715,0.13946741620025699,0.1399193274365933,0.14015640770495716,0.14039799613052231,0.14012246255003735,0.1403406192099669,0.14059660438292793,0.14087550623247197,0.14117746160840339,0.14150425964038718,0.14185284019468969,0.14222167579942388,0.14115808058444859,0.13920461275038451,0.13814459055607414,0.13710223095350385,0.13607709291796546,0.13495370192519643,0.13384848814014755,0.13276097142592028,0.13169068769484049]
[{"$f":"ROW()","v":22},"     Environmental",null,{"$f":"+IFERROR(D318/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q318/Q48/10","v":0.14500000000000002},0.14500000000000002,0.14500000000000002,0.14499999999999999,0.14499999999999996,0.14499999999999996,0.14499999999999996,0.14499999999999999,0.14499999999999996,0.14499999999999999,0.14499999999999996,0.14500000000000002,0.14499999999999996,0.135881695353744,0.135881695353744,0.13588169535374403,0.13588169535374398,0.13588169535374403,0.13588169535374403,0.135881695353744,0.135881695353744,0.13588169535374403,0.135881695353744,0.135881695353744,0.135881695353744,0.13588169535374406,0.17137372176234597,0.17137372176234597,0.17137372176234597,0.17137372176234603,0.17137372176234597,0.17137372176234597,0.171373721762346,0.17137372176234603,0.17137372176234603,0.17137372176234597,0.17137372176234605,0.17137372176234597,0.17137372176234603,0.18136640097482098,0.18136640097482101,0.18136640097482101,0.18136640097482098,0.18136640097482093,0.1813664009748211,0.18136640097482093,0.18136640097482098,0.18136640097482098,0.18136640097482107,0.18136640097482101,0.18136640097482098,0.18136640097482098,0.17926321158932301,0.17926321158932307,0.17926321158932304,0.17926321158932298,0.17926321158932304,0.17926321158932296,0.17926321158932307,0.17926321158932304,0.17926321158932304,0.17926321158932307,0.17926321158932301,0.17926321158932301,{"$f":"+CC318/CC48/10","v":0.17926321158932307},0.17926321158932301,0.17926321158932304,0.17926321158932304,0.17926321158932301,0.17926321158932301,0.17926321158932304,0.17926321158932296,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.1792632115893231,0.17926321158932301,0.17926321158932298,0.17926321158932304,0.17926321158932307,0.17926321158932298,0.17926321158932298,0.17926321158932307,0.17926321158932301,0.17926321158932304,0.17926321158932301,0.17926321158932301,0.17926321158932296,0.17926321158932307,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.17926321158932304,0.17926321158932304,0.17926321158932301,0.17926321158932307,0.17926321158932304,0.17926321158932304]
[{"$f":"ROW()","v":23},"     Storm Securitization",null,{"$f":"IFERROR(D329/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q329/Q48/10","v":0.42253305681426079},0.42076323746729399,0.11549084651941602,0.11549084651941602,0.11549084651941596,0.10798819729708797,0.10798819729708797,0.10798819729708801,0.11446723312578799,0.11446723312578803,0.11446723312578802,0.11446723312578802,0.15642001290046223,0.13576272816386298,0.13576272816386301,0.10634481001103198,0.10634481001103199,0.10634481001103205,0.10698553435457903,0.10698553435457903,1E-8,1.0000000000000002E-8,1.0000000000000002E-8,1.0000000000000002E-8,9.9999999999999986E-9,6.4005946725776142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC329/CC48/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":24},"RETAIL, Excluding Taxes and Fees",null,{"$f":"IFERROR(SUM(D17:D23),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q17:Q23)","v":9.4185068603412443},9.5516833727451598,9.2275542348700341,9.1853766771707601,9.1860341116818844,9.131992546660495,9.1287672813651906,9.1490231528583781,9.1260295140432319,9.149365093443631,9.192915101252126,9.1332383758213762,9.2038297479261413,9.3262652795116807,9.4718067765342759,9.3683122069066744,9.3278981408159396,9.3289916254125771,9.5000667805715739,9.4973313789321043,9.4138330699708064,9.4119866634745044,9.4325374892123932,9.4775465749798222,9.416961278815295,9.4173043660077678,{"$f":"SUM(AQ17:AQ23)","v":9.4231772567065324},9.5737493411627206,9.496195421816731,9.5041680057363287,9.5042739454549636,9.456402110362033,9.4513246254409857,9.478327107254735,9.4788163768616194,9.4943125783483886,9.5377000316459455,9.4796383620159013,9.4874518378110047,9.5095590514206201,9.6655273433065911,9.5867044120552194,9.542710510801955,9.5441106947798442,9.4981748744115571,9.4909735066047265,9.5192107592867536,9.5223596652830107,9.5338847210471513,9.5721533682704401,9.5168493562418384,9.5377478623259595,10.102747245373267,10.259555609305302,10.180288674641524,10.139556169570136,10.140413611302025,10.092212992810497,10.083980917249322,10.112220536806461,10.115944820611535,10.125869039762325,10.164323268429976,10.110366095114415,10.13147085140397,10.738950128764825,10.860155125515059,10.971191908692939,11.173438680238334,11.366982422984703,11.631356620490283,11.861970850895425,12.046507968323946,12.26488582221177,12.524369397195034,12.782072551926548,13.049824031767448,13.317877712072963,13.81173141291144,14.103709375527259,14.38530534846052,14.674063000024983,14.888512167724906,15.159502073523401,15.313356586645698,15.824830744409363,16.209441999108517,16.49599919386036,16.807748679741028,17.105950128379408,{"$f":"SUM(DC17:DC23)","v":17.412620271219833},17.674634149976193,17.994288184653154,18.322496580596997,18.659525415014116,19.005563534225249,19.360983267440677,19.726078197172754,20.101151943199639]
[{"$f":"ROW()","v":25},"     Franchise",null,{"$f":"IFERROR(D381/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q381/Q48/10","v":0.45340168240647838},0.45694876721789496,0.43675579343919663,0.43804118393708952,0.4390682884319711,0.43532982019557709,0.4250949200865124,0.42686055001776013,0.42611567794324523,0.4479111494442326,0.4472331607348875,0.44239778543391184,0.43861747643457666,0.44857334528923065,0.45244611001220403,0.4422529418043335,0.44388531480977622,0.44514958932764409,0.45200693360880323,0.44035195262113402,0.43742313328870885,0.43775794023859688,0.46192735955031761,0.4611749760684889,0.45614766307106674,0.44788231601949952,0.45323460341410826,0.4573156684712168,0.44828996605718369,0.45227344290685456,0.45351350001770391,0.44992939729834058,0.43821880985447059,0.44041991299124728,0.4408662359390797,0.46495259044319337,0.46410202778160536,0.45918367481451383,0.45123766320781672,0.45738938235998605,0.46169968949638801,0.45256265320815225,0.45410755941802783,0.45541438205449464,0.45191691795714323,0.44005716439250719,0.44231961261829705,0.44289146407975871,0.4668905053902046,0.46577851827073991,0.46098613609200639,0.45363511114486021,0.48592046147607865,0.49007503377117406,0.48058417731406466,0.48250956586532234,0.48386804661580085,0.4801808612057708,0.46755246394322281,0.46987440278989656,0.47049951583797245,0.49588098155338267,0.49459335314113828,0.48973546036068843,{"$f":"CC381/CC48/10","v":0.48187561047091154},0.51076815319351399,0.5165323416946267,0.52181286282802131,0.53143175198572734,0.54063660408933401,0.55321047193077544,0.56417856468957561,0.57295503436690964,0.5833410964835265,0.5956825351805537,0.60793916688614924,0.62067367425983533,0.63342253129284543,0.6569112906030814,0.67079802593714311,0.68419094908885725,0.69792451714913184,0.7081238773743046,0.72101267726816454,0.72833005975797172,0.75265720532092018,0.77095025198123335,0.78457946385488331,0.79940691029161925,0.81358995314822347,0.82817580761365384,0.84063792581092989,0.85584131931975926,0.87145158279490109,0.88748137162650875,0.90393965073405147,0.92084414600728715,0.93820882104958536,0.95604811686620472]
[{"$f":"ROW()","v":26},"     GRT",null,{"$f":"IFERROR(D403/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q403/Q48/10","v":0.24150017590618583},0.24491495827551688,0.23660395474025733,0.23552247890181438,0.23553933619697145,0.23415365504257682,0.23407095593244082,0.23459033725277903,0.23400075677033927,0.23459910496009315,0.23571577182697756,0.23418559938003539,0.23599563456220882,0.23913500716696617,0.24286684042395584,0.24021313351042761,0.23917687540553692,0.23920491347211734,0.24359145591209175,0.24352131740851557,0.2413803351274566,0.24133299137114114,0.24185993562083069,0.24301401474307233,0.24146054561064853,0.24146934271814788,0.24161992965914184,0.24548075233750571,0.2434921903029931,0.24369661553170069,0.24369933193474269,0.24247184898364185,0.24234165706258942,0.24303402839114702,0.24304657376568253,0.2434439122653432,0.24455641106784479,0.2430676503081001,0.24326799584130784,0.24383484747232367,0.24783403444375879,0.24581293364244156,0.24468488489235787,0.24472078704563707,0.2435429454977322,0.24335829504114687,0.24408232716119885,0.24416306834059004,0.2444585825909526,0.24543982995565233,0.24402177836517541,0.24455763749553747,0.2590448011634171,0.26306552844372566,0.26103304293952628,0.25998861973256759,0.26001060541800058,0.25877469212334614,0.25856361326280314,0.2592877060719605,0.25938320052850095,0.25963766768621344,0.26062367354948662,0.25924015628498498,{"$f":"CC403/CC48/10","v":0.25978130388215315},0.27535769560935458,0.27846551603884773,0.28131261304340871,0.28649842769841893,0.29146108776883861,0.29823991334590472,0.3041530987409084,0.30888481970061399,0.31448425185158391,0.3211376768511548,0.32774545004939876,0.33461087260942179,0.34148404389930687,0.35414695930542162,0.36163357373146826,0.36885398329385949,0.37625802564166633,0.38175672224935669,0.3887051813723949,0.3926501688883513,0.4057648908822914,0.41562671792585942,0.42297433830411191,0.43096791486515473,0.43861410585588245,0.4464774428517907,0.45319574743528718,0.46139200473469638,0.46980760463069232,0.4784493696157468,0.48732214190321149,0.49643546839591501,0.50579687685058361,0.51541415238973443]
[{"$f":"ROW()","v":27},"RETAIL, Including Taxes and Fees",null,{"$f":"IFERROR(SUM(D24:D26),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q24:Q26)","v":10.113408718653908},10.253547098238572,9.9009139830494881,9.8589403400096636,9.8606417363108267,9.8014760218986492,9.7879331573841455,9.8104740401289181,9.7861459487568165,9.8318753478479568,9.8758640338139916,9.8098217606353231,9.8784428589229254,10.013973631967877,10.167119726970435,10.050778282221437,10.010960331031253,10.013346128212337,10.19566517009247,10.181204648961753,10.092636538386971,10.091077595084244,10.136324784383541,10.181735565791383,10.114569487497009,10.106656024745416,{"$f":"SUM(AQ24:AQ26)","v":10.118031789779783},10.276545761971443,10.187977578176907,10.200138064174883,10.201486777407411,10.148803356644017,10.131885092358045,10.161781048637129,10.162729186566381,10.202709081056925,10.246358470495394,10.181889687138515,10.181957496860129,10.21078328125293,10.375061067246738,10.285079998905815,10.24150295511234,10.244245863879975,10.193634737866432,10.174388966038382,10.205612699066249,10.20941419770336,10.245233809028308,10.283371716496832,10.221857270699021,10.235940610966358,10.847712508012764,11.012696171520201,10.921905894895115,10.882054355168027,10.884292263335826,10.831168546139613,10.810096994455348,10.841382645668318,10.845827536978007,10.881387689001921,10.919540295120601,10.859341711760088,10.873127765757035,11.525075977567694,11.655152983248533,11.77431738456437,11.991368859922479,12.199080114842877,12.482807005766963,12.730302514325908,12.928347822391469,13.16271117054688,13.441189609226743,13.717757168862097,14.005108578636706,14.292784287265116,14.822789662819943,15.136140975195872,15.438350280843236,15.748245542815781,15.978392767348568,16.26921993216396,16.434336815292021,16.983252840612575,17.396018969015611,17.703552996019354,18.038123504897801,18.358154187383516,{"$f":"SUM(DC24:DC26)","v":18.687273521685277},18.968467823222412,19.31152150870761,19.66375576802259,20.025456156256372,20.396825326862512,20.778262881843879,21.170083895072924,21.57261421245558]
[{"$f":"ROW()","v":28},"Annual Escalation (Including Taxes and Fees)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP27/AC27-1","v":2.3102139586336889E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC27/AP27-1","v":7.4506812075469941E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP27/BC27-1","v":5.3018404489388882E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC27/BP27-1","v":6.2249985517503159E-2},{"$f":"+CD27/CC27-1","v":5.9959583466300481E-2},{"$f":"+CE27/CD27-1","v":1.1286433680265606E-2},1.0224181654853171E-2,1.8434314981406574E-2,1.7321730099939536E-2,2.3258056202030364E-2,1.9826911402587966E-2,1.5556999359810364E-2,1.8127865321623027E-2,2.1156616981993226E-2,2.0576122179357004E-2,2.0947404611219467E-2,2.0540769606544051E-2,3.7082024390941326E-2,2.1139833965390986E-2,1.9966073660558914E-2,2.0073081406701831E-2,1.4614150122759462E-2,1.8201277753647993E-2,1.014903503772957E-2,3.3400558324312435E-2,2.4304303320267007E-2,1.7678414098737161E-2,1.8898495062187548E-2,1.7741905492487442E-2,1.7927692018620656E-2,1.5047369067019201E-2,1.8085471566934297E-2,1.8239591280063472E-2,1.8394267733022884E-2,1.8544854494618734E-2,1.8700829607979141E-2,1.885725555871276E-2,1.9014110637338488E-2]
[{"$f":"ROW()","v":29}]
[{"$f":"ROW()","v":30},"Annual Escalation"]
[{"$f":"ROW()","v":31},"Billed by Revenue Class"]
[{"$f":"ROW()","v":32},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP7/AC7-1","v":2.3832066382273309E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC7/AP7-1","v":8.5945553048465406E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP7/BC7-1","v":4.9730965827292639E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC7/BP7-1","v":5.5853196613641076E-2},{"$f":"+CD7/CC7-1","v":5.6752331326124228E-2},1.0963127987261068E-2,9.9860743634603288E-3,1.7435238533735964E-2,1.6403492510795648E-2,2.1818029642530989E-2,1.8725453120363778E-2,1.4860827122335163E-2,1.7210106326834396E-2,2.0067673229294591E-2,1.9508567136615973E-2,1.9848493285860469E-2,1.9489721661592352E-2,3.4649827170369685E-2,2.0078164453991798E-2,1.9019998468034371E-2,1.9137809864218314E-2,1.416617104227802E-2,1.7529077050956854E-2,1.0109162230250712E-2,3.1552671659373699E-2,2.3188567787035375E-2,1.707563084888708E-2,1.8209496077959964E-2,1.7144541567648108E-2,1.7324550242528325E-2,1.4737233830896868E-2,1.7474999083970211E-2,1.7622959616283795E-2,1.7771650311344089E-2,1.791404251938733E-2,1.8064443081815762E-2,1.8215481481511864E-2,1.8367139544175792E-2]
[{"$f":"ROW()","v":33},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1535296501004941E-2,null,null,null,null,null,null,null,null,null,null,null,null,5.0266798648090916E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.5604411732856907E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.0931645837894797E-2,6.2775461207757344E-2,1.1205050748802625E-2,9.9825806287252572E-3,1.9300661279926912E-2,1.7995401869417949E-2,2.4732918917955038E-2,2.0846624031786387E-2,1.6029946141495222E-2,1.8933978601362256E-2,2.2453659033282669E-2,2.1734599950274713E-2,2.2127625664968731E-2,2.1659770359104158E-2,4.0222261577225416E-2,2.2290279742642749E-2,2.0976048336233788E-2,2.1098104700851827E-2,1.5050207709130792E-2,1.9118753621819362E-2,1.0132004329393318E-2,3.6061959594531512E-2,2.5878492569554323E-2,1.8496431396426205E-2,1.9844227125072056E-2,1.8553479009386198E-2,1.8756856346492157E-2,1.5655630990021985E-2,1.8916091213870612E-2,1.9079716820696424E-2,1.924359002420184E-2,1.9399357412660523E-2,1.9564029698514229E-2,1.9728823409089546E-2,1.9893713096961418E-2]
[{"$f":"ROW()","v":34},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1748324454700763E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.4331115726269328E-3,null,null,null,null,null,null,null,null,null,null,null,null,6.3491240838888796E-3,null,null,null,null,null,null,null,null,null,null,null,null,8.9717228585600495E-2,7.5494687226700163E-2,1.1477789651413328E-2,9.9786438659041909E-3,2.1402647119596496E-2,1.9782221232038877E-2,2.7993861026659239E-2,2.3205362172202149E-2,1.732431227779907E-2,2.0837906805171391E-2,2.5079492722072327E-2,2.4172424025950434E-2,2.4612235227223334E-2,2.4014462867439468E-2,4.6242122369543504E-2,2.4653533892438295E-2,2.3056410773180769E-2,2.3174756118872875E-2,1.5983022841987715E-2,2.0793144105438977E-2,1.0155986752996116E-2,4.0796140979012518E-2,2.867749191481872E-2,1.9966955739770365E-2,2.1531372711470542E-2,2.0002862779040287E-2,2.022615069526168E-2,1.6595065632071915E-2,2.0387500134124048E-2,2.0562874858377711E-2,2.0737888690626871E-2,2.0902852577898035E-2,2.1077527325380485E-2,2.1251696821704691E-2,2.1425334332310531E-2]
[{"$f":"ROW()","v":35},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.516353765535273E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.5808608903733479E-2,null,null,null,null,null,null,null,null,null,null,null,null,8.3031442584953208E-3,null,null,null,null,null,null,null,null,null,null,null,null,4.031204096766916E-2,3.5856796589482487E-2,1.0605744970493491E-2,9.99123858154638E-3,1.4677912052663222E-2,1.4039732620523049E-2,1.7472948113683051E-2,1.5540967099749503E-2,1.3096474209161935E-2,1.4601025564854986E-2,1.6441061672975987E-2,1.6105063805781583E-2,1.6344496864256541E-2,1.6134449379452409E-2,2.5987025496132965E-2,1.6591537854917959E-2,1.5919686866524119E-2,1.6015305915016542E-2,1.2750966876226677E-2,1.497847648706796E-2,1.0072363091821357E-2,2.4287677844073263E-2,1.8804964967400695E-2,1.4744165047449354E-2,1.5517061288495393E-2,1.4814105405703604E-2,1.4946731836527283E-2,1.3206848942877825E-2,1.5067809768063434E-2,1.5180378244059378E-2,1.5294132236379099E-2,1.5404286772914944E-2,1.5520602798804628E-2,1.5638085688275627E-2,1.5756736892761136E-2]
[{"$f":"ROW()","v":36},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9507326460132091E-2,null,null,null,null,null,null,null,null,null,null,null,null,2.3063904751504216E-2,null,null,null,null,null,null,null,null,null,null,null,null,-4.864910914289311E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.095145933883118E-2,5.9454252904196148E-2,1.1132755695915098E-2,9.9836245047251193E-3,1.8743299343252584E-2,1.7520372584214572E-2,2.3864064235091131E-2,2.0215620183744898E-2,1.5682665752565939E-2,1.8422326140563383E-2,2.1746331452757284E-2,2.1075774759021559E-2,2.145412024821014E-2,2.1019508228156569E-2,3.8580605750094144E-2,2.1641050480884161E-2,2.0402849410823043E-2,2.0524440319612092E-2,1.4791853065423632E-2,1.8654466203345432E-2,1.0125340343199785E-2,3.474643464746352E-2,2.5096164835757495E-2,1.8083980001788902E-2,1.9370142777769495E-2,1.8145341744117305E-2,1.8342357547335153E-2,1.5390119278490877E-2,1.8499734511384869E-2,1.8659257663843576E-2,1.8819180986316741E-2,1.8971532201217833E-2,1.9132541970452888E-2,1.9293834125919451E-2,1.9455384782026908E-2]
[{"$f":"ROW()","v":37},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2697167411261931E-2,null,null,null,null,null,null,null,null,null,null,null,null,5.5706309274505816E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.6055267839387746E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.2225304624481179E-2,6.3737129039579621E-2,1.1225899759111924E-2,9.9822796153643534E-3,1.9461383063950288E-2,1.8132285592196817E-2,2.4983136298788677E-2,2.1028145466498005E-2,1.6129769096437929E-2,1.9080984274597812E-2,2.2656753847524413E-2,2.1923599876521926E-2,2.2320676673492246E-2,2.184313707952934E-2,4.0692041683691782E-2,2.2475687785801668E-2,2.1139609878368937E-2,2.126168095337988E-2,1.5123822488384953E-2,1.9251002991071742E-2,1.0133901413253321E-2,3.6436456167693754E-2,2.6100838274265126E-2,1.8613539611179952E-2,1.997876493684192E-2,1.8669232946642023E-2,1.8874354052569542E-2,1.5730856124207993E-2,1.9034014381436704E-2,1.9198739474873605E-2,1.9363667209160607E-2,1.9520336473964672E-2,1.9685978754582445E-2,1.9851695365610045E-2,2.0017460506714047E-2]
[{"$f":"ROW()","v":38},"RETAIL, Including Taxes and Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3102139586336223E-2,null,null,null,null,null,null,null,null,null,null,null,null,7.4506812075476603E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.3018404489391102E-3,null,null,null,null,null,null,null,null,null,null,null,null,6.2249985517502937E-2,5.9959583466300481E-2,1.1286433680265384E-2,1.0224181654852948E-2,1.8434314981406796E-2,1.7321730099939536E-2,2.3258056202030364E-2,1.9826911402587966E-2,1.5556999359810364E-2,1.8127865321622805E-2,2.1156616981993226E-2,2.0576122179356782E-2,2.0947404611219245E-2,2.0540769606543829E-2,3.7082024390941992E-2,2.1139833965390986E-2,1.9966073660558692E-2,2.0073081406701609E-2,1.4614150122759684E-2,1.8201277753647771E-2,1.0149035037729348E-2,3.3400558324312435E-2,2.4304303320267007E-2,1.7678414098737383E-2,1.889849506218777E-2,1.7741905492487442E-2,1.7927692018620434E-2,1.5047369067019201E-2,1.8085471566934297E-2,1.8239591280063472E-2,1.8394267733023106E-2,1.8544854494618734E-2,1.8700829607978919E-2,1.885725555871276E-2,1.9014110637338488E-2]
[{"$f":"ROW()","v":39}]
[{"$f":"ROW()","v":40}]
[{"$f":"ROW()","v":41},"Billed MWH Sales (Planned-Current Month)"]
[{"$f":"ROW()","v":42},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D42:O42)","v":0},4169.1743200000001,3620.1704679999998,3768.751182,4104.3078800000003,4565.678116,5334.3034960000005,5958.7891259999997,5881.4883879999998,5720.0619040000001,5455.8459050000001,4323.4640689999997,4088.986598,{"$f":"SUM(Q42:AB42)","v":56991.021452000008},4227.207566,3716.450527,3851.22813,4170.008237,4625.891337,5399.4651629999998,6018.0815169999996,5949.5044699999999,5820.6276310000003,5511.6814919999997,4339.7979560000003,4122.4353419999998,{"$f":"SUM(AD42:AO42)","v":57752.379368000002},4255.296464,3787.2300959999998,3924.725942,4202.3471689999997,4651.224201,5424.3925209999998,6033.3143129999999,5978.4422240000004,5872.2275630000004,5541.341563,4352.084613,4151.5729229999997,{"$f":"SUM(AQ42:BB42)","v":58174.199592000004},4285.7991419999998,3780.6358489999998,3911.115335,4225.3872769999998,4678.0657650000003,5434.6229919999996,6064.3052109999999,6018.4607489999999,5937.5005330000004,5581.9087509999999,4382.7572650000002,4172.49665,{"$f":"SUM(BD42:BO42)","v":58473.055519000001},4303.2793819999997,3812.6115370000002,3940.8177129999999,4234.8222720000003,4704.1264179999998,5498.369299,6093.7159860000002,6047.8092829999996,5976.5516660000003,5612.9826650000005,4403.5332239999998,4201.0096130000002,{"$f":"SUM(BQ42:CB42)","v":58829.629057999999},58840.852878200727,59379.705590911202,59826.300302233059,60414.155872887204,60983.012854506997,61673.009264862798,62409.875880598127,63260.774129416932,64078.076001086527,64865.598440772985,65452.597602773792,66127.283697819017,66802.268491188137,67538.77017029839,68111.606455881119,68790.315489745961,69469.506735631119,70363.18181947933,71002.000184105578,71629.978740644583,72254.5597221551,72875.66199378192,73492.333614224786,74106.205720771512,74718.129229645696,75302.661689134751,76324.915464354694,76934.324193321198,77542.823009664251,78150.415595414393,78825.977964960854,79501.721821523999,80177.673064497387,80853.858017813356]
[{"$f":"ROW()","v":43},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D43:O43)","v":0},3550.5759410000001,3235.3621069999999,3439.8156680000002,3666.0830449999999,3811.577053,4132.0430299999998,4332.3991599999999,4274.3933639999996,4377.0440179999996,4204.395939,3562.9788149999999,3679.3812750000002,{"$f":"SUM(Q43:AB43)","v":46266.049415000001},3662.8358509999998,3284.9221859999998,3497.9459160000001,3719.6994140000002,3862.6833190000002,4186.314335,4400.8366040000001,4306.854945,4388.3430850000004,4241.9748659999996,3609.2721080000001,3704.6922970000001,{"$f":"SUM(AD43:AO43)","v":46866.374925999997},3682.742956,3318.1720049999999,3544.14192,3733.3005840000001,3870.2398870000002,4191.038834,4410.5601989999996,4302.1230670000004,4369.8932960000002,4253.3877510000002,3634.9790229999999,3720.0314499999999,{"$f":"SUM(AQ43:BB43)","v":47030.610972000002},3698.4303709999999,3288.6929850000001,3511.0230710000001,3735.5167550000001,3876.3272379999999,4181.7365980000004,4425.2628059999997,4310.0469869999997,4375.8500519999998,4273.2208330000003,3668.1308720000002,3728.1703189999998,{"$f":"SUM(BD43:BO43)","v":47072.408886999998},3699.942286,3299.08745,3521.1194820000001,3728.529407,3883.7029000000002,4214.6814459999996,4436.4028429999998,4313.7524759999997,4371.9279800000004,4285.2739240000001,3686.2439800000002,3740.5663249999998,{"$f":"SUM(BQ43:CB43)","v":47181.230498999998},46766.751214409662,46920.485441677709,47004.38367969622,47240.128909420244,47442.750734914945,47769.492365138402,48149.18916447954,48637.349833419488,49093.336804065446,49617.525957002072,49926.068162450611,50290.397071335559,50651.971738377011,51049.360417932126,51320.489243701042,51687.650691158415,52064.309864005212,52730.115652361681,53198.387447691741,53657.972791244625,54114.883561311617,54569.059320877597,55019.782612865121,55468.286831537378,55915.220297204592,56344.5643444202,57203.061373136545,57648.410177407408,58092.984981007961,58536.789519489736,59031.452327498468,59526.150385218469,60020.904036671207,60515.733879869855]
[{"$f":"ROW()","v":44},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,249.191632,247.17943399999999,247.68603999999999,249.69172699999999,258.18463500000001,260.330288,263.52755000000002,253.19050799999999,258.37851999999998,256.84939300000002,257.52897300000001,250.45036300000001,3052.1890629999998,246.52340899999999,244.43484000000001,244.73743099999999,252.54289900000001,259.225572,261.09224499999999,258.62426299999998,259.24799300000001,255.13131999999999,247.65734499999999,241.95476600000001,243.76797199999999,3014.940055,244.490442,237.55449899999999,236.83300500000001,243.63232400000001,255.90678500000001,260.44165900000002,261.443153,260.405171,258.20792999999998,251.581076,244.578755,245.264498,3000.339297,243.72613899999999,243.55089899999999,244.713651,255.83993000000001,262.92042900000001,265.94068399999998,264.534809,263.68072899999999,257.187364,254.343706,254.572362,258.69180599999999,3069.7025079999999,251.22831500000001,245.541864,247.64376799999999,255.79429500000001,258.61327799999998,259.617052,265.529811,268.40603499999997,265.07124900000002,259.17686600000002,255.94191699999999,260.31549200000001,3092.879942,3010.5516853935051,3053.5974824148288,3084.7999689138396,3102.6967970251658,3112.574161541716,3117.142592489482,3118.6436364663241,3119.1878874764202,3119.462823582639,3118.7420490227346,3117.1333721581555,3116.0475449682672,3115.2020915389276,3114.5698906653961,3113.2993852298096,3111.64549188709,3109.8448257779351,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646]
[{"$f":"ROW()","v":45},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,0,35.329427000000003,38.321043000000003,34.847071999999997,34.904499000000001,43.786251,37.321297999999999,32.794297999999998,37.036681000000002,41.045088999999997,37.854568,37.416778999999998,37.397545000000001,448.05455000000001,35.268234,38.318004999999999,31.227599999999999,36.827362999999998,43.887368000000002,37.293841999999998,32.676766000000001,37.001372000000003,41.087153000000001,37.833018000000003,37.385551999999997,37.364829999999998,446.17110299999996,35.192988,38.300961999999998,31.071936000000001,36.779218999999998,43.974625000000003,37.252575,32.545470000000002,36.952345999999999,41.115549000000001,37.797846999999997,37.340750999999997,37.318589000000003,445.64285699999994,35.104263000000003,38.270487000000003,30.902888000000001,36.717736000000002,44.048589999999997,37.198062,32.400976,36.890166999999998,41.130839000000002,37.749616000000003,37.282935999999999,37.25938,444.95594000000006,35.002614000000001,38.227134999999997,30.721007,36.643467999999999,44.109814,37.130853000000002,32.243830000000003,36.815382999999997,41.133566999999999,37.688867999999999,37.212648999999999,37.187742999999998,444.11693099999997,442.96307618082989,441.83927994382833,440.5820215502016,439.19711409274839,437.69019102063066,436.06671101003894,434.33196271168299,432.49106937809358,430.54899337364407,428.51054057014017,426.3803646307511,424.16297118499796,421.86272189744278,419.48383843266868,417.03040631907049,414.50637871392649,411.91558007215252,409.33640417897089,406.77616627885914,404.23470847904065,401.71187435189194,399.20750892013336,396.72145864217941,394.25357139764674,391.80369647301666,389.37168454745336,386.95738767877407,384.56065928956849,382.18135415346927,379.81932838156763,377.47443940897648,375.14654598153578,372.83550814266232,370.54118722033718]
[{"$f":"ROW()","v":46},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7914220000000001,2.473795,2.9969139999999999,2.834454,3.0570909999999998,3.053382,3.3814150000000001,3.7604190000000002,2.4696660000000001,2.0506880000000001,2.1098119999999998,2.0294650000000001,32.008523000000004,1.841056,2.870676,3.5103309999999999,3.3756970000000002,3.705117,3.5975640000000002,4.0726560000000003,4.6229459999999998,2.7206459999999999,2.1498840000000001,2.1109650000000002,2.031752,36.609289999999994,1.8162389999999999,2.6722359999999998,3.253622,3.1050749999999998,3.3811040000000001,3.3254730000000001,3.7270349999999999,4.1916820000000001,2.5951559999999998,2.1002860000000001,2.1103879999999999,2.030608,34.308903999999998,1.8286469999999999,2.7714560000000001,3.381977,3.240386,3.54311,3.4615179999999999,3.8998460000000001,4.4073140000000004,2.6579009999999998,2.1250849999999999,2.1106760000000002,2.03118,35.459095999999995,1.822443,2.7218460000000002,3.3178000000000001,3.1727310000000002,3.462107,3.3934950000000002,3.8134410000000001,4.2994979999999998,2.626528,2.1126860000000001,2.1105320000000001,2.030894,34.884000999999998,35.171548343750004,35.027774328124998,35.099661335937498,35.063717832031251,35.081689583984378,35.072703708007808,35.077196645996096,35.074950177001959,35.076073411499017,35.075511794250481,35.075792602874756,35.075652198562615,35.075722400718689,35.075687299640663,35.075704850179676,35.075696074910162,35.075700462544908,35.075698268727542,35.07569607491034,35.075693881093308,35.075691687276446,35.075689493459763,35.075687299643249,35.075685105826913,35.075682912010748,35.075680718194768,35.075678524378944,35.075676330563297,35.075674136747828,35.07567194293253,35.075669749117402,35.075667555302452,35.07566536148768,35.075663167673071]
[{"$f":"ROW()","v":47},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8761380000000001,6.7299749999999996,7.3440500000000002,7.6553750000000003,7.4661999999999997,8.1251630000000006,8.2270129999999995,8.2657749999999997,8.0215630000000004,7.729838,7.4769189999999996,7.226756,92.144764999999992,7.8452060000000001,6.7699629999999997,7.2364249999999997,7.7049880000000002,7.4845750000000004,8.0500439999999998,8.2481439999999999,8.2077629999999999,8.0804939999999998,7.7038060000000002,7.491816,7.2609469999999998,92.084170999999998,7.8606720000000001,6.7499690000000001,7.2902380000000004,7.6801810000000001,7.4753879999999997,8.0876029999999997,8.2375779999999992,8.2367690000000007,8.0510280000000005,7.7168219999999996,7.4843669999999998,7.2438520000000004,92.114467000000005,7.8529390000000001,6.7599660000000004,7.263331,7.6925840000000001,7.4799810000000004,8.0688230000000001,8.2428609999999995,8.2222659999999994,8.0657610000000002,7.7103140000000003,7.4880909999999998,7.2523989999999996,92.099315999999988,7.8568049999999996,6.7549669999999997,7.2767840000000001,7.6863830000000002,7.477684,8.0782129999999999,8.2402200000000008,8.2295169999999995,8.0583950000000009,7.7135680000000004,7.4862289999999998,7.2481249999999999,92.106889999999993,92.103104296874989,92.104997851562487,92.104051074218745,92.104524462890609,92.104287768554656,92.104406115722639,92.104346942138633,92.104376528930644,92.104361735534638,92.104369132232648,92.104365433883643,92.104367283058153,92.104366358470884,92.104366820764525,92.104366589617712,92.104366705191111,92.104366647404404,92.104366676297772,92.104366705191097,92.104366734084465,92.104366762977833,92.104366791871186,92.104366820764525,92.104366849657893,92.104366878551261,92.104366907444643,92.104366936337968,92.104366965231335,92.104366994124703,92.104367023018057,92.104367051911424,92.104367080804806,92.10436710969816,92.104367138591527]
[{"$f":"ROW()","v":48},"Total Retail MWh",null,{"$f":"SUM(D42:D47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8013.9388799999997,7150.2368219999989,7501.4409259999993,8065.4769800000004,8689.7493460000005,9775.1766570000018,10599.118562000001,10458.135134999999,10407.020759999999,9964.7263309999998,8190.975367,8065.4720019999995,106881.467768,8181.5213220000005,7293.766196999999,7635.8858330000003,8190.1585980000018,8802.8772879999997,9895.8131929999981,10722.539949999998,10565.439489,10515.990329,10049.000410999999,8238.0131629999996,8117.55314,108208.55891299999,8227.3997610000006,7390.6797670000005,7747.3166630000005,8226.8445519999987,8832.2019900000014,9924.5386650000019,10749.827747999998,10590.351259000001,10552.090522,10093.925345000001,8278.5778969999974,8163.4619200000006,108777.21608900002,8272.7415010000004,7360.6816419999996,7708.4002529999998,8264.3946680000008,8872.3851130000021,9931.0286769999984,10798.646509000002,10641.708212,10622.392449999999,10157.058304999999,8352.3422019999998,8205.9017340000009,{"$f":"SUM(BP42:BP47)","v":109187.68126600001},8299.1318449999999,7404.9447989999999,7750.8965539999999,8266.6485560000019,8901.4922009999991,10021.270358000002,10839.946130999999,10679.312191999999,10665.369385000002,10204.948576999999,8392.5285309999999,8248.3581919999997,109674.84732099998,109188.39350682535,109922.76056712726,110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":49},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,0,344.53024856994199,387.37254518877398,336.03622483499998,363.68074204959703,465.58615876062203,557.56008448390196,536.69285349458698,576.96976532292103,609.81053513893107,544.99271747808598,490.72999821286601,361.76401782614704,5575.725891361375,345.37406770443397,391.08290559540501,339.06913827648697,369.07016338534498,471.32810087483603,562.39124189209701,541.95075178667605,581.89199988738892,614.07242078694605,550.48197025362299,497.005602935247,367.00345851962203,5630.721821898107,350.46433523911702,396.08069765489,344.16531683082803,374.542618584492,477.15849370137602,569.16505660198197,548.5895138071279,588.92112781782805,621.17377479835204,557.31474525547901,503.37774745217803,372.32347275013899,{"$f":"SUM(AQ49:BB49)","v":5703.2769004937873},355.633057747034,401.39914734817398,348.713960630229,380.09938721016698,483.07869943759397,576.04311321788998,463.87570150633798,491.97579932519102,511.26332552109199,473.652640179169,437.52291888010802,366.20030223991199,{"$f":"SUM(BD49:BO49)","v":5289.4580532428981},354.65645160153798,370.98850151883801,336.34813448018298,380.79177500632301,406.35610876362199,476.25701846745199,470.72089644337598,499.223700849995,518.77682044940605,480.69727482795003,444.09263102235798,371.685211398131,{"$f":"SUM(BQ49:CB49)","v":5110.5945248291719},5186.7322426098308,5264.2017009166284,5194.978382717848,5266.6777703742946,5347.6177908069421,5429.8051254011534,5513.2590549030137,5597.9991569181757,5684.0453124457608,5771.4177107753112,5860.1368542836735,5950.2235633067803,6041.6989810875284,6134.5845788009101,6228.9021606576471,6324.6738690875318,6421.9221900037437,6520.6699581493822,6620.940362527549,6722.7569519162535,6826.1436404694741,6931.1247134057558,7037.7248327856805,7145.9690433796413,7255.8827786272859,7367.4918666901294,7480.8225365987491,7595.9014244960754,7712.7555799782585,7831.4124725346719,7831.4124725346719,7831.4124725346719,7831.4124725346719,7831.4124725346719]
[{"$f":"ROW()","v":50},"Total MWH",null,{"$f":"SUM(D48:D49)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P48:P49)","v":0},8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,{"$f":"SUM(AC48:AC49)","v":112457.19365936138},8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,{"$f":"SUM(AP48:AP49)","v":113839.28073489809},{"$f":"SUM(AQ48:AQ49)","v":8577.8640962391182},7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,{"$f":"SUM(BC48:BC49)","v":114480.49298949381},{"$f":"SUM(BD48:BD49)","v":8628.3745587470348},7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,8572.1020362399122,{"$f":"SUM(BP48:BP49)","v":114477.13931924291},{"$f":"SUM(BQ48:BQ49)","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,8620.043403398131,{"$f":"SUM(CC48:CC49)","v":114785.44184582915},{"$f":"SUM(CD48:CD49)","v":114375.12574943517},115186.96226804389,115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":51},""]
[{"$f":"ROW()","v":52},"Billed Sales %"]
[{"$f":"ROW()","v":53},"Residential",null,{"$f":"+IFERROR(D42/D$50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q42/Q$50","v":0.4987964010956763},0.48028098719981543,0.48086279672260096,0.48691791224450065,0.49869042086179405,0.51625272466139793,0.53510147609978576,0.53297983491102929,0.51921117340917455,0.51912385857641574,0.49799709701320799,0.48521087915185213,0.50677968743047908,0.49574990342956782,0.48360748238307544,0.48291534483530313,0.48719439020170169,0.49879112474143966,0.51628988480905613,0.53425242883333057,0.53371557811221215,0.52296449371872766,0.51999534446587969,0.4968275480900291,0.48587516555894961,0.50731504095225433,0.49607879260592314,0.48636786930723314,0.48504414293734305,0.48856621445566639,0.4996287563622937,0.51691877957574972,0.53399641500184791,0.53477918930122426,0.52556060673179106,0.52025318329549419,0.49557123597513758,0.48637269237417025,0.50815818549400216,0.49670990901238299,0.48706473838666159,0.48542384175013453,0.48879520883622973,0.5000356859678895,0.51723478248808086,0.53845001125439385,0.54056328012165766,0.53329298594397279,0.52507389014572847,0.49861484843366577,0.48675303121219426,0.51078368892444048,0.49727116431655216,0.49030918729017509,0.48728805233424793,0.48971974479148367,0.50539354117594815,0.52377756225964411,0.53875832178726979,0.54101980267991046,0.53437710453820442,0.52528249043924757,0.49832771409566712,0.48735364967465344,{"$f":"+CC42/CC$50","v":0.51251820885975563},0.51445497867346657,0.51550717565354887,0.51717847825040097,0.51817602771062055,0.51922163484552086,0.52021601210770507,0.52115726733117829,0.52206134795153569,0.52294695175328776,0.52340946627769558,0.52400017155831624,0.52467274160801802,0.52533950746646052,0.52606864582791701,0.52669650814140012,0.52730675678468353,0.52786502064272123,0.5281137477648129,0.52813269120251571,0.5281413183183532,0.52814226952974275,0.52813560375530866,0.52812091556372154,0.52809915386711503,0.52807081644784015,0.52801107994836294,0.52773642034372648,0.52769052204990963,0.52763877093822931,0.52758120663218877,0.52797914142492153,0.52837128424963042,0.52875777718461803,0.52913875797950649]
[{"$f":"ROW()","v":54},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42478782733836234,0.42922920907569673,0.43889323079347348,0.43492875158925981,0.41632303382197666,0.39989821993728536,0.38905105325075945,0.38734505948148423,0.39730516885842915,0.40004836662202109,0.41040079858925732,0.43660593655426133,0.41141031453392163,0.42956265834134549,0.42745435104126933,0.43861638449353046,0.43458347915425405,0.41649749569204098,0.4002899695700195,0.39068225279834246,0.38635748378824475,0.39427837772828395,0.40020585094819439,0.4131956902113833,0.43663947007512344,0.41168895853391352,0.42933099833263427,0.42612997023108778,0.43800899870187915,0.43403470974627817,0.41573638637970145,0.39938604568875613,0.39036973912349138,0.38483032867800049,0.39110265182326109,0.39933263309793432,0.41391452771642329,0.4358159535219342,0.41081768381549622,0.42863581614577773,0.42368703370274641,0.4357668239405616,0.43212670760627658,0.41433832845856633,0.39799257885467276,0.39291934109322824,0.38711777544753534,0.3930290409751056,0.40196943130485807,0.41731366995455321,0.43491903190589337,0.41119483913490329,0.42755174487605829,0.42426900058156014,0.43539173323340064,0.43117145239279164,0.4172503430170994,0.40149277966620478,0.39223176071188698,0.38589601691569991,0.39090404396446504,0.40103087669398441,0.41715537108715006,0.43393822396827153,0.41103845348585361,0.40888917855148776,0.40734198139970196,0.40633727139660514,0.40518156702089475,0.40393712027513468,0.40293890495724372,0.40207258058292494,0.40138112067487297,0.40065514502414512,0.40037066493554235,0.39969793775224643,0.39901836326060558,0.39833201006870156,0.39763039566351299,0.39685339822772125,0.39620762396179265,0.39561138825556208,0.39576804625869627,0.39570445138914645,0.39563033504263811,0.39555091788408497,0.39546622702720674,0.39537590573935888,0.39528073333786606,0.3951811473150515,0.39507971698973787,0.39552141863635676,0.39540894107839963,0.39529269126159933,0.39517269117221382,0.39539472039018808,0.39561292264942294,0.39582739920017013,0.39603824787628444]
[{"$f":"ROW()","v":55},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9813070810807009E-2,3.2792815594288094E-2,3.1602776663101552E-2,2.9622381646370006E-2,2.8200455883429756E-2,2.5194708286220543E-2,2.3664871841608467E-2,2.2944096162836738E-2,2.3453070404555163E-2,2.4439225426981744E-2,2.9663408531681458E-2,2.9719158501172106E-2,2.7140896581905088E-2,2.8911274002218663E-2,3.1807370156096755E-2,3.0688252395339458E-2,2.9505333487444364E-2,2.795124338209742E-2,2.4965303233976593E-2,2.2959250431000777E-2,2.3256507017705583E-2,2.2922720719151718E-2,2.3365041432401444E-2,2.7699398534044732E-2,2.8730785064540954E-2,2.6484180465098043E-2,2.8502484914303374E-2,3.050748768737532E-2,2.9269422534751979E-2,2.8324771245408834E-2,2.7489190632163828E-2,2.4818850037081154E-2,2.3139803296500262E-2,2.3293570635872493E-2,2.3109444397013706E-2,2.3619885935175233E-2,2.7850146926500105E-2,2.8733676716885963E-2,2.620830168223812E-2,2.8247051323580064E-2,3.1377011604185115E-2,3.0372369624104081E-2,2.9595708940976299E-2,2.8103409330755058E-2,2.5310637379254559E-2,2.3488061027149534E-2,2.3683151841904598E-2,2.3099992418075529E-2,2.3925371248603104E-2,2.8962032806996052E-2,3.0178339560861456E-2,2.6814982679113832E-2,2.9031021604568351E-2,3.1577156658946212E-2,3.0621525320329971E-2,2.9580348080902291E-2,2.7784431953916063E-2,2.4731257437059843E-2,2.3476052327925302E-2,2.401083984278099E-2,2.3700624449173032E-2,2.4254674878230569E-2,2.8963776120671088E-2,3.0198860935825488E-2,2.6944879875569195E-2,2.6321734430166274E-2,2.6509922844470939E-2,2.6667070261240849E-2,2.6612026241924075E-2,2.6501082335655311E-2,2.6293308985002369E-2,2.6042413519137116E-2,2.574118725955989E-2,2.545821717044975E-2,2.5165560028360446E-2,2.4955135191025726E-2,2.4723610542819806E-2,2.4498250873672398E-2,2.4259807523698496E-2,2.4074662165859434E-2,2.3852073957056394E-2,2.3630199497486272E-2,2.3150203728608758E-2,2.2942739913166324E-2,2.2741972869247132E-2,2.2545427905717647E-2,2.2352996356989469E-2,2.2164816688657416E-2,2.1980304680742257E-2,2.1799121483724919E-2,2.1627460270642721E-2,2.1462289046897506E-2,2.1290431090000405E-2,2.1121287919970196E-2,2.0954790801224057E-2,2.0790871892155043E-2,2.0629465544412622E-2,2.0470508213812074E-2,2.031393837554938E-2]
[{"$f":"ROW()","v":56},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2267820167261362E-3,5.0839783720832725E-3,4.4462103466913986E-3,4.1409237021030349E-3,4.7825938194435234E-3,3.6119470507907487E-3,2.9449401373993602E-3,3.3562599843447068E-3,3.7256710119642788E-3,3.6018629827675296E-3,4.3098420674268735E-3,4.4376999661594274E-3,3.9842231112149238E-3,4.136116650684335E-3,4.9861753286813216E-3,3.9157086293869874E-3,4.3026496927089184E-3,4.7321971166011129E-3,3.5659890024309689E-3,2.9008649272369764E-3,3.3193031028893438E-3,3.6915472916616305E-3,3.5693269387297587E-3,4.2799624135663981E-3,4.4038636039648053E-3,3.9193071154324643E-3,4.1027681955733046E-3,4.9187286772018994E-3,3.8400797378590505E-3,4.2759636638354855E-3,4.7236998800282582E-3,3.5499930232748148E-3,2.880533551368815E-3,3.3054339067337506E-3,3.6798153080278852E-3,3.5486804052591195E-3,4.2519858345662761E-3,4.3720158465671488E-3,3.8927405478669437E-3,4.0684676773115949E-3,4.9304417254350426E-3,3.8354784579969778E-3,4.2475286309983252E-3,4.7083277625893562E-3,3.5402881737832512E-3,2.8768845374417527E-3,3.3133836888558444E-3,3.6942797432656343E-3,3.5509963721776071E-3,4.2415822640367151E-3,4.3465861515040415E-3,3.8868541146817918E-3,4.0447735489145265E-3,4.9160831918979228E-3,3.7986988379070954E-3,4.2374930149689403E-3,4.7389914975011225E-3,3.5371046598303793E-3,2.8507452232274131E-3,3.2933993640032791E-3,3.6778459655648918E-3,3.5270556897178773E-3,4.2111852842499214E-3,{"$f":"+CB45/CB$50","v":4.3141015955140216E-3},3.8691050350836581E-3,3.8728969544588013E-3,3.8358445369507501E-3,3.8086851150532135E-3,3.7670213656776927E-3,3.7265823038256873E-3,3.6782522552180541E-3,3.6269140998528545E-3,3.5691449205888771E-3,3.513749127882302E-3,3.4577106929642182E-3,3.4135143966561635E-3,3.3654300696397059E-3,3.3175692913676572E-3,3.2674165412626697E-3,3.2248315702158581E-3,3.1773660677393632E-3,3.1299463087496172E-3,3.0722911744119332E-3,3.0257146398248638E-3,2.9804986068635336E-3,2.9362994091042954E-3,2.8930879388125055E-3,2.8508674260049609E-3,2.809548477609169E-3,2.7690749222037065E-3,2.7302164232646058E-3,2.675554965986524E-3,2.6376915270022797E-3,2.6005462808068301E-3,2.5641007542067753E-3,2.5283369210794405E-3,2.4932373505955016E-3,2.4587851830325191E-3,2.4249641067569622E-3]
[{"$f":"ROW()","v":57},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q46/Q$50","v":2.1432417497084137E-4},3.2819357962067308E-4,3.8238248639496327E-4,3.3626776167509969E-4,3.3391359589283906E-4,2.9550564157327963E-4,3.0365232256852269E-4,3.4076875878995581E-4,2.2417208123080872E-4,1.9512300857337956E-4,2.430181526839076E-4,2.4082213850726679E-4,2.8462850582022759E-4,2.1591164378807E-4,3.7355008038225326E-4,4.4016938185146003E-4,3.9439266014589262E-4,3.99507757769155E-4,3.4399442298118727E-4,3.6154817006986661E-4,4.1471324366809637E-4,2.4444120946686299E-4,2.0282914982738329E-4,2.4166691069197515E-4,2.3946472351360094E-4,3.2158750269385011E-4,2.1173557655177966E-4,3.4317685925098422E-4,4.0210458456313886E-4,3.6099700413660143E-4,3.6319401380143808E-4,3.1690174300940993E-4,3.2987230986757511E-4,3.7495123608783981E-4,2.3226480024674884E-4,1.9718699251944312E-4,2.4030957174478505E-4,2.3789351612854451E-4,2.9969214059157327E-4,2.1193412357675234E-4,3.5705065113509791E-4,4.1975041067169011E-4,3.7484969962434881E-4,3.7872093474292768E-4,3.2944649747446121E-4,3.4626755242817594E-4,3.9585405832578665E-4,2.3872670878183331E-4,1.9990055330811971E-4,2.4012609647287324E-4,2.3695238243932076E-4,3.0974827123444321E-4,2.1059482131261501E-4,3.5003463826244354E-4,4.1025097271089325E-4,3.6689828186773753E-4,3.7195567490806285E-4,3.232661252789181E-4,3.3715438627512825E-4,3.8462085206972778E-4,2.3484385412632036E-4,1.9771252288307793E-4,2.3883925329633364E-4,2.3560136590488579E-4,3.0390614383706834E-4,3.0751046709930014E-4,3.0409495691547278E-4,3.034249041829355E-4,3.0074372074644854E-4,2.9869255988380125E-4,2.9584063230087839E-4,2.9291415327664162E-4,2.8945702958484127E-4,2.862589955058408E-4,2.8302914563269825E-4,2.8080965484357468E-4,2.7830023514660292E-4,2.7583887712517586E-4,2.7320928812707613E-4,2.712349954211488E-4,2.6886999147406342E-4,2.6652320159951064E-4,2.6326209232109077E-4,2.6090281563632365E-4,2.586196943372835E-4,2.5638458644380179E-4,2.541962562116104E-4,2.5205627825007512E-4,2.4995800885410272E-4,2.4789759465045568E-4,2.4594546381898009E-4,2.4252516904821141E-4,2.405831486557129E-4,2.386718057586951E-4,2.3679036363528924E-4,2.3493805566580001E-4,2.3311414001464685E-4,2.3131789862362715E-4,2.2954863625383244E-4]
[{"$f":"ROW()","v":58},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4229432194451812E-4,8.928527165782288E-4,9.370426042285265E-4,9.0820165578044891E-4,8.1550261004828279E-4,7.8635149653809235E-4,7.3878882220946836E-4,7.4904362710300279E-4,7.2811889236603245E-4,7.3549425672985607E-4,8.6122699233259162E-4,8.5754759721908057E-4,8.1937635113953869E-4,9.2005420982090144E-4,8.8094937319115085E-4,9.0739383809231998E-4,9.001965264394822E-4,8.0703140443475158E-4,7.69734809652634E-4,7.3222520381607229E-4,7.3629845924849343E-4,7.2600614944014381E-4,7.2680964248075439E-4,8.5767600514111326E-4,8.5578390758414915E-4,8.088962825972166E-4,9.1639036382570296E-4,8.668520151144984E-4,9.0097685667124474E-4,8.9290027848823233E-4,8.0299694195833798E-4,7.7071005762733072E-4,7.2909132395438184E-4,7.3678936472757243E-4,7.2056185069451775E-4,7.2449986429842122E-4,8.5224377154855013E-4,8.4864504749059856E-4,8.0463024393556378E-4,9.1012959005576139E-4,8.7089611451566379E-4,9.0148045657744498E-4,8.8988250218803306E-4,7.9953075015433872E-4,7.67942121373159E-4,7.3188410605846141E-4,7.3850362482322154E-4,7.2444856951062837E-4,7.2528676960184743E-4,8.5190055786091919E-4,8.4604674201722515E-4,8.0452146644896679E-4,9.0790353666098751E-4,8.6870176722700083E-4,8.9978531382454183E-4,8.8886221885101069E-4,8.033740721962733E-4,7.6953483523263912E-4,7.2853528266781558E-4,7.3618916456347E-4,7.2051946138486605E-4,7.2186259089622299E-4,8.4718229544274062E-4,8.4084553415852829E-4,8.0242658405854975E-4,8.0527215767742949E-4,7.996130468067306E-4,7.962089036865226E-4,7.8998631911325048E-4,7.8419442780838105E-4,7.7690690657392786E-4,7.6912266022644276E-4,7.6009400176735558E-4,7.5167199483272995E-4,7.4320286636010051E-4,7.3736879904334881E-4,7.3078233664189939E-4,7.2431765494089648E-4,7.1741341167544164E-4,7.1222880785743641E-4,7.0601878399963224E-4,6.9985632094146178E-4,6.9129310263024853E-4,6.8509798221719957E-4,6.7910283550335043E-4,6.7323376521638892E-4,6.6748752647043921E-4,6.6186825401587303E-4,6.5635850233710096E-4,6.5094815297744586E-4,6.4582214158011796E-4,6.3684091373423753E-4,6.3174144956197132E-4,6.2672254004431539E-4,6.2178214562110521E-4,6.1691825325872025E-4,6.121289150030554E-4,6.0741224533597451E-4,6.0276641865952146E-4]
[{"$f":"ROW()","v":59},"Total Retail",null,{"$f":"IFERROR(SUM(D53:D58),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q53:Q58)","v":0.95878069975848701},0.94860803653808234,0.95712443961649085,0.95685443859968899,0.94914592059258518,0.94603945707380588,0.95180478247433109,0.94771506292558805,0.94464737465771997,0.94814393087348936,0.9434753913465902,0.95707204390917144,0.95041912651448046,0.95949591827742531,0.94910987836269622,0.95748325357350383,0.95688044172269426,0.94917860009438315,0.94622487584811699,0.9518885703637967,0.94779988372396828,0.94482758681673196,0.94806520257751348,0.94310194216485654,0.95674453293367645,0.95053797085198932,{"$f":"SUM(AQ53:AQ58)","v":0.95914316998881166},0.94913408477726369,0.95746572535306762,0.95645555639381385,0.94874422420994697,0.94576128012549854,0.95144545460703034,0.94732026312264639,0.94440534491103489,0.94767606959068085,0.94268044979592069,0.95638087702317665,0.95018123392413045,0.95878330787268495,0.94828717218467895,0.95671974464004628,0.95602988621629326,0.94836400320469749,0.9451756755146391,0.9588124495707,0.95581194878310238,0.95407947435871188,0.95544487639427711,0.95022416011358546,0.95727998795490987,0.95379463459082281,0.95901720270406698,0.95229016412806877,0.95841004601242097,0.95596479878086515,0.95634263739156922,0.95463150498325067,0.9583825697192524,0.9553408688190278,0.95361498223291852,0.95501467281495966,0.94974406813647738,0.95688128307432785,0.9554769799841577,0.95465157123435618,0.95429863243839486,0.95509113883116947,0.95482737237897675,0.95446930674782871,0.95419922584404404,0.95396121234659625,0.95380235183790962,0.95361199406610342,0.95342963394655533,0.95308493735213162,0.9527892280528717,0.95248749423226808,0.95221688825619377,0.95183286390847521,0.95151870954674556,0.95120293422706015,0.95105884412148112,0.95075159794250674,0.95043184736694264,0.95010453308030995,0.94976959886099932,0.9494264299500087,0.94907605687452379,0.94871900591644809,{"$f":"SUM(DC53:DC58)","v":0.94834024123740734},0.94827504907574967,0.94789991034352972,0.9475186907464086,0.94713136186908986,0.94754492693726855,0.94795215284907919,0.94835319992559231,0.94874822339301057]
[{"$f":"ROW()","v":60},"Resale",null,{"$f":"+IFERROR(D49/D$50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q49/Q$50","v":4.1219300241513011E-2},5.1391963461917697E-2,4.2875560383509238E-2,4.3145561400311068E-2,5.0854079407414945E-2,5.3960542926193789E-2,4.8195217525668757E-2,5.2284937074412154E-2,5.5352625342280047E-2,5.1856069126510709E-2,5.6524608653409872E-2,4.2927956090828723E-2,4.9580873485519615E-2,4.0504081722574713E-2,5.089012163730379E-2,4.251674642649611E-2,4.3119558277305521E-2,5.0821399905616974E-2,5.3775124151883111E-2,4.8111429636203309E-2,5.220011627603148E-2,5.5172413183268057E-2,5.1934797422486627E-2,5.6898057835143442E-2,4.3255467066323355E-2,4.946202914801074E-2,4.0856830011188304E-2,5.0865915222736251E-2,4.2534274646932303E-2,4.354444360618645E-2,5.1255775790052881E-2,5.4238719874501323E-2,4.8554545392969821E-2,5.2679736877353604E-2,5.559465508896505E-2,5.232393040931925E-2,5.7319550204079757E-2,4.3619122976823139E-2,4.9818766075869297E-2,4.1216692127315005E-2,5.1712827815321126E-2,4.3280255359953716E-2,4.3970113783706674E-2,5.1635996795302258E-2,5.4824324485361155E-2,4.118755042929971E-2,4.4188051216897561E-2,4.5920525641288137E-2,4.4555123605722891E-2,4.9775839886414541E-2,4.272001204509028E-2,4.6205365409177135E-2,4.0982797295932974E-2,4.7709835871931193E-2,4.1589953987578941E-2,4.4035201219134554E-2,4.3657362608430998E-2,4.5368495016749201E-2,4.1617430280747658E-2,4.4659131180972284E-2,4.638501776708133E-2,4.4985327185040405E-2,5.0255931863522646E-2,4.3118716925672089E-2,{"$f":"+CC49/CC$50","v":4.4523020015842463E-2},4.5348428765643954E-2,4.5701367561605248E-2,4.4908861168830486E-2,4.5172627621023101E-2,4.5530693252171232E-2,4.5800774155956035E-2,4.6038787653403551E-2,4.6197648162090231E-2,4.6388005933896526E-2,4.6570366053444633E-2,4.6915062647868447E-2,4.7210771947128458E-2,4.7512505767731708E-2,4.7783111743806263E-2,4.8167136091524801E-2,4.8481290453254444E-2,4.8797065772939796E-2,4.8941155878518772E-2,4.924840205749316E-2,4.9568152633057354E-2,4.9895466919690178E-2,5.0230401139000645E-2,5.0573570049991093E-2,5.0923943125475914E-2,5.1280994083551988E-2,5.1659758762592739E-2,5.1724950924250307E-2,5.210008965647029E-2,5.2481309253591471E-2,5.2868638130910334E-2,5.2455073062731408E-2,5.2047847150920951E-2,5.1646800074407785E-2,5.1251776606989444E-2]
[{"$f":"ROW()","v":61},"Totals",null,{"$f":"IFERROR(SUM(D59:D60),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q59:Q60)","v":1},1,1,1,1.0000000000000002,0.99999999999999967,0.99999999999999989,1.0000000000000002,1,1,1,1.0000000000000002,1,1,1,1,0.99999999999999978,1.0000000000000002,1,1,0.99999999999999978,1,1,1,0.99999999999999978,1,{"$f":"SUM(AQ59:AQ60)","v":1},0.99999999999999989,0.99999999999999989,1.0000000000000002,0.99999999999999989,0.99999999999999989,1.0000000000000002,1,1,1,1.0000000000000004,0.99999999999999978,0.99999999999999978,1,1,1,0.99999999999999989,0.99999999999999978,1.0000000000000002,0.99999999999999967,1,1,1,1,1.0000000000000002,1,1,1,0.99999999999999989,0.99999999999999967,1.0000000000000002,0.99999999999999989,1,1,0.99999999999999989,1,1,0.99999999999999989,1.0000000000000002,1.0000000000000002,1,1,0.99999999999999989,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,1,1,1.0000000000000002,0.99999999999999978,1,1,1,1,0.99999999999999989,0.99999999999999989,1,1.0000000000000002,1,0.99999999999999978,0.99999999999999967,1,{"$f":"SUM(DC59:DC60)","v":1},1,1,1,1.0000000000000002,1,1.0000000000000002,1,1]
[{"$f":"ROW()","v":62}]
[{"$f":"ROW()","v":63},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0.01,{"$f":"CE63","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[{"$f":"ROW()","v":64},"$/MWh Base Energy Rate - Existing"]
[{"$f":"ROW()","v":65},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P74/P42","v":{"$error":"#DIV/0!"}},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,{"$f":"+AC74/AC42","v":69.859035979966791},70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,{"$f":"+AP74/AP42","v":71.498500909852496},72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,{"$f":"+BC74/BC42","v":72.927383745844338},73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP74/BP42","v":73.096361273698136},73.569083654448292,73.99022388216089,73.925092043718195,73.725947143946897,73.402465180465498,72.866618748834696,72.675831487383107,72.621803029252291,72.518568867701305,72.3487558340926,73.465843322771207,73.703346702478498,{"$f":"+CC74/CC42","v":73.141336221284789},{"$f":"CC65*(1+CD$63)","v":73.872749583497637},{"$f":"CD65*(1+CE$63)","v":74.611477079332616},75.357591850125942,76.111167768627197,76.87227944631347,77.641002240776601,78.417412263184374,79.201586385816213,79.993602249674382,80.793538272171119,81.601473654892828,82.417488391441751,83.241663275356174,84.074079908109738,84.914820707190842,85.763968914262747,86.621608603405377,87.487824689439435,88.362702936333832,89.246329965697171,90.138793265354138,91.040181198007687,91.950583009987767,92.870088840087647,93.798789728488529,94.736777625773414,95.684145402031149,96.640986856051455,97.607396724611974,98.583470691858096,99.569305398776677,100.56499845276444,101.57064843729209,102.58635492166502]
[{"$f":"ROW()","v":66},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748895,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986262999,49.938091935573702,49.496296612687523,49.470781730766596,52.522809433031803,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,49.4918967317438,52.535492245277695,51.216712135749596,50.411168400251299,49.9567639082398,48.341584193721602,47.591784608376798,48.1492365615794,48.663224886196303,49.610274179446193,50.578623730318803,49.955973305188202,49.595831604419324,{"$f":"CC66*(1+CD$63)","v":50.091789920463519},50.592707819668156,51.098634897864841,51.609621246843489,52.125717459311922,52.646974633905039,53.173444380244092,53.705178824046534,54.242230612287003,54.784652918409876,55.332499447593975,55.885824442069918,56.444682686490616,57.009129513355525,57.579220808489083,58.155013016573974,58.736563146739712,59.323928778207112,59.917168065989181,60.516339746649074,61.121503144115565,61.73271817555672,62.35004535731229,62.973545810885412,63.603281268994266,64.239314081684213,64.881707222501049,65.530524294726064,66.185829537673328,66.84768783305006,67.516164711380554,68.191326358494365,68.873239622079311,69.561972018300111]
[{"$f":"ROW()","v":67},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020998,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290676,31.862757018745803,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.6927457075981,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808,31.966061740032803,32.131976336185303,31.715102742703603,32.305988667395503,33.363949045228104,32.6899729592011,31.8554355267466,32.279392309260174,31.053100564358502,33.467770850926598,32.763830184026098,32.303178787773298,31.9127196133635,32.049910372800099,32.159578990635794,31.712066492197799,32.274604970773801,33.3561801494657,32.706147339005199,31.864833879136398,32.29568664937522,32.618643515868975,32.944829951027664,33.27427825053794,33.607021033043317,33.94309124337375,34.282522155807492,34.625347377365564,34.971600851139222,35.321316859650615,35.674530028247119,36.031275328529588,36.391588081814888,36.755503962633036,37.123059002259367,37.494289592281959,37.86923248820478,38.247924813086826,38.630404061217696,39.01670810182987,39.406875182848168,39.800943934676653,40.198953374023418,40.600942907763653,41.006952336841287,41.417021860209701,41.831192078811796,42.249503999599916,42.671999039595917,43.098719029991877,43.529706220291793,43.965003282494713,44.404653315319663,44.848699848472862,45.297186846957594]
[{"$f":"ROW()","v":68},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,141.94480012787699,141.18537578769642,141.41995981562599,138.455097709662,158.34762067101099,143.581271425804,130.69216660050301,142.89728264601501,154.47073124600399,143.399887958183,133.78888473573599,142.868395018672,142.54561178282,143.12940587532,142.33729029139516,143.7606631943091,145.19826982625219,146.65025252451471,148.11675504975986,149.59792260025745,151.09390182626004,152.60484084452264,154.13088925296788,155.67219814549756,157.22892012695254,158.80120932822206,160.38922142150429,161.99311363571934,163.61304477207653,165.24917521979731,166.9016669719953,168.57068364171525,170.2563904781324,171.95895438291373,173.67854392674286,175.4153293660103,177.16948265967039,178.94117748626709,180.73058926112978,182.53789515374109,184.36327410527849,186.20690684633126,188.06897591479458,189.94966567394252,191.84916233068193,193.76765395398877,195.70533049352866,197.66238379846396,199.63900763644861]
[{"$f":"ROW()","v":69},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356804,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646699,48.093427257860398,44.256645585232796,61.426809367144003,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609201,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,70.928932460439,60.131598121274997,53.653369437579094,53.645022181206002,49.803018722413803,49.492514236797099,47.603354883424096,43.7882820250178,60.999772098374699,66.589400573487907,69.84251015857609,68.526724609950108,55.578398994427232,56.134182984371506,56.695524814215219,57.262480062357369,57.835104862980941,58.413455911610754,58.997590470726863,59.587566375434129,60.183442039188471,60.785276459580359,61.393129224176164,62.007060516417923,62.627131121582103,63.253402432797927,63.885936457125908,64.524795821697168,65.170043779914138,65.821744217713274,66.479961659890407,67.144761276489305,67.816208889254199,68.494370978146748,69.179314687928212,69.871107834807489,70.569818913155558,71.275517102287111,71.988272273309988,72.708154996043092,73.435236546003523,74.169588911463563,74.911284800578201,75.660397648583981,76.417001625069815,77.181171641320518,77.952983357733729]
[{"$f":"ROW()","v":70},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,47.480190210906301,50.016502965891597,48.340420504442598,47.456290235602303,48.4593761223394,46.251176789965797,46.461812111812499,46.976810484746501,48.395120635064394,49.336138212562602,49.536544384362195,47.876963525049497,48.001620761486976,48.481636969101842,48.96645333879286,49.456117872180791,49.9506790509026,50.450185841411624,50.95468769982574,51.464234576823998,51.978876922592235,52.498665691818161,53.023652348736341,53.553888872223702,54.089427760945938,54.630322038555398,55.176625258940952,55.728391511530361,56.285675426645668,56.848532180912123,57.417017502721244,57.991187677748457,58.571099554525944,59.156810550071206,59.748378655571919,60.34586244212764,60.949321066548919,61.55881427721441,62.174402419986556,62.796146444186419,63.424107908628287,64.058348987714567,64.698932477591711,65.345921802367627,65.999381020391297,66.659374830595212,67.325968578901168]
[{"$f":"ROW()","v":71},"Resale",null,{"$f":"+IFERROR(D81/D49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q81/Q49","v":50.692445939052192},41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,51.284272255177676,43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,{"$f":"+CC81/CC49","v":42.952282935680053},43.381805765036852,43.815623822687222,44.253780060914096,44.696317861523234,45.143281040138469,45.594713850539854,46.050660989045255,46.511167598935707,46.976279274925062,47.446042067674313,47.920502488351055,48.399707513234567,48.883704588366911,49.372541634250581,49.866267050593088,50.364929721099017,50.868579018310008,51.377264808493109,51.89103745657804,52.409947831143818,52.934047309455259,53.463387782549809,53.998021660375308,54.53800187697906,55.08338189574885,55.634215714706336,56.1905578718534,56.752463450571938,57.319988085077661,57.893187965928441,58.472119845587727,59.056841044043608,59.647409454484048,60.243883549028887]
[{"$f":"ROW()","v":72}]
[{"$f":"ROW()","v":73},"Base Energy Revenue - Existing"]
[{"$f":"ROW()","v":74},"Residential",null,{"$f":"D42*D65","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D74:O74)","v":0},{"$f":"Q42*Q65","v":290894.37080815516},254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,{"$f":"SUM(Q74:AB74)","v":3981337.818150328},{"$f":"AD42*AD65","v":296659.98364524764},262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,{"$f":"SUM(AD74:AO74)","v":4129208.5487890942},{"$f":"AQ42*AQ65","v":310222.42230129807},277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,{"$f":"SUM(AQ74:BB74)","v":4242492.1777531253},{"$f":"BD42*BD65","v":315006.1959374742},279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"SUM(BD74:BO74)","v":4274167.5909938328},{"$f":"BQ42*BQ65","v":316588.32084282051},282095.98119833955,291325.31216104003,312216.28298948111,345294.47560175287,400647.57945053047,442865.87613050861,439202.81450850947,433410.97358219599,406092.31233107939,323509.28190100152,309628.46800738404,{"$f":"SUM(BQ74:CB74)","v":4302877.6787046436},{"$f":"CD42*CD65","v":4346735.5899507487},4430407.5426737899,4508365.9200787451,4598191.9532413119,4687903.2056297883,4788354.2505286485,4894020.9662230304,5010353.6670446228,5125836.1245553214,5240721.2101718755,5341028.4189270474,5450044.6365225744,5560731.939773418,5678259.9601931255,5783684.8502798872,5899730.4792649001,6017560.4223254723,6155921.7156137601,6273928.6501536416,6392712.7181234397,6512938.8212745227,6634613.4728386682,6757662.9225924909,6882249.9088898618,7008470.0925175697,7133931.5150724063,7303084.3090890506,7435009.0131459553,7568753.088650668,7704339.2054070644,7848647.8733504284,7995090.5319736702,8143698.2433542078,8294502.5754013117]
[{"$f":"ROW()","v":75},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,183117.1615321241,173319.18314596795,180340.16290517373,187959.52382156611,194017.22886504626,203744.37797152527,211136.32854004647,207703.88843502285,212752.11447699394,212593.61430367126,186445.14724257283,186863.63147798594,2339992.3627176969,2342630.2770947907,2373834.4107077937,2401859.8402479538,2438045.1606672402,2472987.4203007394,2514919.2528219619,2560258.2319913041,2612077.5703315036,2662932.096452795,2718278.9382245513,2762534.1390193375,2810520.3018506463,2859034.472217781,2910279.5996398577,2954993.7821627511,3005895.9987404463,3058078.6240185653,3128157.6254273285,3187496.7215429554,3247184.1115514114,3307583.0257361555,3368696.3601609734,3430485.9414616022,3493034.7018371513,3556391.4837808809,3619536.1657168749,3711432.2802426042,3777730.5436829296,3844932.4012876097,3913049.0325478064,3985577.2584953955,4059167.1477832478,4133834.1060514832,4209593.7868184028]
[{"$f":"ROW()","v":76},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,7801.4181303093355,8217.7388386613839,8113.7583608843561,8262.9688442774259,8253.0530291068262,8320.7032478505826,8539.3269312230932,8511.7100288271686,8555.0698505846212,8645.1502328699316,8370.8740476294388,8294.9099087456598,99886.681450969816,98200.112211949265,100600.24979704272,102644.49251288989,104272.39651678088,105650.38876697801,106863.50998983187,107984.11925885704,109082.99378053352,110183.53482366278,111259.65687821849,112314.29076797838,113397.91869983573,114500.82281996177,115622.361817832,116730.94873727988,117835.62655314653,118945.11107672156,119152.1998492921,120343.72184778501,121547.15906626286,122762.6306569255,123990.25696349474,125230.1595331297,126482.46112846099,127747.2857397456,129024.75859714305,131143.54507442185,132454.98052516606,133779.53033041774,135117.32563372189,136468.49889005913,137833.18387895971,139211.51571774934,140603.63087492684]
[{"$f":"ROW()","v":77},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,5288.7752469886173,62821.271597867708,4950.0682653218673,5292.7417115854396,4864.5983630674737,5261.3157248907628,5764.8071600051999,5305.8979960286351,4980.727998271841,5279.3217973375949,5503.2140541326735,5384.5480812305868,5304.4998177643447,5322.6595614340904,63214.400531070511,63680.66560234737,64154.298989120965,64611.46471809825,65052.451366637048,65477.5433191962,65887.020823050931,66281.160043305528,66660.233117212585,67024.50820780643,67374.249556859824,67709.717537171557,68031.168704193784,68338.855847006314,68633.028038646735,68913.930685803352,69181.805577879524,69436.890935436444,69692.138666809493,69948.804221202867,70206.895573291156,70466.420749674464,70727.387829235784,70989.804943501003,71253.680277001593,71519.022067639715,71785.838607056168,72054.138241001172,72323.929369707374,72595.220448266118,72868.019987005959,73142.336551874454,73418.178764822209,73695.55530419026,73974.474905099632]
[{"$f":"ROW()","v":78},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,129.26393645999983,163.66894981999988,178.01114911999991,170.20122486999992,172.42337973999989,167.95259959999979,181.53258524999967,188.26763098999999,160.21760940999991,140.68249433999986,147.40485264999992,139.17051385000002,1938.7969260999985,1974.3261305717313,1985.9180486069417,2009.8936574446168,2027.9137977015023,2049.2427278188857,2069.2050100661882,2090.1647834074479,2110.9312310050209,2132.1088194345039,2153.3954281885349,2174.9467945877791,2196.6874694143903,2218.6587846337643,2240.8431300148618,2263.2526937599569,2285.8846488128579,2308.7437841027581,2331.8310760988911,2355.1492395565479,2378.7005831757592,2402.4874387434111,2426.5121613641104,2450.7771296933611,2475.284746173073,2500.0374372694218,2525.0376537130942,2550.2878707419245,2575.7905883459725,2601.5483315150409,2627.5636504886688,2653.8391210086306,2680.3773445739562,2707.1809486985012,2734.2525871710927]
[{"$f":"ROW()","v":79},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,373.04259584999966,337.85982698999987,351.76279847999984,364.76722250999956,362.36390147999936,373.62685760999994,382.85555339999962,386.59646048999957,389.98699814999981,380.55765696000009,370.84191512999939,347.0182162499994,4421.2800032999967,4465.3092662484169,4510.0550795681511,4555.1088064319219,4600.6835405818556,4646.6784347144376,4693.1512494045674,4740.0797165754047,4787.4820516293794,4835.356095512122,4883.710048667187,4932.546951092887,4981.8725206246063,5031.6911953203526,5082.0081327813587,5132.8282012277323,5184.1564897451372,5235.9980513574983,5288.3580335300448,5341.2416155409028,5394.6540333886287,5448.6005754317548,5503.0865829124032,5558.1174504851215,5613.6986267510038,5669.8356147971554,5726.5339727415558,5783.7993142833611,5841.637309258731,5900.0536842021793,5959.0542229135699,6018.6447670307689,6078.8312166080214,6139.6195307001153,6201.0157279523901]
[{"$f":"ROW()","v":80},"Total Retail",null,{"$f":"SUM(D74:D79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP74:BP79)","v":6776741.3315881249},512959.2753028858,469427.17367136432,485173.60573776561,514235.05982759543,553864.35193713114,618560.13812314486,668086.64773869992,661272.5988611771,660771.57657146733,633236.86510015116,524148.04977674806,510595.85768564971,6812331.2003337806,6857686.2802566569,6975492.4752959218,7084046.7200215636,7212190.5591302533,7338714.4791792352,7482786.3904229635,7635374.7220164798,7805072.8775565075,7972943.7289545322,8144671.1603083601,8290694.0599972149,8449172.5857672878,8609856.4406381212,8780117.8009522576,8931719.5927607082,9100113.9512749296,9271565.7901916578,9480543.8686668184,9659414.2886206843,9839424.2389309723,10021601.986431453,10205957.07653665,10392377.723110901,10581109.735505398,10772297.757157903,10962529.849619934,11226048.359832102,11425935.894621361,11628561.842732681,11833960.201448999,12052508.451175798,12274268.250961881,12499286.220907029,12727609.736314863]
[{"$f":"ROW()","v":81},"Resale (Prior Mth MWh * Prior $/MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,17465.080999999998,15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,231322.13200000001,19152.587,16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,234186.45300000004,19411.603999999999,16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,{"$f":"SUM(AQ81:BB81)","v":235222.40900000001},19641.674999999999,16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"SUM(BD81:BO81)","v":229086.59},18065.868999999999,14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,{"$f":"SUM(BQ81:CB81)","v":219511.70199999993},{"$f":"CD49*CD71","v":225009.81070415367},230654.28145411322,229897.43076999887,235401.10369886796,241409.01282564219,247570.41095686026,253889.22368212274,260369.47700612206,267015.30000878073,273830.92749556602,280820.70270777849,287989.08010240452,295340.62820332008,302880.0325256795,310612.0985753705,318541.75492546492,326674.05637164391,335014.18716862646,343567.46434968646,352339.34113139025,361335.41040574829,370561.40832202631,380023.21796052239,389726.87310067314,399678.56208591408,409884.63178778312,420351.59167181718,431086.11796786083,442095.05794747005,453385.43431116617,457919.28865427786,462498.48154082062,467123.46635622886,471794.70101979113]
[{"$f":"ROW()","v":82},"Totals",null,{"$f":"SUM(D80:D81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP80:BP81)","v":7005827.9215881247},531025.14430288575,483828.60667136434,500248.77673776558,530643.73682759539,570240.46793713118,635173.51512314484,686444.22273869987,680579.88286117709,681109.82757146738,654288.94810015114,548126.99377674807,530132.77968564967,7031842.9023337802,7082696.0909608109,7206146.7567500351,7313944.1507915622,7447591.6628291216,7580123.492004877,7730356.8013798241,7889263.9456986021,8065442.3545626299,8239959.0289633125,8418502.0878039263,8571514.7627049927,8737161.6658696923,8905197.0688414406,9082997.8334779367,9242331.6913360786,9418655.7062003948,9598239.846563302,9815558.0558354445,10002981.752970371,10191763.580062363,10382937.396837201,10576518.484858677,10772400.941071423,10970836.608606072,11171976.319243817,11372414.481407717,11646399.951503919,11857022.012589222,12070656.900680151,12287345.635760166,12510427.739830075,12736766.732502703,12966409.687263258,13199404.437334655]
[{"$f":"ROW()","v":83},"$/MWh Base Energy Revenue - Existing",null,{"$f":"+D80/D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,{"$f":"+AP80/AP48","v":60.695596493120441},{"$f":"+AQ80/AQ48","v":61.261431972498208},62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,62.065072295828088,61.808787338633465,63.393743831116481,62.595804544363631,62.205990292687517,62.221517407486992,61.724723116500591,61.631915847636051,61.920897804312183,61.954870264577082,62.051940813042982,62.454127840098501,61.902726069882796,62.113888158833937,62.806000344972418,63.458126772900243,64.118728023089503,64.78596590609763,65.46390797020112,66.147412958173092,66.836718386103982,67.531378011903669,68.233110057649597,68.930598906906184,69.640811875608605,70.359891483283008,71.086229581485838,71.821377935956207,72.562744448964835,73.310390606699499,74.064240211731899,74.818305282852663,75.57117883623377,76.331540746609292,77.099476396309612,77.875062188489281,78.658368757267368,79.449486596645301,80.248500439420368,{"$f":"+DC80/DC48","v":81.05490817306729},81.854643262064485,82.677712369823283,83.509005835421206,84.348606453391483,85.197143072434329,86.05415914325107,86.919740178656596,87.79397253779517]
[{"$f":"ROW()","v":84}]
[{"$f":"ROW()","v":85},"Top Side Adjustments (Retail Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,700,1100]
[{"$f":"ROW()","v":86},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$85/$BP$48*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP95/BP42","v":0},{"$f":"$CC$85/$CC$48*1000","v":6.382502616586434},6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,{"$f":"+CC95/CC42","v":6.382502616586434},{"$f":"+CD$85/CD$48*1000","v":10.074330839305178},{"$f":"+CD86","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,{"$f":"+CT86","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,{"$f":"+DJ86","v":10.074330839305178}]
[{"$f":"ROW()","v":87},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,{"$f":"+CD$85/CD$48*1000","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":88},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":89},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864349,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":90},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864349,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":91},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":92},"Resale"]
[{"$f":"ROW()","v":93}]
[{"$f":"ROW()","v":94},"Top Side adjustments - Revenue"]
[{"$f":"ROW()","v":95},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD86*BD42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD95:BO95)","v":0},{"$f":"BQ86*BQ42","v":27465.691915517451},24334.003110930127,25152.279364712667,27028.76423181851,30024.099171638369,35093.35643782602,38893.158225379586,38600.158573363224,38145.356646409011,35824.876546216801,28105.562324405295,26812.954847277262,{"$f":"SUM(BQ95:CB95)","v":375480.26139549428},{"$f":"CD86*CD42","v":592782.21876187646},598210.79926337884,602709.94213631924,608632.19364081766,614363.04707390396,621314.29918976128,628737.73726111813,637309.96773030423,645543.73718108702,653477.49878186511,659391.12254225614,666188.13347642065,672988.15359632124,680407.9151753817,686178.85743310081,693016.39678388042,699858.79409808735,708861.97255561803,715297.64010708674,721624.10384564998,727916.33928932494,734173.52905873745,740386.08298228937,746570.43367666227,752735.15355340927,758623.92693661479,768922.4496699092,775061.83482187823,781192.05321304372,787313.14193739952,794118.98075079557,800926.64792444068,807736.40437739412,814548.51530565927]
[{"$f":"ROW()","v":96},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,23614.891321613792,21056.434281972466,22473.55430717847,23797.348696196965,24787.743921294325,26900.215357173292,28315.352753678995,27532.536465376208,27903.841771877447,27350.772032719615,23527.46184772599,23874.1743568276,301134.32711363514,471143.72401344014,472692.49348026339,473537.71208689664,475912.68752492446,477953.96683022205,481245.67011206702,485070.86128725496,489988.75336889253,494582.51696959243,499863.37191865116,502971.72817422857,506642.09813665861,510284.72095554584,514288.14598517871,517019.58747604711,520718.49336917081,524513.08249008853,531220.63027671597,535938.15526558633,540568.17006543383,545171.24032713042,549746.75718819082,554287.49274865387,558805.87263038231,563308.42822667107,567633.78220220737,576282.56529405632,580769.15648716991,585247.95014146098,589718.98389011156,594702.38067189127,599686.13257092424,604670.44453961344,609655.52408915805]
[{"$f":"ROW()","v":97},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1603.4653778481008,1567.1715894615104,1580.5869972413238,1632.6077571453823,1650.5999235189947,1657.0065137004563,1694.7447134892013,1713.1022206950897,1691.8179403243344,1654.1970254036717,1633.5499549466479,1661.464308827985,19740.314322602699,30329.293687481968,30762.951287916363,31077.29545991635,31257.594027284027,31357.101865244167,31403.125750028481,31418.247763655534,31423.73072839087,31426.500525684587,31419.239204307556,31403.032861360251,31392.093879015003,31383.57650145861,31377.207500701756,31364.40800861052,31347.74613990304,31329.605633788291,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702]
[{"$f":"ROW()","v":98},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,223.40427544236496,243.98478916210283,196.07690756167017,233.87703039080125,281.53100327214094,236.98776642858627,205.79632934376818,234.9742783281317,262.53509900703341,240.54929862618073,237.50982961261255,237.35086700244383,2834.5774741778368,4462.5565790420233,4451.2350839545034,4438.5690469466144,4424.6170310384096,4409.4357894605137,4393.0803147228144,4375.6038864422544,4357.0581179598039,4337.4930017759034,4316.9569538330961,4295.4968566737625,4273.1581015003385,4249.9846291646318,4226.0189701123445,4201.3022833081804,4175.8743941664206,4149.7738315111674,4123.7903602704955,4097.9976766374421,4072.3941899479373,4046.9783242983517,4021.7485183962963,3996.7032254130418,3971.8409128375183,3947.1600623318773,3922.6591695886168,3898.3367441892433,3874.191309464431,3850.2214023557094,3826.4255732786073,3802.8023859872856,3779.3504174406039,3756.0682576696399,3732.9545096465968]
[{"$f":"ROW()","v":99},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.631747216079631,17.372189216945319,21.175867181310473,20.249963909224896,22.09690698640221,21.658990716872982,24.339297160697988,27.44155723500814,16.763821832537534,13.484223923025528,13.470476012389399,12.96218626900969,222.64722765950378,354.3298141455536,352.88138714605191,353.60560064580272,353.24349389592732,353.42454727086505,353.33402058339612,353.37928392713064,353.35665225526344,353.36796809119693,353.36231017323013,353.36513913221359,353.36372465272183,353.36443189246773,353.3640782725949,353.36425508253132,353.36416667756305,353.3642108800471,353.3641887788051,353.36416667756481,353.36414457632623,353.3641224750894,353.36410037385428,353.36407827262093,353.36405617138939,353.36403407015951,353.36401196893155,353.36398986770513,353.36396776648053,353.36394566525769,353.36392356403655,353.36390146281718,353.36387936159957,353.36385726038372,353.36383515916958]
[{"$f":"ROW()","v":100},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.146078470509373,43.113594552455012,46.444092920334299,49.058359609585487,47.72633769600651,51.559215609842546,52.593225711247868,52.524913785742541,51.432727172987043,49.231867943217388,47.780876180865242,46.261176777845549,587.87246643063884,927.87714401374899,927.89622031013312,927.88668216194117,927.89145123603703,927.88906669898881,927.89025896751298,927.88966283325078,927.88996090038199,927.88981186681644,927.88988638359922,927.88984912520789,927.88986775440367,927.88985843980561,927.88986309710469,927.88986076845515,927.88986193277981,927.88986135061748,927.88986164169876,927.8898619327797,927.88986222386109,927.88986251494237,927.88986280602364,927.88986309710469,927.88986338818597,927.88986367926736,927.88986397034887,927.88986426142981,927.88986455251109,927.88986484359248,927.88986513467364,927.88986542575503,927.88986571683654,927.8898660079177,927.8898662989991]
[{"$f":"ROW()","v":101},"Total Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD95:BD100)","v":0},{"$f":"SUM(BE95:BE100)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ95:BQ100)","v":52969.230716108301},{"$f":"SUM(BR95:BR100)","v":47262.079555295611},49470.117536795777,52761.906039070462,56813.797264406232,63960.784281455075,69185.984544763487,68160.738008783403,68071.748006623355,65133.110994832517,53565.335308883798,52645.167742982143,700000,1099999.9999999998,1107398.2567229692,1113045.0110128864,1121508.2271691968,1129364.8651728004,1139637.3996461304,1150883.7191452314,1164360.756558703,1177171.5054580979,1190358.3190552138,1199342.6354227762,1209776.7371860016,1220187.6899728228,1231580.5415727443,1240045.4093169179,1250539.7647157311,1261132.5101257062,1276561.0649481709,1287688.4647830664,1298619.3398129775,1309489.2296308894,1320296.7064336503,1331024.9506028716,1341702.8188445873,1352345.4134453072,1362535.0398894961,1381655.5871229565,1392257.4180115042,1402842.4601280419,1413410.7867501611,1425176.3991362352,1436944.3662185566,1448715.1524586182,1460489.2291665948]
[{"$f":"ROW()","v":102},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD92*BD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD102:BO102)","v":0},{"$f":"BQ92*BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ102:CB102)","v":0},{"$f":"CD92*CD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":103},"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD101:BD102)","v":0},{"$f":"SUM(BE101:BE102)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ101:BQ102)","v":52969.230716108301},{"$f":"SUM(BR101:BR102)","v":47262.079555295611},49470.117536795777,52761.906039070462,56813.797264406232,63960.784281455075,69185.984544763487,68160.738008783403,68071.748006623355,65133.110994832517,53565.335308883798,52645.167742982143,700000,1099999.9999999998,1107398.2567229692,1113045.0110128864,1121508.2271691968,1129364.8651728004,1139637.3996461304,1150883.7191452314,1164360.756558703,1177171.5054580979,1190358.3190552138,1199342.6354227762,1209776.7371860016,1220187.6899728228,1231580.5415727443,1240045.4093169179,1250539.7647157311,1261132.5101257062,1276561.0649481709,1287688.4647830664,1298619.3398129775,1309489.2296308894,1320296.7064336503,1331024.9506028716,1341702.8188445873,1352345.4134453072,1362535.0398894961,1381655.5871229565,1392257.4180115042,1402842.4601280419,1413410.7867501611,1425176.3991362352,1436944.3662185566,1448715.1524586182,1460489.2291665948]
[{"$f":"ROW()","v":104},"$/MWh Top Side Adjustments",null,{"$f":"+D101/D$48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD101/BD$48","v":0},{"$f":"+BE101/BE$48","v":0},0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.3825026165864349,6.382502616586434,6.3825026165864323,6.382502616586434,6.3825026165864331,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864358,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305176,10.074330839305178,10.074330839305178,10.07433083930518,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.07433083930518,10.07433083930518,10.07433083930518,10.074330839305178,10.074330839305176,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305174,10.074330839305174,10.074330839305178,10.07433083930518,10.074330839305178,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305176,10.074330839305178,10.07433083930518,10.074330839305178]
[{"$f":"ROW()","v":105}]
[{"$f":"ROW()","v":106},"1.  Total Base Revenues"]
[{"$f":"ROW()","v":107},"Residential",null,{"$f":"D74+D95","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D107:O107)","v":0},{"$f":"Q74+Q95","v":290894.37080815516},254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,{"$f":"SUM(Q107:AB107)","v":3981337.818150328},{"$f":"AD74+AD95","v":296659.98364524764},262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,{"$f":"SUM(AD107:AO107)","v":4129208.5487890942},{"$f":"AQ74+AQ95","v":310222.42230129807},277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,{"$f":"SUM(AQ107:BB107)","v":4242492.1777531253},{"$f":"BD74+BD95","v":315006.1959374742},279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"SUM(BD107:BO107)","v":4274167.5909938328},{"$f":"BQ74+BQ95","v":344054.01275833795},306429.9843092697,316477.59152575268,339245.04722129961,375318.57477339124,435740.93588835647,481759.0343558882,477802.97308187268,471556.33022860502,441917.18887729617,351614.84422540682,336441.4228546613,{"$f":"SUM(BQ107:CB107)","v":4678357.9401001371},{"$f":"CD74+CD95","v":4939517.8087126249},5028618.3419371685,5111075.8622150645,5206824.1468821298,5302266.2527036928,5409668.5497184098,5522758.7034841487,5647663.634774927,5771379.8617364084,5894198.708953741,6000419.5414693039,6116232.7699989947,6233720.0933697391,6358667.8753685076,6469863.7077129884,6592746.876048781,6717419.2164235599,6864783.6881693779,6989226.2902607284,7114336.82196909,7240855.160563848,7368787.0018974058,7498049.0055747805,7628820.3425665237,7761205.2460709792,7892555.4420090206,8072006.7587589603,8210070.8479678333,8349945.1418637121,8491652.3473444637,8642766.8541012239,8796017.1798981111,8951434.6477316022,9109051.0907069705]
[{"$f":"ROW()","v":108},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,206732.0528537379,194375.61742794042,202813.7172123522,211756.87251776308,218804.97278634057,230644.59332869857,239451.68129372547,235236.42490039906,240655.9562488714,239944.38633639086,209972.60909029882,210737.80583481354,2641126.6898313318,2813774.001108231,2846526.9041880569,2875397.5523348507,2913957.8481921647,2950941.3871309613,2996164.9229340288,3045329.0932785589,3102066.3237003963,3157514.6134223873,3218142.3101432025,3265505.8671935662,3317162.399987305,3369319.193173327,3424567.7456250363,3472013.3696387983,3526614.4921096172,3582591.7065086537,3659378.2557040444,3723434.8768085418,3787752.2816168452,3852754.266063286,3918443.1173491641,3984773.4342102562,4051840.5744675337,4119699.9120075521,4187169.9479190824,4287714.8455366604,4358499.7001700997,4430180.3514290703,4502768.0164379179,4580279.6391672865,4658853.280354172,4738504.5505910963,4819249.3109075613]
[{"$f":"ROW()","v":109},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,9404.8835081574362,9784.9104281228938,9694.3453581256799,9895.5766014228084,9903.65295262582,9977.7097615510393,10234.071644712294,10224.812249522258,10246.887790908955,10299.347258273603,10004.424002576086,9956.3742175736443,119626.99577357252,128529.40589943124,131363.20108495909,133721.78797280625,135529.9905440649,137007.49063222218,138266.63573986036,139402.36702251257,140506.72450892438,141610.03534934737,142678.89608252604,143717.32362933864,144790.01257885073,145884.39932142038,146999.56931853376,148095.3567458904,149183.37269304958,150274.71671050985,150225.61755443786,151417.13955293078,152620.57677140864,153836.04836207128,155063.67466864051,156303.57723827547,157555.87883360675,158820.70344489138,160098.17630228883,162414.52663509455,163725.96208583875,165050.51189109043,166388.30719439458,167739.48045073182,169104.1654396324,170482.49727842203,171874.61243559953]
[{"$f":"ROW()","v":110},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,5288.7752469886173,62821.271597867708,5173.4725407642327,5536.7265007475426,5060.6752706291436,5495.1927552815641,6046.3381632773408,5542.8857624572211,5186.5243276156089,5514.2960756657267,5765.7491531397072,5625.0973798567675,5542.0096473769572,5560.0104284365343,66048.978005248355,68143.222181389399,68605.534073075469,69050.033765044864,69477.068397675452,69886.979108656713,70280.101137773745,70656.763929747787,71017.291235172393,71362.001209582333,71691.206510692922,72005.214393845323,72304.326805694116,72588.840476170939,72859.04700875908,73115.23296911153,73357.679972045938,73586.664766947608,73815.929027079983,74046.801897840312,74279.289763239096,74513.399073972818,74749.136347632084,74986.50816891405,75225.521189839114,75466.182129971596,75708.497776644785,75952.47498519042,76198.1206791718,76445.441850621821,76694.44556028457,76945.138937861746,77197.529182262806,77451.623561859902,77707.429414746235]
[{"$f":"ROW()","v":111},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,140.89568367607944,181.0411390369452,199.18701630131039,190.45118877922482,194.52028672640211,189.61159031687276,205.87188241069765,215.70918822500812,176.98143124253744,154.16671826302539,160.87532866238934,152.13270011900971,2161.4441537595026,2328.6559447172849,2338.7994357529938,2363.4992580904195,2381.1572915974298,2402.6672750897505,2422.5390306495842,2443.5440673345784,2464.2878832602842,2485.4767875257007,2506.757738361765,2528.3119337199928,2550.0511940671122,2572.0232165262319,2594.2072082874565,2616.616948842488,2639.2488154904208,2662.1079949828054,2685.195264877696,2708.5134062341126,2732.0647277520857,2755.8515612185006,2779.8762617379648,2804.1412079659822,2828.6488023444626,2853.4014713395813,2878.4016656820259,2903.6518606096297,2929.1545561124531,2954.9122771802986,2980.9275740527055,3007.2030224714476,3033.7412239355558,3060.5448059588848,3087.6164223302621]
[{"$f":"ROW()","v":112},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,423.18867432050905,380.9734215424549,398.20689140033414,413.82558211958502,410.09023917600587,425.18607321984251,435.44877911124752,439.12137427574214,441.41972532298684,429.78952490321745,418.62279131086461,393.27939302784495,5009.1524697306349,5393.1864102621657,5437.9512998782839,5482.9954885938632,5528.5749918178926,5574.5675014134267,5621.04150837208,5667.9693794086552,5715.3720125297614,5763.2459073789387,5811.5999350507864,5860.4368002180945,5909.7623883790102,5959.5810537601583,6009.897995878463,6060.7180619961873,6112.0463516779173,6163.8879127081154,6216.2478951717439,6269.131477473682,6322.5438956124899,6376.4904379466971,6430.9764457184265,6486.0073135822258,6541.5884901391901,6597.7254784764227,6654.4238367119051,6711.6891785447906,6769.5271738112424,6827.9435490457718,6886.9440880482434,6946.5346324565235,7006.7210823248579,7067.5093967080329,7128.9055942513896]
[{"$f":"ROW()","v":113},"Total Retail",null,{"$f":"SUM(D107:D112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP107:BP112)","v":6776741.3315881249},565928.50601899414,516689.25322665996,534643.72327456134,566996.96586666594,610678.14920153748,682520.92240460007,737272.63228346349,729433.33686996053,728843.32457809045,698369.97609498363,577713.38508563186,563241.02542863204,7512331.2003337797,7957686.280256656,8082890.7320188908,8197091.7310344512,8333698.7862994503,8468079.3443520349,8622423.7900690958,8786258.4411617108,8969433.6341152098,9150115.234412631,9335029.4793635756,9490036.6954199914,9658949.3229532894,9830044.1306109428,10011698.342525,10171765.002077628,10350653.715990661,10532698.30031736,10757104.93361499,10947102.753403749,11138043.578743948,11331091.216062343,11526253.782970298,11723402.673713773,11922812.554349987,12124643.170603208,12325064.88950943,12607703.946955059,12818193.312632868,13031404.302860722,13247370.988199161,13477684.850312034,13711212.617180437,13948001.373365646,14188098.96548146]
[{"$f":"ROW()","v":114},"Resale",null,{"$f":"D81+D102","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D114:O114)","v":0},{"$f":"Q81+Q102","v":17465.080999999998},15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,{"$f":"SUM(Q114:AB114)","v":231322.13200000001},{"$f":"AD81+AD102","v":19152.587},16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,{"$f":"SUM(AD114:AO114)","v":234186.45300000004},{"$f":"AQ81+AQ102","v":19411.603999999999},16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,{"$f":"SUM(AQ114:BB114)","v":235222.40900000001},{"$f":"BD81+BD102","v":19641.674999999999},16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"SUM(BD114:BO114)","v":229086.59},{"$f":"BQ81+BQ102","v":18065.868999999999},14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,{"$f":"SUM(BQ114:CB114)","v":219511.70199999993},{"$f":"CD81+CD102","v":225009.81070415367},230654.28145411322,229897.43076999887,235401.10369886796,241409.01282564219,247570.41095686026,253889.22368212274,260369.47700612206,267015.30000878073,273830.92749556602,280820.70270777849,287989.08010240452,295340.62820332008,302880.0325256795,310612.0985753705,318541.75492546492,326674.05637164391,335014.18716862646,343567.46434968646,352339.34113139025,361335.41040574829,370561.40832202631,380023.21796052239,389726.87310067314,399678.56208591408,409884.63178778312,420351.59167181718,431086.11796786083,442095.05794747005,453385.43431116617,457919.28865427786,462498.48154082062,467123.46635622886,471794.70101979113]
[{"$f":"ROW()","v":115},"Totals",null,{"$f":"SUM(D113:D114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP113:BP114)","v":7005827.9215881247},583994.37501899409,531090.68622665992,549718.89427456132,583405.64286666596,627054.26520153752,699134.29940460005,755630.20728346345,748740.62086996052,749181.5755780905,719422.05909498362,601692.32908563188,582777.94742863206,7731842.9023337793,8182696.09096081,8313545.0134730041,8426989.1618044507,8569099.8899983186,8709488.3571776766,8869994.2010259554,9040147.6648438331,9229803.1111213323,9417130.5344214123,9608860.4068591408,9770857.3981277701,9946938.403055694,10125384.758814262,10314578.375050679,10482377.100652998,10669195.470916126,10859372.356689004,11092119.120783616,11290670.217753436,11490382.919875339,11692426.62646809,11896815.191292325,12103425.891674295,12312539.427450661,12524321.732689122,12734949.521297213,13028055.538626876,13249279.430600729,13473499.360808192,13700756.422510328,13935604.138966311,14173711.098721258,14415124.839721875,14659893.666501252]
[{"$f":"ROW()","v":116},""]
[{"$f":"ROW()","v":117},"Total Base ($/mWh)"]
[{"$f":"ROW()","v":118},"Residential",null,{"$f":"+D107/D42","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,69.859035979966791,70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,71.498500909852496,72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,72.927383745844338,73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP107/BP42","v":73.096361273698136},79.951586271034714,80.372726498747326,80.30759466030463,80.108449760533318,79.784967797051934,79.249121365421132,79.058334103969543,79.004305645838713,78.901071484287741,78.731258450679022,79.848345939357642,80.085849319064934,79.52383883787121,83.947080422802813,84.685807918637792,85.431922689431119,86.185498607932374,86.946610285618661,87.715333080081777,88.491743102489565,89.27591722512139,90.067933088979558,90.86786911147631,91.675804494198019,92.491819230746927,93.315994114661351,94.148410747414928,94.989151546496018,95.838299753567938,96.695939442710554,97.562155528744611,98.437033775639023,99.320660805002348,100.21312410465933,101.11451203731286,102.02491384929296,102.94441967939282,103.87312056779372,104.81110846507859,105.75847624133634,106.71531769535663,107.68172756391715,108.65780153116327,109.64363623808185,110.63932929206963,111.64497927659727,112.6606857609702]
[{"$f":"ROW()","v":119},"Commercial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748902,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986263007,49.938091935573702,49.496296612687523,49.470781730766596,52.52280943303181,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,55.874399348330243,58.917994861864123,57.599214752336032,56.793671016837735,56.339266524826229,54.72408681030803,53.974287224963234,54.531739178165836,55.045727502782739,55.992776796032622,56.961126346905232,56.338475921774638,55.978334221005753,60.166120759768695,60.667038658973333,61.172965737170024,61.683952086148665,62.200048298617098,62.721305473210215,63.247775219549261,63.779509663351718,64.316561451592179,64.858983757715052,65.406830286899151,65.960155281375094,66.519013525795799,67.083460352660694,67.653551647794259,68.229343855879151,68.810893986044888,69.398259617512295,69.991498905294364,70.590670585954243,71.195833983420741,71.807049014861903,72.424376196617459,73.047876650190602,73.677612108299442,74.31364492098939,74.956038061806225,75.604855134031254,76.260160376978504,76.922018672355236,77.590495550685731,78.265657197799541,78.947570461384487,79.636302857605301]
[{"$f":"ROW()","v":120},"Industrial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020995,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290675996,31.8627570187458,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.692745707598103,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808003,31.966061740032799,32.131976336185303,31.715102742703607,32.305988667395503,33.363949045228104,32.6899729592011,31.855435526746597,32.279392309260174,37.435603180944931,39.850273467513034,39.146332800612534,38.685681404359734,38.295222229949928,38.432412989386535,38.542081607222229,38.094569108784228,38.657107587360237,39.738682766052129,39.088649955591627,38.247336495722827,38.678189265961656,42.692974355174151,43.01916079033284,43.348609089843123,43.681351872348493,44.017422082678927,44.356852995112675,44.69967821667074,45.045931690444391,45.395647698955791,45.748860867552295,46.105606167834772,46.465918921120064,46.829834801938212,47.197389841564544,47.568620431587142,47.943563327509956,48.322255652392002,48.704734900522872,49.091038941135047,49.481206022153344,49.875274773981829,50.273284213328594,50.675273747068829,51.081283176146464,51.491352699514877,51.905522918116979,52.323834838905093,52.746329878901086,53.173049869297053,53.604037059596962,54.039334121799889,54.478984154624833,54.923030687778038,55.37151768626277]
[{"$f":"ROW()","v":121},"Street Lighting",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,{"$f":"+BO110/BO45","v":141.94480012787699},141.18537578769642,147.80246243221242,144.83760032624843,164.73012328759742,149.96377404239044,137.07466921708945,149.27978526260145,160.8532338625904,149.78239057476944,140.17138735232243,149.25089763525844,148.92811439940644,149.51190849190644,148.71979290798163,153.83499403361429,155.27260066555738,156.7245833638199,158.19108588906502,159.67225343956261,161.16823266556523,162.67917168382783,164.20522009227307,165.74652898480272,167.30325096625774,168.87554016752725,170.46355226080945,172.0674444750245,173.6873756113817,175.3235060591025,176.97599781130046,178.64501448102041,180.33072131743756,182.03328522221892,183.75287476604805,185.48966020531546,187.24381349897558,189.01550832557231,190.80492010043494,192.61222599304628,194.43760494458365,196.28123768563646,198.14330675409971,200.02399651324771,201.92349316998713,203.84198479329396,205.77966133283383,207.73671463776915,209.71333847575383]
[{"$f":"ROW()","v":122},"Other Retail",null,{"$f":"+D111/D46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356811,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646706,48.093427257860398,44.256645585232796,61.42680936714401,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609208,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,77.311435077025422,66.514100737861426,60.03587205416553,60.027524797792438,56.185521339000239,55.875016853383535,53.985857500010525,50.170784641604236,67.382274714961142,72.971903190074329,76.225012775162526,74.909227226536544,61.960901611013675,66.208513823676682,66.769855653520409,67.336810901662545,67.909435702286132,68.48778675091593,69.071921310032039,69.661897214739298,70.25777287849364,70.859607298885535,71.46746006348134,72.081391355723099,72.701461960887272,73.327733272103103,73.960267296431084,74.599126661002344,75.244374619219315,75.896075057018464,76.554292499195569,77.219092115794481,77.890539728559389,78.568701817451938,79.253645527233402,79.94543867411268,80.644149752460748,81.349847941592287,82.062603112615164,82.782485835348282,83.509567385308699,84.24391975076874,84.985615639883378,85.734728487889157,86.491332464374992,87.255502480625694,88.027314197038905]
[{"$f":"ROW()","v":123},"Metro",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,53.862692827492737,56.39900558247804,54.722923121029034,53.838792852188739,54.841878738925828,52.633679406552233,52.844314728398935,53.359313101332944,54.77762325165083,55.718640829149031,55.919047000948623,54.259466141635933,54.384123378073404,58.555967808407019,{"$f":"+CE112/CE47","v":59.040784178098036},59.530448711485967,60.025009890207777,60.5245166807168,61.029018539130917,61.538565416129174,62.053207761897418,62.572996531123344,63.097983188041525,63.628219711528878,64.163758600251114,64.704652877860582,65.250956098246121,65.802722350835538,66.360006265950858,66.922863020217292,67.491348342026427,68.065518517053619,68.64543039383112,69.231141389376376,69.822709494877088,70.420193281432816,71.023651905854095,71.633145116519586,72.24873325929174,72.870477283491596,73.498438747933477,74.132679827019743,74.773263316896887,75.420252641672803,76.073711859696473,76.733705669900388,77.400299418206345]
[{"$f":"ROW()","v":124},"Total Retail (Wgtd Avg)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,60.695596493120441,61.261431972498208,62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,{"$f":"+BP113/BP48","v":62.065072295828088},68.191289955219901,69.776246447702917,68.978307160950067,68.588492909273953,68.604020024073435,68.107225733087034,68.014418464222487,68.303400420898626,68.337372881163489,68.434443429629411,68.836630456684929,68.285228686469253,68.496390775420366,72.880331184277594,73.53245761220542,74.193058862394693,74.860296745402806,75.538238809506282,76.221743797478283,76.911049225409158,77.605708851208846,78.307440896954787,79.004929746211374,79.715142714913782,80.434222322588184,81.160560420791001,81.895708775261369,82.637075288270026,83.384721446004676,84.138571051037047,84.892636122157839,85.645509675538946,86.405871585914454,87.173807235614802,87.949393027794443,88.732699596572544,89.523817435950477,90.322831278725531,91.129239012372466,91.928974101369661,92.752043209128473,93.583336674726382,94.422937292696673,95.27147391173952,96.128489982556246,96.994071017961772,97.868303377100375]
[{"$f":"ROW()","v":125},"Resale",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50.692445939052192,41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,{"$f":"+BO114/BO49","v":51.284272255177676},43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,42.952282935680053,43.381805765036852,43.815623822687222,44.253780060914096,44.696317861523234,45.143281040138469,45.594713850539854,46.050660989045255,46.511167598935707,46.976279274925062,47.44604206767432,47.920502488351055,48.399707513234567,48.883704588366911,49.372541634250581,49.866267050593088,50.36492972109901,50.868579018310008,51.377264808493102,51.891037456578047,52.409947831143818,52.934047309455259,53.463387782549809,53.998021660375315,54.53800187697906,55.083381895748843,55.634215714706336,56.1905578718534,56.752463450571938,57.319988085077661,57.893187965928441,58.472119845587727,59.056841044043601,59.647409454484048,60.24388354902888]
[{"$f":"ROW()","v":126},"Total (Wgtd Avg)",null,{"$f":"+D115/D50","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.506082146969767,59.231413818121297,59.515499057726565,59.229406076327777,58.555100434308535,57.657570756612515,58.03508745846819,58.07484871368213,57.705134935709715,58.265451835510937,59.107837790155735,58.991571422247425,58.498221562556388,58.896101681238477,59.586527894720014,59.294499062246835,58.960137320509006,58.330964342769704,59.520818197679908,59.861934614234841,59.926320806169031,59.814175551422331,60.350797940478166,61.209701578545015,61.105516033984266,59.750636493615119,61.021472116647786,61.680861960573687,61.423442563488692,61.488593202171806,60.837837009369508,59.978458862779725,60.319538221521405,60.408733194038263,60.321724400053348,60.818002485028686,61.656846425191382,61.572336168963403,60.892767553203463,61.495893728012071,62.18332152103892,61.963161952293056,61.530138911711553,60.89981124566367,60.072310131965843,60.87733273730101,60.809401115811362,60.818203981851283,61.151797960544954,61.915347399996087,61.404605683726231,61.198488739755639,67.484245627817899,68.299285204931437,67.973570165077902,67.465703206393044,67.368337378659106,66.59990246578117,66.806865187531173,66.980204567654468,66.986031997065297,67.326024937642401,68.090768864411515,67.607310097637509,67.359089950784764,71.542619405611617,72.174357668423525,72.848519947204096,73.497710559712914,74.154335310896499,74.819002115810846,75.490274364493601,76.169214174674735,76.854050785716211,77.535220794782362,78.223495176818162,78.921848149486877,79.627006121888698,80.341650645499953,81.058599308056586,81.783879332683554,82.515093061550886,83.252355110369336,83.983155856461082,84.720756448336203,85.465398426880952,86.217147150644124,86.976042928802372,87.742201754227025,88.515717283409487,89.295574671542425,90.080406275787496,90.876461876112415,91.680188662822232,92.491659194526903,93.341161105538205,94.198990464971942,95.065235454746272,95.939985017104476]
[{"$f":"ROW()","v":127}]
[{"$f":"ROW()","v":128}]
[{"$f":"ROW()","v":129},"1.a.  New Generation ($/MWh)"]
[{"$f":"ROW()","v":130},"New Generation - ST Forecast"]
[{"$f":"ROW()","v":131},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P150/P42","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC150/AC42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP150/AP42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC150/BC42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP150/BP42","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC150/CC42","v":0},{"$f":"+CC131","v":0},{"$f":"+CD131","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":132},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+CC132","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":133},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":134},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":135},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":136},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":137},"Resales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138}]
[{"$f":"ROW()","v":139},"New Generation - LT Forecast from RAP"]
[{"$f":"ROW()","v":140},"Residential",null,{"$f":"+D$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Q$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AD$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AQ$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BD$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BQ$437","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CD$437","v":0.55750001176052444},0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,{"$f":"+CT$437","v":9.6332386444736375},9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,{"$f":"+DJ$437","v":16.990258137123028},17.665317746925172]
[{"$f":"ROW()","v":141},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":142},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":143},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":144},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":145},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":146},"Resales",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":147}]
[{"$f":"ROW()","v":148}]
[{"$f":"ROW()","v":149},"New Generation - ST + LT Total"]
[{"$f":"ROW()","v":150},"Residential",null,{"$f":"SUM(D131,D140)*D42","v":0},{"$f":"SUM(E131,E140)*E42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D150:O150)","v":0},{"$f":"SUM(Q131,Q140)*Q42","v":0},{"$f":"SUM(R131,R140)*R42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q150:AB150)","v":0},{"$f":"SUM(AD131,AD140)*AD42","v":0},{"$f":"SUM(AE131,AE140)*AE42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD150:AO150)","v":0},{"$f":"SUM(AQ131,AQ140)*AQ42","v":0},{"$f":"SUM(AR131,AR140)*AR42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ150:BB150)","v":0},{"$f":"SUM(BD131,BD140)*BD42","v":0},{"$f":"SUM(BE131,BE140)*BE42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD150:BO150)","v":0},{"$f":"SUM(BQ131,BQ140)*BQ42","v":0},{"$f":"SUM(BR131,BR140)*BR42","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ150:CB150)","v":0},{"$f":"SUM(CD131,CD140)*CD42","v":32803.776171596197},55195.732389283403,78065.226251736924,99233.026193006037,120112.05859359527,186974.97142620978,220646.77881588615,216868.32132613272,242889.86889096233,291647.88535838423,344597.76367783773,403483.41211128084,424558.57394767791,503638.08353083133,541359.88101297058,593885.7560596104,669216.33689820336,677321.09045206627,719853.79020061414,742371.90568079893,828731.18849021825,877735.92764584103,917696.60177183209,946599.5897534414,936787.44194480393,981404.17136118957,1027727.3187281511,1076703.434401216,1128000.9750680958,1181729.459691809,1239086.0894926519,1299211.6109129451,1362239.3621996667,1428309.0929494465]
[{"$f":"ROW()","v":151},"Commercial",null,{"$f":"SUM(D132,D141)*D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q132,Q141)*Q43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD132,AD141)*AD43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ132,AQ141)*AQ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD132,BD141)*BD43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ132,BQ141)*BQ43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,26072.464352034905,43614.405498341061,61334.360109879177,77594.081746216587,93443.176868102062,144823.47426340019,170228.88351941007,166736.8216289446,186089.76554722275,223089.69422809427,262852.9969493323,306852.782574568,321916.147079947,380676.19504372776,407901.90389201295,446233.73640784301,501547.92177978501,507583.91689776862,539351.85963048914,556110.33559335477,620676.28591506602,657245.81559009687,687030.40236945741,708527.13410939509,701043.73233177175,734327.17039166205,770248.46382582944,806795.17077207263,845067.81104714586,885147.54686753952,927930.78259131638,972772.21123641089,1019770.6532065334,1069029.6676762658]
[{"$f":"ROW()","v":152},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1678.3826000125457,2838.4369337418275,4025.2465269964437,5096.3220139326604,6130.5218054732277,9450.2871533171492,11025.797807665196,10693.088258356604,11824.417390705845,14022.448654447589,16411.223213022429,19012.931205372392,19798.515640483864,23225.415665732438,24744.907255087011,26863.693274008958,29957.877354000389,29690.802975709819,31271.342522795559,31966.826211667987,35377.01930194343,37149.602968552077,38514.999793872528,39398.940977439619,38671.221009237066,40198.549863068976,41796.207208079511,43441.144603915651,45153.682179298288,46936.648425290135,48792.988451147721,50725.771746457605,52738.19744376067,54833.599803202502]
[{"$f":"ROW()","v":153},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246.95192018029076,410.70669536270071,574.89991894886293,721.4014347623712,862.07400075718851,1322.0298766493909,1535.5574283221274,1482.6504021700887,1632.0088722683715,1926.66368637869,2244.8264165098803,2588.0803404393641,2681.1280463340831,3128.1001405218917,3314.611751081216,3578.547828447538,3968.0810842118349,3940.3019089093245,4124.1002267519525,4189.4817805610746,4607.476128045626,4808.1727641128837,4953.8491505381326,5036.0191203155309,4912.2854968088195,5074.6014397515082,5210.4437467327962,5381.9642524216697,5559.5208351420215,5743.3308100691956,5933.6190820062975,6130.6187736067741,6334.5715260292673,6545.7278105701453]
[{"$f":"ROW()","v":154},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.608138615276481,32.559670661340007,45.800308387898568,57.593767218580936,69.096847755406259,106.33043290431485,124.01355299340595,120.24268861969213,132.95690825648862,157.70607361306745,184.66860190230329,214.01822424427456,222.92205068751679,261.56016589544743,278.78625086370675,302.8181530272272,337.89259317776947,337.64121498503874,355.61495025461704,363.52390671321388,402.30429430185825,422.46193054117691,437.98907255632059,448.04114322898278,439.765550989899,457.13416495524046,472.29967859271107,490.88754031508716,510.2392857491306,530.38687686621779,551.36359342206833,573.20412066891583,595.94460882302042,619.62273504106474]
[{"$f":"ROW()","v":155},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.347481728688614,85.615156938543407,120.18332321214994,151.28591232410437,181.40847903942793,279.2342859054678,325.62999334599755,315.74892655843871,349.12434552264716,414.1185024942103,484.91518313915765,561.98564803508793,585.36482845137266,686.82427402017333,732.05745000344427,795.16238685164421,887.26334411254493,886.60331240615562,933.80013654321363,954.56812156091621,1056.4006150772643,1109.332109164151,1150.1045113554796,1176.5000653642824,1154.7694666566922,1200.3773552746818,1240.2001823224255,1289.0096751304604,1339.825037894919,1392.7301991693273,1447.8125478668835,1505.1631635828612,1564.8769727501158,1627.0529113826726]
[{"$f":"ROW()","v":156},"Total Retail",null,{"$f":"SUM(D150:D155)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P150:P155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB150:CB155)","v":0},0,60872.530664167913,102177.45634432889,144165.71643916142,182853.71106746033,220798.33659472258,342956.32743838627,403886.66111762298,396216.87323078216,442918.14195493847,531258.51650341204,626776.39404174394,732713.21010393999,769762.65159358177,911616.17882072914,978332.14761201898,1071659.7141097889,1205915.3730534909,1219760.3567618451,1295890.5076674484,1335956.641294657,1490850.6747446526,1578471.3130083082,1649783.9466696121,1701186.2251691849,1683009.2158002681,1762662.0045759021,1846694.933369708,1934101.6112450715,2025632.0534533262,2121480.1028707437,2223742.6557584112,2330918.5799536719,2443243.605957563,2560964.7638859088]
[{"$f":"ROW()","v":157},"Resale",null,{"$f":"SUM(D137,D146)*D49","v":0},{"$f":"SUM(E137,E146)*E49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D157:O157)","v":0},{"$f":"SUM(Q137,Q146)*Q49","v":0},{"$f":"SUM(R137,R146)*R49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q157:AB157)","v":0},{"$f":"SUM(AD137,AD146)*AD49","v":0},{"$f":"SUM(AE137,AE146)*AE49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD157:AO157)","v":0},{"$f":"SUM(AQ137,AQ146)*AQ49","v":0},{"$f":"SUM(AR137,AR146)*AR49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ157:BB157)","v":0},{"$f":"SUM(BD137,BD146)*BD49","v":0},{"$f":"SUM(BE137,BE146)*BE49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD157:BO157)","v":0},{"$f":"SUM(BQ137,BQ146)*BQ49","v":0},{"$f":"SUM(BR137,BR146)*BR49","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ157:CB157)","v":0},{"$f":"SUM(CD137,CD146)*CD49","v":2891.6032862536717},4893.2790325501173,6778.7438095117141,8650.7601668274128,10532.660676473699,16461.620249657306,19491.832567801095,19190.860318312396,21545.544230866577,25949.37549839227,30852.710645461899,36305.990082988188,38397.724531914886,45745.731122060082,49508.122154177967,54602.652943689551,61863.909012546836,62768.441851631578,67126.404922387243,69674.540989232701,78293.164524489097,83480.506571169171,87879.86236978849,91279.418492181008,90971.494298932448,96019.012983741588,100730.48414983608,106305.38757417208,112196.01604642485,118420.49411103991,123104.01350314266,127980.39817309783,133057.71948664897,138344.38973455789]
[{"$f":"ROW()","v":158},"Totals",null,{"$f":"SUM(D156:D157)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P156:P157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB156:CB157)","v":0},0,63764.133950421587,107070.73537687901,150944.46024867313,191504.47123428775,231330.99727119628,359417.94768804358,423378.4936854241,415407.73354909458,464463.68618580507,557207.89200180431,657629.10468720587,769019.20018692815,808160.3761254967,957361.90994278924,1027840.269766197,1126262.3670534785,1267779.2820660376,1282528.7986134766,1363016.9125898357,1405631.1822838897,1569143.8392691417,1661951.8195794774,1737663.8090394007,1792465.6436613658,1773980.7100992005,1858681.0175596438,1947425.417519544,2040406.9988192436,2137828.0694997511,2239900.5969817834,2346846.6692615538,2458898.9781267699,2576301.3254442122,2699309.1536204666]
[{"$f":"ROW()","v":159},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD158-CD435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":160},"Total Base, Including New Generation"]
[{"$f":"ROW()","v":161},"Residential",null,{"$f":"+D107+D150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,290894.37080815516,254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,3981337.818150328,296659.98364524764,262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,4129208.5487890942,310222.42230129807,277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,4242492.1777531253,315006.1959374742,279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"+BP107+BP150","v":4274167.5909938328},344054.01275833795,306429.9843092697,316477.59152575268,339245.04722129961,375318.57477339124,435740.93588835647,481759.0343558882,477802.97308187268,471556.33022860502,441917.18887729617,351614.84422540682,336441.4228546613,4678357.9401001371,4972321.5848842207,5083814.0743264519,5189141.0884668017,5306057.1730751358,5422378.3112972882,5596643.5211446192,5743405.4823000347,5864531.9561010599,6014269.730627371,6185846.5943121249,6345017.3051471412,6519716.1821102751,6658278.6673174175,6862305.9588993387,7011223.588725959,7186632.6321083913,7386635.5533217629,7542104.7786214445,7709080.0804613428,7856708.727649889,8069586.3490540665,8246522.9295432465,8415745.607346613,8575419.9323199652,8697992.6880157832,8873959.6133702099,9099734.0774871111,9286774.2823690493,9477946.1169318072,9673381.8070362732,9881852.9435938764,10095228.790811056,10313674.009931268,10537360.183656417]
[{"$f":"ROW()","v":162},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,206732.0528537379,194375.61742794042,202813.7172123522,211756.87251776308,218804.97278634057,230644.59332869857,239451.68129372547,235236.42490039906,240655.9562488714,239944.38633639086,209972.60909029882,210737.80583481354,2641126.6898313318,2839846.465460266,2890141.3096863981,2936731.9124447298,2991551.9299383811,3044384.5639990633,3140988.3971974291,3215557.9767979691,3268803.1453293408,3343604.3789696102,3441232.0043712966,3528358.8641428985,3624015.182561873,3691235.340253274,3805243.9406687641,3879915.2735308111,3972848.2285174602,4084139.6282884385,4166962.172601813,4262786.7364390306,4343862.6172102001,4473430.5519783515,4575688.9329392612,4671803.836579714,4760367.7085769288,4820743.644339324,4921497.1183107439,5057963.3093624897,5165294.8709421726,5275248.1624762164,5387915.5633054571,5508210.4217586033,5631625.4915905828,5758275.20379763,5888278.9785838276]
[{"$f":"ROW()","v":163},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,9404.8835081574362,9784.9104281228938,9694.3453581256799,9895.5766014228084,9903.65295262582,9977.7097615510393,10234.071644712294,10224.812249522258,10246.887790908955,10299.347258273603,10004.424002576086,9956.3742175736443,119626.99577357252,130207.78849944378,134201.63801870091,137747.03449980268,140626.31255799756,143138.0124376954,147716.92289317751,150428.16483017776,151199.81276728099,153434.45274005321,156701.34473697364,160128.54684236107,163802.94378422311,165682.91496190423,170224.98498426619,172840.26400097742,176047.06596705853,180232.59406451025,179916.42053014768,182688.48207572632,184587.40298307664,189213.0676640147,192213.27763719257,194818.57703214799,196954.81981104636,197491.92445412843,200296.7261653578,204210.73384317406,207167.10668975441,210204.19407038871,213324.95561968471,216532.46890187953,219829.93718609001,223220.6947221827,226708.21223880202]
[{"$f":"ROW()","v":164},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,{"$f":"+BO110+BO153","v":5288.7752469886173},62821.271597867708,5173.4725407642327,5536.7265007475426,5060.6752706291436,5495.1927552815641,6046.3381632773408,5542.8857624572211,5186.5243276156089,5514.2960756657267,5765.7491531397072,5625.0973798567675,5542.0096473769572,5560.0104284365343,66048.978005248355,68390.17410156969,69016.240768438176,69624.933683993731,70198.469832437826,70749.053109413901,71602.131014423139,72192.321358069908,72499.941637342476,72994.010081850705,73617.870197071607,74250.040810355204,74892.407146133482,75269.96852250502,75987.147149280965,76429.844720192748,76936.227800493478,77554.745851159445,77756.230935989312,78170.902124592263,78468.771543800176,79120.875202018447,79557.309111744966,79940.357319452189,80261.54031015464,80378.467626780417,80783.099216396295,81162.918731923215,81580.084931593476,82004.962685763836,82437.776370353764,82878.758019868037,83328.147955869586,83786.195087889166,84253.157225316376]
[{"$f":"ROW()","v":165},"Other Retail",null,{"$f":"+D111+D154","v":0},0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,140.89568367607944,181.0411390369452,199.18701630131039,190.45118877922482,194.52028672640211,189.61159031687276,205.87188241069765,215.70918822500812,176.98143124253744,154.16671826302539,160.87532866238934,152.13270011900971,2161.4441537595026,2348.2640833325613,2371.3591064143338,2409.299566478318,2438.7510588160108,2471.7641228451566,2528.8694635538991,2567.5576203279843,2584.5305718799764,2618.4336957821893,2664.4638119748324,2712.980535622296,2764.0694183113869,2794.9452672137486,2855.7673741829039,2895.4031997061948,2942.0669685176481,3000.0005881605748,3022.8364798627349,3064.1283564887299,3095.5886344652995,3158.1558555203587,3202.3381922791418,3242.1302805223027,3276.6899455734456,3293.1670223294805,3335.5358306372664,3375.9515392023409,3420.0420964275404,3465.151562929429,3511.3144509189233,3558.566615893516,3606.9453446044718,3656.489414781905,3707.2391573713267]
[{"$f":"ROW()","v":166},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,423.18867432050905,380.9734215424549,398.20689140033414,413.82558211958502,410.09023917600587,425.18607321984251,435.44877911124752,439.12137427574214,441.41972532298684,429.78952490321745,418.62279131086461,393.27939302784495,5009.1524697306349,{"$f":"+CD112+CD155","v":5444.5338919908545},5523.5664568168277,5603.1788118060131,5679.8609041419968,5755.9759804528549,5900.2757942775479,5993.5993727546529,6031.1209390882004,6112.3702529015854,6225.718437544997,6345.3519833572518,6471.7480364140984,6544.9458822115312,6696.7222698986361,6792.7755119996318,6907.2087385295617,7051.1512568206599,7102.8512075778999,7202.9316140168958,7277.1120171734065,7432.8910530239609,7540.3085548825775,7636.111824937705,7718.0885555034729,7752.4949451331149,7854.8011919865867,7951.8893608672161,8058.5368489417033,8167.7685869406905,8279.674287217571,8394.3471803234061,8511.8842459077187,8632.3863694581487,8755.958505634062]
[{"$f":"ROW()","v":167},"Total Retail",null,{"$f":"SUM(D161:D166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP161:BP166)","v":6776741.3315881249},565928.50601899414,516689.25322665996,534643.72327456134,566996.96586666594,610678.14920153748,682520.92240460007,737272.63228346349,729433.33686996053,728843.32457809045,698369.97609498363,577713.38508563186,563241.02542863204,7512331.2003337797,8018558.8109208234,8185068.1883632205,8341257.4474736126,8516552.4973669108,8688877.680946758,8965380.1175074801,9190145.1022793334,9365650.5073459931,9593033.3763675671,9866287.9958669841,10116813.089461736,10391662.533057231,10599806.782204527,10923314.521345731,11150097.149689646,11422313.430100452,11738613.673370849,11976865.290376836,12242993.261071198,12474000.220038604,12821941.890806995,13104725.095978605,13373186.620383387,13623998.779519171,13807652.386403479,14087726.894085333,14454398.880324768,14752294.92387794,15057036.356314046,15368851.091069905,15701427.506070446,16042131.197134113,16391244.979323208,16749063.729367368]
[{"$f":"ROW()","v":168},"Resale",null,{"$f":"+D114+D157","v":0},0,0,0,0,0,0,0,0,0,0,0,0,17465.080999999998,15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,231322.13200000001,19152.587,16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,234186.45300000004,19411.603999999999,16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,235222.40900000001,19641.674999999999,16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"+BP114+BP157","v":229086.59},18065.868999999999,14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,219511.70199999993,{"$f":"+CD114+CD157","v":227901.41399040734},{"$f":"+CE114+CE157","v":235547.56048666334},236676.17457951058,244051.86386569537,251941.67350211588,264032.03120651754,273381.05624992383,279560.33732443448,288560.84423964733,299780.30299395829,311673.41335324041,324295.07018539269,333738.35273523495,348625.7636477396,360120.22072954848,373144.40786915447,388537.96538419073,397782.62902025803,410693.86927207373,422013.88212062296,439628.57493023737,454041.9148931955,467903.08033031086,481006.29159285413,490650.05638484651,505903.6447715247,521082.07582165324,537391.50554203289,554291.07399389485,571805.92842220608,581023.30215742055,590478.87971391843,600181.18584287784,610139.09075434902]
[{"$f":"ROW()","v":169},"Totals",null,{"$f":"SUM(D167:D168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP167:BP168)","v":7005827.9215881247},583994.37501899409,531090.68622665992,549718.89427456132,583405.64286666596,627054.26520153752,699134.29940460005,755630.20728346345,748740.62086996052,749181.5755780905,719422.05909498362,601692.32908563188,582777.94742863206,7731842.9023337793,8246460.2249112306,8420615.7488498837,8577933.622053124,8760604.3612326067,8940819.3544488735,9229412.1487139985,9463526.1585292574,9645210.844670428,9881594.2206072137,10166068.298860943,10428486.502814976,10715957.603242625,10933545.134939762,11271940.28499347,11510217.370419195,11795457.837969607,12127151.63875504,12374647.919397095,12653687.130343271,12896014.102159226,13261570.465737233,13558767.0108718,13841089.700713698,14105005.071112026,14298302.442788325,14593630.538856857,14975480.956146421,15289686.429419972,15611327.430307942,15940657.019492112,16282450.808227867,16632610.076848032,16991426.165166087,17359202.820121717]
[{"$f":"ROW()","v":170},""]
[{"$f":"ROW()","v":171},"Total Base ($/mWh), Including New Generation"]
[{"$f":"ROW()","v":172},"Residential",null,{"$f":"+D161/D42","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,69.859035979966791,70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,71.498500909852496,72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,72.927383745844338,73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP161/BP42","v":73.096361273698136},79.951586271034714,80.372726498747326,80.30759466030463,80.108449760533318,79.784967797051934,79.249121365421132,79.058334103969543,79.004305645838713,78.901071484287741,78.731258450679022,79.848345939357642,80.085849319064934,79.52383883787121,84.504580434563337,85.615346585763348,86.736787370304981,87.828044543719258,88.916208915980818,90.747047822964205,92.027189627620047,92.704081428146651,93.858463080654786,95.364056495374101,96.940649226093484,98.593437043374365,99.671445561698377,101.60543257740846,102.93728122926358,104.47157540918164,106.32917808718419,107.18822804192021,108.57553393526916,109.68464413618209,111.68272812241253,113.15880643728323,114.51188434867859,115.71797326436763,116.4107396383354,117.84390371224572,119.22363781374739,120.71041605607878,122.22854094118497,123.77901938635212,125.36289683569147,126.98125977037533,128.63523741372029,130.32600350789536]
[{"$f":"ROW()","v":173},"Commercial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748902,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986263007,49.938091935573702,49.496296612687523,49.470781730766596,52.52280943303181,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,55.874399348330243,58.917994861864123,57.599214752336032,56.793671016837735,56.339266524826229,54.72408681030803,53.974287224963234,54.531739178165836,55.045727502782739,55.992776796032622,56.961126346905232,56.338475921774638,55.978334221005753,60.72362077152922,61.596577326098888,62.477830418043879,63.326498021935542,64.169646928979262,65.753020216092651,66.783221744679764,67.207673866376965,68.107091443267393,69.355171141612857,70.67167501879463,72.061773094002547,72.874464972832826,74.54048218265423,75.601681330561803,76.862619511492866,78.444132630518524,79.024332130687881,80.129999064924505,80.954653917133982,82.665438001173925,83.851343414832272,84.911346696003108,85.821430235165408,86.215231178841137,87.346440168156519,88.421199634217288,89.599953494753407,90.806973754246329,92.043236527544082,93.309756148295335,94.607587676105254,95.937828598507508,97.30162060453047]
[{"$f":"ROW()","v":174},"Industrial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020995,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290675996,31.8627570187458,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.692745707598103,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808003,31.966061740032799,32.131976336185303,31.715102742703607,32.305988667395503,33.363949045228104,32.6899729592011,31.855435526746597,32.279392309260174,37.435603180944931,39.850273467513034,39.146332800612534,38.685681404359734,38.295222229949928,38.432412989386535,38.542081607222229,38.094569108784228,38.657107587360237,39.738682766052129,39.088649955591627,38.247336495722827,38.678189265961656,43.250474366934675,43.948699457458396,44.653473770716978,45.323897808135378,45.98702071304109,47.38856773799511,48.235124741801236,48.474095893469645,49.186177690631006,50.245048251450093,51.370450899730237,52.567536733747502,53.185286248975238,54.65441167155808,55.516750114354693,56.576838983123665,57.955494296865645,58.330807413698459,59.229539100765187,59.845189353333083,61.344878791735027,62.317578613298956,63.162244246454463,63.854836761121263,64.028971770056557,64.938318165284102,65.788996411316148,66.741428239623247,67.719863246564884,68.725254914785808,69.758594719409487,70.820914632930553,71.913288824901073,73.036835433187932]
[{"$f":"ROW()","v":175},"Street Lighting",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,{"$f":"+BO164/BO45","v":141.94480012787699},141.18537578769642,147.80246243221242,144.83760032624843,164.73012328759742,149.96377404239044,137.07466921708945,149.27978526260145,160.8532338625904,149.78239057476944,140.17138735232243,149.25089763525844,148.92811439940644,149.51190849190644,148.71979290798163,154.3924940453748,156.20213933268295,158.02944804469377,159.83363182485192,161.64185206992477,164.19994740844766,166.21461820895831,167.6333842952983,169.53705897647794,171.7994383501555,174.14038489942271,176.56517007343692,178.42289592206151,181.14439744137522,183.27163574187006,185.60927346691417,188.27825312549405,189.95679383061315,192.17178538184905,194.11685809722778,196.95926422306869,199.28810789894595,201.50247882495796,203.57847368540976,205.14984506358797,207.4704001917508,209.74639925804749,212.13840511482189,214.57080989051551,217.04471102517596,219.56124539090354,222.12159181113955,224.72697277489218,227.37865622267898]
[{"$f":"ROW()","v":176},"Other Retail",null,{"$f":"+D165/D46","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356811,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646706,48.093427257860398,44.256645585232796,61.42680936714401,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609208,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,77.311435077025422,66.514100737861426,60.03587205416553,60.027524797792438,56.185521339000239,55.875016853383535,53.985857500010525,50.170784641604236,67.382274714961142,72.971903190074329,76.225012775162526,74.909227226536544,61.960901611013675,66.766013835437207,67.699394320645965,68.641675582536408,69.551981638073016,70.457385381278087,72.103636052914482,73.197343739869794,73.685937081518901,74.65013729056075,75.963647447379145,77.346236087618564,78.803079773514725,79.683184719140129,81.41728912642462,82.547256343769902,83.87765027483303,85.5293137014921,86.180365012371169,87.357592275424636,88.254523059739114,90.038305835205122,91.297939927203771,92.4324091734983,93.417703337435555,93.887467012133968,95.095398359782294,96.247647407759331,97.504665746030852,98.790733128036564,100.10683349507222,101.45398908549876,102.8332629426807,104.24576061774872,105.69263194396407]
[{"$f":"ROW()","v":177},"Metro",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,53.862692827492737,56.39900558247804,54.722923121029034,53.838792852188739,54.841878738925828,52.633679406552233,52.844314728398935,53.359313101332944,54.77762325165083,55.718640829149031,55.919047000948623,54.259466141635933,54.384123378073404,59.113467820167543,{"$f":"+CE166/CE47","v":59.970322845223592},60.835313392359829,61.667555825994654,62.494115311078971,64.060733282013359,65.07401194125967,65.481371964922673,66.363526522798551,67.59417057193933,68.89306444342435,70.265376412878567,71.060104324897608,72.707977928239657,73.750852033603095,74.993281921564559,76.556101664690928,77.117420855202027,78.204018676683773,79.009413725010859,80.700745407129574,81.867003894847457,82.907163780818451,83.797205490828915,84.170764187061266,85.281528506458869,86.335638855902658,87.49353710865563,88.679493204287581,89.894481172085733,91.139513239282394,92.415642338002172,93.723963807023424,95.065617165131513]
[{"$f":"ROW()","v":178},"Total Retail",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,60.695596493120441,61.261431972498208,62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,{"$f":"+BP167/BP48","v":62.065072295828088},68.191289955219901,69.776246447702917,68.978307160950067,68.588492909273953,68.604020024073435,68.107225733087034,68.014418464222487,68.303400420898626,68.337372881163489,68.434443429629411,68.836630456684929,68.285228686469253,68.496390775420366,73.437831196038104,74.461996279330975,75.497923543268556,76.502842681189691,77.507837439868453,79.253458540360711,80.446495750539654,81.033873054234093,82.097970888629987,83.501117130109151,84.979987446809261,86.535840135215636,87.516011867828055,89.352730605254919,90.58520497103757,92.017997101618406,93.771809695510669,94.518708635333439,95.784009835169087,96.769854917094179,98.643411253367987,99.993687427764797,101.21967009595819,102.29737102092527,102.86045034926724,104.16203425953961,105.39413567378072,106.74714156985063,108.13015005199421,109.54415514788552,110.99073450934912,112.47042046086197,113.98432915508479,115.53362112402554]
[{"$f":"ROW()","v":179},"Resale",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50.692445939052192,41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,{"$f":"+BO168/BO49","v":51.284272255177676},43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,42.952282935680053,43.939305776797376,44.745162489812778,45.558644741787958,46.338863797310118,47.112879670500632,48.62642859342229,49.586107514175751,49.939331801960961,50.766809266600276,51.942229451572118,53.185347220246527,54.501325325862005,55.239156035403937,56.829563464244117,57.814396733360638,58.998205376712718,60.501817662783644,61.003337321668688,62.029537616208195,62.773931162323549,64.403651327208451,65.507682182520185,66.484992159760935,67.311555461953859,67.621000966290524,68.667010961873459,69.655719444264463,70.747561811294091,71.866801462345492,73.014405821117293,74.191380443197332,75.398771522349307,76.63766759160707,77.909201295954063]
[{"$f":"ROW()","v":180},"Totals",null,{"$f":"+D169/D50","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.506082146969767,59.231413818121297,59.515499057726565,59.229406076327777,58.555100434308535,57.657570756612515,58.03508745846819,58.07484871368213,57.705134935709715,58.265451835510937,59.107837790155735,58.991571422247425,58.498221562556388,58.896101681238477,59.586527894720014,59.294499062246835,58.960137320509006,58.330964342769704,59.520818197679908,59.861934614234841,59.926320806169031,59.814175551422331,60.350797940478166,61.209701578545015,61.105516033984266,59.750636493615119,61.021472116647786,61.680861960573687,61.423442563488692,61.488593202171806,60.837837009369508,59.978458862779725,60.319538221521405,60.408733194038263,60.321724400053348,60.818002485028686,61.656846425191382,61.572336168963403,60.892767553203463,61.495893728012071,62.18332152103892,61.963161952293056,61.530138911711553,60.89981124566367,60.072310131965843,60.87733273730101,60.809401115811362,60.818203981851283,61.151797960544954,61.915347399996087,61.404605683726231,61.198488739755639,67.484245627817899,68.299285204931437,67.973570165077902,67.465703206393044,67.368337378659106,66.59990246578117,66.806865187531173,66.980204567654468,66.986031997065297,67.326024937642401,68.090768864411515,67.607310097637509,67.359089950784764,72.100119417372142,73.103896335549081,74.153384628077958,75.140256495499798,76.12393394125867,77.850716858693289,79.025720889624097,79.597378377699982,80.644580777391397,82.031408178680138,83.488339908713627,85.023465962114344,85.982457568925753,87.798672475493504,89.006728990824129,90.417154988297284,92.148331706024507,92.878427623544951,94.121656016091222,95.084739779515928,96.935002444634165,98.261441550614478,99.46301342818802,100.51575533920183,101.05333635395118,102.32836991870956,103.54556784819856,104.87156023683457,106.22700204009006,107.61287704971576,109.06042170314782,110.54092094327768,112.05549359186931,113.60530276402964]
[{"$f":"ROW()","v":181}]
[{"$f":"ROW()","v":182},"Cost Recovery Clause - $/MWh Rates"]
[{"$f":"ROW()","v":183},"2.  Fuel"]
[{"$f":"ROW()","v":184},"Retail Fuel"]
[{"$f":"ROW()","v":185},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P252/P42","v":{"$error":"#DIV/0!"}},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,{"$f":"+AC252/AC42","v":26.059999999999992},27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,{"$f":"+AP252/AP42","v":27.336534400626292},27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,{"$f":"+BC252/BC42","v":27.635092933068702},28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,{"$f":"+BP252/BP42","v":28.001902368049198},27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,{"$f":"+CC252/CC42","v":27.669497492543201},{"$f":"+CD$447","v":28.716463291112223},{"$f":"+CE$447","v":29.004893732898477},29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,{"$f":"+CU$447","v":50.842177920705417},52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,{"$f":"+DK$447","v":82.079587465291453}]
[{"$f":"ROW()","v":186},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068695,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049205,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543201,{"$f":"+CD$447","v":28.716463291112223},29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":187},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.716463291112223,29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":188},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.060000000000002,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049191,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.716463291112223,29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":189},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.059999999999995,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068695,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049205,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.716463291112223,29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":190},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.060000000000002,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049208,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543204,28.716463291112223,29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":191},"Wholesale Fuel"]
[{"$f":"ROW()","v":192},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P259/P49","v":{"$error":"#DIV/0!"}},21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,{"$f":"+AC259/AC49","v":21.563961979143599},22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,{"$f":"+AP259/AP49","v":22.825514080749002},23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,{"$f":"+BC259/BC49","v":23.129791489913206},25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,{"$f":"+BP259/BP49","v":25.656638484135502},26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,{"$f":"+CC259/CC49","v":26.642909515186801},28.716463291112223,29.004893732898477,29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,{"$f":"+DK$447","v":82.079587465291453}]
[{"$f":"ROW()","v":193}]
[{"$f":"ROW()","v":194},"3.  Capacity"]
[{"$f":"ROW()","v":195},"Retail Capacity"]
[{"$f":"ROW()","v":196},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P263/P42","v":{"$error":"#DIV/0!"}},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,{"$f":"+AC263/AC42","v":2.3799999999999994},2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,{"$f":"+AP263/AP42","v":2.9060029420515803},2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,{"$f":"+BC263/BC42","v":2.2729892063359696},2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,{"$f":"+BP263/BP42","v":2.1725577714297395},2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,{"$f":"+CC263/CC42","v":2.0325600040691501},{"$f":"+CD$458","v":2.0721187740053191},1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,{"$f":"+CT$458","v":0.33442019215926927},0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,{"$f":"+DJ$458","v":0.29111877214702309},0.28877184983774523]
[{"$f":"ROW()","v":197},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":198},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000008,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297408,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":199},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515803,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.2729892063359705,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":200},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3799999999999994,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515807,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.2729892063359709,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297404,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":201},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515794,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297404,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691505,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":202},"Wholesale Capacity"]
[{"$f":"ROW()","v":203},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P270/P49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC270/AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP270/AP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC270/BC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP270/BP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC270/CC49","v":0},{"$f":"+CD$458*0","v":0},{"$f":"+CE$458*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":204}]
[{"$f":"ROW()","v":205},"4.  Nuclear"]
[{"$f":"ROW()","v":206},"Retail Nuclear"]
[{"$f":"ROW()","v":207},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P274/P42","v":{"$error":"#DIV/0!"}},{"$f":"+Q$465","v":0},{"$f":"+R$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC274/AC42","v":0},{"$f":"+AD$465","v":0},{"$f":"+AE$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP274/AP42","v":0},{"$f":"+AQ$465","v":0},{"$f":"+AR$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC274/BC42","v":0},{"$f":"+BD$465","v":0},{"$f":"+BE$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP274/BP42","v":0},{"$f":"+BQ$465","v":0},{"$f":"+BR$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC274/CC42","v":0},{"$f":"+CD$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CT$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DJ$465","v":0},0]
[{"$f":"ROW()","v":208},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$f":"+Q$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AD$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AQ$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":209},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":211},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":212},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":213},"Wholesale Nuclear"]
[{"$f":"ROW()","v":214},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P281/P49","v":{"$error":"#DIV/0!"}},{"$f":"+Q$465","v":0},{"$f":"+R$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC281/AC49","v":0},{"$f":"+AD$465","v":0},{"$f":"+AE$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP281/AP49","v":0},{"$f":"+AQ$465","v":0},{"$f":"+AR$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC281/BC49","v":0},{"$f":"+BD$465","v":0},{"$f":"+BE$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP281/BP49","v":0},{"$f":"+BQ$465","v":0},{"$f":"+BR$465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC281/CC49","v":0},{"$f":"+CD$465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215}]
[{"$f":"ROW()","v":216},"5.  Conservation"]
[{"$f":"ROW()","v":217},"Retail Conservation"]
[{"$f":"ROW()","v":218},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P285/P42","v":{"$error":"#DIV/0!"}},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,{"$f":"+AC285/AC42","v":1.43},1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,{"$f":"+AP285/AP42","v":1.4963625176622199},1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,{"$f":"+BC285/BC42","v":1.6047898432647201},1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,{"$f":"+BP285/BP42","v":1.6053826509918396},1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,{"$f":"+CC285/CC42","v":1.6100368118188599},{"$f":"+CD$472","v":1.3704559105993803},{"$f":"+CE$472","v":1.3754550958754712},1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,{"$f":"+CU$472","v":1.4012246255003735},1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,{"$f":"+DK$472","v":1.3169068769484047}]
[{"$f":"ROW()","v":219},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647196,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,{"$f":"+CD$472","v":1.3704559105993803},1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":220},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918396,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":221},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647201,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":222},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647196,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":223},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647201,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918401,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":224},"Wholesale Conservation"]
[{"$f":"ROW()","v":225},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P292/P49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC292/AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP292/AP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC292/BC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP292/BP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC292/CC49","v":0},{"$f":"+CD$472*0","v":0},{"$f":"+CE$472*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":226}]
[{"$f":"ROW()","v":227},"6.  Environmental"]
[{"$f":"ROW()","v":228},"Retail Environmental"]
[{"$f":"ROW()","v":229},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P312/P42","v":{"$error":"#DIV/0!"}},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,{"$f":"+AC312/AC42","v":1.4499999999999997},1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,{"$f":"+AP312/AP42","v":1.3588169535374404},1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,{"$f":"+BC312/BC42","v":1.7137372176234602},1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,{"$f":"+BP312/BP42","v":1.81366400974821},1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,{"$f":"+CC312/CC42","v":1.7926321158932303},{"$f":"+CC229","v":1.7926321158932303},{"$f":"+CD229","v":1.7926321158932303},1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":230},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999997,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374404,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932303,{"$f":"+CC230","v":1.7926321158932303},1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":231},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4500000000000002,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374399,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482095,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299]
[{"$f":"ROW()","v":232},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999995,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482097,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301]
[{"$f":"ROW()","v":233},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999997,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374406,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234598,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":234},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374397,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482102,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301]
[{"$f":"ROW()","v":235},"Wholesale Environmental"]
[{"$f":"ROW()","v":236},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P319/P49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC319/AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP319/AP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC319/BC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP319/BP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC319/CC49","v":0}]
[{"$f":"ROW()","v":237},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24879.415167172199,22071.4905586809,"<-- Hurricane Matthew costs that are not part of the Rev by Class Revenues"]
[{"$f":"ROW()","v":238},"7.  Storm Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q237/Q48","v":3.1045177084220787},{"$f":"+R237/R48","v":3.0868195149524102}]
[{"$f":"ROW()","v":239},"Retail Storm Fund"]
[{"$f":"ROW()","v":240},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P323/P42","v":{"$error":"#DIV/0!"}},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,{"$f":"+AC323/AC42","v":1.5473114740878313},1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,{"$f":"+AP323/AP42","v":0.63112926550901571},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC323/BC42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP323/BP42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC323/CC42","v":0}]
[{"$f":"ROW()","v":241},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.5798574217748758,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.64871310611657385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":242},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6302791367953806,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.67233996305136268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":243},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6366514167457651,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.65850520303774907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":244},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.5360157849996927,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.70654022932440808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":245},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6168889482692046,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.66382238363477786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":246},"Wholesale Storm Fund"]
[{"$f":"ROW()","v":247},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P330/P49","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC330/AC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP330/AP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC330/BC49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP330/BP49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC330/CC49","v":0}]
[{"$f":"ROW()","v":248}]
[{"$f":"ROW()","v":249},"Cost Recovery Clause Revenues"]
[{"$f":"ROW()","v":250}]
[{"$f":"ROW()","v":251},{"$f":"+B183","v":"2.  Fuel"}]
[{"$f":"ROW()","v":252},"Residential",null,{"$f":"D42*D185","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D252:O252)","v":0},{"$f":"Q42*Q185","v":108648.6827792},94341.642396079988,98213.655802919995,106958.2633528,118981.57170295999,139011.94910576,155286.04462355998,153271.58739127999,149064.81321823999,142179.34428429999,112669.47363813999,106558.99074388,{"$f":"SUM(Q252:AB252)","v":1485186.0190391198},{"$f":"AD42*AD185","v":115557.20504654676},101594.87767956124,105279.23026040469,113993.57362164553,126455.83766745968,147602.66517333279,164513.49241524379,162638.83361083493,159115.78746806746,150670.27071135328,118635.0361159617,112693.09554094063,{"$f":"SUM(AD252:AO252)","v":1578749.9053113521},{"$f":"AQ42*AQ185","v":117595.51324039862},104660.45566187469,108460.16614399559,116132.25455233314,128537.0130471732,149903.5914232778,166731.20173416851,165214.80645522193,162279.55442763254,153135.48906738116,120270.26273283332,114729.10354551666,{"$f":"SUM(AQ252:BB252)","v":1607649.4120318075},{"$f":"BD42*BD185","v":120010.52914335304},105864.9959328448,109518.66976085004,118318.88199775126,130994.74082284341,152179.78242913942,169812.08244847402,168528.35029943427,166261.3102353061,156304.06387286144,122725.54103738835,116837.84382431237,{"$f":"SUM(BD252:BO252)","v":1637356.7918045584},{"$f":"BQ42*BQ185","v":119069.57806996183},105493.04536306277,109040.44582842331,117175.4042364701,130160.81412745721,152137.11553175701,168610.05919489739,167339.84379134796,165368.18133644186,155308.40977490594,121843.55149979866,116239.82495305336,{"$f":"SUM(BQ252:CB252)","v":1627786.2737075775},{"$f":"CD42*CD185","v":1689701.1916945861},1722302.050555177,1792709.2057997994,1900592.6168672354,1975789.7256159277,2053408.8680678178,2147367.3361749351,2256392.3922855356,2357362.5664465218,2472602.2501540212,2571079.0164072723,2672809.2543383748,2814437.821795349,3055104.9619043539,3195793.6019582842,3322820.3839960624,3434418.7489186348,3577417.4091329128,3712513.4731782172,3784952.8748361198,4052139.6303491876,4268829.741141648,4425398.7381314198,4613453.4738742812,4832196.0947667779,5003893.7633314766,5179582.7207765859,5363764.0118140038,5554432.9690715764,5751816.3186882017,5961356.8406599471,6178459.7537938505,6403397.2528275512,6636451.311079368]
[{"$f":"ROW()","v":253},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,92528.009022459999,84313.536508419988,89641.596308079999,95538.124152699995,99329.69800117999,107681.04136179999,112902.32210959999,111390.69106583999,114065.76710907998,109566.55817033999,92851.227918899996,95884.676026500005,1205693.2477549,100129.2382447088,89798.388340969541,95621.718864264272,101683.69099080049,105592.37542856888,114439.32583056251,120303.62121678142,117734.48836249999,119962.09170485305,115960.89185100113,98664.991141563005,101273.44842067576,1281164.2703972489,101772.94383766413,91697.991726081891,97942.691327184526,103170.10858591965,106954.4389505143,115819.74766368988,121886.24098625896,118889.57076604354,120762.40734255388,117542.76577926107,100452.98311036026,102803.4148346883,1299695.3049102202,103563.08616376999,92089.659884458306,98315.325246110282,104601.57546772197,108544.53686508581,117096.57994609422,123915.77704657144,120689.51493167861,122532.12593332701,119658.31256277989,102714.64255097118,104395.86128409684,1318116.9978826656,102375.54380503154,91284.091925455723,97427.606678144002,103166.53507786007,107460.10765333274,116618.11770196533,122753.03734030001,119359.363318134,120969.05028018946,118571.37609497875,101996.51856151246,103499.59055027901,1305480.9389871832,1342975.6944931732,1360923.6941318719,1408497.4486111086,1486145.737333626,1537098.5307111593,1590489.9147114989,1656692.8649709818,1734802.4531053808,1806090.34581333,1891363.2075772593,1961172.9851155069,2032695.6012719218,2134011.736858936,2309209.2722685584,2407955.1152654877,2496699.9801454698,2573944.3152651088,2680913.9217767464,2781607.977786555,2835305.8585910178,3034840.5016062316,3196485.8637573835,3313059.5338737587,3453156.9668676732,3616168.0163021577,3744120.1651621582,3881930.1202134076,4019174.4203910646,4161230.8983137663,4308267.0595749663,4464360.1161923027,4626062.3798688762,4793575.0356769944,4967106.4720190791]
[{"$f":"ROW()","v":254},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6493.9339299200001,6441.4960500399993,6454.6982023999999,6506.966405619999,6728.2915880999999,6784.2073052799997,6867.5279529999998,6598.1446384799992,6733.3442311999988,6693.4951815800005,6711.2050363799999,6526.7364597799997,79540.046981779989,6739.0956506881666,6682.0014123715855,6690.2732016524051,6903.6476461473931,7086.3287665000298,7137.3571371792495,7069.8910623361226,7086.9416789378265,6974.4061058571961,6770.0935311602752,6614.2047841544863,6663.7715523489078,82418.012529333646,6756.5160859170428,6564.8406565335745,6544.9021027929239,6732.8019152395036,7072.0077856778307,7197.3294501075879,7225.0058298694985,7196.3211008366461,7135.6001416052968,6952.4664154614193,6758.9566238792404,6777.907195412442,82914.655303333013,6824.7955488195885,6819.8884954486111,6852.447763430866,7164.0047417085425,7362.2721834236127,7446.845069060224,7407.477894568543,7383.5620297940395,7201.7354570239322,7122.1076233398098,7128.510426327678,7243.8626950263242,85957.509927971769,6951.3612319483527,6794.0199902623826,6852.1786177199492,7077.6996041093553,7155.6994471593762,7183.4733693354565,7347.0764396599689,7426.6601124159606,7334.3882595507939,7171.293643912205,7081.7842306681987,7202.7988531641486,85578.433799906154,86452.396959598627,88569.270480488442,92436.758990365954,97608.955047075331,100844.34600277753,103785.56711836249,107304.70752625733,111255.54368039561,114761.63684456743,118882.87155948547,122445.80808140508,125948.02401394036,131246.1805113648,140887.04759024951,146075.8712649479,150303.70183071913,153743.84931973729,156818.37898410534,161276.19527834273,162981.55930117224,172978.4324615474,180675.44580190294,185730.48124821659,192019.07869691824,199476.33238203533,204960.68676352769,210646.25674918966,216408.75343550192,222342.98242209721,228454.1340177152,234747.5433273486,241228.70869002852,247903.29658742898,254777.14669848743]
[{"$f":"ROW()","v":255},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,920.68486761999998,998.64638058000003,908.11469631999989,909.61124394000001,1141.0697010599999,972.59302587999991,854.61940587999993,965.17590685999994,1069.6350193399999,986.49004207999997,975.08126073999995,974.58002269999997,11676.301573000001,964.11129199033803,1047.4814618458704,853.65436164899779,1006.732475533852,1199.7285450849458,1019.4843947645219,893.26953786021579,1011.4892785483709,1123.180371408296,1034.223598036514,1021.9914283344033,1021.4249606685535,12196.771705724879,972.56149397237152,1058.4506442959328,858.67583897036286,1016.397135070686,1215.2428485718463,1029.4783721211118,899.39708800039932,1021.1815158049093,1136.2320176091398,1044.5470145149118,1031.9151240755778,1031.3026751459954,12315.381768153244,982.98614522832202,1071.6464405516963,865.33965266675932,1028.1664586478055,1233.4443166302283,1041.6165004046411,907.28896658150529,1032.9948546750304,1151.7417379939504,1057.061061663348,1043.9931338662268,1043.3335210540451,12459.612789963556,968.5047403054574,1057.7256160296101,850.03482615490202,1013.9063459440869,1220.4963878695469,1027.3920439794902,892.17057333498917,1018.6631476055173,1138.1451289658576,1042.8320386227915,1029.65529819639,1028.9661616918409,12288.492308700479,12720.332916464949,12815.501361791123,13202.144240121946,13816.874213228701,14180.732337456533,14518.883740724701,14944.273748728363,15426.140007072352,15839.428137371824,16334.330558838181,16748.87855732326,17144.310961139861,17773.444329518738,18975.281205193263,19567.048461848062,20022.153331922636,20364.19513607827,20811.554290689022,21269.288104028798,21359.901941421649,22528.579681373823,23384.334911575013,23888.895019724107,24544.105191476523,25338.861017158753,25873.913354725406,26259.810269083933,26811.083950951506,27375.850288683494,27954.438815121051,28547.185707549987,29154.435690400016,29776.542238595259,30413.8677859446]
[{"$f":"ROW()","v":256},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,46.68445732,64.467097699999997,78.099578839999992,73.865871240000004,79.667791459999989,79.571134919999992,88.119674899999993,97.996519140000004,64.359495960000004,53.440929279999999,54.981700719999992,52.8878579,834.14210937999997,50.328090677479452,78.474333227052298,95.960284139084905,92.279857166591,101.28505832884531,98.344932044454751,111.3323008459171,126.37532236123774,74.373032970926332,58.770377923356072,57.706467341018097,55.541058441541281,1000.7711154675043,50.191933553663759,73.847490199091766,89.914146339076851,85.809036189148287,93.437123256370313,91.899755401410772,102.99695858979969,115.83752161587127,71.717377235810829,58.041598796023123,58.320768504832984,56.116040790632759,948.12975047173222,51.205594759626067,77.606040329344168,94.701789764987936,90.736972406793484,99.213820299258799,96.929089081244925,109.20310694242721,123.41317633333641,74.426284305940342,59.506422693805831,59.102943282584619,56.876904051934176,992.92214425128395,50.426082018802902,75.31211107208874,91.801858780759815,87.787872449014074,95.794760955416251,93.896301393457875,105.51599618746143,118.96494913019448,72.674709910094492,58.456959979531121,58.397359881932182,56.193816440621021,965.22277819937437,1010.0024769048759,1015.9768720872149,1051.769634416818,1103.0832471066983,1136.6122891083255,1167.7490960728862,1206.918380454807,1251.0572598633307,1290.410505408993,1337.0382987672028,1377.8312496077756,1417.7283952367206,1477.7707700809435,1586.6428429350281,1645.7505405776919,1694.2826482302644,1734.0650446598261,1783.3248920716246,1834.0186744254511,1853.4118078243218,1967.0952379264345,2054.6248556000282,2112.1101301495369,2183.6233514603005,2268.4264145286852,2330.7938398637716,2380.3154880562511,2445.4318974604607,2512.4888838942843,2581.545097786418,2652.6608257569246,2725.8981989647514,2801.3212485746599,2878.9959628741235]
[{"$f":"ROW()","v":257},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,205.25215627999998,175.38314849999998,191.385943,199.49907250000001,194.56917199999998,211.74174778,214.39595877999997,215.40609649999999,209.04193178,201.43957827999998,194.84850913999998,188.32926136,2401.2925759,214.46074369899983,185.06732644046721,197.81878095005214,210.62766951841283,204.60234196156759,220.06030473255532,225.4756721973194,224.37179560168772,220.89270220505441,210.59535773475127,204.80028580716251,198.48912744662431,2517.2621082946548,217.23040123637099,186.5360206103328,201.4664046341889,212.2425156777885,206.58304209074655,223.50166051076519,227.64623357340216,227.62387678321934,222.49090698673822,213.25509311794906,206.83117759019257,200.18452321339558,2545.5918560250902,219.89723118024594,189.29190794333209,203.38708552882517,215.40698612601739,209.45369767686304,225.94239387106987,230.81578895540039,230.23908977613041,225.85665204601889,215.90345985500292,209.68079310506792,203.08096873213765,2578.9560547961119,217.39384624690084,186.90654246871205,201.34495664177845,212.67835514522667,206.90375868803039,223.52009434772987,228.00274662800433,227.70659999634159,222.97174024642266,213.43055043456147,207.14019454410416,200.55197651313966,2548.5513619009525,2644.8754135386912,2671.4956749534126,2759.919624280089,2897.5523475417508,2984.0884689060385,3066.6251989409125,3169.0796264627465,3285.189240190492,3388.4190679838321,3510.9129621815778,3618.0015760983324,3722.7811498214883,3880.4372678746604,4166.3256138312545,4321.5328601914835,4448.9731579829313,4553.4361554474353,4682.7865978302225,4815.9023892979721,4866.8266246088269,5165.3453584610279,5395.1874946083726,5546.13697320549,5733.9221063701443,5956.604729403668,6120.3741913714539,6250.4122616987406,6421.4002532553041,6597.4839807402223,6778.8174538706835,6965.5589788386014,7157.8717054067838,7355.9237725597695,7559.8884584873394]
[{"$f":"ROW()","v":258},"Total Retail",null,{"$f":"SUM(D252:D257)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P251:P257)","v":0},{"$f":"SUM(Q252:Q257)","v":208843.24721279999},186335.17158131997,195487.55053156,210186.33009880001,226454.86795675996,254741.10368141998,276213.02972572,272539.00161809992,271206.96100559999,259680.76818585998,213456.81806401999,210186.20037211996,{"$f":"SUM(AC251:AC257)","v":2785331.0500340797},{"$f":"SUM(AD252:AD257)","v":223654.43906831052},199386.29055441575,208738.65575305949,223890.55226081223,240640.15780790395,270517.23777261603,293117.08220526477,288822.50004878407,287470.73138536193,274704.84542720928,225198.73022316181,221905.77066052204,{"$f":"SUM(AP251:AP257)","v":2958046.9931674218},{"$f":"SUM(AQ252:AQ257)","v":227364.9569927422},204242.1221995955,214097.81596391668,227349.61374042992,244078.72279728431,274265.5483251086,297072.48883046053,292665.34123630606,291608.00221362343,278946.56496853259,228779.26953724341,225598.02881476743,{"$f":"SUM(BC251:BC257)","v":3006068.4756200104},{"$f":"SUM(BD252:BD257)","v":231652.49982711082},206113.08870157608,215849.87129835173,231418.77262436238,248443.66170595915,278087.69542765088,302382.64525209332,297988.0743816914,297447.19630000298,284416.95500319323,233881.47088494108,229780.85919727365,{"$f":"SUM(BP251:BP257)","v":3057462.7906042063},{"$f":"SUM(BQ252:BQ257)","v":229632.80777551289},204891.10154835126,214463.41276586472,228734.01149197787,246299.81613546234,277283.51504277845,299935.86229100783,295491.20191862999,295105.41145530448,282365.79906283383,232217.04714460173,228227.92631114216,{"$f":"SUM(CC251:CC257)","v":3034647.912943467},{"$f":"SUM(CD252:CD257)","v":3135504.4939542669},3188297.9890763685,3310657.2469000928,3502164.8190558134,3632034.0354253356,3766437.607933417,3930685.1804278204,4122412.7755784378,4298732.8068151837,4504030.6111105531,4676442.5209872145,4853737.7001304347,5102827.3915331243,5529929.5314251212,5775358.9203513367,5995989.4751103874,6188758.6098396676,6442427.3756743558,6683316.8554108674,6811320.4331021635,7289619.5846947283,7676825.1979627181,7955735.8953764746,8291091.1700881803,8681404.3356120605,8987299.6966431215,9307049.6357580218,9635025.1017422359,9974492.6729607563,10325852.313647661,10698629.905691745,11084789.047947526,11484809.372351702,11899187.682004241]
[{"$f":"ROW()","v":259},"Resale",null,{"$f":"D49*D192","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D259:O259)","v":0},{"$f":"Q49*Q192","v":7429.4371808271226},8353.2868362148074,7246.2723759568898,7842.3976941042411,10039.882225529569,12023.204462898955,11573.22428723536,12441.754082538873,13149.931194217121,11752.202238607595,10582.083023487448,7801.0655258252618,{"$f":"SUM(Q259:AB259)","v":120234.74112744325},{"$f":"AD49*AD192","v":7883.3406455131153},8926.668368408149,7739.4273900773824,8424.2162111365251,10758.306203171254,12836.869210697976,12370.30451597928,13281.984036904791,14016.518687272061,12565.033963222522,11344.408388009626,8377.0426101232133,{"$f":"SUM(AD259:AO259)","v":128524.12023051591},{"$f":"AQ49*AQ192","v":8106.1669987318155},9161.2639499369579,7960.4720163569664,8663.0926719453892,11036.576466953888,13164.669082548487,12688.761067911726,13621.622890430883,14367.619890088181,12890.57385201332,11643.022339231064,8611.7642915110937,{"$f":"SUM(AQ259:BB259)","v":131915.60551765977},{"$f":"BD49*BD192","v":9124.3487956233366},10298.552811352338,8946.8280222608464,9752.0725656926916,12394.1755508567,14779.32990710734,11901.491175122865,12622.445226230022,13117.298313091545,12152.334556133253,11225.367358230675,9395.4687673505778,{"$f":"SUM(BD259:BO259)","v":135709.7130490522},{"$f":"BQ49*BQ192","v":9449.0797489970028},9884.2130771411412,8961.2929125573955,10145.400805620833,10826.509036732585,12688.87264900097,12541.374250848481,13300.771889583099,13821.723885809834,12807.173997437952,11831.919784689921,9902.7754554134808,{"$f":"SUM(BQ259:CB259)","v":136161.10749383271},{"$f":"CD49*CD192","v":148944.60604573338},152687.61092363021,155668.75309990751,165686.48094418549,173257.56457466385,180785.89206658234,189697.41957217883,199670.06227034668,209109.83103360122,219999.82673823222,230195.2168615713,240503.03771835036,254542.04631565997,277496.90642366325,292259.81749744836,305504.56273839809,317485.62800911767,331525.06217442965,346192.08243791864,355232.80474661995,382819.95315405709,406003.73988606693,423782.14247230947,444869.56776060211,469254.90223672386,489572.95500811556,507665.66739086458,529576.66327997344,552468.71616323292,576386.51969684893,592264.7015673772,608616.58928014315,625456.47928753961,642799.10501618404]
[{"$f":"ROW()","v":260},"Totals",null,{"$f":"SUM(D258:D259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,216272.6843936271,194688.45841753477,202733.82290751688,218028.72779290425,236494.75018228954,266764.30814431893,287786.25401295535,284980.75570063881,284356.89219981711,271432.97042446758,224038.90108750743,217987.26589794521,2905565.7911615227,231537.77971382363,208312.95892282389,216478.08314313687,232314.76847194874,251398.46401107521,283354.10698331404,305487.38672124402,302104.48408568889,301487.25007263396,287269.8793904318,236543.13861117142,230282.81327064525,3086571.1133979377,235471.12399147401,213403.38614953245,222058.28798027366,236012.70641237532,255115.29926423819,287430.21740765707,309761.24989837228,306286.96412673697,305975.62210371159,291837.13882054592,240422.29187647448,234209.79310627852,3137984.0811376702,240776.84862273416,216411.64151292841,224796.69932061259,241170.84519005506,260837.83725681587,292867.02533475822,314284.13642721617,310610.51960792142,310564.49461309455,296569.28955932648,245106.83824317175,239176.32796462422,{"$f":"SUM(BP258:BP259)","v":3193172.5036532586},239081.88752450989,214775.31462549241,223424.70567842212,238879.4122975987,257126.32517219492,289972.38769177941,312477.23654185631,308791.97380821308,308927.13534111431,295172.97306027176,244048.96692929167,238130.70176655563,3170809.0204372997,3284449.1,3340985.5999999987,3466326.0000000005,3667851.2999999989,3805291.5999999996,3947223.4999999991,4120382.5999999992,4322082.8378487844,4507842.6378487851,4724030.437848785,4906637.7378487857,5094240.7378487848,5357369.437848784,5807426.437848784,6067618.7378487848,6301494.0378487855,6506244.2378487848,6773952.4378487859,7029508.9378487859,7166553.2378487838,7672439.5378487855,8082828.937848785,8379518.0378487837,8735960.7378487829,9150659.2378487848,9476872.6516512372,9814715.3031488862,10164601.765022209,10526961.389123989,10902238.83334451,11290894.607259123,11693405.637227669,12110265.851639241,12541986.787020426]
[{"$f":"ROW()","v":261},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.57160684466362E-9,2.6193447411060333E-10,6.4028427004814148E-10,9.6042640507221222E-10,1.6298145055770874E-9,1.3969838619232178E-9,1.1059455573558807E-9,0,5.2386894822120667E-10,0,7.5669959187507629E-10,1.3969838619232178E-9,1.1175870895385742E-8,7.2759576141834259E-10,5.8207660913467407E-10,5.2386894822120667E-10,8.149072527885437E-10,6.1118043959140778E-10,0,5.2386894822120667E-10,5.8207660913467407E-10,5.2386894822120667E-10,0,6.4028427004814148E-10,9.6042640507221222E-10,7.9162418842315674E-9,0,6.9849193096160889E-10,0,0,1.1350493878126144E-9,7.5669959187507629E-10,4.6566128730773926E-10,8.149072527885437E-10,0,0,6.1118043959140778E-10,1.1932570487260818E-9,4.1909515857696533E-9,3.7834979593753815E-10,-5.8207660913467407E-10,0,2.3283064365386963E-10,0,4.6566128730773926E-10,4.6566128730773926E-10,0,0,0,0,3.4924596548080444E-10,0,{"$f":"+CD260-CD445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":262},{"$f":"+B194","v":"3.  Capacity"}]
[{"$f":"ROW()","v":263},"Residential",null,{"$f":"D196*D42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D263:O263)","v":0},{"$f":"Q196*Q42","v":9922.6348816000009},8616.0057138400007,8969.6278131600011,9768.2527544000022,10866.313916080002,12695.642320480003,14181.918119880002,13997.942363440001,13613.747331520002,12984.913253900002,10289.844484220001,9731.7881032400019,{"$f":"SUM(Q263:AB263)","v":135638.63105575999},{"$f":"AD196*AD42","v":12284.277623458698},10800.016165451145,11191.680276291803,12118.056205101322,13442.853834932916,15690.861649183013,17488.562593908235,17289.277493569025,16914.761020272719,16016.962631403239,12611.465628045433,11979.80923226941,{"$f":"SUM(AD263:AO263)","v":167828.58435388698},{"$f":"AQ196*AQ42","v":9672.2429324316199},8608.3331301187391,8920.8597039927718,9551.8897564135204,10572.182405121646,12329.585651162561,13713.658311881318,13588.934645855212,13347.509867847579,12595.409561319893,9892.2413504098568,9436.4804432956716,{"$f":"SUM(AQ263:BB263)","v":132229.32775985036},{"$f":"BD196*BD42","v":9311.1462327390109},8213.6497946908221,8497.1240160122798,9179.8979659466968,10163.368133010163,11807.032416060345,13175.053414479919,13075.453672284802,12899.562925837374,12127.019236396723,9521.7933563659026,9064.9900232220552,{"$f":"SUM(BD263:BO263)","v":127036.09118704607},{"$f":"BQ196*BQ42","v":8746.6735581886096},7749.3617211588089,8009.9484667710585,8607.5303744084486,9561.4192113118752,11175.765524749129,12385.843389300406,12292.535260863922,12147.699878564446,11408.72406841247,8950.4455076920767,8538.8041160938192,{"$f":"SUM(BQ263:CB263)","v":119574.75107751506},{"$f":"CD196*CD42","v":121925.23592740465},116774.58699256388,64147.642980792756,35799.583453778687,35337.818687959349,35797.582874517029,36267.26557226845,36751.339751197571,37247.45643466097,28846.483473532702,24662.668728748526,23740.116108945782,23089.67312599959,23128.290998758112,23165.23701219296,23199.734169688407,23232.005791739412,23246.474008260982,23254.820490790094,23263.024029785847,23271.08013416332,23278.99281895957,23286.759324285911,23294.396256606615,23301.912685486212,23308.582395148704,23298.059378214555,23305.252684868636,23312.342707587191,23319.331909205619,23326.735187174545,23334.032259787524,23341.225736141925,23348.31814632237]
[{"$f":"ROW()","v":264},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8450.3707395800011,7700.1618146600013,8186.7612898400012,8725.2776471000016,9071.5533861400017,9834.2624114000009,10311.110000800001,10173.05620632,10417.364762840001,10006.462334820002,8479.8895797000005,8756.9274345000013,110113.19760770001,10644.211759258002,9545.9935369265058,10165.041123033308,10809.457440631539,11224.969089227561,12165.441773862703,12788.844118712284,12515.733141159395,12752.537915741706,12327.191440704855,10488.555364512707,10765.846714477826,136193.82341824839,8370.8349886978249,7542.1691521311841,8055.7963298828408,8485.7519314397741,8797.0134890819445,9526.1860330168893,10025.155726222027,9778.6792956200006,9932.7202946479174,9667.9044483846264,8262.2680845366685,8455.5913330803469,106900.07110674205,8035.0536446078258,7144.8755024082193,7627.9004585701614,8115.6259563812537,8421.5448655216787,9085.0643440570639,9614.1390997942763,9363.8260768341843,9506.7870370838318,9283.8191297696176,7969.2262325849488,8099.665399757142,102267.5277473702,7520.35470788778,6705.5932007964821,7156.8866286618841,7578.4597466638652,7893.8591822273702,8566.59293703193,9017.2549806204679,8767.9607501718656,8886.2059528188311,8710.0763844028625,7492.5120789886805,7602.9255047629249,95898.682055034951,96906.263190614322,92272.608198669943,50399.580244556913,27993.057468490148,27491.644722905319,27727.402670926807,27980.17791059953,28255.863019776916,28537.091591366749,22065.488901996534,18812.241608685319,18054.57292173442,17507.451424060062,17481.58072865901,17454.459801680132,17431.810674997312,17411.356509360361,17420.890176769608,17423.719716173746,17426.316918952729,17428.821055013123,17431.23431491404,17433.552219279813,17435.790168471391,17437.957756552441,17440.44488045196,17461.143748130249,17463.086602144544,17464.97641200382,17466.81464588892,17469.000597366186,17471.132468147407,17473.211886310022,17475.240416778728]
[{"$f":"ROW()","v":265},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,593.07608416000005,588.28705292000006,589.4927752000001,594.26631026000007,614.4794313000001,619.58608544000003,627.19556900000009,602.5934090400001,614.94087760000002,611.30155534000016,612.91895574000011,596.07186394000007,7264.2099699400023,716.3977518385849,710.32836417990723,711.20769451614547,733.89040748823504,753.31027488700363,758.73483211685186,751.5628691639215,753.37543037896739,741.41236652950306,719.69297319068312,703.12126183940154,708.3904438099471,8761.4246699391515,555.72413571831055,539.95881214354893,538.31886406911281,553.77364276654794,581.67336013313979,591.9810797872334,594.25746483944351,591.89814295707254,586.90383788035365,571.84107026638935,555.92487021408965,557.48355665141014,6819.738837426652,529.50911738501497,529.12839836114961,531.65454425499513,555.82702816354072,571.2098212915912,577.77149976354065,574.71715510663194,572.86161696520912,558.75440637172937,552.57639508454099,553.07316345432503,562.02289353049457,6669.1060397327656,510.63662495868573,499.07857209098671,503.35081809377965,519.91725328606537,525.64700538401621,527.68723626954079,539.7052737266406,545.55137159178435,538.77321894605473,526.79253181158958,520.21730385898604,529.10685747878279,6286.4640674969123,6238.2206674172367,6005.1255105095006,3307.6196601389952,1838.5633517842932,1803.6429527646608,1809.3193702792694,1812.2881257668228,1812.0918591029374,1813.288770077439,1386.9407380476136,1174.5420435018066,1118.6809193098907,1076.7448417496812,1066.5678185380743,1058.8550454389688,1049.4115011414729,1039.9949042221663,1019.0240484001019,1010.2182787298483,1001.7149633862479,993.39986538117978,985.26824924621803,977.32685164483757,969.54884953857299,961.91876091724578,954.72511630888528,947.49891296367502,940.28385121405199,933.18901023975445,926.21138819750172,918.56500548466397,911.04234629086204,903.64014255492793,896.35523545505134]
[{"$f":"ROW()","v":266},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,84.084036260000019,91.204082340000014,82.936031360000001,83.072707620000017,104.21127738000001,88.824689240000012,78.05042924,88.147300780000009,97.687311820000005,90.09387184000002,89.051934020000004,89.00615710000001,1066.3698290000002,102.48959176496356,111.35223526354714,90.747497473209904,107.02042522600149,127.53682052690037,108.37601457240677,94.958778132731041,107.52609589194496,119.3993874985234,109.94286161469039,108.64252410222231,108.58230590925713,1296.5745379763985,79.993281862711314,87.057673218284137,70.626175147962059,83.598767804466817,99.953847977671913,84.674700883221192,73.975502025131121,83.992283606792157,93.45519908957769,85.914098253738416,84.875123979479071,84.824749992688268,1012.9414038417242,76.266039390963485,83.144843948250838,67.138309484022855,79.77140269610554,95.698106525022325,80.814938680225296,70.392992210708485,80.146019005190936,89.35912391487544,82.013221609288465,80.999332348517626,80.948155577653822,966.69248539082514,71.14491325427089,77.698945671151947,62.44229011292839,74.480047467187774,89.655843723329454,75.470686724771014,65.537519236004982,74.829475020287305,83.606443108898659,76.604885695441652,75.636942002863847,75.586319063402499,902.69431108053845,917.87210634544601,868.90965388063,472.40591645115251,260.25479478193517,253.62827921746799,253.11127853612876,252.39647437091236,251.25563904033712,250.27054297635306,190.5636041896326,160.6609679443124,152.27720877002227,145.81349664706838,143.6499992535166,141.83497800672197,139.79348298288778,137.75288744112612,135.23589801260457,133.22873584150443,131.28192835391002,129.37964406447563,127.52060810397107,125.70504530001688,123.92887786380001,122.18956254919966,120.5229906623829,118.11812879359459,116.49265047006287,114.89835369244966,113.33443228139461,111.70487845941348,110.10681788417669,108.53941534330328,107.00186407469106]
[{"$f":"ROW()","v":267},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2635843600000012,5.8876321000000011,7.1326553200000005,6.7460005200000008,7.2758765800000003,7.2670491600000009,8.0477677000000014,8.9497972200000024,5.8778050800000008,4.880637440000001,5.0213525600000004,4.830126700000001,76.180284739999991,5.3501141524817131,8.3421929016768601,10.201032213574864,9.8097854134746925,10.767080902645324,10.454531568218851,11.83515031796402,13.434294676945582,7.9062052802808624,6.2475692290696188,6.1344705005679137,5.9042772895191815,106.3867044464195,4.1282916431264356,6.0739635847824065,7.3954476874972519,7.0578019598636619,7.6852128974993734,7.5587642349616972,8.4715103266363823,9.5276479423927718,5.8987615767580301,4.7739274082185492,4.7968891451809546,4.6155500662994715,77.983768473217012,3.9728412510516793,6.0211482709755817,7.3475404141466374,7.0399257867321294,7.697611165530426,7.5203478318439299,8.4726407346791852,9.5751442818310935,5.7744434732408765,4.6168699316987682,4.5855655467702379,4.412855894172659,77.036934582673211,3.704224751495794,5.5323153168356001,6.7436275815006264,6.4487661342703193,7.0369402180078326,6.8974822110086409,7.751047654477464,8.7389876723753019,5.3385757623677366,4.2941610647568362,4.2897829305080712,4.1279139169040127,70.903825214508231,72.879625633920071,68.884711362759049,37.634962094428772,20.777688185673913,20.328782192900302,20.357657792062717,20.383857335734739,20.376788435661961,20.389103384933506,15.598486649628303,13.216628293547327,12.59238258743629,12.123644648350947,12.011481713421748,11.929494230186073,11.82938061791558,11.730022488805238,11.588252364958404,11.488113203804469,11.391413538899835,11.296854276803979,11.204381565795932,11.114072014208148,11.025620592501445,10.938851240338407,10.857045099694476,10.706795232204255,10.625263931900601,10.545091143684665,10.466242946296614,10.379837724489143,10.294830596328342,10.211184632276161,10.128864137214618]
[{"$f":"ROW()","v":268},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.745208440000003,16.0173405,17.478839000000004,18.219792500000004,17.769556000000001,19.337887940000005,19.580290940000001,19.672544500000001,19.091319940000005,18.397014440000003,17.79506722,17.199679280000002,219.30454070000002,22.798191717000705,19.673532395580338,21.029072339935603,22.390717796472117,21.750196970005703,23.393451547644666,23.969130730465086,23.851783425662102,23.481939337230138,22.387282900994613,21.771239337309098,21.100333344080592,267.59687184238072,17.867222610547383,15.342606680102401,16.570632285620331,17.456968515706595,16.991476237173433,18.38303432413041,18.723925880350645,18.722087032082722,18.299899743908671,17.54025311321595,17.011885407257125,16.465197408295229,209.3751892383909,17.06096365301369,14.686416667900815,15.780006210516545,16.712583151576073,16.250690851696799,17.52998411494103,17.908091724365118,17.863347897062521,17.52333174304491,16.751102600863526,16.268310295223092,15.756255808959274,200.0910847191634,15.969427602770518,13.729875753006974,14.790500116650326,15.623034661757046,15.198841421467819,16.419452648151459,16.748741596730692,16.72698710700714,16.379171373990822,15.678289805467667,15.216209646702589,14.732248979493708,187.21278071319679,190.84857155772463,181.13129691423492,98.756863712883742,54.578327915686792,53.371659896732545,53.46123288513234,53.52314459496214,53.508027383005341,53.538642469983188,40.959880520319814,34.705107762922523,33.06605460210222,31.835142140044731,31.540648322669806,31.325343695841909,31.062465816811805,30.801559992932773,30.429291436550027,30.16634050580732,29.91242122716752,29.664122345906623,29.421302455211062,29.184162720011244,28.951902171917816,28.724058499372131,28.509247573182943,28.114711910527053,27.900622615606551,27.690100577906655,27.483056725076164,27.256169035508762,27.032952538506581,26.813310262353987,26.597148476745907]
[{"$f":"ROW()","v":269},"Total Retail",null,{"$f":"SUM(D263:D268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19073.174534400001,17017.563636359999,17853.429403880004,19195.835212400005,20681.603443479999,23264.920443660005,25225.902177560005,24890.361621300002,24768.709408799998,23716.048667780004,19494.52137346,19195.823364760003,254377.89328784001,23775.525032189729,21195.706027118362,22189.90669586798,23800.624981657045,25581.187297447035,28757.262252850836,31159.732640965602,30703.198239101945,30559.498834659968,29202.424759043533,23939.690488337641,23589.633307100041,314454.3905563397,18700.790852964143,16798.935337876643,17609.567153065804,18699.528868899881,20075.499791449078,22558.369263408997,24434.242441174905,24071.754103013551,23984.787860786095,22943.383358746083,18817.118203692535,18555.460830494711,247249.43806557238,17973.008839026883,15991.506104347318,16746.944874946123,17954.874862125904,19275.769228365683,21575.733530507961,23460.683394050582,23119.72587726828,23077.761268424096,22066.795955392732,18145.945960595687,17827.795583790481,{"$f":"SUM(BP263:BP268)","v":237216.54547884167},16868.483456643607,15050.994630787271,15754.162331337802,16802.459222621594,18092.817024286065,20368.83331963453,22032.840952134728,21706.342832427239,21678.003240574595,20742.170321192585,17058.317825119819,16765.282960295328,222920.70811705515,226251.3200889733,216171.24636390098,118463.64062774714,65966.815084936432,64960.435084936427,65661.23508493643,66386.035084936404,67144.435084936427,67922.035084936433,52546.035084936433,44858.03508493644,43111.305595949649,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244806,41863.641675244813,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799]
[{"$f":"ROW()","v":270},"Resale",null,{"$f":"D203*D49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D270:O270)","v":0},{"$f":"Q203*Q49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q270:AB270)","v":0},{"$f":"AD203*AD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD270:AO270)","v":0},{"$f":"AQ203*AQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ270:BB270)","v":0},{"$f":"BD203*BD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD270:BO270)","v":0},{"$f":"BQ203*BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ270:CB270)","v":0},{"$f":"CD203*CD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":271},"Totals",null,{"$f":"SUM(D269:D270)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19073.174534400001,17017.563636359999,17853.429403880004,19195.835212400005,20681.603443479999,23264.920443660005,25225.902177560005,24890.361621300002,24768.709408799998,23716.048667780004,19494.52137346,19195.823364760003,254377.89328784001,23775.525032189729,21195.706027118362,22189.90669586798,23800.624981657045,25581.187297447035,28757.262252850836,31159.732640965602,30703.198239101945,30559.498834659968,29202.424759043533,23939.690488337641,23589.633307100041,314454.3905563397,18700.790852964143,16798.935337876643,17609.567153065804,18699.528868899881,20075.499791449078,22558.369263408997,24434.242441174905,24071.754103013551,23984.787860786095,22943.383358746083,18817.118203692535,18555.460830494711,247249.43806557238,17973.008839026883,15991.506104347318,16746.944874946123,17954.874862125904,19275.769228365683,21575.733530507961,23460.683394050582,23119.72587726828,23077.761268424096,22066.795955392732,18145.945960595687,17827.795583790481,{"$f":"SUM(BP269:BP270)","v":237216.54547884167},16868.483456643607,15050.994630787271,15754.162331337802,16802.459222621594,18092.817024286065,20368.83331963453,22032.840952134728,21706.342832427239,21678.003240574595,20742.170321192585,17058.317825119819,16765.282960295328,222920.70811705515,226251.3200889733,216171.24636390098,118463.64062774714,65966.815084936432,64960.435084936427,65661.23508493643,66386.035084936404,67144.435084936427,67922.035084936433,52546.035084936433,44858.03508493644,43111.305595949649,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244806,41863.641675244813,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799]
[{"$f":"ROW()","v":272},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0017766878008842E-11,0,6.9121597334742546E-11,8.3673512563109398E-11,0,1.2005330063402653E-10,0,2.9103830456733704E-11,9.822542779147625E-11,4.3655745685100555E-11,3.637978807091713E-11,0,-5.8207660913467407E-11,-5.8207660913467407E-11,-6.184563972055912E-11,-5.8207660913467407E-11,0,-7.2759576141834259E-11,4.3655745685100555E-11,-3.2741809263825417E-11,-5.0931703299283981E-11,-4.3655745685100555E-11,-6.184563972055912E-11,-7.6397554948925972E-11,3.4924596548080444E-10,-2.9103830456733704E-11,-2.9103830456733704E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,4.3655745685100555E-11,2.9103830456733704E-11,0,0,-4.7293724492192268E-11,0,-3.2741809263825417E-11,-2.9103830456733704E-11,2.3283064365386963E-10,-6.5483618527650833E-11,-6.3664629124104977E-11,-6.0026650317013264E-11,-5.8207660913467407E-11,-8.0035533756017685E-11,0,-2.9103830456733704E-11,0,-8.7311491370201111E-11,-6.9121597334742546E-11,-6.5483618527650833E-11,-6.9121597334742546E-11,-3.2014213502407074E-10,{"$f":"+CD271-CD456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":273},{"$f":"+B205","v":"4.  Nuclear"}]
[{"$f":"ROW()","v":274},"Residential",null,{"$f":"D207*D42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D274:O274)","v":0},{"$f":"Q207*Q42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q274:AB274)","v":0},{"$f":"AD207*AD42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD274:AO274)","v":0},{"$f":"AQ207*AQ42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ274:BB274)","v":0},{"$f":"BD207*BD42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD274:BO274)","v":0},{"$f":"BQ207*BQ42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ274:CB274)","v":0},{"$f":"CD207*CD42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":275},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":276},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":278},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":280},"Total Retail",null,{"$f":"SUM(D274:D279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP274:BP279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},"Resale",null,{"$f":"D214*D49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D281:O281)","v":0},{"$f":"Q214*Q49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q281:AB281)","v":0},{"$f":"AD214*AD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD281:AO281)","v":0},{"$f":"AQ214*AQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ281:BB281)","v":0},{"$f":"BD214*BD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD281:BO281)","v":0},{"$f":"BQ214*BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ281:CB281)","v":0},{"$f":"CD214*CD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},"Totals",null,{"$f":"SUM(D280:D281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP280:BP281)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283}]
[{"$f":"ROW()","v":284},{"$f":"+B216","v":"5.  Conservation"}]
[{"$f":"ROW()","v":285},"Residential",null,{"$f":"D42*D218","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D285:O285)","v":0},{"$f":"Q42*Q218","v":5961.9192776000009},5176.8437692400003,5389.3141902600009,5869.1602684000009,6528.9197058800009,7628.0539992800013,8521.0684501800006,8410.5283948400011,8179.6885227200009,7801.8596441500013,6182.5536186700001,5847.2508351400002,{"$f":"SUM(Q285:AB285)","v":81497.160676360014},{"$f":"AD42*AD218","v":6325.4349561405452},5561.1572673488045,5762.8334206983636,6239.844024189515,6922.0104074651726,8079.5572853361282,9005.2316102745917,8902.6154875718312,8709.7690162974432,8247.4735939213806,6493.9109955855165,6168.6577272548348,{"$f":"SUM(AD285:AO285)","v":86418.495792084126},{"$f":"AQ42*AQ218","v":6828.8565455074768},6077.7083921672693,6298.36032931916,6743.884054683449,7464.2373565118614,8705.0100235819082,9682.2015307260608,9594.1433596201441,9423.6911504415384,8892.6886583630476,6984.181183971069,6662.4020604032248,{"$f":"SUM(AQ285:BB285)","v":93357.364645296228},{"$f":"BD42*BD218","v":6880.3475882025123},6069.3672017024046,6278.8367048371374,6783.3634282174517,7510.0856193298696,8724.6494660381632,9735.5303760588085,9661.9324721199537,9531.9603459330028,8961.0994682749297,7036.0024767394461,6698.4537332315713,{"$f":"SUM(BD285:BO285)","v":93871.628880685239},{"$f":"BQ42*BQ218","v":6928.4382165611132},6138.4449237352837,6344.8615865978109,6818.2197494303819,7573.8167004295938,8852.5769763646604,9811.1070582290613,9737.1955764898248,9622.4681899973366,9037.108714751128,7089.8505927073857,6763.7801237349031,{"$f":"SUM(BQ285:CB285)","v":94717.868409028481},{"$f":"CD42*CD218","v":80638.794611638747},81674.118646604024,82793.375856868675,83791.441786966054,84819.253586970284,85844.895317810879,86872.920616645701,87901.628790483112,88944.400621346256,89928.338696863968,90963.476394919358,92022.845961692685,93096.917641253705,94194.577689945101,95301.301659328121,96414.03503933466,97533.795378584313,98594.62309401462,99644.646709835593,100709.31782955943,101788.97678462978,102884.0097331413,103994.7825732522,105121.75757543402,106265.37551638126,106295.79186938352,106247.8030042133,106280.6071539463,106312.9402905766,106344.81364554822,106378.57534245431,106411.85270349565,106444.65762712515,106477.00165146832]
[{"$f":"ROW()","v":286},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5077.3235956300005,4626.5678130100005,4918.9364052400006,5242.4987543500001,5450.5551857900009,5908.8215329000004,6195.3307988000006,6112.3825105200003,6259.1729457399997,6012.2861927700005,5095.0597054500004,5261.5152232500004,66160.450663450014,5480.9302757857995,4915.4344325674429,5234.1951575120402,5566.0187800797248,5779.9745361507003,6264.2438580460421,6585.2469405814945,6444.6163087061823,6566.5521070361938,6347.5321903476179,5400.7794984549082,5543.5626927027524,70129.086777970893,5910.028491143491,5324.9687318293309,5687.6029563047232,5991.1628590574473,6210.9216616555977,6725.7365535312138,7078.022210462821,6904.0034023964663,7012.7603775713906,6825.7934622713692,5833.3774165907143,5969.8686875853282,75474.246810399884,5937.3959535047134,5279.6106625575676,5636.5355254154911,5996.9337909663354,6222.9884974523166,6713.287385446838,7104.2401348318672,6919.2746578894512,7024.9137568225397,6860.1545891550986,5888.7536634763692,5985.1399500653133,75569.228567583894,5957.043282065224,5311.652239909612,5669.1319848325556,6003.069599219144,6252.9046351676607,6785.7922781499419,7142.7718892878456,6945.3002834347526,7038.9649864208686,6899.4487663674554,5934.9885051456658,6022.4494802999889,75963.517930300717,64091.770621318472,64537.020801706465,65049.17712199386,65519.718919037012,65986.551288450661,66492.08657646316,67022.4163887826,67582.199700304409,68144.639930597143,68788.722941265587,69385.309202667166,69984.20628005483,70589.555531588267,71197.223961646669,71807.283386955707,72443.554435814105,73097.247748249181,73886.736557571887,74658.946353807885,75441.2877252053,76234.616164110485,77039.212772798855,77855.33604208527,78683.340277872834,79523.56333362397,79534.905542253153,79629.300065839518,79638.160201665669,79646.778436445835,79655.161465629921,79665.130216166726,79674.852338645549,79684.335257704093,79693.58610998017]
[{"$f":"ROW()","v":287},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,356.34403376000006,353.46659062000003,354.19103720000004,357.05916961000003,369.20402805000003,372.27231184000004,376.84439650000007,362.06242644000002,369.48128360000004,367.29463199000008,368.26643139000004,358.14401909000003,4364.6303600900001,368.88838895391314,365.76313258676191,366.2159184173438,377.89572816535576,387.89542956034904,390.68864907028114,386.99565331121607,387.92897950435759,381.7689443296855,370.58516828174101,362.05204281213332,364.76525630733352,4511.4432913004721,392.3557780969021,381.22504721703905,380.06720097386261,390.97867904617948,410.67660939052837,417.95412912621362,419.56131652550414,417.89557355441258,414.3694635144077,403.73475552240956,392.49750190233033,393.59797530382019,4814.9140301736097,391.27371514382565,390.99238788806582,392.85904977627189,410.72098505296674,422.08789530793183,426.93656028650315,424.67959295204003,423.3084677374809,412.88413221992329,408.3189730013691,408.6860533768143,415.2993373061467,4928.0471500493386,404.48683532122431,395.33143988262009,398.71558269752938,411.83823120325297,416.37689760514445,417.9930106958912,427.51277034530443,432.1435968643413,426.77446864480322,417.2842950318439,412.07590805748725,419.11752480673795,4979.6505611561806,4125.828351412455,4200.0862179399855,4269.0422436168483,4303.2867759924184,4329.176351878893,4338.8636736330736,4341.0706597250446,4334.1501836795596,4330.010643569035,4323.7601754148836,4332.0708161796092,4336.2973224527432,4341.4051513851909,4343.8101522621982,4356.1075609011432,4361.1705419421905,4366.1598181609534,4321.9583296822275,4328.6871865435705,4336.5828317557643,4345.1853223904855,4354.4988794637011,4364.5786871601413,4375.3303582542394,4386.7067791731542,4353.9010882431148,4320.9469173816487,4288.0435563337323,4255.6884466678921,4223.8678988639685,4188.9975540433998,4154.6914344170482,4120.9346364123176,4087.7127546286611]
[{"$f":"ROW()","v":288},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.521080610000013,54.799091490000009,49.831312959999998,49.913433570000009,62.614338930000009,53.369456140000004,46.895846140000003,52.962453830000008,58.69447727,54.132032240000008,53.505993970000006,53.478489350000004,640.71800650000012,52.774063421740308,57.337626433593535,46.727810156548735,55.107085617540484,65.671412474048353,55.805107308417035,48.896287840819227,55.367466162876376,61.481275706652838,56.611910065240089,55.942338714911841,55.911331090820845,667.63371499320965,56.477349696537168,61.464994804867992,49.863927303371405,59.022917094408804,70.570031561374833,59.782553995457221,52.228639700276645,59.300749545603693,65.981815435452916,60.657600962873857,59.924057944676925,59.8884925921705,715.16313063707196,56.35577479605476,61.438775874808748,49.610960260743916,58.946016358098518,70.714842186652646,59.717123385318821,52.015964745602979,59.222834093991686,66.030735351338564,60.602578608003981,59.853378632439103,59.815562238712339,714.32454653176615,56.355497049886196,61.547094560369146,49.461952166144876,58.997332392706411,71.018424302482913,59.782040184234752,51.913753254029317,59.274121871210248,66.22655707141746,60.680464875781851,59.913734755294286,59.873635178459125,715.04460766201657,607.06136592930193,607.73008915668754,609.71968384652587,609.14464311867732,608.76879588222278,606.97704886546467,604.57877195769129,600.95169493024127,597.62908850592532,594.07824723537112,592.56685989346863,590.26594738683207,587.91594901574308,585.04327083970372,583.50613972773567,580.95725011334468,578.32122017071924,573.57224964934801,570.87219055431535,568.34027385875868,565.91363658917942,563.59102764358488,561.37776288616089,559.2598885965607,557.2297829680125,549.6295962465191,538.66253302724158,531.24974821531396,523.97916283271786,516.84710040217817,509.41572980379635,502.12798010626915,494.98004243096455,487.96823764308834]
[{"$f":"ROW()","v":289},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5617334600000006,3.5375268500000003,4.2855870200000004,4.0532692200000007,4.3716401300000003,4.3663362600000006,4.8354234500000004,5.3773991700000012,3.5316223800000004,2.9324838400000006,3.0170311600000002,2.9021349500000002,45.772187890000012,2.754887191317136,4.2955719667525107,5.2527277329877382,5.0512664617848033,5.5441982023530914,5.3832599244909671,6.0941697857321468,6.9176031155764885,4.0710726982276482,3.2170058349217241,3.1587689020968286,3.0402375379852509,54.780769354226329,2.9146819001412716,4.288377191606342,5.2213795394226441,4.9829928225751994,5.4259613582217172,5.3366852944510583,5.9811079134921252,6.7267686997955476,4.1646799904874969,3.3705176407510855,3.3867292277477454,3.2586990940520861,55.058580672744313,2.9356781685882747,4.4492473803872405,5.42936720185343,5.2020594669168441,5.6880473245556979,5.557060943295971,6.2607451099399229,7.0754254330734501,4.2669481534538622,3.411574590882994,3.3884426322648529,3.2608211330416053,56.925417538254138,2.9342003174415985,4.382272256101917,5.3417801342526134,5.1082137039988638,5.5741197164557574,5.4636518707232424,6.1397803896993253,6.9223500523415646,4.2288067672729666,3.40150223181434,3.398034212521682,3.2698141009020518,56.164525753525922,48.20105631262404,48.179130696795539,48.574279852745718,48.631639871604825,48.793960576899096,48.818966582223993,48.826543502699323,48.737077481791694,48.687796520033146,48.627971997811656,48.746973371908943,48.81134017275069,48.882196866981076,48.919154791290538,49.07769032001594,49.16083559610275,49.245580578157394,49.148932170761853,49.225449063735219,49.315234560567603,49.41305822899178,49.518968068511946,49.633591627137498,49.755855540361232,49.88522403555384,49.512157653733269,48.826962459431492,48.455149451630497,48.089531763462425,47.72995470138504,47.335914801490198,46.948250727836587,46.566794068016073,46.191382039034529]
[{"$f":"ROW()","v":290},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.262877340000001,9.6238642500000005,10.501991500000001,10.947186250000001,10.676666000000001,11.618983090000002,11.764628590000001,11.820058250000001,11.470835090000001,11.053668340000002,10.691994170000001,10.334261080000001,131.76701395000001,11.739272201738753,10.130318879160075,10.828315131873829,11.529455242237193,11.19963749063171,12.045784107131647,12.342213521880533,12.281788907054816,12.091348345794461,11.527686541741316,11.210472651622101,10.865008933531943,137.79130195439839,12.614726586835372,10.832281693551717,11.699299897382506,12.32507646323468,11.996426736862967,12.978903150757278,13.219581507500903,13.218283232517704,12.920207962239871,12.383877567881742,12.010836144865641,11.624860115712828,147.82436105934323,12.606972029897207,10.852332137694704,11.66042557581121,12.349540894897412,12.008231727148594,12.95354845812393,13.232946043937247,13.19988318824007,12.948632776446594,12.378004329299497,12.021251380448136,11.642875532670567,147.85464407461518,12.649745273282477,10.875745532621609,11.715890111654492,12.375359579738685,12.039346507148899,13.006220303713668,13.267057537486007,13.249825313489108,12.974312594177043,12.41912843046798,12.053104271705891,11.669748066664575,148.29548352215042,126.22324366820351,126.68628865053095,127.46242505394221,127.74441334720358,128.10480451870549,128.20345878303138,128.20685039753229,127.98017139439594,127.8466483456819,127.69161314910544,128.00306753079954,128.17260182074543,128.35840463120647,128.45558061252709,128.87181027192744,129.0901717133965,129.31268512166491,129.05890670294443,129.25983855348375,129.49561211652178,129.75249293955767,130.03060706725699,130.33160236618929,130.65266031957597,130.9923740591251,130.01275646100692,128.21352731992246,127.23720062838289,126.27714195454762,125.33294509541622,124.29825297132538,123.280302848709,122.27865250053108,121.29287448179184]
[{"$f":"ROW()","v":291},"Total Retail",null,{"$f":"SUM(D285:D290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11459.932598400001,10224.83865546,10727.06052418,11533.632081400001,12426.341564780001,13978.502619510004,15156.73954366,14955.133243049999,14882.039686800001,14249.558653330003,11713.094774810001,11533.624962859998,152840.49890824003,12242.521843695056,10914.118349782517,11426.053349649157,12255.446339756159,13172.295621343255,14807.723943792491,16044.806875315733,15809.727633967879,15735.733764413997,15036.947554992643,12327.054117121188,12146.802253827258,161919.23164765735,13203.247572931385,11860.487824903666,12432.81509333792,13202.356579167295,14173.828047214445,15926.79884868,17251.214386835654,16995.288137048938,16933.88769491552,16198.628872328332,13285.377725781405,13100.640775094311,174564.57155823891,13280.91568184559,11816.710607540928,12374.932033067311,13267.515820956667,14243.573133328477,15943.101144558244,17335.959759742193,17084.013740462189,17053.004551256705,16305.965187959586,13408.705266237783,13173.612279507455,{"$f":"SUM(BP285:BP290)","v":175288.00920646315},13361.907776588172,11922.233715876608,12479.228776539947,13309.608485529225,14331.730123728486,16134.614177569165,17452.712309043425,17194.08575402596,17171.63732149588,16430.342871688492,13512.279879150063,13280.160326187655,176580.54151742306,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":292},"Resale",null,{"$f":"D49*D225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D292:O292)","v":0},{"$f":"Q49*Q225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q292:AB292)","v":0},{"$f":"AD49*AD225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD292:AO292)","v":0},{"$f":"AQ49*AQ225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ292:BB292)","v":0},{"$f":"BD49*BD225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD292:BO292)","v":0},{"$f":"BQ49*BQ225","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ292:CB292)","v":0},{"$f":"CD49*CD225","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":293},"Totals",null,{"$f":"SUM(D291:D292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11459.932598400001,10224.83865546,10727.06052418,11533.632081400001,12426.341564780001,13978.502619510004,15156.73954366,14955.133243049999,14882.039686800001,14249.558653330003,11713.094774810001,11533.624962859998,152840.49890824003,12242.521843695056,10914.118349782517,11426.053349649157,12255.446339756159,13172.295621343255,14807.723943792491,16044.806875315733,15809.727633967879,15735.733764413997,15036.947554992643,12327.054117121188,12146.802253827258,161919.23164765735,13203.247572931385,11860.487824903666,12432.81509333792,13202.356579167295,14173.828047214445,15926.79884868,17251.214386835654,16995.288137048938,16933.88769491552,16198.628872328332,13285.377725781405,13100.640775094311,174564.57155823891,13280.91568184559,11816.710607540928,12374.932033067311,13267.515820956667,14243.573133328477,15943.101144558244,17335.959759742193,17084.013740462189,17053.004551256705,16305.965187959586,13408.705266237783,13173.612279507455,{"$f":"SUM(BP291:BP292)","v":175288.00920646315},13361.907776588172,11922.233715876608,12479.228776539947,13309.608485529225,14331.730123728486,16134.614177569165,17452.712309043425,17194.08575402596,17171.63732149588,16430.342871688492,13512.279879150063,13280.160326187655,176580.54151742306,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":294}]
[{"$f":"ROW()","v":295},"Less: Load Control Credits","LT Escalation >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,{"$f":"+CD295","v":0.02},{"$f":"+CE295","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"ROW()","v":296},"     Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D296:O296)","v":0},-1620.92390515995,-1557.8531922956499,-1637.38157099826,-1879.61383082355,-2097.7524446663001,-2275.2409931611801,-2401.4334446007801,-2451.11779887889,-2437.2252777338799,-2341.4126447240596,-2070.47537920176,-1976.5192197819899,{"$f":"SUM(Q296:AB296)","v":-24746.949702026246},-1915.06088209718,-1822.1615763821098,-1878.27767291438,-2135.4870742047601,-2360.87460608115,-2634.6723559792599,-2755.65001560875,-2787.7276101641,-2760.9848946700199,-2629.7702767302399,-2305.9781713645098,-2183.1931521105103,{"$f":"SUM(AD296:AO296)","v":-28169.838288306968},-2108.4242654996701,-1999.6371824422299,-2054.6274886098499,-2347.3977944655398,-2586.9391231434497,-2771.22793869827,-2889.42128032042,-2914.0013600899697,-2877.1660804356497,-2732.0393336103498,-2388.3992986286598,-2254.4207689713398,{"$f":"SUM(AQ296:BB296)","v":-29923.701914915404},-2177.0895715123002,-2064.67542983253,-2121.3140520308102,-2404.0098803054298,-2649.2084689257199,-2837.8119853477301,-2958.7157624034799,-2983.7230385314301,-2945.8678761603101,-2797.1592875430101,-2445.1947008269403,-2307.9387730192302,{"$f":"SUM(BD296:BO296)","v":-30692.708826438924},-2228.6814464849899,-2113.4954930132303,-2171.3891679283101,-2460.6310825037099,-2711.4865247079897,-2904.38691563879,-3027.9841144865404,-3053.4447169728801,-3014.57838188497,-2862.2784287588802,-2502.01582666683,-2361.4567770671201,{"$f":"SUM(BQ296:CB296)","v":-31411.828876114243},{"$f":"+CC296*(1+CD295)*0","v":0},{"$f":"+CD296*(1+CE295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":297},"     Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D297:O297)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q297:AB297)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD297:AO297)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ297:BB297)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD297:BO297)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ297:CB297)","v":0}]
[{"$f":"ROW()","v":298},"     Totals",null,{"$f":"SUM(D296:D297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1620.92390515995,-1557.8531922956499,-1637.38157099826,-1879.61383082355,-2097.7524446663001,-2275.2409931611801,-2401.4334446007801,-2451.11779887889,-2437.2252777338799,-2341.4126447240596,-2070.47537920176,-1976.5192197819899,-24746.949702026246,-1915.06088209718,-1822.1615763821098,-1878.27767291438,-2135.4870742047601,-2360.87460608115,-2634.6723559792599,-2755.65001560875,-2787.7276101641,-2760.9848946700199,-2629.7702767302399,-2305.9781713645098,-2183.1931521105103,-28169.838288306968,-2108.4242654996701,-1999.6371824422299,-2054.6274886098499,-2347.3977944655398,-2586.9391231434497,-2771.22793869827,-2889.42128032042,-2914.0013600899697,-2877.1660804356497,-2732.0393336103498,-2388.3992986286598,-2254.4207689713398,-29923.701914915404,-2177.0895715123002,-2064.67542983253,-2121.3140520308102,-2404.0098803054298,-2649.2084689257199,-2837.8119853477301,-2958.7157624034799,-2983.7230385314301,-2945.8678761603101,-2797.1592875430101,-2445.1947008269403,-2307.9387730192302,{"$f":"SUM(BP296:BP297)","v":-30692.708826438924},-2228.6814464849899,-2113.4954930132303,-2171.3891679283101,-2460.6310825037099,-2711.4865247079897,-2904.38691563879,-3027.9841144865404,-3053.4447169728801,-3014.57838188497,-2862.2784287588802,-2502.01582666683,-2361.4567770671201,-31411.828876114243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC298/P298-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP298/AC298-1","v":0.13831557535353389},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC298/AP298-1","v":6.2260337054772741E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP298/BC298-1","v":2.5698923004583651E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC298/BP298-1","v":2.3429670340985531E-2},{"$f":"+CD298/CC298-1","v":-1},{"$f":"+CE298/CD298-1","v":{"$error":"#DIV/0!"}},{"$f":"+CF298/CE298-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"ROW()","v":300},"Conservation  (Net)"]
[{"$f":"ROW()","v":301},"Residential",null,{"$f":"D285+D296","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D301:O301)","v":0},{"$f":"Q285+Q296","v":4340.9953724400511},3618.9905769443503,3751.9326192617409,3989.5464375764509,4431.1672612137008,5352.8130061188212,6119.6350055792209,5959.4105959611115,5742.463244986121,5460.4469994259416,4112.0782394682401,3870.7316153580105,{"$f":"SUM(Q301:AB301)","v":56750.210974333764},{"$f":"AD285+AD296","v":4410.374074043365},3738.9956909666944,3884.5557477839839,4104.3569499847545,4561.1358013840227,5444.8849293568683,6249.5815946658422,6114.8878774077311,5948.7841216274228,5617.7033171911407,4187.9328242210067,3985.4645751443245,{"$f":"SUM(AD301:AO301)","v":58248.657503777162},{"$f":"AQ285+AQ296","v":4720.4322800078062},4078.0712097250394,4243.73284070931,4396.4862602179091,4877.2982333684122,5933.7820848836382,6792.7802504056408,6680.1419995301749,6546.5250700058887,6160.6493247526978,4595.7818853424087,4407.9812914318845,{"$f":"SUM(AQ301:BB301)","v":63433.662730380813},{"$f":"BD285+BD296","v":4703.2580166902117},4004.6917718698746,4157.5226528063267,4379.3535479120219,4860.8771504041497,5886.837480690433,6776.8146136553287,6678.2094335885231,6586.0924697726932,6163.9401807319191,4590.8077759125063,4390.5149602123411,{"$f":"SUM(BD301:BO301)","v":63178.92005424633},{"$f":"BQ285+BQ296","v":4699.7567700761228},4024.9494307220534,4173.4724186695003,4357.588666926672,4862.3301757216041,5948.1900607258704,6783.1229437425209,6683.7508595169447,6607.8898081123662,6174.8302859922478,4587.8347660405561,4402.323346667783,{"$f":"SUM(BQ301:CB301)","v":63306.039532914234},{"$f":"CD285+CD296","v":80638.794611638747},{"$f":"CE285+CE296","v":81674.118646604024},82793.375856868675,83791.441786966054,84819.253586970284,85844.895317810879,86872.920616645701,87901.628790483112,88944.400621346256,89928.338696863968,90963.476394919358,92022.845961692685,93096.917641253705,94194.577689945101,95301.301659328121,96414.03503933466,97533.795378584313,98594.62309401462,99644.646709835593,100709.31782955943,101788.97678462978,102884.0097331413,103994.7825732522,105121.75757543402,106265.37551638126,106295.79186938352,106247.8030042133,106280.6071539463,106312.9402905766,106344.81364554822,106378.57534245431,106411.85270349565,106444.65762712515,106477.00165146832]
[{"$f":"ROW()","v":302},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5077.3235956300005,4626.5678130100005,4918.9364052400006,5242.4987543500001,5450.5551857900009,5908.8215329000004,6195.3307988000006,6112.3825105200003,6259.1729457399997,6012.2861927700005,5095.0597054500004,5261.5152232500004,66160.450663450014,5480.9302757857995,4915.4344325674429,5234.1951575120402,5566.0187800797248,5779.9745361507003,6264.2438580460421,6585.2469405814945,6444.6163087061823,6566.5521070361938,6347.5321903476179,5400.7794984549082,5543.5626927027524,70129.086777970893,5910.028491143491,5324.9687318293309,5687.6029563047232,5991.1628590574473,6210.9216616555977,6725.7365535312138,7078.022210462821,6904.0034023964663,7012.7603775713906,6825.7934622713692,5833.3774165907143,5969.8686875853282,75474.246810399884,5937.3959535047134,5279.6106625575676,5636.5355254154911,5996.9337909663354,6222.9884974523166,6713.287385446838,7104.2401348318672,6919.2746578894512,7024.9137568225397,6860.1545891550986,5888.7536634763692,5985.1399500653133,75569.228567583894,5957.043282065224,5311.652239909612,5669.1319848325556,6003.069599219144,6252.9046351676607,6785.7922781499419,7142.7718892878456,6945.3002834347526,7038.9649864208686,6899.4487663674554,5934.9885051456658,6022.4494802999889,75963.517930300717,{"$f":"CD286+CD297","v":64091.770621318472},64537.020801706465,65049.17712199386,65519.718919037012,65986.551288450661,66492.08657646316,67022.4163887826,67582.199700304409,68144.639930597143,68788.722941265587,69385.309202667166,69984.20628005483,70589.555531588267,71197.223961646669,71807.283386955707,72443.554435814105,73097.247748249181,73886.736557571887,74658.946353807885,75441.2877252053,76234.616164110485,77039.212772798855,77855.33604208527,78683.340277872834,79523.56333362397,79534.905542253153,79629.300065839518,79638.160201665669,79646.778436445835,79655.161465629921,79665.130216166726,79674.852338645549,79684.335257704093,79693.58610998017]
[{"$f":"ROW()","v":303},"Industrial",null,{"$f":"D287","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q287","v":356.34403376000006},353.46659062000003,354.19103720000004,357.05916961000003,369.20402805000003,372.27231184000004,376.84439650000007,362.06242644000002,369.48128360000004,367.29463199000008,368.26643139000004,358.14401909000003,4364.6303600900001,{"$f":"AD287","v":368.88838895391314},365.76313258676191,366.2159184173438,377.89572816535576,387.89542956034904,390.68864907028114,386.99565331121607,387.92897950435759,381.7689443296855,370.58516828174101,362.05204281213332,364.76525630733352,4511.4432913004721,{"$f":"AQ287","v":392.3557780969021},381.22504721703905,380.06720097386261,390.97867904617948,410.67660939052837,417.95412912621362,419.56131652550414,417.89557355441258,414.3694635144077,403.73475552240956,392.49750190233033,393.59797530382019,4814.9140301736097,{"$f":"BD287","v":391.27371514382565},390.99238788806582,392.85904977627189,410.72098505296674,422.08789530793183,426.93656028650315,424.67959295204003,423.3084677374809,412.88413221992329,408.3189730013691,408.6860533768143,415.2993373061467,4928.0471500493386,{"$f":"BQ287","v":404.48683532122431},395.33143988262009,398.71558269752938,411.83823120325297,416.37689760514445,417.9930106958912,427.51277034530443,432.1435968643413,426.77446864480322,417.2842950318439,412.07590805748725,419.11752480673795,4979.6505611561806,{"$f":"CD287","v":4125.828351412455},{"$f":"CE287","v":4200.0862179399855},4269.0422436168483,4303.2867759924184,4329.176351878893,4338.8636736330736,4341.0706597250446,4334.1501836795596,4330.010643569035,4323.7601754148836,4332.0708161796092,4336.2973224527432,4341.4051513851909,4343.8101522621982,4356.1075609011432,4361.1705419421905,4366.1598181609534,4321.9583296822275,4328.6871865435705,4336.5828317557643,4345.1853223904855,4354.4988794637011,4364.5786871601413,4375.3303582542394,4386.7067791731542,4353.9010882431148,4320.9469173816487,4288.0435563337323,4255.6884466678921,4223.8678988639685,4188.9975540433998,4154.6914344170482,4120.9346364123176,4087.7127546286611]
[{"$f":"ROW()","v":304},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.521080610000013,54.799091490000009,49.831312959999998,49.913433570000009,62.614338930000009,53.369456140000004,46.895846140000003,52.962453830000008,58.69447727,54.132032240000008,53.505993970000006,53.478489350000004,640.71800650000012,52.774063421740308,57.337626433593535,46.727810156548735,55.107085617540484,65.671412474048353,55.805107308417035,48.896287840819227,55.367466162876376,61.481275706652838,56.611910065240089,55.942338714911841,55.911331090820845,667.63371499320965,56.477349696537168,61.464994804867992,49.863927303371405,59.022917094408804,70.570031561374833,59.782553995457221,52.228639700276645,59.300749545603693,65.981815435452916,60.657600962873857,59.924057944676925,59.8884925921705,715.16313063707196,56.35577479605476,61.438775874808748,49.610960260743916,58.946016358098518,70.714842186652646,59.717123385318821,52.015964745602979,59.222834093991686,66.030735351338564,60.602578608003981,59.853378632439103,59.815562238712339,714.32454653176615,56.355497049886196,61.547094560369146,49.461952166144876,58.997332392706411,71.018424302482913,59.782040184234752,51.913753254029317,59.274121871210248,66.22655707141746,60.680464875781851,59.913734755294286,59.873635178459125,715.04460766201657,{"$f":"CD288","v":607.06136592930193},607.73008915668754,609.71968384652587,609.14464311867732,608.76879588222278,606.97704886546467,604.57877195769129,600.95169493024127,597.62908850592532,594.07824723537112,592.56685989346863,590.26594738683207,587.91594901574308,585.04327083970372,583.50613972773567,580.95725011334468,578.32122017071924,573.57224964934801,570.87219055431535,568.34027385875868,565.91363658917942,563.59102764358488,561.37776288616089,559.2598885965607,557.2297829680125,549.6295962465191,538.66253302724158,531.24974821531396,523.97916283271786,516.84710040217817,509.41572980379635,502.12798010626915,494.98004243096455,487.96823764308834]
[{"$f":"ROW()","v":305},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5617334600000006,3.5375268500000003,4.2855870200000004,4.0532692200000007,4.3716401300000003,4.3663362600000006,4.8354234500000004,5.3773991700000012,3.5316223800000004,2.9324838400000006,3.0170311600000002,2.9021349500000002,45.772187890000012,2.754887191317136,4.2955719667525107,5.2527277329877382,5.0512664617848033,5.5441982023530914,5.3832599244909671,6.0941697857321468,6.9176031155764885,4.0710726982276482,3.2170058349217241,3.1587689020968286,3.0402375379852509,54.780769354226329,2.9146819001412716,4.288377191606342,5.2213795394226441,4.9829928225751994,5.4259613582217172,5.3366852944510583,5.9811079134921252,6.7267686997955476,4.1646799904874969,3.3705176407510855,3.3867292277477454,3.2586990940520861,55.058580672744313,2.9356781685882747,4.4492473803872405,5.42936720185343,5.2020594669168441,5.6880473245556979,5.557060943295971,6.2607451099399229,7.0754254330734501,4.2669481534538622,3.411574590882994,3.3884426322648529,3.2608211330416053,56.925417538254138,2.9342003174415985,4.382272256101917,5.3417801342526134,5.1082137039988638,5.5741197164557574,5.4636518707232424,6.1397803896993253,6.9223500523415646,4.2288067672729666,3.40150223181434,3.398034212521682,3.2698141009020518,56.164525753525922,{"$f":"CD289","v":48.20105631262404},48.179130696795539,48.574279852745718,48.631639871604825,48.793960576899096,48.818966582223993,48.826543502699323,48.737077481791694,48.687796520033146,48.627971997811656,48.746973371908943,48.81134017275069,48.882196866981076,48.919154791290538,49.07769032001594,49.16083559610275,49.245580578157394,49.148932170761853,49.225449063735219,49.315234560567603,49.41305822899178,49.518968068511946,49.633591627137498,49.755855540361232,49.88522403555384,49.512157653733269,48.826962459431492,48.455149451630497,48.089531763462425,47.72995470138504,47.335914801490198,46.948250727836587,46.566794068016073,46.191382039034529]
[{"$f":"ROW()","v":306},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.262877340000001,9.6238642500000005,10.501991500000001,10.947186250000001,10.676666000000001,11.618983090000002,11.764628590000001,11.820058250000001,11.470835090000001,11.053668340000002,10.691994170000001,10.334261080000001,131.76701395000001,11.739272201738753,10.130318879160075,10.828315131873829,11.529455242237193,11.19963749063171,12.045784107131647,12.342213521880533,12.281788907054816,12.091348345794461,11.527686541741316,11.210472651622101,10.865008933531943,137.79130195439839,12.614726586835372,10.832281693551717,11.699299897382506,12.32507646323468,11.996426736862967,12.978903150757278,13.219581507500903,13.218283232517704,12.920207962239871,12.383877567881742,12.010836144865641,11.624860115712828,147.82436105934323,12.606972029897207,10.852332137694704,11.66042557581121,12.349540894897412,12.008231727148594,12.95354845812393,13.232946043937247,13.19988318824007,12.948632776446594,12.378004329299497,12.021251380448136,11.642875532670567,147.85464407461518,12.649745273282477,10.875745532621609,11.715890111654492,12.375359579738685,12.039346507148899,13.006220303713668,13.267057537486007,13.249825313489108,12.974312594177043,12.41912843046798,12.053104271705891,11.669748066664575,148.29548352215042,{"$f":"CD290","v":126.22324366820351},126.68628865053095,127.46242505394221,127.74441334720358,128.10480451870549,128.20345878303138,128.20685039753229,127.98017139439594,127.8466483456819,127.69161314910544,128.00306753079954,128.17260182074543,128.35840463120647,128.45558061252709,128.87181027192744,129.0901717133965,129.31268512166491,129.05890670294443,129.25983855348375,129.49561211652178,129.75249293955767,130.03060706725699,130.33160236618929,130.65266031957597,130.9923740591251,130.01275646100692,128.21352731992246,127.23720062838289,126.27714195454762,125.33294509541622,124.29825297132538,123.280302848709,122.27865250053108,121.29287448179184]
[{"$f":"ROW()","v":307},"Total Retail",null,{"$f":"SUM(D301:D306)","v":0},{"$f":"SUM(E301:E306)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q301:Q306)","v":9839.0086932400518},{"$f":"SUM(R301:R306)","v":8666.9854631643502},9089.6789531817412,9654.0182505764496,10328.589120113702,11703.261626348823,12755.306099059222,12504.015444171111,12444.814409066121,11908.146008605943,9642.6193956082407,9557.1057430780093,128093.54920621378,{"$f":"SUM(AD301:AD306)","v":10327.460961597875},{"$f":"SUM(AE301:AE306)","v":9091.9567734004067},9547.7756767347764,10119.959265551399,10811.421015262105,12173.051587813232,13289.156859706984,13022.000023803779,12974.748869743977,12407.177278262403,10021.075945756678,9963.6091017167491,133749.39335935036,{"$f":"SUM(AQ301:AQ306)","v":11094.823307431714},{"$f":"SUM(AR301:AR306)","v":9860.850642461437},10378.187604728071,10854.958784701756,11586.888924070996,13155.57090998173,14361.793106515235,14081.286776958972,14056.721614479868,13466.589538717983,10896.978427152744,10846.220006122971,144640.8696433235,{"$f":"SUM(BD301:BD306)","v":11103.82611033329},{"$f":"SUM(BE301:BE306)","v":9752.0351777083979},10253.617981036499,10863.505940651237,11594.364664402756,13105.289159210513,14377.243997338715,14100.290701930759,14107.136675096395,13508.805900416575,10963.510565410843,10865.673506488227,144595.30038002421,{"$f":"SUM(BQ301:BQ306)","v":11133.226330103182},{"$f":"SUM(BR301:BR306)","v":9808.7382228633778},10307.839608611637,10848.977403025514,11620.243599020498,13230.227261930375,14424.728194556887,14140.641037053081,14157.058939610906,13568.064442929614,11010.264052483233,10918.703549120535,145168.71264130884,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":308},"Resale",null,{"$f":"D292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D308:O308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q308:AB308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD308:AO308)","v":0},{"$f":"AQ292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ308:BB308)","v":0},{"$f":"BD292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD308:BO308)","v":0},{"$f":"BQ292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ308:CB308)","v":0},0,0,{"$f":"CF292","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":309},"Totals",null,{"$f":"SUM(D307:D308)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9839.0086932400518,8666.9854631643502,9089.6789531817412,9654.0182505764496,10328.589120113702,11703.261626348823,12755.306099059222,12504.015444171111,12444.814409066121,11908.146008605943,9642.6193956082407,9557.1057430780093,128093.54920621378,10327.460961597875,9091.9567734004067,9547.7756767347764,10119.959265551399,10811.421015262105,12173.051587813232,13289.156859706984,13022.000023803779,12974.748869743977,12407.177278262403,10021.075945756678,9963.6091017167491,133749.39335935036,11094.823307431714,9860.850642461437,10378.187604728071,10854.958784701756,11586.888924070996,13155.57090998173,14361.793106515235,14081.286776958972,14056.721614479868,13466.589538717983,10896.978427152744,10846.220006122971,144640.8696433235,11103.82611033329,9752.0351777083979,10253.617981036499,10863.505940651237,11594.364664402756,13105.289159210513,14377.243997338715,14100.290701930759,14107.136675096395,13508.805900416575,10963.510565410843,10865.673506488227,{"$f":"SUM(BP307:BP308)","v":144595.30038002421},11133.226330103182,9808.7382228633778,10307.839608611637,10848.977403025514,11620.243599020498,13230.227261930375,14424.728194556887,14140.641037053081,14157.058939610906,13568.064442929614,11010.264052483233,10918.703549120535,145168.71264130884,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":310},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4551915228366852E-11,0,0,0,0,1.4551915228366852E-11,0,0,1.7462298274040222E-10,0,0,0,0,0,0,0,-2.0008883439004421E-11,-1.4551915228366852E-11,0,0,0,0,-3.4560798667371273E-11,-4.0017766878008842E-11,-3.092281986027956E-11,-3.4560798667371273E-11,-5.2750692702829838E-11,-6.0026650317013264E-11,-5.8207660913467407E-11,-4.7293724492192268E-11,-6.0026650317013264E-11,-5.4569682106375694E-11,-3.8198777474462986E-11,-4.7293724492192268E-11,-6.1118043959140778E-10,-3.8198777474462986E-11,-2.9103830456733704E-11,-3.092281986027956E-11,-3.2741809263825417E-11,-4.3655745685100555E-11,-4.9112713895738125E-11,-5.6388671509921551E-11,-4.9112713895738125E-11,-4.5474735088646412E-11,-4.1836756281554699E-11,-3.2741809263825417E-11,-3.4560798667371273E-11,-5.8207660913467407E-10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":311},{"$f":"+B227","v":"6.  Environmental"}]
[{"$f":"ROW()","v":312},"Residential",null,{"$f":"D229*D42","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D312:O312)","v":0},{"$f":"Q229*Q42","v":6045.302764},5249.2471785999996,5464.6892139000001,5951.2464260000006,6620.2332681999997,7734.7400692000001,8640.244232699999,8528.1581625999988,8294.0897607999996,7910.9765622499999,6269.0229000499994,5929.0305670999996,{"$f":"SUM(Q312:AB312)","v":82636.981105400002},{"$f":"AD229*AD42","v":5744.0013068025373},5049.9759830707535,5233.1140749842925,5666.277888826372,6285.7395739375761,7336.8848035191977,8177.4711930699159,8084.2875389827823,7909.1675052312676,7489.3662538281324,5896.9910375399304,5601.6350325715148,{"$f":"SUM(AD312:AO312)","v":78474.912192364282},{"$f":"AQ229*AQ42","v":7292.459922378308},6490.3171672188691,6725.9489157776934,7201.7187448898831,7970.9760207646405,9295.9833462360457,10339.515283808416,10245.478942680371,10063.454925067412,9496.4032720768555,7458.3293755444929,7114.7050298229142,{"$f":"SUM(AQ312:BB312)","v":99695.290946265915},{"$f":"BD229*BD42","v":7772.9996568551578},6856.8031732951677,7093.4491210638134,7663.4328315428902,8484.4395132157279,9856.5801271405326,10998.612105319224,10915.465654543556,10768.631024562914,10123.707007387282,7948.8491149929987,7567.5070048999733,{"$f":"SUM(BD312:BO312)","v":106050.47633481924},{"$f":"BQ229*BQ42","v":7714.1968238343716},6834.6098866512502,7064.4363952047097,7591.4784098871369,8432.7680941285817,9856.5533904287458,10923.790981635582,10841.497151503008,10713.75845876679,10062.012991230973,7893.915080745257,7530.86475143999,{"$f":"SUM(BQ312:CB312)","v":105459.88241545641},{"$f":"CD229*CD42","v":105480.00259601124},106445.96727455223,107246.54729685586,108300.35607231721,109320.10736691894,110557.0170919738,111877.9478524705,113403.29538066041,114868.41696419497,116280.15498156349,117332.42853136855,118541.89249349323,119751.89191182626,121072.1684752086,122099.05319789318,123315.72880934615,124533.26884955342,126135.29950603331,127280.46582268471,128406.20035122881,129525.84427766067,130639.25215703316,131744.71750879896,132845.16436204565,133942.1180965236,134989.96975618572,136822.49470423808,137914.94036348912,139005.75488414869,140094.944866743,141305.97966668091,142517.33980607358,143729.0717130056,144941.22257660358]
[{"$f":"ROW()","v":313},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5148.3351144500002,4691.2750551499994,4987.7327186000002,5315.8204152499993,5526.7867268499995,5991.4623935,6281.9787820000001,6197.870377799999,6346.7138260999991,6096.3741115499997,5166.3192817499994,5335.1028487499998,67085.771651749994,4977.1234523635367,4463.6079573880679,4753.0682132178508,5054.3906258064817,5248.6795800034688,5688.434891234815,5979.9313872633338,5852.2275156925598,5962.9549818367923,5764.0673644005101,4904.3401302802149,5033.9987008031612,63682.824800290793,6311.2536666378364,5686.4748594447574,6073.7279128434675,6397.8961553761983,6632.5741354827142,7182.3392303310302,7558.5411635950331,7372.7084147142868,7488.848778398451,7289.1888898724465,6229.3988369956624,6375.1563465947656,80598.108390286667,6707.71005644242,5964.5841060059101,6367.8161812683338,6774.972296354922,7030.3552015672831,7584.2651660395195,8025.9398849195741,7816.9771006456103,7936.3217513672325,7750.1868305183662,6652.7569455927178,6761.6483297818031,85373.533850503693,6632.6353688350146,5914.0501160103013,6312.0718673305346,6683.8815600405405,6962.0505471276747,7555.3733183589184,7952.8382154018309,7732.9712284915395,7837.2585053202165,7681.919661562205,6608.0793455660823,6705.4593258237137,84578.58905986858,83835.580182939491,84111.169096052225,84261.56777199106,84684.172241962966,85047.398633725694,85633.126173663564,86313.782850464355,87188.875343322026,88006.292231330837,88945.970541687901,89499.073208283487,90152.180911098985,90800.35127153089,91512.722980993785,91998.757221611566,92656.942624041505,93332.153954032445,94525.698793187868,95365.137852463507,96189.005299310229,97008.078219829826,97822.248272688012,98630.229321285966,99434.23238779146,100235.41967201397,101005.07559982025,102544.04494489607,103342.39151420668,104139.35058505795,104934.92885391955,105821.67729009394,106708.48891603282,107595.40020108243,108482.44806990275]
[{"$f":"ROW()","v":314},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,361.3278664,358.41017929999998,359.14475799999997,362.05300414999999,374.36772074999999,377.47891759999999,382.11494750000003,367.12623659999997,374.64885399999997,372.43161985,373.41701085,363.15302635,4425.6741413500004,334.98018759304432,332.14220462721164,332.55337040799947,343.15957265669346,352.24010202404037,354.77656894315095,351.42303316052568,352.27056805895563,346.67676299438574,336.52099905407078,328.77223802998424,331.23605308303996,4096.7516606331019,418.99236980860991,407.10598615019501,405.86953503010301,417.52178105489736,438.55698169686502,446.328564047898,448.04486158892456,446.26603320430132,442.50053952651308,431.14385319095624,419.1437150835099,420.31889838433466,5141.7931187671084,442.03732653918956,441.7195000581213,443.82834151278405,464.00767329750136,476.84931950485958,482.32704729862161,479.77726240891684,478.22824825147109,466.4514658488124,461.29402567817982,461.70873083599281,469.18001815896599,5567.408959393415,450.35994589074096,440.16623120268775,443.9341718176122,458.54506827926713,463.59846773922408,465.39786524872278,475.99726692565946,481.15327844056236,475.17523395733133,464.60877368815619,458.80970021747947,466.64991122374721,5544.39591463119,5396.8116377928882,5473.9769159875341,5529.911495381386,5561.9939242263699,5579.700405079122,5587.8899211153284,5590.5807407555831,5591.5563825953886,5592.0492418892154,5590.7571582648125,5587.8733924532735,5585.926903760369,5584.4113167904434,5583.2780132008547,5581.0004643536058,5578.0356420311846,5574.8077101339122,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003]
[{"$f":"ROW()","v":315},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,51.227669150000004,55.565512350000006,50.528254399999994,50.611523550000001,63.49006395,54.115882099999993,47.551732099999995,53.703187450000001,59.515379049999993,54.889123599999998,54.254329549999994,54.226440250000003,649.67909749999978,47.923074280525569,52.067154819732401,42.432592298285762,50.04164519847744,59.634899684536542,50.675504772146631,44.401743627575804,50.278091577745542,55.829920068986695,51.40814626188714,50.800121874955551,50.771964470044345,606.26485893489939,60.311533334975813,65.637784050181864,53.249133146814223,63.029916435423893,75.360951493535055,63.841124229809267,55.774383204047794,63.326610618699391,70.461246544321028,64.775577149937234,63.992234722710428,63.954254878493465,763.71474980894948,63.667338391835735,69.409804907436751,56.047455762879842,66.593636302636199,79.889342363154896,67.464786281782523,58.764484051915517,66.906368201501095,74.597522385048052,68.465119921015187,67.61871920094589,67.575996531532255,807.00057430168397,62.746809996614004,68.527189899586148,55.071463780780732,65.688257574505869,79.072669202476831,66.561959578310493,57.801325197401617,65.996437924709653,73.737353245445945,67.562275188460646,66.708589714862086,66.663942419383659,796.13827372253763,794.06983651661517,792.05528329044625,789.80148151605465,787.31885193028393,784.61749323502522,781.70719082852781,778.59742531590382,775.29738080417769,771.8159529870959,768.16175702480223,764.34313522335037,760.36816451892207,756.2446637714902,751.98020087256873,747.58209967156881,743.05744672518665,738.41309787413002,733.78958433547507,729.20001965140762,724.64412077826569,720.12160729886739,715.63220139596422,711.17562782597872,706.75161389302616,702.35988942321273,698.00018673921261,693.67224063511765,689.37578835155477,685.11056955107358,680.87632629379516,676.67280301332437,672.49974649291744,668.35690584190843,664.24403247238251]
[{"$f":"ROW()","v":316},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5975619000000001,3.5870027499999999,4.3455252999999994,4.1099582999999997,4.4327819499999999,4.4274038999999998,4.9030517500000004,5.4526075499999997,3.5810157,2.9734976,3.0592273999999997,2.9427242499999999,46.412358349999998,2.5016581052118254,3.9007232169130446,4.7698972753280353,4.5869543136054762,5.03457579443978,4.8884309546359672,5.5339940187259771,6.2817374000880948,3.6968599093738224,2.921298827338886,2.8684150303241625,2.7607790629836009,49.745323908968679,3.1125563703992154,4.5795102874732443,5.5758531134784768,5.3212825910121646,5.7943237614555514,5.6989868463019402,6.3871585908852522,7.1834414478423403,4.4474154227388274,3.5993382858535066,3.6166504592259385,3.4799285040039387,58.796445680670388,3.3165512504340349,5.0264900018007355,6.1337699666962218,5.8769714658919634,6.4260110895789806,6.2780306156956041,7.0730103337605179,7.9933867814594226,4.8205393851737766,3.8541901821557745,3.8280570974393133,3.6838780633203689,64.310886233406706,3.2669698511848062,4.8792685541155256,5.9475948341105589,5.6875394856900439,6.2062841968587632,6.083288122123097,6.8360968086639957,7.7074181970187112,4.7083984460928141,3.7872687743980049,3.7834074448203707,3.6406458083748658,62.53418052345156,63.049647126697614,62.791913208857288,62.920780167777444,62.856346688317373,62.888563428047412,62.872455058182382,62.880509243114908,62.876482150648656,62.878495696881764,62.877488923765199,62.877992310323492,62.877740617044338,62.877866463683922,62.877803540364148,62.877835002024035,62.877819271194078,62.877827136609035,62.877823203901571,62.877819271194397,62.87781533848753,62.877811405780967,62.877807473074725,62.877803540368788,62.877799607663164,62.877795674957852,62.877791742252867,62.877787809548167,62.877783876843779,62.877779944139718,62.877776011435955,62.877772078732498,62.877768146029368,62.87776421332655,62.877760280624024]
[{"$f":"ROW()","v":317},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.4204001,9.7584637499999989,10.6488725,11.100293750000001,10.825989999999999,11.78148635,11.929168849999998,11.985373749999999,11.631266350000001,11.2082651,10.841532549999998,10.4787962,133.60990924999999,10.660198916793647,9.1991404992211887,9.8329769730021699,10.469668321202533,10.170167400022487,10.938536263922348,11.207717902418116,11.152847515017321,10.979912240157564,10.468062199563454,10.18000659358305,9.8662978823368146,125.12553270724065,13.471126161930639,11.567673093104609,12.493552185932819,13.161812017784563,12.8108506317758,13.860026262463148,14.117044001676225,14.115657588267171,13.79734632372857,13.224605063175503,12.826238278252841,12.414058771356137,157.85999037944802,14.242592835048098,12.260307041321569,13.173242025588475,13.951762742764924,13.566172333300425,14.634133876128582,14.94978033305714,14.912427922776374,14.628580436930733,13.983919005657761,13.580881148419483,13.153415050633907,167.03721475162746,14.08436097131051,12.109170785998945,13.044596698818003,13.778857020855755,13.404736490900953,14.481264062826199,14.771683014025713,14.752496472489307,14.445737679553428,13.827589724926312,13.42005453233126,12.993221655008618,165.11376910904499,165.10698273604186,165.11037718298789,165.10867995951489,165.10952857125136,165.10910426538308,165.10931641831723,165.10921034185014,165.10926338008369,165.10923686096692,165.10925012052533,165.10924349074611,165.10924680563573,165.10924514819089,165.10924597691334,165.10924556255213,165.10924576973272,165.10924566614241,165.1092457179376,165.10924576973269,165.10924582152788,165.10924587332306,165.10924592511822,165.10924597691334,165.1092460287085,165.10924608050368,165.10924613229889,165.10924618409399,165.10924623588917,165.10924628768436,165.10924633947951,165.1092463912747,165.10924644306988,165.10924649486503,165.10924654666022]
[{"$f":"ROW()","v":318},"Total Retail",null,{"$f":"SUM(D312:D317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11620.211376000001,10367.8433919,10877.089342700001,11694.941621,12600.136551699998,14174.006152649999,15368.721914899999,15164.295945749998,15090.180101999997,14448.85317995,11876.914282149997,11694.9344029,154978.12826359997,11117.189878061648,9910.8931636218986,10375.77112515676,11128.926355122831,11961.498898844085,13446.598735687869,14569.969069042494,14356.498299227149,14289.305942280966,13654.752124571503,11193.951949348992,11030.26882787308,147035.62436883932,14099.601174692059,12665.682980244581,13276.864902097488,14098.649692365199,15136.073263830987,17008.051277953549,18422.379894788981,18149.07910025377,18083.510251283165,17298.335535639224,14187.307051083853,13990.028516955868,186415.56364118878,15003.973522314085,13349.803381309759,13980.448111600097,14988.835171706605,16091.525560073904,18011.549291252286,19585.116527366445,19300.48318634637,19265.450883986108,18421.49109269266,15148.342448868514,14882.748642486229,{"$f":"SUM(BP312:BP317)","v":198029.76782000306},14877.290279379236,13274.341863103942,13894.506089666567,14819.059692287998,15957.100798885716,17964.451085799647,19432.035568983167,19144.078011029331,19119.083687415434,18293.71856016912,15044.716178220833,14786.271798370217,196606.65361331124,195734.62088312296,197051.07086027428,198055.85750587162,199561.80696569642,200959.82156665219,202787.72214905772,204788.89858859128,207187.01023291275,209466.56212295993,211813.03117758528,213411.70550312972,215268.35546029423,217120.88627553097,219148.13671979305,220654.3800640945,222521.75158718499,224406.63068439663,227151.9964379872,229132.01224534932,231077.05831798606,233011.2526475772,234934.34117002407,236843.33099293694,238743.35689487524,240637.10618522501,242450.25406612846,245852.57503323691,247739.07080563408,249622.57917446352,251503.11317878126,253596.69288773218,255690.69159266242,257785.19194011213,259880.27779527998]
[{"$f":"ROW()","v":319},"Resale",null,{"$f":"D236*D49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D319:O319)","v":0},{"$f":"Q236*Q49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q319:AB319)","v":0},{"$f":"AD236*AD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD319:AO319)","v":0},{"$f":"AQ236*AQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ319:BB319)","v":0},{"$f":"BD236*BD49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD319:BO319)","v":0},{"$f":"BQ236*BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ319:CB319)","v":0},{"$f":"CD236*CD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":320},"Totals",null,{"$f":"SUM(D318:D319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11620.211376000001,10367.8433919,10877.089342700001,11694.941621,12600.136551699998,14174.006152649999,15368.721914899999,15164.295945749998,15090.180101999997,14448.85317995,11876.914282149997,11694.9344029,154978.12826359997,11117.189878061648,9910.8931636218986,10375.77112515676,11128.926355122831,11961.498898844085,13446.598735687869,14569.969069042494,14356.498299227149,14289.305942280966,13654.752124571503,11193.951949348992,11030.26882787308,147035.62436883932,14099.601174692059,12665.682980244581,13276.864902097488,14098.649692365199,15136.073263830987,17008.051277953549,18422.379894788981,18149.07910025377,18083.510251283165,17298.335535639224,14187.307051083853,13990.028516955868,186415.56364118878,15003.973522314085,13349.803381309759,13980.448111600097,14988.835171706605,16091.525560073904,18011.549291252286,19585.116527366445,19300.48318634637,19265.450883986108,18421.49109269266,15148.342448868514,14882.748642486229,{"$f":"SUM(BP318:BP319)","v":198029.76782000306},14877.290279379236,13274.341863103942,13894.506089666567,14819.059692287998,15957.100798885716,17964.451085799647,19432.035568983167,19144.078011029331,19119.083687415434,18293.71856016912,15044.716178220833,14786.271798370217,196606.65361331124,195734.62088312296,197051.07086027428,198055.85750587162,199561.80696569642,200959.82156665219,202787.72214905772,204788.89858859128,207187.01023291275,209466.56212295993,211813.03117758528,213411.70550312972,215268.35546029423,217120.88627553097,219148.13671979305,220654.3800640945,222521.75158718499,224406.63068439663,227151.9964379872,229132.01224534932,231077.05831798606,233011.2526475772,234934.34117002407,236843.33099293694,238743.35689487524,240637.10618522501,242450.25406612846,245852.57503323691,247739.07080563408,249622.57917446352,251503.11317878126,253596.69288773218,255690.69159266242,257785.19194011213,259880.27779527998]
[{"$f":"ROW()","v":321},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1827872842550278E-11,2.1827872842550278E-11,0,0,0,0,0,0,1.6370904631912708E-11,0,0,0,0,-2.5465851649641991E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-3.092281986027956E-11,-2.5465851649641991E-11,-3.8198777474462986E-11,-4.3655745685100555E-11,-4.7293724492192268E-11,-3.8198777474462986E-11,-4.0017766878008842E-11,-3.8198777474462986E-11,-2.7284841053187847E-11,-4.3655745685100555E-10,-5.8207660913467407E-11,-5.6388671509921551E-11,-5.0931703299283981E-11,-7.0940586738288403E-11,-6.3664629124104977E-11,-7.6397554948925972E-11,0,-5.8207660913467407E-11,0,-8.0035533756017685E-11,-6.9121597334742546E-11,-6.184563972055912E-11,-8.440110832452774E-10,-2.3646862246096134E-11,-2.1827872842550278E-11,0,-1.8189894035458565E-11,-2.0008883439004421E-11,0,0,4.0017766878008842E-11,0,-2.9103830456733704E-11,-2.5465851649641991E-11,-1.4551915228366852E-11,0,0,0,0,0,-1.4551915228366852E-11,0,8.3673512563109398E-11,0,0,6.9121597334742546E-11,0,0,4.3655745685100555E-10]
[{"$f":"ROW()","v":322},{"$f":"+B238","v":"7.  Storm Fund"}]
[{"$f":"ROW()","v":323},"Residential",null,{"$f":"D42*D240","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D323:O323)","v":0},{"$f":"Q42*Q240","v":17616.139698211173},15232.346462991687,4352.5626433022962,4740.0999143750969,5272.9403055201237,5760.4181836859425,6434.7889579023049,6351.3132844387601,6547.5965945910684,6245.1558510601089,4948.9496949719096,4680.5498216148881,{"$f":"SUM(Q323:AB323)","v":88182.861412665356},{"$f":"AD42*AD240","v":5738.97231675083},5045.5546263154647,4095.5812379399204,4434.5873370820345,4919.3953536494382,5776.6466569248896,6438.4766688566042,5.9495044700000007E-4,5.8206276310000013E-4,5.511681492E-4,4.3397979560000008E-4,4.1224353420000001E-4,{"$f":"SUM(AD323:AO323)","v":36449.216771923871},{"$f":"AQ42*AQ240","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ323:BB323)","v":0},{"$f":"BD42*BD240","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD323:BO323)","v":0},{"$f":"BQ42*BQ240","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ323:CB323)","v":0},{"$f":"CD42*CD240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":324},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,15002.357058019006,13613.214345203256,3972.6722336807043,4233.9903427752824,4402.0226042495087,4462.1187796369732,4678.479752598183,4615.8403391699558,5010.2811801024181,4812.6557010262941,4078.4432663884891,4211.6859416408415,73093.761544490902,4972.765879481648,4459.6999777736064,3719.8839386588529,3955.7072747997709,4107.7632369183757,4478.7507610620905,4708.2585568613076,4.3068549450000002E-4,4.388343085000001E-4,4.241974866E-4,3.6092721080000005E-4,3.7046922970000002E-4,30402.831650669374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":325},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1052.9170200149438,1040.0401888517331,286.0547043064193,288.37108920124916,298.17962054456439,281.12598502951738,284.57865062618225,273.41586531653934,295.75874283536081,294.00839346748148,294.78628989035769,286.68360087959235,4975.9201509639415,334.68690562095816,331.85140736697349,260.26555602283054,268.56626613790246,275.67294204341096,279.33093347161656,276.69054974114175,2.5924799300000002E-5,2.5513132000000002E-5,2.47657345E-5,2.4195476600000003E-5,2.4376797200000002E-5,2027.0646851807735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,149.2785078580628,161.24086115803385,40.245178440030379,40.311501368461087,50.569111939016253,40.302596918074158,35.413971226434981,39.995244150573107,46.983177712317172,43.33107660131995,42.82995164609089,42.807935018471483,733.30911403688629,47.881116653615109,52.021568965965436,33.20893189100503,39.16398921442309,46.671938118442455,39.899016145052414,34.959412714895393,3.7001372000000006E-6,4.1087153000000002E-6,3.7833018000000004E-6,3.7385552000000002E-6,3.7364830000000003E-6,293.80599277059144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":327},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5693501370431679,10.408819930304045,3.4611613480588903,3.2735349188034473,3.5306602747688793,3.2972921783937714,3.651529101633328,4.0608086889171835,2.8269583376483238,2.3473658136425599,2.4150434205558504,2.3230724327562737,49.165596582525723,2.4994678526244898,3.8973080543452561,3.7330548327083597,3.5898785611981072,3.9401996343364485,3.8488730691479667,4.3571527840238238,4.622946E-7,2.7206460000000003E-7,2.1498840000000004E-7,2.1109650000000004E-7,2.0317520000000003E-7,25.865936152003755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":328},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,33.279286650309587,28.317260690739516,8.481705513809171,8.8412573917357413,8.6227775828326365,8.7742170511499946,8.884203030097078,8.9260614151333755,9.1820612195419553,8.8481316837057502,8.558622302356337,8.272267637951872,148.98785216936301,10.650865695675071,9.1910864644841048,7.6955624178408222,8.1938548499728139,7.9594570638831987,8.6123825891787256,8.8243209327351462,8.2077630000000005E-7,8.0804940000000009E-7,7.7038060000000011E-7,7.4918160000000002E-7,7.2609470000000007E-7,61.127533888252486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":329},"Total Retail",null,{"$f":"SUM(D323:D328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33861.540920890533,30085.567938825752,8663.4776265913188,9314.8876400306308,10035.865080110814,10556.037054500051,11445.797064484836,11293.55160317988,11912.628714798353,11406.346519652554,9375.9828686197598,9232.3226392245015,167184.00567090898,11107.45655205535,9902.2159749408384,8120.368281763157,8709.8086006453032,9361.4031274278896,10587.088623261976,11471.566661890709,1.0565439489000001E-3,1.0515990329000003E-3,1.0049000411000001E-3,8.2380131630000017E-4,8.1175531399999988E-4,69259.912570584856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP323:BP328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},"Resale",null,{"$f":"D49*D247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D330:O330)","v":0},{"$f":"Q49*Q247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q330:AB330)","v":0},{"$f":"AD49*AD247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD330:AO330)","v":0},{"$f":"AQ49*AQ247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ330:BB330)","v":0},{"$f":"BD49*BD247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD330:BO330)","v":0},{"$f":"BQ49*BQ247","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ330:CB330)","v":0},{"$f":"CD49*CD247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},"Totals",null,{"$f":"SUM(D329:D330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33861.540920890533,30085.567938825752,8663.4776265913188,9314.8876400306308,10035.865080110814,10556.037054500051,11445.797064484836,11293.55160317988,11912.628714798353,11406.346519652554,9375.9828686197598,9232.3226392245015,167184.00567090898,11107.45655205535,9902.2159749408384,8120.368281763157,8709.8086006453032,9361.4031274278896,10587.088623261976,11471.566661890709,1.0565439489000001E-3,1.0515990329000003E-3,1.0049000411000001E-3,8.2380131630000017E-4,8.1175531399999988E-4,69259.912570584856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP329:BP330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24879.415167172199,22071.490558680918,0,0,0,0,0,0,1.6370904631912708E-11,1.6370904631912708E-11,0,0,46950.90572585327,0,0,0,0,1.8189894035458565E-11,0,1.4551915228366852E-11,0,0,0,0,0,1.4551915228366852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},"Total Revenue Before Taxes"]
[{"$f":"ROW()","v":334},"Residential",null,{"$f":"D323+D274+D263+D312+D301+D252+D161","v":0},0,0,0,0,0,0,0,0,0,0,0,0,437468.12630360638,381744.9066283073,387834.33836438635,421012.39369324758,466921.7852811222,542673.96521181171,605033.60208367463,596988.43153858464,579652.9913024304,551410.55255237094,440861.66912588506,418129.75965218031,5829732.5217376072,440394.81401284982,388752.01575370191,401412.06564756139,433499.35931879317,479590.03794095566,571652.29012143763,636045.1095730525,622188.43173928361,608443.41559805057,574872.2864774561,456944.45313045708,435165.54560879886,6048959.8249223987,449503.07067651441,401298.47037297668,415557.37290677195,446498.31162717741,492899.84000793908,572335.20245321142,635529.67680279212,629431.95411388262,617852.12380958768,581882.1007996354,461489.69397240569,441222.05367853527,6145499.8712214297,456804.12898711162,404542.64356301329,418237.01711019047,450696.34843881079,497646.83829488355,575729.22488628502,641223.53942940466,636002.49045167642,626893.08748974686,588321.60567430768,466496.74971640139,445196.19633267174,{"$f":"BP323+BP274+BP263+BP312+BP301+BP252+BP161","v":6207789.8703745026},484284.21798039891,430531.95071086462,444765.89463482128,476977.04890899197,528335.90638201055,614858.56039601727,680461.85086546408,674960.60014510457,666393.85971049045,624871.16599783779,494890.59107968339,473153.24002191622,6594484.8868336007,6970066.809713861,7111010.7977953488,7236037.8604011182,7434541.171255433,7627645.2165550645,7882251.8844967391,8125790.9525163546,8358980.6123089362,8612692.5710940957,8893503.8216181062,9149054.8952094503,9426830.2910127826,9708654.9717918467,10155805.957967605,10447582.782553658,10752382.514122823,11066353.372260274,11367498.584362667,11671773.48666287,11894040.144696582,12376311.880599707,12772154.925394028,13100170.604884369,13450134.724388333,13793698.189080952,14142447.720722403,14545685.155350363,14918039.094385358,15301010.123885695,15694957.216145972,16114221.074450133,16545951.769374263,16990586.217835091,17448578.03711018]
[{"$f":"ROW()","v":335},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,294341.92483953817,277406.71641941997,281680.32166216301,297108.24889874266,307311.39444766415,326424.66662092268,339144.31929626316,336744.76863233087,346332.05372541345,336633.48818869324,288687.43571585626,295712.0358430302,3727527.3742900379,300032.33750496246,278636.49666868406,291269.06713175605,306826.55851987598,316958.21764945285,343880.08519259212,358266.11625183071,348322.00445261586,357090.65860856452,349274.2661959934,300723.54944004049,306263.33540139924,3857542.6930177677,303242.48785325733,283163.23431720666,297828.59731594258,312107.68710153108,321843.09166912752,341793.70709213411,356422.54521574941,350021.42140721681,357755.4323595668,352301.01271951222,304654.28095715889,309375.30375527428,3890508.801763677,307207.48744850408,283210.12509033352,297741.03074700327,313730.62493370974,323826.94282342098,342652.42212017841,359268.79491477524,352294.58116292546,359900.14020752721,355539.81253014499,308765.0551082578,311477.23461043532,3915614.2516972162,329217.63001755747,303591.00491011253,319379.41437132121,335188.81850154669,347373.89480419602,370170.46956420469,386317.58371933561,378042.02048063121,385387.43597362074,381807.20724370214,332004.7075815117,334568.2306959792,4203048.4178637192,4427655.7739483118,4491985.8019146984,4544939.6861943807,4655894.6159014972,4760008.6893553045,4911330.9273299817,5053567.2189187976,5186632.5364981247,5334382.7485362347,5512395.394333506,5667228.4732780419,5834901.7439466827,6004144.4353393894,6294644.7406086214,6469130.8892065464,6652080.5163977835,6841924.7017651889,7033709.4199060891,7231842.5181480311,7368225.0857446864,7698942.5690235365,7964467.4920570459,8178782.488036124,8409078.038278738,8634108.6014036722,8863597.7094954271,9139527.9183347635,9384912.9296512529,9637730.1662234906,9898239.5278458633,10175526.346054532,10461542.345182285,10756603.186819721,11061036.725199569]
[{"$f":"ROW()","v":336},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,16253.026285176866,16685.680874718495,15861.362765428286,15890.78154030415,16319.753713920993,16464.833951063192,16694.657503231501,15956.110349081308,16374.092245441812,16535.515845333895,16415.486181903027,15787.189050523826,195238.49030612735,15837.901791666722,16266.996941388297,16053.673487187705,16453.156657594154,16782.410966175394,17197.294351149823,17077.045218834137,16731.639337532528,16611.532282451259,16395.432278161214,15869.482509559421,15792.242074203223,197068.80789590388,15660.780859965627,15792.658459031492,15585.182510125664,15972.618815081241,16656.010784583388,16977.968045084581,17080.910189389098,16905.335715999034,16906.689576212048,16746.891980739274,16131.231436503251,15978.840359573624,196395.11873228831,15762.691550352389,16328.661997318628,16237.09336533241,16850.326637396331,17205.40156508888,17434.956500339442,17386.67812792143,17220.621774254185,16948.51752824572,17030.207464062376,16873.942003934764,16931.105091352569,202210.20360559915,17721.72814627644,17913.506661561572,17892.524548454552,18363.576758300747,18464.974770513581,18572.261243100649,19024.363395369866,19110.320608834907,19021.998972007939,18879.326502717398,18477.31114537824,18574.047364247061,222015.94011676294,232421.046115665,238450.09714362636,243290.36688930588,249939.11165707599,255694.87815019561,263238.56297656766,269476.81188268255,274193.15487305447,279931.43824015633,286885.67436818639,293668.84117590083,300791.87294368644,307931.65678319434,322105.68855851679,329912.09833661903,337339.38548289251,344957.40581676457,347605.00337784411,354832.80430485122,358436.48156489967,373059.3067988425,383757.7120533142,391420.18530467828,399847.99920126615,407846.10386176291,416095.26061894628,425689.81253218302,434368.56364227808,443300.43005886755,452493.5450339354,461951.95089823019,471688.75576630048,481712.94219805289,492033.80303684715]
[{"$f":"ROW()","v":337},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5908.1441049856148,6334.5197071188277,5983.029785357423,5988.2210014117172,6845.1870175686863,6228.1766904296692,5788.3161232398643,6196.4133602260817,6526.0825007532403,6313.8237570349829,6218.0599853675121,6244.2792670477402,74574.253300541357,5950.5823304127016,6376.8002890324315,5740.2724771550174,6292.2700311508179,6986.3095271630955,6438.7891060013062,5977.6687188562792,6367.3340134382397,6710.1598691351273,6489.3507111547351,6391.1145761623948,6414.9634493957928,76135.615099057948,6055.9888789693196,6501.7074963042778,5853.8983288379259,6423.4497830792461,7144.5163092250295,6477.9560258805577,6008.4547975774585,6444.0290002396614,6796.2374439396845,6571.4822485508166,6473.7246839175023,6496.1351016029439,77247.58009812441,6099.3779332197637,6543.5482587204087,5877.9233361721826,6465.4438442040273,7203.4090326368241,6519.307176385013,6042.6951657673781,6487.0989008159268,6848.8130842977807,6618.5899775712487,6522.2468018744203,{"$f":"BO326+BO277+BO266+BO315+BO304+BO255+BO164","v":6540.4484823905605},77768.901994055544,6332.2245013704614,6802.2253469082598,6077.6858028439001,6708.2647386600511,7506.5814883751773,6772.0924929240273,6253.9474986380337,6733.0592580874509,7127.4646355313271,6872.777044239243,6773.9242120463678,6791.1004867896208,80751.347506413935,83429.510326825999,84100.437156557062,84699.005005929415,85672.062335497423,86576.800015205154,87762.810273377967,88772.167778442774,89553.58635918959,90453.153803691908,91505.0043643596,92516.490330739587,93539.629427949112,94533.386961458062,96443.101825440011,97469.816399446834,98422.189312237533,99373.428192723688,100010.38295867576,100873.49117466829,101252.93980821276,103064.86977134479,104348.3878604635,105227.51077518845,106195.58588198455,107099.1078788796,108025.16534476982,108773.1819034631,109728.28706958191,110704.80106052358,111703.27304445219,112723.73713869456,113767.31819075297,114834.6136901006,115926.23914545114]
[{"$f":"ROW()","v":338},"Other Retail",null,{"$f":"D327+D278+D267+D316+D305+D256+D165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,186.43447581704311,236.72411887030393,261.18645203805869,247.21688864880323,255.2602713547688,252.6916419483936,274.30399011163337,290.82850497891718,230.97809507764831,200.35233596364239,209.94632916055576,200.12090893275621,2846.0440129025246,188.35040038911461,262.21949981673993,296.86091967368372,285.60216561665379,300.33918548262,295.78063067094837,327.0953345023629,349.06311980614214,252.3509885908731,212.20726478967464,216.67683565510339,205.46188391520428,3192.0082289091206,188.55771981733062,249.73904574295364,283.33534122947492,271.37996073259927,282.57668659354692,276.6749942871254,303.08262208081317,324.78516438590168,245.64038711579514,210.22168079084628,217.56093960698743,206.82610194498812,3060.3806443283625,190.87916625970001,258.52905906250749,293.337947117684,281.04014587633412,293.9134146989237,286.2841666020804,315.09463399080641,339.3484701297001,250.57722487780876,212.59282378854331,218.53129654905888,207.48553401246878,3147.6138829656156,201.22716061500455,271.14710623608698,309.02187763193399,295.48358055219813,309.13239181314071,301.95231391418565,332.11480345099983,358.04289327693817,263.93192212836544,224.10661031352569,230.74391313217166,219.36489038581166,3316.2694634503628,3542.3968893106789,3567.1917337699606,3610.1992230100877,3674.0999806683049,3740.387718151329,3828.6676390592547,3906.5669108643406,3967.5781798114094,4040.7995967930306,4128.6060583132403,4215.6533792058508,4306.0792769253385,4396.5997452737083,4566.2186571630082,4665.0387598361131,4760.2176522331247,4857.9190630239727,4929.7763796739819,5021.7384124529153,5072.5849057275764,5248.8388173583699,5380.5642049865528,5477.8658778535537,5583.9725727742716,5685.2953078090159,5789.576664996719,5878.6785727597762,5987.4321911483767,6099.1528496749997,6213.9335223644593,6331.8209662551526,6452.9643930394177,6577.4664062701831,6705.4331267023235]
[{"$f":"ROW()","v":339},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,635.72718723030914,559.43389044073911,579.29081401380881,597.57940114173573,589.95841158283247,624.06962396114977,633.66840444009654,640.65247316513251,631.58822108954132,615.45990630370568,596.81411461235632,565.39935607795121,7269.6418040593589,626.396349250208,556.91175938891286,581.68493506270397,612.70489968829725,602.36972363611039,644.62241376043198,662.11619280481784,654.36394056019822,655.48995095628516,632.18813112743078,616.25788441885811,585.28756334266791,7430.3937439969231,631.57710835568423,559.34580934709106,591.94386254312406,619.68050524451371,610.63708805655835,642.77515015811582,656.44751162292914,660.60873356608704,657.16092417661525,637.11425020222168,619.43471241056773,587.50883994875926,7474.2344956322686,636.67312352820477,565.18879281024874,595.14464741074096,623.47463739525574,613.75132115900851,644.27571963026276,659.87696922675968,662.49232880420936,661.27861217244106,639.42137837082328,622.48049119915822,590.83629515440089,7514.8943168615133,683.28605441477339,604.59475608279445,639.10283496923535,668.28118852716318,657.63692228355399,692.61310458226376,708.23900788749427,711.55728316506929,708.19068721713074,685.14508329864088,666.45235430570847,633.22658824215148,8058.3258649759791,8571.5881034915146,{"$f":"CE328+CE279+CE268+CE317+CE306+CE257+CE166","v":8667.9900945179943},8754.4264048124423,8924.8455215178892,9086.6500180397143,9313.6750013049423,9509.5182045517431,9662.9076414361771,9847.2838485620487,10070.392143516525,10291.170978240052,10520.877089464069,10750.685942005633,11188.153358642001,11439.614771721437,11681.443779812435,11929.810903048836,12110.235249265555,12343.369428143891,12468.45592094745,12922.762272643777,13260.057204938537,13506.873809206309,13776.72447039382,14033.925353175784,14298.806633524529,14523.7391079805,14800.184171676887,15084.32905650105,15376.416989248226,15676.569827560117,15985.178453144788,16302.511351275669,16628.846233626598]
[{"$f":"ROW()","v":340},"Total Retail",null,{"$f":"SUM(D334:D339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,754793.38319635426,682967.98163887567,692199.52984338684,740844.4414234967,798243.3391432137,892668.40374013688,967568.86740096088,956817.2048583671,949747.78609020624,911709.19258570031,752989.41145278479,736638.78407779278,9837188.3254512772,763030.38238953112,690851.44091201236,715353.62459839648,763969.65159271902,821219.68499286566,940108.86181561218,1018355.1512898809,994612.8366032365,989763.60729774868,947875.73105868255,780761.5343762933,764426.83598105505,10190329.342908036,{"$f":"SUM(AQ334:AQ339)","v":775282.46309687977},707565.15550060908,735700.33026545076,781893.12779284606,839436.67254552513,938504.28376075579,1016001.1171392119,1003788.1341352902,1000213.2845005986,958348.82367943088,789585.92670200288,773866.66783687996,10320185.986955481,786701.23820897576,711448.69676125853,738981.54715322668,788647.25863739254,846790.25645188801,943266.47056942026,1024896.6792410861,1013006.6330886058,1011502.4141468678,968362.22984824562,799499.00541821646,780943.30634601705,10414045.735871201,838440.31386063318,759714.42949176568,789063.64407004206,838201.47367657884,902648.12675919197,1011367.9491147432,1093098.099290146,1079915.6006691004,1078902.8819009962,1033339.7284821088,853043.73028605746,833939.21004755993,11111675.187648922,11725687.125097465,11937782.315838518,12121331.544118557,12438645.906651689,12742752.621811962,13157726.52771703,13551023.236211693,13922990.375860553,14331347.995119533,14798488.892885987,15216975.524351578,15670890.493697489,16130411.736563168,16884753.860975988,17360200.240027826,17856666.26674778,18369396.638001025,18865863.402234219,19376687.408131018,19739495.692641053,20569550.227283433,21243369.138774779,21794585.528687421,22384617.044793494,22962471.222886249,{"$f":"SUM(DC334:DC339)","v":23550254.239480071},24240078.485801511,24867836.491111293,25513929.003134754,26178983.912581839,26886431.499335408,27615388.331359781,28366616.938300513,29140909.083852373]
[{"$f":"ROW()","v":341},"Resale",null,{"$f":"D330+D281+D270+D319+D308+D259+D168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,24894.518180827123,24321.696836214807,23469.332375956888,26297.974694104243,27989.195225529569,29554.629462898956,31280.90328723536,32877.823082538875,34553.175194217118,33556.701238607595,34596.360023487447,28164.563525825262,351556.87312744325,27035.927645513115,25475.765368408152,24229.240390077379,26757.739211136526,28867.633203171255,30690.131210697975,31936.86651597928,33591.908036904788,35282.724687272057,34345.722963222521,35604.21538800963,28892.698610123211,362710.57323051593,27517.770998731816,25457.796949936957,24629.256016356965,26659.912671945389,28838.444466953886,31044.102082548488,32493.860067911723,34126.632890430883,35877.92689008818,34983.76985201332,36205.459339231063,29303.082291511091,367138.01451765979,28766.023795623336,26728.254811352337,26040.436022260845,28227.722565692693,30755.220550856699,33477.201907107337,32442.813175122865,31157.043226230024,32641.377313091547,32291.240556133253,34093.184358230676,28175.784767350575,{"$f":"BP330+BP281+BP270+BP319+BP308+BP259+BP168","v":364796.30304905219},27514.948748997002,24285.646077141144,24036.463912557396,26554.077805620833,27202.625036732585,29302.249649000973,30898.949250848484,32608.055889583098,34159.974885809832,33859.256997437951,35810.863784689922,29439.697455413479,355672.80949383264,376846.02003614069,388235.17141029355,392344.92767941812,409738.34480988083,425199.23807677976,444817.92327309988,463078.47582210263,479230.39959478116,497670.67527324858,519780.12973219051,541868.63021481177,564798.10790374305,588280.39905089489,626122.6700714028,652380.03822699678,678648.97060755256,706023.59339330834,729307.69119468774,756885.95170999237,777246.68686724291,822448.5280842944,860045.65477926238,891685.22280262038,925875.85935345618,959904.95862157037,995476.59977964032,1028747.7432125178,1066968.1688220063,1106759.7901571277,1148192.448119055,1173288.0037247976,1199095.4689940615,1225637.6651304173,1252938.1957705331]
[{"$f":"ROW()","v":342},"Totals",null,{"$f":"SUM(D340:D341)","v":0},{"$f":"SUM(E340:E341)","v":0},0,0,0,0,0,0,0,0,0,0,0,779687.90137718141,707289.67847509054,715668.86221934378,767142.41611760098,826232.53436874331,922223.03320303583,998849.77068819629,989695.027940906,984300.96128442336,945265.89382430795,787585.77147627226,764803.34760361805,10188745.198578721,790066.31003504421,716327.20628042053,739582.86498847383,790727.39080385549,850087.31819603697,970798.99302631011,1050292.0178058601,1028204.7446401413,1025046.3319850208,982221.45402190508,816365.74976430298,793319.53459117829,10553039.916138552,802800.23409561161,733022.95245054609,760329.58628180774,808553.04046479147,868275.11701247899,969548.38584330422,1048494.9772071235,1037914.767025721,1036091.2113906867,993332.5935314442,825791.3860412339,803169.75012839108,10687324.00147314,815467.26200459909,738176.95157261088,765021.98317548749,816874.98120308528,877545.47700274468,976743.67247652763,1057339.4924162091,1044163.6763148359,1044143.7914599593,1000653.4704043788,833592.18977644714,809119.09111336758,10778842.038920254,{"$f":"SUM(BQ340:BQ341)","v":865955.26260963012},784000.07556890685,813100.10798259941,864755.55148219969,929850.7517959245,1040670.1987637441,1123997.0485409945,1112523.6565586836,1113062.8567868061,1067198.9854795467,888854.59407074738,863378.90750297345,11467347.997142754,12102533.145133605,12326017.487248812,12513676.471797975,12848384.251461569,13167951.859888742,13602544.450990129,14014101.712033795,14402220.775455335,14829018.670392781,15318269.022618176,15758844.15456639,16235688.601601232,16718692.135614064,17510876.531047393,18012580.278254822,18535315.237355333,19075420.231394332,19595171.093428906,20133573.359841011,20516742.379508298,21391998.755367726,22103414.793554042,22686270.751490042,23310492.904146951,23922376.181507818,24545730.83925971,25268826.229014028,25934804.659933299,26620688.793291882,27327176.360700894,28059719.503060207,28814483.800353844,29592254.603430931,30393847.279622905]
[{"$f":"ROW()","v":343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7289517.6588239502,754808.48621000908,685218.18791640806,715668.86221934354,767142.41611759958,826232.53436874284,922223.03320303501,998849.77068819629,989695.02794090519,984300.96128442232,945265.89382430806,787585.77147627203,764803.34760361735,10141794.292852864,790066.31003504386,716327.20628042042,739582.86498847336,790727.39080385526,850087.31819603767,970798.99302631046,1050292.0178058599,1028204.744640142,1025046.3319850195,982221.45402190473,816365.7497643024,793319.53459117806,10553039.916138547,802800.23409561173,733022.95245054667,760329.58628180809,808553.04046479089,868275.11701247829,969548.38584330492,1048494.9772071231,1037914.7670257215,1036091.2113906872,993332.59353144467,825791.38604123425,803169.75012839038,10687324.001473142,815467.26200459839,738176.95157261007,765021.98317548679,816874.98120308551,877545.47700274538,976743.67247652705,1057339.4924162091,1044163.6763148361,1044143.7914599592,1000653.4704043793,833592.1897764469,809119.09111336758,10778842.038920261,812986.0318935226,736737.99601361179,763629.9904458042,811993.64544312889,873036.95453151956,976709.41448229039,1054811.0639962319,1044362.9185499005,1044991.1087801836,1002065.8744847158,835289.25876186392,810733.73975999176,10767347.997142766]
[{"$f":"ROW()","v":344},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P342-P343","v":-7289517.6588239502},{"$f":"+Q342-Q343-Q103","v":24879.415167172323},22071.490558682475,2.3283064365386963E-10,1.3969838619232178E-9,4.6566128730773926E-10,8.149072527885437E-10,0,8.149072527885437E-10,1.0477378964424133E-9,-1.1641532182693481E-10,2.3283064365386963E-10,6.9849193096160889E-10,46950.905725857243,3.4924596548080444E-10,1.1641532182693481E-10,4.6566128730773926E-10,2.3283064365386963E-10,-6.9849193096160889E-10,-3.4924596548080444E-10,2.3283064365386963E-10,-6.9849193096160889E-10,1.280568540096283E-9,3.4924596548080444E-10,5.8207660913467407E-10,2.3283064365386963E-10,5.5879354476928711E-9,-1.1641532182693481E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,5.8207660913467407E-10,6.9849193096160889E-10,-6.9849193096160889E-10,4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-3.4924596548080444E-10,6.9849193096160889E-10,-1.862645149230957E-9,{"$f":"+BD342-BD343-BD103","v":6.9849193096160889E-10},{"$f":"+BE342-BE343-BE103","v":8.149072527885437E-10},6.9849193096160889E-10,-2.3283064365386963E-10,-6.9849193096160889E-10,5.8207660913467407E-10,0,-2.3283064365386963E-10,1.1641532182693481E-10,-4.6566128730773926E-10,2.3283064365386963E-10,0,-7.4505805969238281E-9,-7.7125150710344315E-10,-5.5297277867794037E-10,-5.6752469390630722E-10,3.4197000786662102E-10,-1.2878444977104664E-9,-1.3751559890806675E-9,-8.440110832452774E-10,-3.2014213502407074E-10,-8.149072527885437E-10,-1.5570549294352531E-9,-3.4197000786662102E-10,-4.5110937207937241E-10,-1.1175870895385742E-8]
[{"$f":"ROW()","v":345}]
[{"$f":"ROW()","v":346},"Tax Rates"]
[{"$f":"ROW()","v":347},"Franchise Rate"]
[{"$f":"ROW()","v":348},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(P375-P386)/(P334+P397)","v":{"$error":"#DIV/0!"}},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,{"$f":"+(AC375-AC386)/(AC334+AC397)","v":4.6449707156108008E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(AP375-AP386)/(AP334+AP397)","v":4.6353564155164201E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(BC375-BC386)/(BC334+BC397)","v":4.635510741520639E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(BP375-BP386)/(BP334+BP397)","v":4.6355140312033111E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(CC375-CC386)/(CC334+CC397)","v":4.635511906389856E-2},{"$f":"+CC348","v":4.635511906389856E-2},{"$f":"+CD348","v":4.635511906389856E-2},4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2]
[{"$f":"ROW()","v":349},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6484415480476146E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6393872011202236E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6396734712859718E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6397901578888963E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.639814099337209E-2,{"$f":"+CC349","v":4.639814099337209E-2},4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2]
[{"$f":"ROW()","v":350},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6509967075116183E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6410537267245297E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6412550251900296E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6417886615783367E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2]
[{"$f":"ROW()","v":351},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6514486522556471E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6429550840117302E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6430459854094865E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6430692540567094E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2]
[{"$f":"ROW()","v":352},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6433856053348189E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6307688350809798E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6324207330460991E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.631661612125007E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2]
[{"$f":"ROW()","v":353},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6495484002694223E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6405254752822714E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406580853055948E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406712591603276E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2]
[{"$f":"ROW()","v":354},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(P382-P393)/(P341+P404)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AC382-AC393)/(AC341+AC404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AP382-AP393)/(AP341+AP404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(BC382-BC393)/(BC341+BC404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(BP382-BP393)/(BP341+BP404)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(CC382-CC393)/(CC341+CC404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":355}]
[{"$f":"ROW()","v":356},"RAF Tax Rate"]
[{"$f":"ROW()","v":357},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P386/P334","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC386/AC334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP386/AP334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC386/BC334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP386/BP334","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC386/CC334","v":0},{"$f":"+CC357","v":0},{"$f":"+CD357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":358},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+CC358","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":359},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":360},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":362},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":363},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P393/P341","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC393/AC341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP393/AP341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC393/BC341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP393/BP341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC393/CC341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364}]
[{"$f":"ROW()","v":365},"GRT Rate"]
[{"$f":"ROW()","v":366},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D334:O334*D366:O366)/P334","v":{"$error":"#DIV/0!"}},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(Q334:AB334*Q366:AB366)/AC334","v":2.4999999999999998E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(AD334:AO334*AD366:AO366)/AP334","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(AQ334:BB334*AQ366:BB366)/BC334","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(BD334:BO334*BD366:BO366)/BP334","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(BQ334:CB334*BQ366:CB366)/CC334","v":2.5000000000000005E-2},{"$f":"+CC366","v":2.5000000000000005E-2},{"$f":"+CD366","v":2.5000000000000005E-2},2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2]
[{"$f":"ROW()","v":367},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+CC367","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"ROW()","v":368},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2]
[{"$f":"ROW()","v":369},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[{"$f":"ROW()","v":370},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000008E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000008E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[{"$f":"ROW()","v":371},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"ROW()","v":372},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D341:O341*D372:O372)/P341","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q341:AB341*Q372:AB372)/AC341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AD341:AO341*AD372:AO372)/AP341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AQ341:BB341*AQ372:BB372)/BC341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BD341:BO341*BD372:BO372)/BP341","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BQ341:CB341*BQ372:CB372)/CC341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":373}]
[{"$f":"ROW()","v":374},"8.  Franchise Revenues (Incl RAF)"]
[{"$f":"ROW()","v":375},"Residential",null,{"$f":"(D334+D397)*D348+D386","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D375:O375)","v":0},{"$f":"(Q334+Q397)*Q348+Q386","v":21059.472314073191},18262.525846832163,18356.857067845689,20077.648839805956,22317.634204544331,25869.727608009376,28174.309060593234,27853.335376158142,27065.354870985258,26994.543543398227,21447.816667334646,20253.460172882285,{"$f":"SUM(Q375:AB375)","v":277732.68557246251},{"$f":"(AD334+AD397)*AD348+AD386","v":21182.045443609361},18569.776752933634,18949.589102881266,20628.870156618887,22884.499955331888,27198.840252015023,29490.779544338679,28910.605412746008,28299.119610695856,28152.470920458341,22234.799435687921,21078.959634786959,{"$f":"SUM(AD375:AO375)","v":287580.35622210382},{"$f":"(AQ334+AQ397)*AQ348+AQ386","v":21620.133042334288},19169.091616598176,19617.351193847884,21247.449385347438,23519.601064010167,27231.332771924455,29466.88105983043,29247.182897134502,28736.725067891439,28495.753417292886,22455.969684752683,21372.330491965306,{"$f":"SUM(AQ375:BB375)","v":292179.80169292964},{"$f":"(BD334+BD397)*BD348+BD386","v":21971.298278619288},19324.058200552816,19743.850023709369,21447.220744723785,23746.112612398323,27392.818128607472,29730.881906546943,29552.489414777483,29157.226475289033,28811.106893170472,22699.611728043375,21564.833766718435,{"$f":"SUM(BD375:BO375)","v":295141.50817315682},{"$f":"(BQ334+BQ397)*BQ348+BQ386","v":23293.031585481654},20565.506764525762,20996.207318055858,22697.836566800866,25210.496610623697,29254.566194850013,31550.200025398106,31362.716798505393,30994.434421225851,30601.00085460789,24081.248737960359,22919.043449401655,{"$f":"SUM(BQ375:CB375)","v":313526.28932743712},{"$f":"(CD334+CD397)*CD348+CD386","v":331382.84804883448},338083.84840663761,344028.0990459196,353465.68326051434,362646.5663493193,374751.51240767707,386330.26368435414,397416.96567835944,409479.37394238095,422830.18312445557,434980.02973290061,448186.50311288517,461585.49453099672,482844.71217583457,496716.86545149895,511208.1760643532,526135.51607620553,540453.0772685433,554919.43554985826,565486.81749558903,588415.80594578641,607235.65360943449,622830.73656081944,639469.32981999754,655803.61219110712,672384.45943492092,691555.86383820302,709258.95222577103,727466.81650321919,746196.52354588767,766129.8836185839,786655.96337935072,807795.53548018413,829570.1665702234]
[{"$f":"ROW()","v":376},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,14169.456571396766,13271.027958016062,13332.407402046429,14168.787375758182,14688.676999815058,15560.940364483031,15792.770575205141,15711.301059402311,16171.054196086823,16480.038898444254,14044.575949805785,14323.76386117754,177714.80121163739,14430.911548829048,13309.815328739494,13750.03297826219,14600.910244146584,15124.230579897865,16361.588442190472,16611.317174785469,16185.128995657806,16608.530885149255,17104.553226245553,14633.130485727736,14835.072651511826,183555.2225411433,14585.312891430725,13526.047024385343,14059.690839437239,14852.222532041467,15357.32111648405,16262.319943418946,16525.838415211485,16264.094097707124,16639.449967205837,17252.778137223766,14824.39886926956,14985.813113338363,185135.28694715392,14776.020862864645,13528.286887211649,14055.557056119411,14929.453035599508,15451.984137106265,16303.177040072613,16657.807234936325,16369.718730671959,16739.201796814799,17411.387657339499,15024.428081023661,15087.628425001118,186334.65094476144,15834.661485513774,14501.833963354527,15077.047224507505,15950.580932079221,16575.569238802207,17612.467651535822,17911.947634053802,17566.099152631861,17924.633363575882,18697.746529082779,16155.263586647719,16206.131898738357,200013.98266052341,210702.56089207364,213763.88777175773,216283.84858094272,221563.95368090222,226518.51722911149,233719.61521165681,240488.33265936171,246820.62329153961,253851.73628635483,262322.97304359073,269691.14435364871,277670.35261344706,285724.24621071533,299548.52736199682,307851.94574562449,316558.12276829517,325592.3969010631,334719.01679098682,344147.74235784146,350637.89374285447,366376.02340249065,379011.78013701685,389210.56721438223,400169.83430187247,410878.55204104033,421799.44229097309,434930.36406949424,446607.70596972259,458638.73139334656,471035.80840939604,484231.28829334409,497842.17101528216,511883.47822750459,526370.8118037706]
[{"$f":"ROW()","v":377},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,782.41164668312513,798.23639544518733,750.74520325906622,757.81505802596189,780.0413370651695,784.89258142107508,777.41209502566846,744.45478232558492,764.54469132879683,809.50337354492808,798.60954759958554,764.70329436136387,9313.3700060855117,761.76908720981896,777.03648958985082,757.8509521961455,782.9539422834971,800.80287875596991,818.23596250168032,791.79191575797813,777.45229277820533,772.61373354819136,802.91212726146682,772.2049328553104,764.95953455875633,9380.5838492968724,753.2499505058214,754.37844701838321,735.73474724497771,760.08665875597831,794.77146708942416,807.80056100881518,791.9711184479545,785.52326807009638,786.34170125394076,820.12370501410169,784.94156824552272,773.99815851447522,9348.9213511694925,758.15163600772883,779.98208543419219,766.50971365747728,801.85401160844594,820.9866348312645,829.54377135937909,806.14831237848682,800.17334890955226,788.28714792544076,833.99814476913423,821.08167322430211,820.12485683733473,9626.8413369427381,852.37709207621526,855.68641727157444,844.6581884863424,873.86482220728817,881.08943239360156,883.65598353935627,882.08100089133848,887.98008810392844,884.72618873568592,924.55264041752184,899.10120281292063,899.70724611904689,10569.480303054821,11064.834658461707,11351.858806604567,11582.288818573645,11898.814635711038,12172.828567080182,12531.95966434671,12828.943065196479,13053.473314299175,13326.654929051852,13657.724228577594,13980.649456057961,14319.754584852084,14659.657227068044,15334.438279209411,15706.076884724998,16059.666654704502,16422.336631575468,16548.380420402202,16892.473279195248,17064.033014044096,17760.17971055556,18269.497120610744,18634.283361005841,19035.505061262811,19416.269656932982,19808.986052953944,20265.752478870294,20678.920510251388,21104.138564910027,21541.793841380699,21992.078782310549,22455.617423786622,22932.837397221116,23424.181105645093]
[{"$f":"ROW()","v":378},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,284.4147715578921,303.04092568067551,283.18694797797974,285.57211199130529,327.18194938755232,296.90245857488571,269.54173592167041,289.10238512809298,304.71806658556056,309.09598945050186,302.50715798694398,302.46175624693194,3557.7262564899929,286.210239830533,304.60487140058592,270.98289784884247,299.4293271089669,333.36430579065086,306.35335384266773,277.15976072076495,295.86451917641261,312.09412720309933,317.79451103458899,310.98998969772282,310.73405735574283,3625.5819610105782,291.28006860811519,310.57139725736795,276.34687014843576,305.67175864095674,340.91342652004198,308.21689014851006,278.58718378704776,299.42822815498261,316.09765410921017,321.81663172571473,315.00977627071137,314.66592649756512,3678.6058118686592,293.3669890023715,312.57003285475179,277.48102643355753,307.67012384189621,343.72359858298319,310.18435071193892,280.17476796088681,301.42951399896043,318.54298311920576,324.1235771161472,317.37085003706437,316.81241988227544,3703.4502335420393,304.56640922945132,324.92643380982929,286.91127775273594,319.22520597839298,358.19001677546527,322.21170993259227,289.96966439692369,312.85830706793018,331.50325744531239,336.57154890232573,329.61740801436184,328.95373836766839,3845.5049776729898,3973.0432637194899,4004.9938446454644,4033.4985781925247,4079.8370842356308,4122.9221021113772,4179.4017583921905,4227.468935347596,4264.6813056014726,4307.5201088215854,4357.6108712883597,4405.7794088877063,4454.5028867325627,4501.827168737952,4592.7707658685804,4641.6645134890641,4687.0179953792176,4732.3174728842223,4762.6502512050629,4803.7528091605946,4821.8227442654006,4908.1096720701107,4969.2328031763418,5011.098006036179,5057.1992508686562,5100.226376034846,5144.3266753445168,5179.948389268342,5225.4319853187899,5271.9351029619374,5319.4838944413559,5368.079984477301,5417.7769400603274,5468.6032145700292,5520.588119490305]
[{"$f":"ROW()","v":379},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9748519852917124,11.324788528604616,12.362397791645996,11.789519624395064,12.200770113175484,12.046024620831203,12.773382118519528,13.569013163701316,10.784907875061823,9.8083357892909078,10.213839608110098,9.6935000804586853,135.54133129908644,9.0592500488614593,12.525613693403502,14.014009368265544,13.590908185454607,14.331223613964246,14.073048008869833,15.166057021122308,16.219565658987001,11.737017160406172,10.392149685468615,10.54343903322374,9.9523567553513264,151.60463823337835,9.0692216684402656,11.929451521803891,13.375503015739561,12.91411821659508,13.483654079828886,13.164014386689653,14.052686919494018,15.091466270477436,11.424902493808483,10.294912269259763,10.586459303884139,10.018438036539688,145.40482818256089,9.1808782603722019,12.349329949142628,13.847699264334747,13.373816024066246,14.024606420988745,13.621212489916049,14.609634201675574,15.768164782352953,11.654518196344277,10.411031163597055,10.633676622838719,10.050380229740812,149.52494760537002,9.6785945815227912,12.952064622085931,14.588095640521711,14.061133622441043,14.750807245730174,14.366692641314478,15.39878902387801,16.636819780514632,12.275654303942162,10.974880818474519,11.227939401279631,10.625803711695541,157.53727539340062,168.27931519275199,169.45717853678022,171.50022200808831,174.53578693066117,177.68474381434083,181.87842540899319,185.57898085859014,188.47728245444873,191.95561938058231,196.12680958761609,200.26193730110691,204.55756216173236,208.85767954004089,216.91531825991493,221.60970449746142,226.13111735261174,230.77236084253838,234.18589704847301,238.55449502981998,240.9699254108798,249.34275558097553,255.60028648906186,260.22254068270593,265.2630718587875,270.07634405777628,275.03016372374037,279.26289328207417,284.42916487699102,289.73638382991919,295.18896681287913,300.78913498929433,306.54397656587622,312.45836565926464,318.53734346854486]
[{"$f":"ROW()","v":380},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,30.603553250617587,26.763096786293254,27.418816803107379,28.497948159614332,28.198461585321944,29.749927608939938,29.507732144369768,29.890542683791139,29.490332306771379,30.130107527010438,29.034866515075525,27.386936891609416,346.67232226252213,30.128320119459357,26.602375354595505,27.459788706132972,29.156697808863722,28.743153158116623,30.670710775974921,30.699587782147781,30.405672488929742,30.487286163641254,30.959325047445724,29.986949982304846,28.350711693369547,353.65057908098197,30.377503514251529,26.718644241950916,27.944085210964246,29.488644922947358,29.13764529878479,30.582819187869699,30.436754494813115,30.695843018093772,30.565004271547661,31.200565453821103,30.141533614414666,28.458307987216731,355.74735121667561,30.62261090773347,26.997749929085575,28.095185696571761,29.669195730721796,29.286246524114425,30.654215297122239,30.595764251556805,30.783366147597249,30.756520757922758,31.313549433400844,30.289740426043146,28.619486404658211,357.68363150652829,32.864592849578749,28.88008085227516,30.170334062122432,31.801398479345224,31.380326795852714,32.954076303942209,32.838111844506415,33.063218138988191,32.938433469675452,33.552716816548788,32.429399962972752,30.672827451347491,383.5455170271556,407.9748381964036,412.56320457798682,416.67724263965101,424.78854135396477,432.48981706751118,443.29533871599597,452.61672679388715,459.91747782606438,468.69308070866254,479.31218296081715,489.82041180779498,500.7535449014361,511.69156808917597,532.51334537986509,544.48194770595376,555.99208436393587,567.813410318038,576.40091972303082,587.49721573697445,593.45085478798069,615.07410103909376,631.12805087499044,642.87557805135032,655.71943831457543,667.96121746565268,680.56855419098088,691.27448041647369,704.43220903922304,717.95641972350143,731.8586891352935,746.14481723267659,760.83340849123647,775.93724178399657,791.46953512538232]
[{"$f":"ROW()","v":381},"Total Retail",null,{"$f":"SUM(D375:D380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,36335.333708946891,32672.919011288985,32762.977835723916,35330.110853365411,38153.933722510599,42554.25896471813,45056.314581008606,44641.65315886162,44345.947065168271,44633.120248154206,36632.758028850149,35681.469521640189,468800.79670023703,36700.12388964709,33000.361431711564,33769.92972926284,36354.911276152263,39185.972096548452,44729.761769334691,47216.914040406162,46215.67645850635,46034.582659920445,46419.082259732859,37991.655232984216,37028.028946662002,{"$f":"SUM(AP375:AP380)","v":484646.9997908689},37289.422678061645,33798.736581023019,34730.443238905238,37207.833097925388,40055.2283734823,44653.417000075286,47107.767218691224,46642.015800355271,46520.604297225786,46931.967368979545,38421.047891456772,37485.284436339469,490843.76798252092,37838.641255662136,33984.244285931636,34885.34070488072,37529.24092752843,40406.117835863937,44879.998718538445,47520.217620275871,47070.362539287904,47045.66944210275,47422.340852992245,38903.415749377287,37828.06933507356,495313.65926751489,40327.1797597322,36289.785724436049,37249.582438505087,39887.370059167552,43071.476432636548,48120.222308803037,50682.435225608548,50179.354384228609,50180.511318756355,50604.399170645549,41508.88827479961,40395.134963789758,528496.34006110881,557699.54101647856,567786.60921276012,576515.91248827637,591607.6129896479,606071.00880850421,625807.66280619788,644513.20405191253,662204.13835008035,681625.93396669836,703843.93026046059,723747.68530060386,745336.42430497997,767191.77438514738,803069.87724654924,825682.64424754109,849295.10668444866,873681.15285288892,897293.71154790884,921589.45570682245,938844.98777695186,978324.5355875229,1010372.8920076026,1036589.7832609777,1064652.8509441749,{"$f":"SUM(DB375:DB380)","v":1092136.6978266384},1120092.8131721071,1152902.4661495343,1182759.87206498,1213489.3143679914,1245120.6573470538,1278768.2646309375,1313438.9061435368,1349168.8499269232,1385995.7544777235]
[{"$f":"ROW()","v":382},"Resale",null,{"$f":"(D341+D404)*D354+D393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D382:O382)","v":0},{"$f":"(Q341+Q404)*Q354+Q393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q382:AB382)","v":0},{"$f":"(AD341+AD404)*AD354+AD393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD382:AO382)","v":0},{"$f":"(AQ341+AQ404)*AQ354+AQ393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ382:BB382)","v":0},{"$f":"(BD341+BD404)*BD354+BD393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD382:BO382)","v":0},{"$f":"(BQ341+BQ404)*BQ354+BQ393","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ382:CB382)","v":0},{"$f":"(CD341+CD404)*CD354+CD393","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":383},"Totals",null,{"$f":"SUM(D381:D382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,36335.333708946891,32672.919011288985,32762.977835723916,35330.110853365411,38153.933722510599,42554.25896471813,45056.314581008606,44641.65315886162,44345.947065168271,44633.120248154206,36632.758028850149,35681.469521640189,468800.79670023703,36700.12388964709,33000.361431711564,33769.92972926284,36354.911276152263,39185.972096548452,44729.761769334691,47216.914040406162,46215.67645850635,46034.582659920445,46419.082259732859,37991.655232984216,37028.028946662002,484646.9997908689,{"$f":"SUM(AQ381:AQ382)","v":37289.422678061645},33798.736581023019,34730.443238905238,37207.833097925388,40055.2283734823,44653.417000075286,47107.767218691224,46642.015800355271,46520.604297225786,46931.967368979545,38421.047891456772,37485.284436339469,490843.76798252092,37838.641255662136,33984.244285931636,34885.34070488072,37529.24092752843,40406.117835863937,44879.998718538445,47520.217620275871,47070.362539287904,47045.66944210275,47422.340852992245,38903.415749377287,37828.06933507356,495313.65926751489,40327.1797597322,36289.785724436049,37249.582438505087,39887.370059167552,43071.476432636548,48120.222308803037,50682.435225608548,50179.354384228609,50180.511318756355,50604.399170645549,41508.88827479961,40395.134963789758,528496.34006110881,557699.54101647856,567786.60921276012,576515.91248827637,591607.6129896479,606071.00880850421,625807.66280619788,644513.20405191253,662204.13835008035,681625.93396669836,703843.93026046059,723747.68530060386,745336.42430497997,767191.77438514738,803069.87724654924,825682.64424754109,849295.10668444866,873681.15285288892,897293.71154790884,921589.45570682245,938844.98777695186,978324.5355875229,1010372.8920076026,1036589.7832609777,1064652.8509441749,1092136.6978266384,{"$f":"SUM(DC381:DC382)","v":1120092.8131721071},1152902.4661495343,1182759.87206498,1213489.3143679914,1245120.6573470538,1278768.2646309375,1313438.9061435368,1349168.8499269232,1385995.7544777235]
[{"$f":"ROW()","v":384},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1197.6812101273681,-1055.891407605639,-1.127773430198431E-10,-1.3096723705530167E-10,-8.0035533756017685E-11,-1.0186340659856796E-10,-7.2759576141834259E-11,0,-8.7311491370201111E-11,-7.2759576141834259E-11,-1.3096723705530167E-10,-1.2369127944111824E-10,-2253.5726177342585,-1.0913936421275139E-10,-1.3096723705530167E-10,-1.5279510989785194E-10,-1.8917489796876907E-10,0,-1.0913936421275139E-10,0,0,-9.4587448984384537E-11,-8.0035533756017685E-11,0,-7.2759576141834259E-11,-1.1059455573558807E-9,0,0,0,-1.0186340659856796E-10,0,0,0,0,-8.0035533756017685E-11,0,0,0,5.2386894822120667E-10,-1.3678800314664841E-9,-1.2078089639544487E-9,-1.3242242857813835E-9,-1.3460521586239338E-9,-1.4333636499941349E-9,-1.5425030142068863E-9,-1.7098500393331051E-9,-1.5861587598919868E-9,-1.6880221664905548E-9,-1.6079866327345371E-9,-1.280568540096283E-9,-1.3023964129388332E-9,-1.6822014003992081E-8,1.2878444977104664E-9,1.1641532182693481E-9,1.229636836796999E-9,1.3242242857813835E-9,1.4479155652225018E-9,1.7244019545614719E-9,1.7025740817189217E-9,1.6952981241047382E-9,1.7826096154749393E-9,1.7680577002465725E-9,1.3169483281672001E-9,1.3824319466948509E-9,1.8393620848655701E-8]
[{"$f":"ROW()","v":385},"RAF Tax"]
[{"$f":"ROW()","v":386},"Residential",null,{"$f":"+D334*D357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D386:O386)","v":0},{"$f":"+Q334*Q357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q386:AB386)","v":0},{"$f":"+AD334*AD357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD386:AO386)","v":0},{"$f":"+AQ334*AQ357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ386:BB386)","v":0},{"$f":"+BD334*BD357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD386:BO386)","v":0},{"$f":"+BQ334*BQ357","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ386:CB386)","v":0},{"$f":"+CD334*CD357","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":387},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":388},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":390},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":391},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":392},"Total Retail",null,{"$f":"SUM(D386:D391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB386:AB391)","v":0},{"$f":"SUM(AC386:AC391)","v":0},{"$f":"SUM(AD386:AD391)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO386:AO391)","v":0},{"$f":"SUM(AP386:AP391)","v":0},{"$f":"SUM(AQ386:AQ391)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB386:BB391)","v":0},{"$f":"SUM(BC386:BC391)","v":0},{"$f":"SUM(BD386:BD391)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO386:BO391)","v":0},{"$f":"SUM(BP386:BP391)","v":0},{"$f":"SUM(BQ386:BQ391)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB386:CB391)","v":0},{"$f":"SUM(CC386:CC391)","v":0},{"$f":"SUM(CD386:CD391)","v":0},{"$f":"SUM(CE386:CE391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},"Resale",null,{"$f":"+D341*D363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D393:O393)","v":0},{"$f":"+Q341*Q363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q393:AB393)","v":0},{"$f":"+AD341*AD363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD393:AO393)","v":0},{"$f":"+AQ341*AQ363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ393:BB393)","v":0},{"$f":"+BD341*BD363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD393:BO393)","v":0},{"$f":"+BQ341*BQ363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ393:CB393)","v":0},{"$f":"+CD341*CD363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},"Totals",null,{"$f":"SUM(D392:D393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP392:BP393)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395}]
[{"$f":"ROW()","v":396},"9.  GRT Revenue"]
[{"$f":"ROW()","v":397},"Residential",null,{"$f":"D334/(1-D366)*D366","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D397:O397)","v":0},{"$f":"Q334/(1-Q366)*Q366","v":11217.131443682216},9788.3309391873681,9944.4702144714465,10795.189581878143,11972.353468746725,13914.717056713123,15513.682104709609,15307.395680476531,14862.897212882832,14138.732116727462,11304.145362202182,10721.275888517444,{"$f":"SUM(Q397:AB397)","v":149480.32107019509},{"$f":"AD334/(1-AD366)*AD366","v":11292.174718278202},9968.000403941076,10292.617067886191,11115.368187661365,12297.180460024505,14657.751028754814,16308.848963411605,15953.549531776505,15601.113220462836,14740.315037883491,11716.52443924249,11158.090913046126,{"$f":"SUM(AD397:AO397)","v":155101.53397236919},{"$f":"AQ334/(1-AQ366)*AQ366","v":11525.719760936268},10289.704368537865,10655.317254019794,11448.674657107113,12638.457436101002,14675.261601364395,16295.632738533133,16139.280874714939,15842.362148963788,14920.053866657319,11833.069076215532,11313.385991757315,{"$f":"SUM(AQ397:BB397)","v":157576.91977490849},{"$f":"BD334/(1-BD366)*BD366","v":11712.926384284914},10372.888296487521,10724.026079748473,11556.316626636175,12760.17534089445,14762.287817597053,16441.629216138583,16307.756165427601,16074.18173050633,15085.169376264301,11961.455120933369,11415.287085453121,{"$f":"SUM(BD397:BO397)","v":159174.0992403719},{"$f":"BQ334/(1-BQ366)*BQ366","v":12417.544050779461},11039.280787458069,11404.253708585162,12230.180741256205,13547.074522615656,15765.604112718393,17447.739765781131,17306.682055002682,17087.022043858731,16022.337589688148,12689.502335376499,12132.134359536314,{"$f":"SUM(BQ397:CB397)","v":169089.35607265643},{"$f":"CD334/(1-CD366)*CD366","v":178719.66178753495},182333.61019988079,185539.43231797742,190629.26080142139,195580.64657833503,202109.0226794036,208353.61416708605,214332.83621304971,220838.2710536948,228038.55952866943,234591.15115921674,241713.59720545603,248939.87107158586,260405.28097352842,267886.73801419639,275702.11574673909,283752.65057077631,291474.3226759659,299276.24324776599,304975.38832555345,317341.33027178742,327491.15193318028,335901.81038165058,344875.24934329069,353684.56895079371,362626.86463390786,372966.28603462479,382513.82293295796,392333.59292014613,402434.80041399936,413185.15575513174,424255.17357369914,435656.05686756648,447399.43684897904]
[{"$f":"ROW()","v":398},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7547.2288420394416,7112.9927287030769,7222.5723503118716,7618.1602281728892,7879.7793448119019,8369.8632466903255,8696.0081870836711,8634.4812469828448,8880.3090698823962,8631.6279022741855,7402.241941432213,7582.3598934110314,95577.624981795845,7693.1368591016017,7144.5255556072843,7468.4376187629769,7867.3476543557954,8127.1337858834077,8817.4380818613372,9186.310673123864,8931.3334475029715,9156.1707335529372,8955.7504152818838,7710.8602420523212,7852.9060359333134,98911.351103019697,7775.4484064937778,7260.5957517232491,7636.6307004087839,8002.7612077315662,8252.3869658750646,8763.9412074906195,9139.039620916652,8974.9082412106873,9173.2162143478672,9033.3593005003131,7811.6482296707418,7932.7000962890852,99756.635942658395,7877.1150627821571,7261.7980792393209,7634.3854037693154,8044.3749983002508,8303.2549441902811,8785.9595415430358,9212.0203824301352,9033.194388792961,9228.2087232699287,9116.4054494908978,7917.0526950835338,7986.5957592419327,100400.36542813374,8441.4776927578841,7784.3847412849373,8189.2157531108014,8594.5850897832479,8907.022943697335,9491.5505016462757,9905.5790697265547,9693.3851405290061,9881.7291275287371,9789.9283908641573,8512.9412200387615,8578.6725819481853,107770.47225291588,113529.6352294439,115179.12312601792,116536.91503062517,119381.91322824353,122051.50485526421,125931.56223923032,129578.64663894354,132990.57785892629,136779.04483426243,141343.47164957708,145313.5505968729,149612.86522940214,153952.42141895872,161401.14719509287,165875.15100529607,170566.16708712268,175433.96671192793,180351.52358733563,185431.85943969313,188928.84835242786,197408.78382111632,204217.11518094991,209712.37148810574,215617.3855968907,221387.40003599162,227271.73614090841,234346.8697008914,240638.79306798085,247121.28631342287,253801.01353450931,260910.93195011621,268244.6755174945,275810.33812358259,283616.32628716849]
[{"$f":"ROW()","v":399},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,416.74426372248377,427.83797114662815,406.70160936995609,407.45593693087562,418.45522343387165,422.17522951444084,428.06814110850001,409.13103459182844,419.84851911389262,423.98758577779222,420.9099021000776,404.79971924420073,5006.1151360545482,406.10004594017238,417.10248567662302,411.63265351763351,421.87581173318353,430.31822990193314,440.95626541409803,437.87295432908041,429.01639327006478,425.93672519105797,420.39569944003119,406.90980793742108,404.9292839539288,5053.0463563052281,401.55848358886226,404.93996048798704,399.6200643621965,409.55432859182673,427.07719960470234,435.33251397652776,437.9720561381821,433.47014656407782,433.50486092851406,429.40748668562247,413.62131888469878,409.71385537368269,5035.7722751868805,404.17157821416384,418.68364095688798,416.33572731621564,432.05965736913669,441.16414269458664,447.05016667537029,445.8122596902931,441.55440446805608,434.57737251912107,436.67198625800967,432.66517958807094,434.13089977827104,5184.8770155281818,454.40328580196001,459.3206836297839,458.78268072960395,470.86094252053203,473.46089155163031,476.21182674617052,487.8041896248684,490.0082207393566,487.74356338481897,484.08529494147183,473.77720885585234,476.25762472428363,5692.7164132503322,5959.5140029657705,6114.1050549647798,6238.2145356232295,6408.6951706942573,6556.2789269280938,6749.7067429889148,6909.6618431457082,7030.5937146937067,7177.7291856450365,7356.042932517601,7529.9702865615618,7712.6121267611916,7895.6835072613949,8259.1202194491507,8459.2845727338245,8649.7278328946832,8845.06168760935,8912.9488045601083,9098.2770334577253,9190.6790144846091,9565.6232512523748,9839.9413347003665,10036.415007812266,10252.512800032468,10457.592406711872,10669.109246639651,10915.123398261105,11137.655478007133,11366.677693817119,11602.398590613731,11844.921817903341,12094.583481187194,12351.613902514178,12616.251359919161]
[{"$f":"ROW()","v":400},"Street Lighting *",null,{"$f":"(D337/(1-D369)+D408)*D369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q337/(1-Q369)+Q408)*Q369","v":151.49087448681064},162.42358223381609,153.41102013736983,153.54412824132609,175.51761583509455,159.69683821614538,148.4183621343555,158.88239385195084,167.3354487372626,161.89291684705086,159.43743552224393,160.10972479609592,1912.1603410395221,{"$f":"(AD337/(1-AD369)+AD408)*AD369","v":152.57903411314621},163.50769971878032,147.18647377320559,161.34025720899535,179.13614172213067,165.09715656413607,153.27355689375074,163.26497470354462,172.05538125987508,166.39360797832657,163.8747327221127,164.48624229219982,1952.1952589502037,{"$f":"(AQ337/(1-AQ369)+AQ408)*AQ369","v":155.28176612741845},166.71044862318661,150.09995714969043,164.70384059177556,183.19272587756487,166.10143656103995,154.06294352762714,165.23151282665799,174.26249856255603,168.49954483463634,165.9929406132693,166.56756670776781,1980.7071820031904,{"$f":"(BD337/(1-BD369)+BD408)*BD369","v":156.39430597999396},167.7832886851387,150.71598297877392,165.78061138984685,184.70279570863653,167.1617224714106,154.94090168634304,166.33586925169044,175.61059190507132,169.70743532233973,167.2370974839595,167.70380724078362,1994.0744101039882,{"$f":"(BQ337/(1-BQ369)+BQ408)*BQ369","v":162.36473080437082},174.41603453610924,155.83809750881798,172.00678817077056,192.47644841987636,173.64339725446226,160.357628170206,172.64254507916542,182.75550347516224,176.22505241639087,173.69036441144533,174.13078171255438,2070.547371959331,{"$f":"(CD337/(1-CD369)+CD408)*CD369","v":2139.2182135083585},2156.4214655527448,2171.7693591263951,2196.7195470640363,2219.9179491078244,2250.3284685481526,2276.209430216481,2296.2458040817842,2319.3116359921,2346.2821631887073,2372.2177007881946,2398.4520366140796,2423.9329990117449,2472.900046806154,2499.2260615242776,2523.6458798009626,2548.0366203262483,2564.3687938121989,2586.4997737094436,2596.229225851609,2642.6889684960202,2675.5996887298334,2698.1413019279089,2722.9637405637059,2746.130971253323,2769.8760344812772,2789.0559462426436,2813.5458222969719,2838.5846425775271,2864.1864883192866,2890.3522343255013,2917.1107228398191,2944.4772741051434,2972.4676703961827]
[{"$f":"ROW()","v":401},"Other Retail",null,{"$f":"D338/(1-D370)*D370","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q338/(1-Q370)*Q370","v":4.7803711747959774},6.0698492018026649,6.6970885137963769,6.3388945807385451,6.545135162942791,6.4792728704716316,7.0334356438880352,7.45714115330557,5.9225152584012388,5.1372393836831387,5.3832392092450201,5.1313053572501595,72.975487510321145,{"$f":"AD338/(1-AD370)*AD370","v":4.8294974458747344},6.7235769183779475,7.6118184531713782,7.3231324517090712,7.7010047559646155,7.5841187351525221,8.387059859034947,8.9503364052856966,6.4705381689967467,5.4412119176839653,5.5558162988488053,5.2682534337231877,81.846364843823622,{"$f":"AQ338/(1-AQ370)*AQ370","v":4.8348133286495036},6.4035652754603509,7.2650087494737168,6.9584605316051098,7.2455560665012033,7.0942306227468057,7.7713492841234144,8.3278247278436321,6.2984714645075677,5.3902995074575974,5.5784856309483963,5.303233383204824,78.47129857252213,{"$f":"BD338/(1-BD370)*BD370","v":4.8943375964025648},6.628950232371988,7.5214858235303597,7.2061575865726697,7.5362414025365059,7.340619656463601,8.0793495895078564,8.7012428238384647,6.4250570481489433,5.4510980458600855,5.6033665781809976,5.3201418977556099,80.708048281169638,{"$f":"BQ338/(1-BQ370)*BQ370","v":5.1596707850001167},6.9524899034894112,7.923637887998308,7.5765020654409785,7.926471584952326,7.742367023440659,8.5157641910512787,9.1805870071009803,6.7674851827786018,5.7463233413724542,5.9165105931326067,5.6247407791233766,85.032550344881102,{"$f":"CD338/(1-CD370)*CD370","v":90.830689469504577},91.466454712050265,92.569210846412503,94.207691812007809,95.907377388495604,98.17096510408345,100.16838232985488,101.73277384131818,103.61024607161616,105.86169380290359,108.0936763898936,110.41228915193174,112.73332680188996,117.08252967084636,119.61637845733622,122.05686287777243,124.56202725702494,126.40452255574311,128.7625233962286,130.0662796340404,134.58561070149665,137.96318474324494,140.45809943214238,143.17878391728902,145.77680276433375,148.45068371786459,150.73534801948142,153.52390233713786,156.38853460705127,159.33162877857586,162.35438375013211,165.46062546254916,168.65298477615852,171.93418273595702]
[{"$f":"ROW()","v":402},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,16.300697108469468,14.344458729249721,14.853610615738688,15.322548747223994,15.127138758534167,16.001785229773073,16.247907806156324,16.426986491413654,16.194569771526702,15.781023238556557,15.302926015701445,14.497419386614135,186.40107189895789,16.061444852569437,14.279788702279816,14.91499833494113,15.710382043289673,15.445377529131036,16.528779840011079,16.977338277046613,16.778562578466623,16.807434639904749,16.209952080190533,15.801484215868157,15.007373419042768,190.52291651274163,16.194284829632931,14.342200239669005,15.178047757516001,15.889243724218302,15.657361232219447,16.481414106618356,16.831987477511003,16.938685476053514,16.850280107092697,16.336262825697993,15.882941343860711,15.064329229455366,191.64703834954531,16.324951885338585,14.492020328467916,15.260119164377976,15.986529163980917,15.737213363051502,16.519890246929815,16.919922287865635,16.98698278985152,16.955861850575413,16.395419958226238,15.961038235875854,15.149648593702588,192.68959786824396,17.520155241404449,15.502429643148577,16.387252178698343,17.135415090440084,16.862485186757795,17.759310373904199,18.159974561217805,18.245058542694085,18.158735569670021,17.567822648683102,17.088521905274575,16.236579185696193,206.62374012758923,219.78431034593629,222.25615626969216,224.47247191826779,228.84219285943306,232.99102610358241,238.81217952063955,243.83380011671139,247.76686260092762,252.49445765543715,258.2151831670904,263.87617892923214,269.76607921702742,275.65861389758032,286.87572714466671,293.32345568516507,299.52419948237014,305.89258725766246,310.51885254527065,316.49665200368958,319.70399797301161,331.35287878573786,340.00146679329583,346.33009767195665,353.24934539471337,359.84423982502017,366.63606752626998,372.40356687129491,379.49190183786891,386.77766811541159,394.26710228841608,401.96332891179787,409.87637059345616,418.01311157117101,426.38067265709225]
[{"$f":"ROW()","v":403},"Total Retail",null,{"$f":"SUM(D397:D402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19353.676492214217,17511.999529201941,17748.705893420178,18996.011318551198,20467.77792674907,22888.933429234276,24809.458138486178,24533.774483547873,24352.507335646311,23377.158784248728,19307.420806481659,18888.173950712637,252235.5980884943,19564.881599731569,17714.139510564419,18342.40063072812,19588.965425454335,21056.914999817069,24105.355431169548,26111.670545894383,25502.893246236839,25378.554033275606,24304.505924581608,20019.526522469059,19600.688102078333,261290.49597200088,{"$f":"SUM(AQ397:AQ402)","v":19879.037515304604},18142.696294887417,18864.111032447454,20048.541738278102,21524.017244757051,24064.21240412195,26051.310695877233,25738.157285520258,25646.494474374325,24573.046761011046,20245.792992359053,19842.735072740514,264620.15351167903,20171.82662074297,18242.274275929711,18948.244798800686,20221.724580445964,21712.570678253542,24186.319758190264,26279.40203182273,25974.529053554001,25935.959337099175,24829.800765339634,20499.974497902989,20024.187342205569,267026.81374028721,21498.469586170078,19479.857166455531,20232.401130001082,21492.345478886637,23144.823763056203,25932.51151576265,28028.156392055029,27690.143606900001,27664.1764589999,26495.890473900225,21872.916161180965,21383.056667886161,284914.74840125442,300658.64423326845,306096.98245739797,310803.37292611686,318939.63863209472,326737.24671312724,337377.60327479569,347462.13426183839,356999.75322719367,367470.46141332138,379448.43315092282,390178.85959875851,401817.70496660238,413600.30093751726,432942.40669169207,445133.33948789304,457863.23760891752,471010.17020515451,483740.08723677491,496838.13867002615,506140.91519592458,527424.36480213935,544701.77278909681,558835.52637660061,573964.53961008962,588781.31340733985,{"$f":"SUM(DC397:DC402)","v":603852.67280718137},621540.47399491083,637636.83310541802,654203.30777268612,671255.99775850878,689395.67947013862,708086.88029127673,727349.15226411587,747202.79702185595]
[{"$f":"ROW()","v":404},"Resale",null,{"$f":"D341/(1-D372)*D372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D404:O404)","v":0},{"$f":"Q341/(1-Q372)*Q372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q404:AB404)","v":0},{"$f":"AD341/(1-AD372)*AD372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD404:AO404)","v":0},{"$f":"AQ341/(1-AQ372)*AQ372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ404:BB404)","v":0},{"$f":"BD341/(1-BD372)*BD372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD404:BO404)","v":0},{"$f":"BQ341/(1-BQ372)*BQ372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ404:CB404)","v":0},{"$f":"CD341/(1-CD372)*CD372","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":405},"Totals",null,{"$f":"SUM(D403:D404)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19353.676492214217,17511.999529201941,17748.705893420178,18996.011318551198,20467.77792674907,22888.933429234276,24809.458138486178,24533.774483547873,24352.507335646311,23377.158784248728,19307.420806481659,18888.173950712637,252235.5980884943,19564.881599731569,17714.139510564419,18342.40063072812,19588.965425454335,21056.914999817069,24105.355431169548,26111.670545894383,25502.893246236839,25378.554033275606,24304.505924581608,20019.526522469059,19600.688102078333,261290.49597200088,{"$f":"SUM(AQ403:AQ404)","v":19879.037515304604},18142.696294887417,18864.111032447454,20048.541738278102,21524.017244757051,24064.21240412195,26051.310695877233,25738.157285520258,25646.494474374325,24573.046761011046,20245.792992359053,19842.735072740514,264620.15351167903,20171.82662074297,18242.274275929711,18948.244798800686,20221.724580445964,21712.570678253542,24186.319758190264,26279.40203182273,25974.529053554001,25935.959337099175,24829.800765339634,20499.974497902989,20024.187342205569,267026.81374028721,21498.469586170078,19479.857166455531,20232.401130001082,21492.345478886637,23144.823763056203,25932.51151576265,28028.156392055029,27690.143606900001,27664.1764589999,26495.890473900225,21872.916161180965,21383.056667886161,284914.74840125442,300658.64423326845,306096.98245739797,310803.37292611686,318939.63863209472,326737.24671312724,337377.60327479569,347462.13426183839,356999.75322719367,367470.46141332138,379448.43315092282,390178.85959875851,401817.70496660238,413600.30093751726,432942.40669169207,445133.33948789304,457863.23760891752,471010.17020515451,483740.08723677491,496838.13867002615,506140.91519592458,527424.36480213935,544701.77278909681,558835.52637660061,573964.53961008962,588781.31340733985,{"$f":"SUM(DC403:DC404)","v":603852.67280718137},621540.47399491083,637636.83310541802,654203.30777268612,671255.99775850878,689395.67947013862,708086.88029127673,727349.15226411587,747202.79702185595]
[{"$f":"ROW()","v":406},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-637.93372223527331,-565.93565535078233,0,-4.3655745685100555E-11,-2.9103830456733704E-11,0,0,0,0,-5.4569682106375694E-11,-8.3673512563109398E-11,-4.0017766878008842E-11,-1203.8693775862921,0,0,-9.822542779147625E-11,-6.9121597334742546E-11,0,0,0,0,-4.3655745685100555E-11,-9.4587448984384537E-11,-8.7311491370201111E-11,-3.2741809263825417E-11,-2.3283064365386963E-10,-4.3655745685100555E-11,-5.4569682106375694E-11,0,0,0,0,-2.9103830456733704E-11,0,0,0,0,0,0,-7.3850969783961773E-10,-6.1118043959140778E-10,-6.8394001573324203E-10,-7.021299097687006E-10,-7.8216544352471828E-10,-8.1854523159563541E-10,-8.6583895608782768E-10,-8.694769348949194E-10,-9.0585672296583652E-10,-8.6220097728073597E-10,-6.8394001573324203E-10,-7.4942363426089287E-10,-8.9639797806739807E-9,6.9485395215451717E-10,6.1481841839849949E-10,6.2573235481977463E-10,6.6575012169778347E-10,8.0399331636726856E-10,8.7311491370201111E-10,9.2040863819420338E-10,9.0949470177292824E-10,9.4587448984384537E-10,9.1313268058001995E-10,6.8030203692615032E-10,7.5669959187507629E-10,9.6624717116355896E-9]
[{"$f":"ROW()","v":407},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC408/P408-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP408/AC408-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC408/AP408-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP408/BC408-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC408/BP408-1","v":{"$error":"#DIV/0!"}},0.02,{"$f":"+CD407","v":0.02},{"$f":"+CE407","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"ROW()","v":408},"* Street Lighting Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D408:O408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q408:AB408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD408:AO408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ408:BB408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD408:BO408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ408:CB408)","v":0},{"$f":"+CD409*CD45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":409},"Equivalent $/MWh Revenue Adjustment",null,{"$f":"+D408/D45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP408/BP45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC409*(1+CD407)","v":0},{"$f":"+CD409*(1+CE407)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":410}]
[{"$f":"ROW()","v":411},"Total Sales Revenue, Including Taxes"]
[{"$f":"ROW()","v":412},"Residential",null,{"$f":"+D334+D375+D397","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D412:O412)","v":0},{"$f":"+Q334+Q375+Q397","v":469744.7300613618},409795.76341432682,416135.66564670351,451885.23211493168,501211.77295441326,582458.40987653413,648721.59324897744,640149.16259521933,621581.24338629853,592543.82821249671,473613.6311554219,449104.49571358005,{"$f":"SUM(Q412:AB412)","v":6256945.5283802655},{"$f":"+AD334+AD375+AD397","v":472869.0341747374},417289.79291057662,430654.27181832882,465243.59766307339,514771.71835631208,613508.88140220754,681844.73808080284,667052.58668380603,652343.64842920925,617765.07243579789,490895.77700538753,467402.59615663195,{"$f":"SUM(AD412:AO412)","v":6491641.7151168715},{"$f":"+AQ334+AQ375+AQ397","v":482648.92347978498},430757.26635811274,445830.04135463963,479194.43566963193,529057.89850805025,614241.79682650021,681292.19060115563,674818.41788573202,662431.21102644294,625297.90808358556,495778.73273337394,473907.77016225789,{"$f":"SUM(AQ412:BB412)","v":6595256.5926892692},{"$f":"+BD334+BD375+BD397","v":490488.35365001584},434239.59006005363,448704.89321364829,483699.88581017079,534153.12624817633,617884.33083248953,687396.05055209028,681862.73603188153,672124.49569554219,632217.88194374251,501157.8165653781,478176.3171848433,{"$f":"SUM(BD412:BO412)","v":6662105.477788033},{"$f":"+BQ334+BQ375+BQ397","v":519994.79361666006},462136.73826284846,477166.35566146229,511905.06621704908,567093.47751524986,659878.73070358566,729459.79065664322,723629.99899861263,714475.31617557502,671494.50444213382,531661.3421530202,508204.41783085419,{"$f":"SUM(BQ412:CB412)","v":7077100.5322336964},{"$f":"+CD334+CD375+CD397","v":7480169.3195502302},7631428.2564018676,7765605.3917650152,7978636.1153173689,8185872.4294827189,8459112.4195838198,8720474.8303677961,8970730.4142003469,9243010.2160901707,9544372.5642712303,9818626.0761015676,10116730.391331125,10419180.337394429,10899055.951116968,11212186.386019355,11539292.805933915,11876241.538907256,12199425.984307176,12525969.165460495,12764502.350517724,13282069.016817281,13706881.730936643,14058903.15182684,14434479.303551622,14803186.370222852,15177459.044791233,15610207.305223191,16009811.869544087,16420810.533309061,16843588.540105857,17293536.11382385,17756862.906327311,18234037.81018284,18725547.640529383]
[{"$f":"ROW()","v":413},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,316058.61025297438,297790.73710613913,302235.30141452129,318895.19650267373,329879.85079229111,350355.47023209604,363633.09805855196,361090.55093871598,371383.41699138266,361745.15498941171,310134.25360709429,317618.1595976188,4000819.8004834712,322156.38591289311,299090.83755303081,312487.53772878117,329294.81641837838,340209.58201523416,369059.11171664397,384063.74409974006,373438.46689577663,382855.36022726673,375334.56983752083,323067.54016782052,328951.31408884434,4140009.2666619308,325603.24915118184,303949.8770933153,319524.91885578859,334962.67084130412,345452.79975148663,366819.9682430437,382087.42325187754,375260.42374613462,383568.09854112047,378587.15015723632,327290.32805609924,332293.81696490175,4175400.7246534899,329860.62337415083,304000.2100567845,319430.97320689203,336704.45296760951,347582.18190471752,367741.55870179407,385138.62253214169,377697.4942823904,385867.55072761193,382067.60563697538,331706.53588436503,334551.45879467839,4202349.2680701111,353493.76919582917,325877.223614752,342645.67734893953,359733.98452340916,372856.48698669556,397274.4877173868,414135.11042311601,405301.50477379211,413193.79846472538,410294.88216364908,356672.91238819814,359353.0351766657,4510832.8727771575,4751887.9700698294,4820928.8128124736,4877760.449805948,4996840.4828106426,5108578.7114396803,5270982.1047808696,5423634.1982171033,5566443.7376485914,5725013.5296568526,5916061.8390266737,6082233.1682285639,6262184.9617895316,6443821.1029690634,6755594.4151657112,6942857.985957467,7139204.8062532013,7342951.0653781798,7548779.9602844119,7761422.1199455662,7907791.8278399687,8262727.3762471434,8547696.387375012,8777705.4267386124,9024865.2581775002,9266374.5534807052,9512668.8879273087,9808805.1521051489,10072159.428688956,10343490.183930259,10623076.349789768,10920668.566297993,11227629.19171506,11544297.003170809,11871023.863290509]
[{"$f":"ROW()","v":414},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,17452.182195582474,17911.755241310311,17018.809578057309,17056.052535260987,17518.250274420032,17671.901761998706,17900.137739365669,17109.696165998721,17558.485455884504,17769.006804656616,17635.005631602689,16956.692064129391,209557.97544826742,17005.770924816712,17461.13591665477,17223.157092901485,17657.986411610833,18013.532074833296,18456.4865790656,18306.710088921194,17938.108023580797,17810.082741190508,17618.740104862714,17048.597250352152,16962.130892715908,211502.43810150601,16815.589294060312,16951.976866537861,16720.537321732838,17142.259802429049,17877.859451277513,18221.101120069925,18310.853363975235,18124.32913063321,18126.536138394502,17996.423172438997,17329.794323633472,17162.552373461782,210779.81235864473,16925.014764574284,17527.32772370971,17419.938806306101,18084.240306373911,18467.55234261473,18711.55043837419,18638.63869999021,18462.349527631795,18171.38204869028,18300.877595089521,18127.68885674714,18185.360847968175,217021.92195807007,19028.508524154615,19228.513762462931,19195.965417670497,19708.302523028568,19819.525094458812,19932.129053386176,20394.248585886075,20488.308917678194,20394.468724128445,20287.964438076393,19850.189557047011,19950.012235090391,238278.1368330681,249445.39477709247,255916.06100519572,261110.87024350275,268246.62146348128,274423.9856442039,282520.22938390326,289215.41679102473,294277.2219020474,300435.82235485327,307899.44152928155,315179.4609185204,322824.23965529969,330486.99751752376,345699.24705717538,354077.45979407785,362048.77997049165,370224.80413594941,373066.33260280645,380823.55461750418,384691.19359342841,400385.10976065049,411867.15050862532,420090.88367349637,429136.01706256141,437719.96592540777,446573.35591853986,456870.68840931437,466185.13963053661,475771.24631759472,485637.73746592982,495788.95149844408,506238.95667127427,516997.39349778817,528074.23550241138]
[{"$f":"ROW()","v":415},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6344.0497510303176,6799.9842150333188,6419.6277534727724,6427.3372416443481,7347.8865827913332,6684.7759872207007,6206.2762212958905,6644.398139206126,6998.1360160760632,6784.8126633325355,6680.0045788766993,6706.8507480907683,80044.139898070876,6389.3716043563809,6844.9128601517978,6158.4418487770654,6753.0396154687805,7498.8099746758771,6910.2396164081092,6408.1020364707947,6826.4635073181971,7194.3093775981024,6973.5388301676503,6865.9792985822305,6890.1837490437356,81713.39231901872,6502.5507137048535,6978.9893421848319,6280.3451561360525,6893.8253823119785,7668.6224616226364,6952.2743525901078,6441.1049248921336,6908.6887412213018,7286.5975966114511,7061.7984251111675,6954.7274008014829,6977.3685948082766,82906.893091996259,6549.1392282021288,7023.9015802602989,6306.1203455845143,6938.8945794357705,7731.8354269284437,6996.6532495683632,6477.8108354146079,6954.864284066578,7342.9666593220581,7112.4209900097358,7006.8547493954438,7024.9647095136197,83466.426637701559,6799.1556414042834,7301.5678152541986,6520.4351781054538,7199.4967328092152,8057.2479535705197,7267.9476001110816,6704.2747912051636,7218.5601102345472,7641.7233964518018,7385.5736455579599,7277.2319844721751,7294.1850068698441,86667.399856046235,89541.771804053846,90261.85246675527,90904.272943248332,91948.618966797105,92919.640066424356,94192.540500318311,95275.846144006849,96114.513468872843,97079.985548505589,98208.897398836663,99294.487440415498,100392.58435129575,101459.14712920775,103508.77263811475,104610.70697446016,105632.8531874177,106653.78228593417,107337.40200369303,108263.74375753832,108670.99177832977,110615.66841191093,111993.22035236968,112936.75008315254,113975.7488734169,114945.46522616777,115939.36805459562,116742.1862389741,117767.26487719768,118815.32080606304,119886.94342721283,120982.16935749736,122102.20585365311,123247.69417877577,124419.29493533763]
[{"$f":"ROW()","v":416},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,200.1896989771308,254.11875660071121,280.24593834350105,265.34530285393686,274.00617663088713,271.21693943969643,294.11080787404092,311.85465929592402,247.68551821111137,215.29791113661645,225.5434079779109,214.94571437046505,3054.5608317119318,202.23914788385079,281.46869042852137,318.48674749512065,306.51620625381747,322.37141385254887,317.4377974149707,350.64845138252014,374.23302187041486,270.55854392027607,228.04062639282722,232.77609098717593,220.68249410427879,3425.4592319863223,202.4617548144204,268.07206254021787,303.97585299468824,291.25253948079944,303.30589673987703,296.93323929656185,324.90665828443059,348.20445538422274,263.36376107411115,225.90689256756363,233.72588454181997,222.14777336473264,3284.2567710834455,204.95438211647479,277.50733924402215,314.7071322055491,301.62011948697301,315.47426252244895,307.24599874846007,337.78361778198985,363.8178777358915,268.656800122302,228.45495299800044,234.76833975007861,222.8560561399652,3377.8468788521559,216.06542598152745,291.05166076166233,331.53361116045403,317.12121624008017,331.80967064382321,324.06137357894079,356.02935666592913,383.86030006455383,282.97506161508625,240.82781447337268,247.8883631265839,235.61543487663059,3558.8392891886447,3801.5068939729358,3828.1153670187909,3874.2686558645887,3942.843459410974,4013.9798393541655,4108.7170295723317,4192.3142740527855,4257.7882361071761,4336.3654622452295,4430.5945617037596,4524.0089928968509,4621.049128239003,4718.1907516156398,4900.2165050937692,5006.2648427909107,5108.4056324635094,5213.2534511235363,5290.3667992781975,5389.0554308789642,5443.6211107724966,5632.7671836408426,5774.1276762188591,5878.5465179684015,5992.4144285503489,6101.1484546311258,6213.057512438324,6308.6768140613322,6425.3852583625057,6545.2777681119696,6668.4541179559137,6794.9644849945789,6924.9689950678439,7058.5777567056066,7195.9046529068255]
[{"$f":"ROW()","v":417},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,682.63143758939611,600.54144595628202,621.56324143265488,641.39989804857407,633.28401192668866,669.82133679986282,679.42404439062273,686.97000234033737,677.27312316783946,661.37103706927269,641.15190714313337,607.28371235617476,7802.7151982208379,672.5861142222368,597.79392344578821,624.05972210377809,657.57197954045057,646.55825432335803,691.82190437641805,709.79311886401229,701.54817562759467,702.7846717598311,679.35740825506707,662.04631861703115,628.64564845508028,7974.5672395906458,678.1488966995687,600.40665382871089,635.06599551160423,665.05839389167943,655.43209458756269,689.8393834526039,703.71625359525331,708.24326206023431,704.57620855525556,684.6510784817408,665.45918736884312,631.03147716543128,8021.6288851984873,683.62068632127682,606.6785630678022,638.49995227169074,669.13036228995838,658.77478104617444,691.44982517431481,707.3926557661822,710.26267774165808,708.99099478093922,687.13034776245036,668.73126986107729,634.60543015276176,8065.2675462362868,733.67080250575668,648.97726657821818,685.66042121005603,717.21800209694857,705.87973426616452,743.32649126011017,759.23709429321855,762.86555984675158,759.28785625647629,736.26562276387278,715.97027617395577,680.13599487919521,8648.4951221307238,9199.3472520338546,9302.8094553656738,9395.576119370362,9578.4762557312861,9752.1308612108078,9995.7825195415771,10205.968731462342,10370.591981863168,10568.471386926149,10807.919509644433,11044.867568977081,11291.396713582533,11538.03612399239,12007.542431166532,12277.420175112557,12536.96006365874,12803.516900624536,12997.155021533858,13247.363295884554,13381.610773708442,13869.189252468608,14231.186722606823,14496.079484929616,14785.693254103109,15061.730810466457,15346.01125524178,15587.417155268269,15884.10828255398,16189.063144339963,16502.542780671934,16824.677973704594,17155.888232229481,17496.461704630834,17846.696441409073]
[{"$f":"ROW()","v":418},"Total Retail",null,{"$f":"SUM(D412:D417)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P412:P417)","v":0},{"$f":"SUM(Q412:Q417)","v":810482.39339751541},733152.90017936658,742711.21357253101,795170.56359541346,856865.05079247325,958111.59613408905,1037434.6401204556,1025992.6325007764,1018446.2404910207,979719.47161810345,808929.59028811671,791208.42755014566,{"$f":"SUM(AC412:AC417)","v":10558224.720240008},{"$f":"SUM(AD412:AD417)","v":819295.38787890959},741565.94185428822,767465.95495838753,819913.52829432557,881462.57208923134,1008943.9790161165,1091683.7358761814,1066331.4063079797,1061176.7439909447,1018599.319242997,838772.71613174665,821055.55302979529,{"$f":"SUM(AP412:AP417)","v":10936266.838670902},{"$f":"SUM(AQ412:AQ417)","v":832450.92329024605},759506.58837651962,789294.88453680347,839149.50262904947,901015.91816376441,1007221.913164953,1089160.19505378,1076168.3072211656,1072380.3832721987,1029853.8378094212,848252.76758581877,831194.68734595971,{"$f":"SUM(BC412:BC417)","v":11075649.908449681},{"$f":"SUM(BD412:BD417)","v":844711.70608538075},763675.21532312001,792815.13265690813,846398.22414536693,908908.94496600563,1012332.7890461489,1098696.2988931849,1086051.524681448,1084484.0429260698,1040614.3714665776,858902.39566549682,838795.56302329607,{"$f":"SUM(BP412:BP417)","v":11176386.208879005},{"$f":"SUM(BQ412:BQ417)","v":900265.96320653555},815484.07238265756,846545.62763854838,899581.1892146332,968864.4269548849,1085420.6829393089,1171808.6909078094,1157785.098660229,1156747.5696787525,1110440.0181266544,916425.53472203785,895717.40167923598,{"$f":"SUM(CC412:CC417)","v":11925086.276111286},{"$f":"SUM(CD412:CD417)","v":12584045.310347214},12811665.907508675,13008650.829532949,13349193.158273432,13675560.877333594,14120911.793798024,14542998.574525448,14942194.267437831,15380444.390499553,15881781.25629737,16330902.069250939,16818044.622969072,17311203.81188583,18120766.144914236,18631016.223763265,19163824.611041151,19714087.961059064,20246897.201018903,20795115.002507865,21184481.595613927,22075299.127673093,22798443.803571474,23390010.838324998,24023234.435347751,24643389.234120231,25274199.72545936,26014521.42594596,26688233.196281694,27381621.625275433,28095360.567687396,28854595.443436485,29636914.117794596,30443134.94049155,31274107.635351956]
[{"$f":"ROW()","v":419},"Resale",null,{"$f":"+D341+D382+D404","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D419:O419)","v":0},{"$f":"+Q341+Q382+Q404","v":24894.518180827123},24321.696836214807,23469.332375956888,26297.974694104243,27989.195225529569,29554.629462898956,31280.90328723536,32877.823082538875,34553.175194217118,33556.701238607595,34596.360023487447,28164.563525825262,{"$f":"SUM(Q419:AB419)","v":351556.87312744325},{"$f":"+AD341+AD382+AD404","v":27035.927645513115},25475.765368408152,24229.240390077379,26757.739211136526,28867.633203171255,30690.131210697975,31936.86651597928,33591.908036904788,35282.724687272057,34345.722963222521,35604.21538800963,28892.698610123211,{"$f":"SUM(AD419:AO419)","v":362710.57323051587},{"$f":"+AQ341+AQ382+AQ404","v":27517.770998731816},25457.796949936957,24629.256016356965,26659.912671945389,28838.444466953886,31044.102082548488,32493.860067911723,34126.632890430883,35877.92689008818,34983.76985201332,36205.459339231063,29303.082291511091,{"$f":"SUM(AQ419:BB419)","v":367138.01451765979},{"$f":"+BD341+BD382+BD404","v":28766.023795623336},26728.254811352337,26040.436022260845,28227.722565692693,30755.220550856699,33477.201907107337,32442.813175122865,31157.043226230024,32641.377313091547,32291.240556133253,34093.184358230676,28175.784767350575,{"$f":"SUM(BD419:BO419)","v":364796.30304905219},{"$f":"+BQ341+BQ382+BQ404","v":27514.948748997002},24285.646077141144,24036.463912557396,26554.077805620833,27202.625036732585,29302.249649000973,30898.949250848484,32608.055889583098,34159.974885809832,33859.256997437951,35810.863784689922,29439.697455413479,{"$f":"SUM(BQ419:CB419)","v":355672.80949383276},{"$f":"+CD341+CD382+CD404","v":376846.02003614069},{"$f":"CE259+CE114","v":383341.89237774344},385566.18386990635,401087.58464305347,414666.57740030601,428356.30302344263,443586.64325430157,460039.53927646874,476125.13104238198,493830.75423379824,511015.91956934979,528492.11782075488,549882.67451898009,580376.93894934282,602871.91607281892,624046.31766386307,644159.68438076158,666539.24934305612,689759.54678760516,707572.1458780102,744155.36355980532,776565.14820809325,803805.3604328318,834596.44086127519,868933.464322638,899457.58679589862,928017.25906268181,960662.78124783421,994563.77411070303,1029771.9540080151,1050183.990221655,1071115.0708209637,1092579.9456437684,1114593.8060359752]
[{"$f":"ROW()","v":420},"Totals",null,{"$f":"SUM(D418:D419)","v":0},{"$f":"SUM(E418:E419)","v":0},0,0,0,0,0,0,0,0,0,0,0,835376.91157834255,757474.59701558144,766180.54594848794,821468.53828951775,884854.24601800286,987666.22559698799,1068715.5434076909,1058870.4555833153,1052999.4156852379,1013276.1728567111,843525.95031160419,819372.99107597093,10909781.593367452,846331.31552442268,767041.70722269639,791695.19534846488,846671.26750546205,910330.20529240265,1039634.1102268144,1123620.6023921606,1099923.3143448846,1096459.4686782167,1052945.0422062194,874376.93151975633,849948.25163991854,11298977.411901418,859968.69428897789,784964.38532645663,813924.14055316045,865809.41530099488,929854.36263071827,1038266.0152475014,1121654.0551216917,1110294.9401115966,1108258.310162287,1064837.6076614344,884458.22692504979,860497.76963747083,11442787.922967341,873477.72988100408,790403.47013447236,818855.56867916894,874625.94671105966,939664.1655168623,1045809.9909532563,1131139.1120683078,1117208.567907678,1117125.4202391615,1072905.612022711,892995.5800237275,866971.3477906466,11541182.511928057,{"$f":"SUM(BQ418:BQ419)","v":927780.9119555325},839769.71845979872,870582.09155110572,926135.26702025405,996067.05199161754,1114722.93258831,1202707.6401586579,1190393.1545498122,1190907.5445645624,1144299.2751240924,952236.39850672777,925157.0991346495,12280759.085605118,12960891.330383355,13195007.799886419,13394217.013402855,13750280.742916485,14090227.454733901,14549268.096821466,14986585.21777975,15402233.8067143,15856569.521541934,16375612.010531168,16841917.988820288,17346536.740789827,17861086.48640481,18701143.083863579,19233888.139836084,19787870.928705014,20358247.645439826,20913436.45036196,21484874.54929547,21892053.741491936,22819454.491232898,23575008.951779567,24193816.198757831,24857830.876209024,25512322.698442869,26173657.31225526,26942538.685008641,27648895.977529529,28376185.399386138,29125132.521695413,29904779.433658138,30708029.188615561,31535714.886135317,32388701.441387933]
[{"$f":"ROW()","v":421},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808661.88147880719,733781.27939394314,766180.54594848712,821468.538289516,884854.24601800239,987666.22559698764,1068715.5434076916,1058870.4555833151,1052999.4156852367,1013276.1728567098,843525.95031160291,819372.99107596895,10859373.245646272,846331.31552442245,767041.707222695,791695.19534846488,846671.26750546123,910330.20529240242,1039634.1102268149,1123620.602392161,1099923.3143448848,1096459.468678216,1052945.0422062189,874376.93151975516,849948.25163991807,11298977.41190142,859968.694288978,784964.38532645628,813924.14055316104,865809.41530099476,929854.36263071839,1038266.0152475026,1121654.0551216919,1110294.9401115968,1108258.3101622865,1064837.6076614347,884458.22692504991,860497.76963747141,11442787.922967343,873477.72988100222,790403.47013447096,818855.56867916661,874625.94671105815,939664.16551685939,1045809.9909532545,1131139.1120683055,1117208.5679076749,1117125.4202391591,1072905.6120227077,892995.58002372528,866971.34779064404,11541182.511928029,870905.78951375675,789038.1914427228,817508.15763682174,869509.71854481671,935085.5183265144,1046078.9161184633,1128539.788223675,1117317.5487049159,1117924.3035413278,1074306.4054412581,894691.11763754464,868611.97894654784,11529517.434078369]
[{"$f":"ROW()","v":422},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P421-(P420-SUM(D420:G420))","v":0},{"$f":"+Q421-Q420","v":-26715.030099535361},-23693.3176216383,0,-1.7462298274040222E-9,0,0,0,0,0,-1.280568540096283E-9,-1.280568540096283E-9,-1.9790604710578918E-9,-50408.347721179947,0,-1.3969838619232178E-9,0,0,0,0,0,0,0,0,-1.1641532182693481E-9,0,0,0,0,0,0,0,1.1641532182693481E-9,0,0,0,0,0,0,0,-1.862645149230957E-9,-1.3969838619232178E-9,-2.3283064365386963E-9,-1.5133991837501526E-9,-2.9103830456733704E-9,-1.7462298274040222E-9,-2.3283064365386963E-9,-3.0267983675003052E-9,-2.3283064365386963E-9,-3.2596290111541748E-9,-2.2118911147117615E-9,-2.5611370801925659E-9,-2.7939677238464355E-8,-56875.122441775748,-50731.527017075918,-53073.933914283989,-56625.548475437332,-60981.533665103139,-68644.016469846712,-74167.851934982929,-73075.605844896287,-72983.241023234557,-69992.869682834251,-57545.280869183131,-56545.12018810166,{"$f":"+CC421-CC420","v":-751241.65152674913}]
[{"$f":"ROW()","v":423}]
[{"$f":"ROW()","v":424}]
[{"$f":"ROW()","v":425},"LT Forecast Revenue Requirements"]
[{"$f":"ROW()","v":426}]
[{"$f":"ROW()","v":427},"1a. New Generation"]
[{"$f":"ROW()","v":428},"Generation Capital - FPL",null,{"$f":"+D$437*D$436*$P428/$P$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$437*O$436*$P428/$P$435","v":{"$error":"#DIV/0!"}},0,{"$f":"+Q$437*Q$436*$AC428/$AC$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB$437*AB$436*$AC428/$AC$435","v":{"$error":"#DIV/0!"}},0,{"$f":"+AD$437*AD$436*$AP428/$AP$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AO$437*AO$436*$AP428/$AP$435","v":{"$error":"#DIV/0!"}},0,{"$f":"+AQ$437*AQ$436*$BC428/$BC$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BB$437*BB$436*$BC428/$BC$435","v":{"$error":"#DIV/0!"}},0,{"$f":"+BD$437*BD$436*$BP428/$BP$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BO$437*BO$436*$BP428/$BP$435","v":{"$error":"#DIV/0!"}},0,{"$f":"+BQ$437*BQ$436*$CC428/$CC$435","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,45365.897575508367,87659.996518243381,127289.36490273666,164977.91366773858,201015.09047799409,305054.56142505683,360568.34741582384,347982.25234430289,377257.48682004336,451949.26511125005,538940.22741125664,625452.1176147426,645373.85187683906,760778.93781660602,817716.11905431724,875781.29641081195,961611.48986700713,974028.50716913701,1017675.5565089242,1029310.9885977288,1150649.2554127218,1204833.6167634747,1245569.8059391777,1251619.2390552373,1209048.3161134885,{"$f":"+DB428*(1+DC$438)","v":1266775.4173871081},{"$f":"+DC428*(1+DD$438)","v":1327258.7511264132},1390629.9161339994,1457026.7945158696,1526593.8516834176,1599482.4506792757,1675851.181510933,1755866.2062086852,1839701.6203586855]
[{"$f":"ROW()","v":429},"Transmission Capital - FPL",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,5912.1117780050881,9150.6149484536709,8858.1297845496592,10669.656825901875,14749.577985863954,19410.68150596982,24027.610566681426,25205.370302307248,31341.58241930342,34370.632597792777,36885.835091513552,41477.436442776554,42276.742841184103,44729.689037158503,45480.721733005856,51948.206171293685,54888.604180337301,57256.015799984896,57789.787416666397,55905.467019851225,{"$f":"+DB429*(1+DC$438)","v":58574.723916695548},61371.426889230839,64301.660965177078,67371.801707385675,70588.529085701128,73958.842011147208,77490.073564060905,81189.90694930742,85066.392213291256]
[{"$f":"ROW()","v":430},"Generation Fixed O&M",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,1418.2363749132005,2640.7388586356274,4025.0953459364841,5486.5575665491897,7185.9067932022053,17401.274484981677,18549.531321146602,19597.351420242041,24400.00161725939,35519.568362654289,39350.843648897018,43976.140303699874,46956.308398064415,61031.098396772933,63010.462433585577,69875.704585262152,85733.912919784401,81441.925339432113,86606.340245084386,93440.262266546735,112442.9132683737,110309.12843392498,125743.03008545082,122638.89719636075,147669.02761543656,154719.61839706506,162106.84598854269,169846.78341768446,177956.27113350114,186452.95364741568,195355.31792394764,204682.73360439535,214455.49515103409,224694.8660035269]
[{"$f":"ROW()","v":431},"Capital Replacement Charges",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,11156.540922600359,12639.480542036001,11927.352121082253,16863.331701804116,27054.845548285863,41700.291310106717,47443.05568050126,66759.530965890692,92456.442836469418,92601.623263723523,113815.32679866883,139129.20968660805,150103.46441675266,174400.47020174042,183614.95721478749,229567.71999310207,231457.89935042392,242509.06531154251,254087.87914919906,266219.53388669941,278930.42541094741,292248.20990425139,306201.86401826376,320821.74792097969,336139.67135397141,352188.962843585]
[{"$f":"ROW()","v":432},"Nuclear Construction Revenue Requirements",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":433},"Return on Nuclear Fuel Investment",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":434},"Startup Costs",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB$437*CB$436*$CC434/$CC$435","v":{"$error":"#DIV/0!"}},0,16980,16770,19630,21040,23130,31050,35110,38970,40980,42350,48000,58700,63570,62510,65300,76960,86500,92180,100190,98270,104000,117520,125480,130850,129900,136102.19254723258,142600.51436615837,149409.10441568354,156542.77673204726,164017.0526609972,171848.19462891936,180053.24152640093,188650.04578121318,197657.31220137732]
[{"$f":"ROW()","v":435},"Total: New Generation",null,{"$f":"SUM(D428:D434)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO428:BO434)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP428:BP434)","v":0},{"$f":"SUM(BQ428:BQ434)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB428:CB434)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC428:CC434)","v":0},{"$f":"SUM(CD428:CD434)","v":63764.133950421565},{"$f":"SUM(CE428:CE434)","v":107070.73537687901},150944.46024867316,191504.47123428778,231330.99727119631,359417.94768804358,423378.4936854241,415407.73354909458,464463.68618580501,557207.89200180431,657629.10468720575,769019.20018692804,808160.3761254967,957361.90994278912,1027840.2697661968,1126262.3670534783,1267779.2820660376,1282528.7986134768,1363016.9125898359,1405631.1822838895,1569143.8392691417,1661951.8195794774,1737663.8090394009,1792465.6436613665,1773980.7100992003,1858681.0175596436,1947425.417519544,2040406.9988192439,2137828.0694997506,2239900.5969817829,2346846.6692615538,2458898.9781267699,2576301.3254442117,2699309.1536204661]
[{"$f":"ROW()","v":436},"Total Generation",null,{"$f":"+D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,112457.19365936138,8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,113839.28073489809,8577.8640962391182,7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,114480.49298949381,8628.3745587470348,7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,{"$f":"+BO$50","v":8572.1020362399122},{"$f":"+BP$50","v":114477.13931924291},{"$f":"+BQ$50","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,{"$f":"+CB$50","v":8620.043403398131},{"$f":"+CC$50","v":114785.44184582915},{"$f":"+CD$50","v":114375.12574943517},{"$f":"+CE$50","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":437},"$/mWh",null,{"$f":"+E437","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IFERROR(P435/P436,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC435/AC436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP435/AP436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC435/BC436","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP437","v":0},{"$f":"+BP435/BP436","v":0},{"$f":"+BR437","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC437","v":0},{"$f":"+CC435/CC436","v":0},0.55750001176052444,0.929538667125554,1.3048646808738578,1.6425459357868815,1.9695986303621649,3.0317147428824387,3.535446525130495,3.4281642030252462,3.7905299916752155,4.4961873838977988,5.2648447318954714,6.1016178126274427,6.3554514470370309,7.4570218299935354,7.9481296827675489,8.6332756556137085,9.6332386444736375,9.626072513175588,10.138500159630148,10.36398333117973,11.469604017753195,12.044294399970369,12.486970499385635,12.773553584974806,12.537619070541684,13.032795247167128,13.465161572411056,13.995098360722151,14.546813377267831,15.121217855188846,15.719260597609603,16.341930478305709,16.990258137123028,17.665317746925172]
[{"$f":"ROW()","v":438},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW437/CV437-1","v":2.2240288800055463E-2},0.10667912628219289,5.0105512041012101E-2,3.6754008554984674E-2,2.295056960399422E-2,{"$f":"AVERAGE(CW438:DA438)","v":4.7745901056447868E-2},{"$f":"+DB438","v":4.7745901056447868E-2},{"$f":"+DC438","v":4.7745901056447868E-2},4.7745901056447868E-2,4.7745901056447868E-2,4.7745901056447868E-2,4.7745901056447868E-2,4.7745901056447868E-2,4.7745901056447868E-2,4.7745901056447868E-2]
[{"$f":"ROW()","v":439},"2. Fuel"]
[{"$f":"ROW()","v":440},"Firm Gas Transport",null,{"$f":"+D$447*D$446*$P440/$P$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$447*O$446*$P440/$P$445","v":{"$error":"#DIV/0!"}},0,{"$f":"+Q$447*Q$446*$AC440/$AC$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB$447*AB$446*$AC440/$AC$445","v":{"$error":"#DIV/0!"}},0,{"$f":"+AD$447*AD$446*$AP440/$AP$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AN$447*AN$446*$AP440/$AP$445","v":{"$error":"#DIV/0!"}},{"$f":"+AO$447*AO$446*$AP440/$AP$445","v":{"$error":"#DIV/0!"}},0,{"$f":"+AQ$447*AQ$446*$BC440/$BC$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BB$447*BB$446*$BC440/$BC$445","v":{"$error":"#DIV/0!"}},0,{"$f":"+BD$447*BD$446*$BP440/$BP$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BO$447*BO$446*$BP440/$BP$445","v":{"$error":"#DIV/0!"}},0,{"$f":"+BQ$447*BQ$446*$CC440/$CC$445","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB$447*CB$446*$CC440/$CC$445","v":{"$error":"#DIV/0!"}},0,969989.09999999974,969845.59999999986,964495.99999999988,961711.29999999993,959111.59999999986,958963.49999999988,953542.59999999986,950771.69999999984,947281.49999999977,946749.29999999993,942106.6,940819.60000000009,939638.29999999981,940815.29999999981,937187.59999999986,936122.89999999979,935063.1,936461.29999999993,932957.79999999993,818582.09999999986,817078.39999999991,817607.8,814466.89999999991,813459.59999999986,812538.09999999986,{"$f":"+DB440*(1+DC$448)","v":841504.40948174952},{"$f":"+DC440*(1+DD$448)","v":871503.34387670946},902571.71540674916,934747.64861892175,968070.6271687689,1002581.5422714109,1038322.7428798792,1075338.0876522632,1113672.9987714444]
[{"$f":"ROW()","v":441},"Incremental Firm Gas Transport",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$447*O$446*$P441/$P$445","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,{"$f":"+DB441*(1+DC$448)","v":9104.5346231943786},9429.1037327324466,9765.2434618821935,10113.366293638037,10473.899415671103,10847.285244538754,11233.981968581758,11634.464110175286,12049.223108023691]
[{"$f":"ROW()","v":442},"System Net Fuel",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$447*O$446*$P442/$P$445","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,2297290,2353710,2483950,2687740,2827200,2929700,3103500,3249710,3390750,3548960,3673500,3790160,3969270,4326860,4517140,4674350,4800800,4970600,5116080,5249540,5563280,5783450,5905430,6053710,6224140,6446025.4297389099,6675820.8910533348,6913808.3700096831,7160279.9052437991,7415537.9463267289,7679895.724905923,7953677.6390773216,8237219.6514599854,8530869.7014617529]
[{"$f":"ROW()","v":443},"Emission Costs",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$447*O$446*$P443/$P$445","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,740,730,740,740,760,39230,42680,91400,138130,195240,257010,328200,412230,500410,572430,648780,727020,822190,934190,1050950,1241320,1428620,1605070,1812580,2055840.0000000002,2129128.991230024,2205030.6742237625,2283638.189276062,2365047.9970560456,2449359.9969757018,2536677.6497782175,2627108.1044964804,2720762.3299375493,2817755.2508544363]
[{"$f":"ROW()","v":444},"Generation VOM",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$447*O$446*$P444/$P$445","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,16430,16700,17140,17660,18220,19330,20660,21410,22890,24290,25230,26270,27440,30550,32070,33450,34570,35910,37490,38690,41970,44360,45760,47420,49350,51109.286577360923,52931.290262346614,54818.246867836817,56772.471911586421,58796.363457638174,60892.405059029406,63063.168805403773,65311.318479267866,67639.612824765747]
[{"$f":"ROW()","v":445},"Total Fuel",null,{"$f":"SUM(D440:D444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E440:E444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(O440:O444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P440:P444)","v":0},{"$f":"SUM(Q440:Q444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AB440:AB444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC440:AC444)","v":0},{"$f":"SUM(AD440:AD444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO440:AO444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AP440:AP444)","v":0},{"$f":"SUM(AQ440:AQ444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BB440:BB444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC440:BC444)","v":0},{"$f":"SUM(BD440:BD444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO440:BO444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP440:BP444)","v":0},{"$f":"SUM(BQ440:BQ444)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB440:CB444)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC440:CC444)","v":0},{"$f":"SUM(CD440:CD444)","v":3284449.0999999996},{"$f":"SUM(CE440:CE444)","v":3340985.5999999996},3466326,3667851.3,3805291.5999999996,3947223.5,4120382.5999999996,4322082.8378487853,4507842.6378487851,4724030.437848785,4906637.7378487848,5094240.7378487848,5357369.437848785,5807426.437848785,6067618.7378487848,6301494.0378487846,6506244.2378487848,6773952.437848785,7029508.937848785,7166553.2378487848,7672439.5378487855,8082828.937848785,8379518.0378487855,8735960.7378487848,9150659.2378487848,9476872.651651239,9814715.3031488862,10164601.765022213,10526961.389123991,10902238.83334451,11290894.607259121,11693405.637227667,12110265.851639241,12541986.787020423]
[{"$f":"ROW()","v":446},"Total Generation",null,{"$f":"+D$50","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O$50","v":0},{"$f":"+P$50","v":0},{"$f":"+Q$50","v":8358.4691285699409},7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,{"$f":"+AB$50","v":8427.2360198261467},{"$f":"+AC$50","v":112457.19365936138},{"$f":"+AD$50","v":8526.8953897044339},7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,{"$f":"+AO$50","v":8484.5565985196226},{"$f":"+AP$50","v":113839.28073489809},{"$f":"+AQ$50","v":8577.8640962391182},7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,{"$f":"+BB$50","v":8535.7853927501401},{"$f":"+BC$50","v":114480.49298949381},{"$f":"+BD$50","v":8628.3745587470348},7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,{"$f":"+BO$50","v":8572.1020362399122},{"$f":"+BP$50","v":114477.13931924291},{"$f":"+BQ$50","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,{"$f":"+CB$50","v":8620.043403398131},{"$f":"+CC$50","v":114785.44184582915},{"$f":"+CD$50","v":114375.12574943517},{"$f":"+CE$50","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":447},"$/mWh",null,{"$f":"+E447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P447","v":0},{"$f":"+IFERROR(P445/P446,0)","v":0},{"$f":"+R447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC447","v":0},{"$f":"+AC445/AC446","v":0},{"$f":"+AE447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP447","v":0},{"$f":"+AP445/AP446","v":0},{"$f":"+AR447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC447","v":0},{"$f":"+BC445/BC446","v":0},{"$f":"+BE447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP447","v":0},{"$f":"+BP445/BP446","v":0},{"$f":"+BR447","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC447","v":0},{"$f":"+CC445/CC446","v":0},{"$f":"+CD445/CD446","v":28.716463291112223},{"$f":"+CE445/CE446","v":29.004893732898477},29.965235970523239,31.459392081321582,32.399017908966847,33.295097686075039,34.407492498194586,35.66811224392351,36.788909929295471,38.118853592504614,39.281542835181739,40.419159912151784,42.130871980292113,45.234832588762494,46.919956351761286,48.303607278721806,49.437788035381445,50.842177920705417,52.287449135965268,52.840346198350133,56.081438263981255,58.576891438816482,60.215787422960034,62.254617261846384,64.672337819313626,66.450423545300481,67.862279168793279,69.718738262207822,71.630523025700541,73.599305580989125,75.626804697682857,77.714791733241654,79.865092214343278,82.079587465291453]
[{"$f":"ROW()","v":448},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CU447/CT447-1","v":2.8407215232179928E-2},{"$f":"+CV447/CU447-1","v":2.8426618889417554E-2},1.0574183126569103E-2,6.1337449483484185E-2,4.4496953931332239E-2,2.7978541433107296E-2,3.3858725861466654E-2,{"$f":"AVERAGE(CW448:DA448)","v":3.5649170767191894E-2},{"$f":"+DB448","v":3.5649170767191894E-2},{"$f":"+DC448","v":3.5649170767191894E-2},3.5649170767191894E-2,3.5649170767191894E-2,3.5649170767191894E-2,3.5649170767191894E-2,3.5649170767191894E-2,3.5649170767191894E-2,3.5649170767191894E-2]
[{"$f":"ROW()","v":449},"3. Capacity Payments"]
[{"$f":"ROW()","v":450},"ICL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61211.094165619572,57204.719854215415,53198.345542810668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB450","v":0},{"$f":"+DC450","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":451},"Cedar Bay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101108.01083841729,94381.031424749104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB451","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":452},"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":453},"Palm Beach SWA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20519.19340969163,21128.793409691632,21762.393409691631,22415.19340969163,23096.793409691632,23797.593409691632,24522.393409691631,25280.793409691632,26058.393409691631,10682.393409691629,2994.39340969163,1247.6639207048459,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":454},"QF's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1549.38,1593.06,1639.26,1687.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":455},"Plant Security, Trans. By Others and Trans Rev from Cap Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,{"$f":"+DB455","v":41863.641675244806},41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806]
[{"$f":"ROW()","v":456},"Total Capacity Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD450:CD455)","v":226251.3200889733},{"$f":"SUM(CE450:CE455)","v":216171.24636390095},118463.64062774711,65966.815084936432,64960.435084936442,65661.23508493643,66386.035084936433,67144.435084936442,67922.035084936433,52546.035084936433,44858.035084936433,43111.305595949649,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806]
[{"$f":"ROW()","v":457},"Total Generation - Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD$48","v":109188.39350682535},{"$f":"+CE$48","v":109922.76056712726},110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":458},"$/mWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD456/CD457","v":2.0721187740053191},{"$f":"+CE456/CE457","v":1.9665740311524493},1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":459}]
[{"$f":"ROW()","v":460},"4. Nuclear"]
[{"$f":"ROW()","v":461},"Nuclear  - Return During Construction",null,{"$f":"+D464*D465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O464*O465","v":0},0,{"$f":"+Q464*Q465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AB464*AB465","v":0},0,{"$f":"+AD464*AD465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AO464*AO465","v":0},0,{"$f":"+AQ464*AQ465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BB464*BB465","v":0},0,{"$f":"+BD464*BD465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BO464*BO465","v":0},0,{"$f":"+BQ464*BQ465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CB464*CB465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":462}]
[{"$f":"ROW()","v":463},"Total Nuclear Payments",null,{"$f":"SUM(D461:D462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP461:BP462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD461:CD462)","v":0},{"$f":"SUM(CE461:CE462)","v":0},{"$f":"SUM(CF461:CF462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":464},"Total Generation",null,{"$f":"+D$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,112457.19365936138,8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,113839.28073489809,8577.8640962391182,7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,114480.49298949381,8628.3745587470348,7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,8572.1020362399122,{"$f":"+BP$50","v":114477.13931924291},8653.7882966015386,7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,8620.043403398131,114785.44184582915,{"$f":"+CD$50","v":114375.12574943517},{"$f":"+CE$50","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":465},"$/mWh",null,{"$f":"+E465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P465","v":0},{"$f":"+IFERROR(P463/P464,0)","v":0},{"$f":"+R465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC465","v":0},{"$f":"+AC463/AC464","v":0},{"$f":"+AE465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP465","v":0},{"$f":"+AP463/AP464","v":0},{"$f":"+AR465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC465","v":0},{"$f":"+BC463/BC464","v":0},{"$f":"+BE465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP465","v":0},{"$f":"+BP463/BP464","v":0},{"$f":"+BR465","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC465","v":0},0,{"$f":"+CD463/CD464","v":0},{"$f":"+CE463/CE464","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":466}]
[{"$f":"ROW()","v":467},"5. Conservation"]
[{"$f":"ROW()","v":468},"Misc DSM ECCR Costs",null,{"$f":"+D471*D472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q471*Q472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AD471*AD472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AQ471*AQ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD471*BD472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ471*BQ472","v":0},0,0,0,0,0,0,0,0,0,0,0,0,149637.8792502798,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,{"$f":"+DB468","v":190913.75301024105},{"$f":"+DC468","v":190913.75301024105},190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":469}]
[{"$f":"ROW()","v":470},"Total Conservation",null,{"$f":"SUM(D468:D469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP468:BP469)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD468:CD469)","v":149637.8792502798},{"$f":"SUM(CE468:CE469)","v":151193.8211747545},152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":471},"Total Generation - Retail",null,{"$f":"+D$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8013.9388799999997,7150.2368219999989,7501.4409259999993,8065.4769800000004,8689.7493460000005,9775.1766570000018,10599.118562000001,10458.135134999999,10407.020759999999,9964.7263309999998,8190.975367,8065.4720019999995,106881.467768,8181.5213220000005,7293.766196999999,7635.8858330000003,8190.1585980000018,8802.8772879999997,9895.8131929999981,10722.539949999998,10565.439489,10515.990329,10049.000410999999,8238.0131629999996,8117.55314,108208.55891299999,8227.3997610000006,7390.6797670000005,7747.3166630000005,8226.8445519999987,8832.2019900000014,9924.5386650000019,10749.827747999998,10590.351259000001,10552.090522,10093.925345000001,8278.5778969999974,8163.4619200000006,108777.21608900002,8272.7415010000004,7360.6816419999996,7708.4002529999998,8264.3946680000008,8872.3851130000021,9931.0286769999984,10798.646509000002,10641.708212,10622.392449999999,10157.058304999999,8352.3422019999998,8205.9017340000009,{"$f":"+BP$48","v":109187.68126600001},8299.1318449999999,7404.9447989999999,7750.8965539999999,8266.6485560000019,8901.4922009999991,10021.270358000002,10839.946130999999,10679.312191999999,10665.369385000002,10204.948576999999,8392.5285309999999,8248.3581919999997,109674.84732099998,109188.39350682535,109922.76056712726,110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":472},"$/mWh",null,{"$f":"+E472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P472","v":0},{"$f":"+IFERROR(P470/P471,0)","v":0},{"$f":"+R472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC472","v":0},{"$f":"+AC470/AC471","v":0},{"$f":"+AE472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP472","v":0},{"$f":"+AP470/AP471","v":0},{"$f":"+AR472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC472","v":0},{"$f":"+BC470/BC471","v":0},{"$f":"+BE472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP472","v":0},{"$f":"+BP470/BP471","v":0},{"$f":"+BR472","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC472","v":0},{"$f":"+CC470/CC471","v":0},{"$f":"+CD470/CD471","v":1.3704559105993803},{"$f":"+CE470/CE471","v":1.3754550958754712},1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":473}]
[{"$f":"ROW()","v":474},"Fixed + Variable per Above"]
[{"$f":"ROW()","v":475},{"$f":"+B427","v":"1a. New Generation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD435","v":63764.133950421565},{"$f":"+CE435","v":107070.73537687901},150944.46024867316,191504.47123428778,231330.99727119631,359417.94768804358,423378.4936854241,415407.73354909458,464463.68618580501,557207.89200180431,657629.10468720575,769019.20018692804,808160.3761254967,957361.90994278912,1027840.2697661968,1126262.3670534783,1267779.2820660376,1282528.7986134768,1363016.9125898359,1405631.1822838895,1569143.8392691417,1661951.8195794774,1737663.8090394009,1792465.6436613665,1773980.7100992003,1858681.0175596436,1947425.417519544,2040406.9988192439,2137828.0694997506,2239900.5969817829,2346846.6692615538,2458898.9781267699,2576301.3254442117,2699309.1536204661]
[{"$f":"ROW()","v":476},{"$f":"+B439","v":"2. Fuel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD445","v":3284449.0999999996},{"$f":"+CE445","v":3340985.5999999996},3466326,3667851.3,3805291.5999999996,3947223.5,4120382.5999999996,4322082.8378487853,4507842.6378487851,4724030.437848785,4906637.7378487848,5094240.7378487848,5357369.437848785,5807426.437848785,6067618.7378487848,6301494.0378487846,6506244.2378487848,6773952.437848785,7029508.937848785,7166553.2378487848,7672439.5378487855,8082828.937848785,8379518.0378487855,8735960.7378487848,9150659.2378487848,9476872.651651239,9814715.3031488862,10164601.765022213,10526961.389123991,10902238.83334451,11290894.607259121,11693405.637227667,12110265.851639241,12541986.787020423]
[{"$f":"ROW()","v":477},{"$f":"+B449","v":"3. Capacity Payments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl"]
[{"$f":"ROW()","v":478},{"$f":"+B460","v":"4. Nuclear"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl"]
[{"$f":"ROW()","v":479},{"$f":"+B467","v":"5. Conservation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD470","v":149637.8792502798},{"$f":"+CE470","v":151193.8211747545},152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":480},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD475:CD479)","v":3497851.1132007008},{"$f":"SUM(CE475:CE479)","v":3599250.156551633},3770167.8118599057,4013755.7394126202,4192543.2460594736,4464101.2927301805,4702779.113516435,4898086.2190161534,{"$f":"SUM(CL475:CL479)","v":5134499.5387634747},5445049.5494965157,5729717.0158505524,6030370.5374892931,6334322.8488490228,6935286.377601671,7267685.155862486,7601734.3731767768,7949777.6023456873,8234036.3345320532,8571907.4881669786,8753418.7596397307,9424697.2345768157,9929801.6194164455,10304137.887147564,10717346.478126168,11115553.700958226,11526467.422221124,11953054.473678671,12395922.516851697,12855703.211633982,13333053.183336534,13828655.029530916,14343218.368364679,14877480.930093694,15432209.69365113]
[{"$f":"ROW()","v":481},"Fixed + Variable per RAP detail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3497851.1132007008,3599250.156551633,3770167.8118599053,4013755.7394126202,4192543.2460594741,4464101.2927301815,4702779.113516435,4898086.2190161534,5134499.5387634737,5445049.5494965166,5729717.0158505533,6030370.5374892941,6334322.8488490228,6935286.377601671,7267685.1558624879,7601734.3731767768,7949777.6023456864,8234036.3345320551,8571907.4881669804,8753418.7596397307,9424697.2345768157,9929801.6194164455,10304137.887147563,10717346.478126168,11115553.700958226,11563097.188727286,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":482},"Variance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD480-CD481","v":0},{"$f":"+CE480-CE481","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-36629.766506161541,11953054.473678671,12395922.516851697,12855703.211633982,13333053.183336534,13828655.029530916,14343218.368364679,14877480.930093694,15432209.69365113]
[]
[]
[]
[]
[null,"Variance from MOPPR - Revenue by Class"]
[null,"Total Revenue Before Taxes"]
[null,"Net of Top Side Adjustments!"]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D490:O490)","v":0},12943.275505938393,11174.81284807733,3.4924596548080444E-10,5.8207660913467407E-10,1.7462298274040222E-10,8.149072527885437E-10,-3.4924596548080444E-10,6.9849193096160889E-10,3.4924596548080444E-10,-1.1641532182693481E-10,5.8207660913467407E-11,2.9103830456733704E-10,{"$f":"SUM(Q490:AB490)","v":24118.088354018575},-1.7462298274040222E-10,-5.8207660913467407E-11,4.0745362639427185E-10,1.7462298274040222E-10,-3.4924596548080444E-10,-3.4924596548080444E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,5.8207660913467407E-10,1.1641532182693481E-10,1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"SUM(AD490:AO490)","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-3.4924596548080444E-10,-5.8207660913467407E-11,4.0745362639427185E-10,1.1641532182693481E-10,-5.8207660913467407E-10,1.1641532182693481E-10,-3.4924596548080444E-10,-2.3283064365386963E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,2.9103830456733704E-10,{"$f":"SUM(AQ490:BB490)","v":-2.1536834537982941E-9},6.4028427004814148E-10,2.9103830456733704E-10,5.2386894822120667E-10,-2.3283064365386963E-10,-4.6566128730773926E-10,1.1641532182693481E-10,-3.4924596548080444E-10,-5.8207660913467407E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,4.0745362639427185E-10,-2.9103830456733704E-10,{"$f":"SUM(BD490:BO490)","v":-4.0745362639427185E-10},-5.2386894822120667E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,4.6566128730773926E-10,-8.149072527885437E-10,-8.149072527885437E-10,-4.6566128730773926E-10,-6.9849193096160889E-10,-5.8207660913467407E-10,-1.0477378964424133E-9,1.1641532182693481E-10,0,{"$f":"SUM(BQ490:CB490)","v":-5.2968971431255341E-9}]
[null,"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,11022.825883932179,9986.9788898259867,0,6.4028427004814148E-10,1.1641532182693481E-10,-2.9103830456733704E-10,1.7462298274040222E-10,-1.1641532182693481E-10,4.0745362639427185E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,21009.804773759795,4.0745362639427185E-10,5.8207660913467407E-11,5.8207660913467407E-11,0,-1.1641532182693481E-10,1.1641532182693481E-10,7.5669959187507629E-10,-1.1641532182693481E-10,5.2386894822120667E-10,4.0745362639427185E-10,4.6566128730773926E-10,2.3283064365386963E-10,2.7939677238464355E-9,3.4924596548080444E-10,-2.9103830456733704E-10,-4.0745362639427185E-10,5.8207660913467407E-11,5.2386894822120667E-10,1.1641532182693481E-10,4.0745362639427185E-10,-2.3283064365386963E-10,-1.7462298274040222E-10,2.3283064365386963E-10,-1.1641532182693481E-10,2.9103830456733704E-10,7.5669959187507629E-10,1.1641532182693481E-10,5.2386894822120667E-10,2.3283064365386963E-10,-2.3283064365386963E-10,0,4.0745362639427185E-10,2.3283064365386963E-10,4.6566128730773926E-10,2.3283064365386963E-10,0,-2.3283064365386963E-10,2.9103830456733704E-10,2.0372681319713593E-9,-3.4924596548080444E-10,1.1641532182693481E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,-6.4028427004814148E-10,-3.4924596548080444E-10,0,-6.9849193096160889E-10,-4.0745362639427185E-10,-2.3283064365386963E-10,-4.0745362639427185E-10,-3.8417056202888489E-9]
[null,"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,773.61983433466594,762.99830056609426,8.5492501966655254E-11,4.9112713895738125E-11,-7.2759576141834259E-12,-7.2759576141834259E-12,3.637978807091713E-12,7.2759576141834259E-12,1.2732925824820995E-11,-3.637978807091713E-12,2.5465851649641991E-11,2.5465851649641991E-11,1536.6181349009512,2.1827872842550278E-11,-1.8189894035458565E-12,5.4569682106375694E-12,5.4569682106375694E-11,-7.2759576141834259E-12,2.1827872842550278E-11,4.0017766878008842E-11,2.9103830456733704E-11,5.8207660913467407E-11,1.4551915228366852E-11,2.0008883439004421E-11,2.1827872842550278E-11,2.7830537874251604E-10,2.7284841053187847E-11,-7.2759576141834259E-12,6.3664629124104977E-11,4.1836756281554699E-11,-1.0913936421275139E-11,-1.8189894035458565E-11,0,3.2741809263825417E-11,4.7293724492192268E-11,-2.5465851649641991E-11,5.0931703299283981E-11,2.3646862246096134E-11,2.255546860396862E-10,-1.0913936421275139E-11,2.9103830456733704E-11,9.0949470177292824E-12,3.2741809263825417E-11,-2.1827872842550278E-11,4.0017766878008842E-11,3.2741809263825417E-11,-1.4551915228366852E-11,2.1827872842550278E-11,-2.5465851649641991E-11,6.5483618527650833E-11,-3.2741809263825417E-11,1.255102688446641E-10,4.0017766878008842E-11,6.0026650317013264E-11,2.7284841053187847E-11,-3.2741809263825417E-11,-1.4551915228366852E-11,-7.2759576141834259E-12,6.5483618527650833E-11,1.8189894035458565E-11,3.637978807091713E-12,2.5465851649641991E-11,-7.2759576141834259E-12,-2.1827872842550278E-11,1.5643308870494366E-10]
[null,"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,0,109.68083174988533,118.290143365728,-1.7280399333685637E-11,-2.2737367544323206E-11,-3.637978807091713E-12,-9.0949470177292824E-13,-2.5465851649641991E-11,-8.1854523159563541E-12,9.0949470177292824E-13,-1.7280399333685637E-11,-1.8189894035458565E-11,-1.0004441719502211E-11,227.97097511549055,-8.1854523159563541E-12,-2.9103830456733704E-11,-1.2732925824820995E-11,-1.8189894035458565E-12,-2.4556356947869062E-11,-2.3646862246096134E-11,-9.0949470177292824E-13,-1.0004441719502211E-11,-2.2737367544323206E-11,-3.4560798667371273E-11,-1.546140993013978E-11,-2.6375346351414919E-11,-2.1009327610954642E-10,-1.0913936421275139E-11,-2.7284841053187847E-12,-2.3646862246096134E-11,-3.637978807091713E-12,-2.0008883439004421E-11,-2.7284841053187847E-12,-1.8189894035458565E-12,-2.8194335754960775E-11,-5.4569682106375694E-12,-2.2737367544323206E-11,-1.7280399333685637E-11,-1.6370904631912708E-11,-1.5552359400317073E-10,-2.6375346351414919E-11,-1.1823431123048067E-11,-7.2759576141834259E-12,-1.2732925824820995E-11,-1.546140993013978E-11,-2.7284841053187847E-11,-1.1823431123048067E-11,-2.2737367544323206E-11,-9.0949470177292824E-12,-9.0949470177292824E-13,-1.0004441719502211E-11,-1.0004441719502211E-11,-1.6552803572267294E-10,-3.637978807091713E-12,-2.7284841053187847E-12,-9.0949470177292824E-12,-2.0008883439004421E-11,-3.3651303965598345E-11,-9.0949470177292824E-12,-3.3651303965598345E-11,-1.0004441719502211E-11,-2.6375346351414919E-11,2.7284841053187847E-12,-2.4556356947869062E-11,-2.7284841053187847E-12,-1.7280399333685637E-10]
[null,"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5615013222571008,7.6361586819919296,6.8212102632969618E-13,2.2737367544323206E-13,8.2422957348171622E-13,5.9685589803848416E-13,3.979039320256561E-13,1.7053025658242404E-13,3.1263880373444408E-13,3.979039320256561E-13,7.673861546209082E-13,2.2737367544323206E-13,13.197660004253635,6.2527760746888816E-13,-5.6843418860808015E-14,-2.8421709430404007E-13,-1.7053025658242404E-13,-5.6843418860808015E-14,3.4106051316484809E-13,-1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,6.5369931689929217E-13,3.979039320256561E-13,2.8421709430404007E-13,1.8474111129762605E-12,5.9685589803848416E-13,6.5369931689929217E-13,-5.6843418860808015E-14,2.2737367544323206E-13,-5.6843418860808015E-14,3.979039320256561E-13,1.7053025658242404E-13,-3.4106051316484809E-13,1.4210854715202004E-13,2.8421709430404007E-13,4.2632564145606011E-13,1.1368683772161603E-13,2.5579538487363607E-12,2.8421709430404007E-14,4.5474735088646412E-13,0,1.1368683772161603E-13,-2.8421709430404007E-13,3.979039320256561E-13,-5.6843418860808015E-13,5.6843418860808015E-14,-2.2737367544323206E-13,3.1263880373444408E-13,-1.4210854715202004E-13,7.673861546209082E-13,9.0949470177292824E-13,-8.5265128291212022E-14,-3.4106051316484809E-13,-4.5474735088646412E-13,2.2737367544323206E-13,5.1159076974727213E-13,-3.4106051316484809E-13,-5.6843418860808015E-14,0,-8.5265128291212022E-14,1.7053025658242404E-13,2.2737367544323206E-13,-2.8421709430404007E-14,-2.5579538487363607E-13]
[null,"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.451609894976173,20.774218165142088,-1.1368683772161603E-13,6.8212102632969618E-13,4.5474735088646412E-13,-2.2737367544323206E-13,5.6843418860808015E-13,-5.6843418860808015E-13,3.4106051316484809E-13,6.8212102632969618E-13,3.4106051316484809E-13,-7.9580786405131221E-13,45.225828060119625,0,-2.2737367544323206E-13,0,3.4106051316484809E-13,4.5474735088646412E-13,-1.1368683772161603E-13,-2.2737367544323206E-13,2.2737367544323206E-13,-9.0949470177292824E-13,-2.2737367544323206E-13,1.1368683772161603E-13,-1.1368683772161603E-13,-6.8212102632969618E-13,-7.9580786405131221E-13,0,-1.0231815394945443E-12,-1.3642420526593924E-12,-5.6843418860808015E-13,-2.2737367544323206E-13,-7.9580786405131221E-13,1.1368683772161603E-13,-7.9580786405131221E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-6.8212102632969618E-13,-6.8212102632969618E-12,-2.2737367544323206E-13,-2.2737367544323206E-13,0,-2.2737367544323206E-13,-4.5474735088646412E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,3.4106051316484809E-13,1.1368683772161603E-13,-7.9580786405131221E-13,-6.8212102632969618E-13,-1.1368683772161603E-13,-2.9558577807620168E-12,-1.0231815394945443E-12,-4.5474735088646412E-13,-9.0949470177292824E-13,-2.2737367544323206E-13,-6.8212102632969618E-13,-7.9580786405131221E-13,-5.6843418860808015E-13,-3.4106051316484809E-13,-1.1368683772161603E-13,-4.5474735088646412E-13,-6.8212102632969618E-13,-1.0231815394945443E-12,-7.2759576141834259E-12]
[null,"Total Retail",null,{"$f":"SUM(D490:D495)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P490:P495)","v":0},{"$f":"SUM(Q490:Q495)","v":24879.415167172352},22071.490558682272,4.1802650230238214E-10,1.2496457202360034E-9,2.8140334507043008E-10,5.1605297812784556E-10,-1.9548451746231876E-10,5.8076921050087549E-10,7.7099571171856951E-10,9.6576968644512817E-11,2.9942270884930622E-10,5.3876192396273836E-10,{"$f":"SUM(AC490:AC495)","v":46950.905725859178},{"$f":"SUM(AD490:AD495)","v":2.4709834178793244E-10},-3.12070369545836E-11,4.5810111259925179E-10,2.2754420569981448E-10,-4.9709569793776609E-10,-2.3442225938197225E-10,3.298055162304081E-10,-5.6263615988427773E-10,1.1406200428609736E-9,5.042863904236583E-10,5.8713567341328599E-10,1.120383785746526E-10,{"$f":"SUM(AP490:AP495)","v":2.2812685074313777E-9},{"$f":"SUM(AQ490:AQ495)","v":-2.1665869098796975E-10},-6.496350124507444E-10,-4.2672354538808577E-10,5.0272319640498608E-10,6.0873617258039303E-10,-4.8640913519193418E-10,5.2142468121019192E-10,-5.7775650930125266E-10,-3.6627056942961644E-10,-3.9750602809363045E-10,-4.319247182138497E-10,5.8878413256024942E-10,{"$f":"SUM(BC490:BC495)","v":-1.3312160263012629E-9},{"$f":"SUM(BD490:BD495)","v":7.1921135713637341E-10},8.3241502579767257E-10,7.5851858127862215E-10,-4.4576609070645645E-10,-5.0368953452561982E-10,5.3665871746488847E-10,-9.6406438387930393E-11,-1.5330670066759922E-10,1.2619238987099379E-11,-2.5968915906560142E-10,2.2927792997506913E-10,-4.2092551666428335E-11,{"$f":"SUM(BP490:BP495)","v":1.5877503756200895E-9},{"$f":"SUM(BQ490:BQ495)","v":-8.3784357229887974E-10},-4.0915892896009609E-10,-6.2345861806534231E-10,1.2187229003757238E-10,-1.1543193068064284E-9,-1.472699295845814E-9,-7.837002158339601E-10,-6.9064753915881738E-10,-1.303504859606619E-9,-1.4272814041760284E-9,-1.4870238373987377E-10,-4.3306158659106586E-10,{"$f":"SUM(CC490:CC495)","v":-9.1625054210453527E-9}]
[null,"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D497:O497)","v":0},2.1827872842550278E-11,7.2759576141834259E-12,-1.0913936421275139E-11,4.3655745685100555E-11,-2.9103830456733704E-11,5.8207660913467407E-11,5.8207660913467407E-11,-2.1827872842550278E-11,1.4551915228366852E-11,-7.2759576141834259E-12,5.0931703299283981E-11,6.184563972055912E-11,{"$f":"SUM(Q497:AB497)","v":2.4738255888223648E-10},1.4551915228366852E-11,5.4569682106375694E-11,8.0035533756017685E-11,2.5465851649641991E-11,5.4569682106375694E-11,7.2759576141834259E-11,-2.1827872842550278E-11,-7.2759576141834259E-12,5.8207660913467407E-11,1.4551915228366852E-11,2.9103830456733704E-11,1.0913936421275139E-11,{"$f":"SUM(AD497:AO497)","v":3.8562575355172157E-10},1.4551915228366852E-11,5.8207660913467407E-11,6.5483618527650833E-11,8.7311491370201111E-11,8.7311491370201111E-11,9.0949470177292824E-11,2.1827872842550278E-11,8.0035533756017685E-11,7.2759576141834259E-11,2.1827872842550278E-11,6.5483618527650833E-11,9.0949470177292824E-11,{"$f":"SUM(AQ497:BB497)","v":7.5669959187507629E-10},3.637978807091713E-11,3.637978807091713E-11,4.3655745685100555E-11,-7.2759576141834259E-12,0,3.637978807091713E-11,6.184563972055912E-11,2.5465851649641991E-11,4.3655745685100555E-11,5.4569682106375694E-11,8.0035533756017685E-11,7.6397554948925972E-11,{"$f":"SUM(BD497:BO497)","v":4.8748916015028954E-10},3.637978807091713E-12,4.3655745685100555E-11,-3.637978807091713E-12,3.2741809263825417E-11,-1.4551915228366852E-11,6.9121597334742546E-11,8.3673512563109398E-11,0,2.9103830456733704E-11,5.0931703299283981E-11,2.1827872842550278E-11,8.0035533756017685E-11,{"$f":"SUM(BQ497:CB497)","v":3.9653968997299671E-10}]
[null,"Totals",null,{"$f":"SUM(D496:D497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,24879.415167172374,22071.490558682279,4.07112565881107E-10,1.293301465921104E-9,2.5229951461369637E-10,5.7426063904131297E-10,-1.3727685654885136E-10,5.5894133765832521E-10,7.8554762694693636E-10,8.9301011030329391E-11,3.503544121485902E-10,6.0060756368329749E-10,46950.905725859426,2.6165025701629929E-10,2.3362645151792094E-11,5.3813664635526948E-10,2.5301005734945647E-10,-4.425260158313904E-10,-1.6166268324013799E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.198827703774441E-9,5.1883830565202516E-10,6.1623950387001969E-10,1.2295231499592774E-10,2.6668942609830992E-9,-2.021067757596029E-10,-5.9142735153727699E-10,-3.6123992686043493E-10,5.9003468777518719E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.432525540527422E-10,-4.9772097554523498E-10,-2.9351099328778218E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.7451643442618661E-10,7.5559114520729054E-10,8.687948138685897E-10,8.0217432696372271E-10,-4.5304204832063988E-10,-5.0368953452561982E-10,5.730385055358056E-10,-3.4560798667371273E-11,-1.2784084901795723E-10,5.6274984672199935E-11,-2.0511947695922572E-10,3.0931346373108681E-10,3.4305003282497637E-11,{"$f":"SUM(BP496:BP497)","v":2.075239535770379E-9},-8.3420559349178802E-10,-3.6550318327499554E-10,-6.2709659687243402E-10,1.546140993013978E-10,-1.1688712220347952E-9,-1.4035776985110715E-9,-7.000267032708507E-10,-6.9064753915881738E-10,-1.2744010291498853E-9,-1.3763497008767445E-9,-1.2687451089732349E-10,-3.5302605283504818E-10,-8.765965731072356E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BD498-BD103","v":7.5559114520729054E-10}]
[]
[]
[null,"Checks - Should be 0"]
[null,"RAP Fixed and Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD482","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenues Before Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P498","v":0},24879.415167172374,22071.490558682279,4.07112565881107E-10,1.293301465921104E-9,2.5229951461369637E-10,5.7426063904131297E-10,-1.3727685654885136E-10,5.5894133765832521E-10,7.8554762694693636E-10,8.9301011030329391E-11,3.503544121485902E-10,6.0060756368329749E-10,46950.905725859426,2.6165025701629929E-10,2.3362645151792094E-11,5.3813664635526948E-10,2.5301005734945647E-10,-4.425260158313904E-10,-1.6166268324013799E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.198827703774441E-9,5.1883830565202516E-10,6.1623950387001969E-10,1.2295231499592774E-10,2.6668942609830992E-9,-2.021067757596029E-10,-5.9142735153727699E-10,-3.6123992686043493E-10,5.9003468777518719E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.432525540527422E-10,-4.9772097554523498E-10,-2.9351099328778218E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.7451643442618661E-10,7.5559114520729054E-10,8.687948138685897E-10,8.0217432696372271E-10,-4.5304204832063988E-10,-5.0368953452561982E-10,5.730385055358056E-10,-3.4560798667371273E-11,-1.2784084901795723E-10,5.6274984672199935E-11,-2.0511947695922572E-10,3.0931346373108681E-10,3.4305003282497637E-11,2.075239535770379E-9,-8.3420559349178802E-10,-3.6550318327499554E-10,-6.2709659687243402E-10,1.546140993013978E-10,-1.1688712220347952E-9,-1.4035776985110715E-9,-7.000267032708507E-10,-6.9064753915881738E-10,-1.2744010291498853E-9,-1.3763497008767445E-9,-1.2687451089732349E-10,{"$f":"+CB498","v":-3.5302605283504818E-10},-8.765965731072356E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Tax revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q384","v":-1197.6812101273681},{"$f":"+R384","v":-1055.891407605639},-1.127773430198431E-10,-1.3096723705530167E-10,-8.0035533756017685E-11,-1.0186340659856796E-10,-7.2759576141834259E-11,0,-8.7311491370201111E-11,-7.2759576141834259E-11,-1.3096723705530167E-10,-1.2369127944111824E-10,-2253.5726177342585,-1.0913936421275139E-10,-1.3096723705530167E-10,-1.5279510989785194E-10,-1.8917489796876907E-10,0,-1.0913936421275139E-10,0,0,-9.4587448984384537E-11,-8.0035533756017685E-11,0,-7.2759576141834259E-11,-1.1059455573558807E-9,0,0,0,-1.0186340659856796E-10,0,0,0,0,-8.0035533756017685E-11,0,0,0,5.2386894822120667E-10,-1.3678800314664841E-9,-1.2078089639544487E-9,-1.3242242857813835E-9,-1.3460521586239338E-9,-1.4333636499941349E-9,-1.5425030142068863E-9,-1.7098500393331051E-9,-1.5861587598919868E-9,-1.6880221664905548E-9,-1.6079866327345371E-9,-1.280568540096283E-9,-1.3023964129388332E-9,-1.6822014003992081E-8,1.2878444977104664E-9,1.1641532182693481E-9,1.229636836796999E-9,1.3242242857813835E-9,1.4479155652225018E-9,1.7244019545614719E-9,1.7025740817189217E-9,1.6952981241047382E-9,1.7826096154749393E-9,1.7680577002465725E-9,1.3169483281672001E-9,1.3824319466948509E-9,1.8393620848655701E-8,{"$f":"+CD384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GRT Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q406","v":-637.93372223527331},{"$f":"+R406","v":-565.93565535078233},0,-4.3655745685100555E-11,-2.9103830456733704E-11,0,0,0,0,-5.4569682106375694E-11,-8.3673512563109398E-11,-4.0017766878008842E-11,-1203.8693775862921,0,0,-9.822542779147625E-11,-6.9121597334742546E-11,0,0,0,0,-4.3655745685100555E-11,-9.4587448984384537E-11,-8.7311491370201111E-11,-3.2741809263825417E-11,-2.3283064365386963E-10,-4.3655745685100555E-11,-5.4569682106375694E-11,0,0,0,0,-2.9103830456733704E-11,0,0,0,0,0,0,-7.3850969783961773E-10,-6.1118043959140778E-10,-6.8394001573324203E-10,-7.021299097687006E-10,-7.8216544352471828E-10,-8.1854523159563541E-10,-8.6583895608782768E-10,-8.694769348949194E-10,-9.0585672296583652E-10,-8.6220097728073597E-10,-6.8394001573324203E-10,-7.4942363426089287E-10,-8.9639797806739807E-9,6.9485395215451717E-10,6.1481841839849949E-10,6.2573235481977463E-10,6.6575012169778347E-10,8.0399331636726856E-10,8.7311491370201111E-10,9.2040863819420338E-10,9.0949470177292824E-10,9.4587448984384537E-10,9.1313268058001995E-10,6.8030203692615032E-10,7.5669959187507629E-10,9.6624717116355896E-9,{"$f":"+CD406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum of Variances",{"$f":"SUM(P507:DB507)","v":86986.927461069237},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P503:P506)","v":0},23043.800234809733,20449.663495725858,2.943352228612639E-10,1.1186784831807017E-9,1.4316015040094499E-10,4.7239723244274501E-10,-2.1003643269068561E-10,5.5894133765832521E-10,6.9823613557673525E-10,-3.8028247217880562E-11,1.3571366253017914E-10,4.368985173641704E-10,43493.463730538875,1.525108928035479E-10,-1.0760459190350957E-10,2.8711610866594128E-10,-5.2864379540551454E-12,-4.425260158313904E-10,-2.7080204745288938E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.0605845091049559E-9,3.4421532291162293E-10,5.2892801249981858E-10,1.7450929590268061E-11,1.3281180599733489E-9,-2.4576252144470345E-10,-6.4599703364365268E-10,-3.6123992686043493E-10,4.8817128117661923E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.1414872359600849E-10,-4.9772097554523498E-10,-3.7354652704379987E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.0647486204979941E-11,-1.3507985840988113E-9,-9.5019458967726678E-10,-1.2059899745509028E-9,-2.5012241167132743E-9,-2.719218628044473E-9,-1.7880097402667161E-9,-2.610249794088304E-9,-2.5834765438048635E-9,-2.5376039047841914E-9,-2.6753070869744988E-9,-1.6551950920984382E-9,-2.0175150439172285E-9,-2.3710754248895682E-8,1.1484928563731955E-9,1.4134684533928521E-9,1.2282725947443396E-9,2.1445885067805648E-9,1.0830376595549751E-9,1.1939391697524115E-9,1.9229560166422743E-9,1.9141452867188491E-9,1.4540830761688994E-9,1.304840679949848E-9,1.8703758541960269E-9,{"$f":"SUM(CB503:CB506)","v":1.786105485734879E-9},1.9290126829218934E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"Load Forecast by Class","index":8,"n_rows":38,"n_cols":25,"rows_kept":38,"cut":false,"hidden":false,"merged":[[5,3,5,7],[5,10,5,14],[5,21,5,24]]}
[null,null,null,null,"FPL 002320"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[null,"Average",null,"Billed Sales by Revenue Class",null,null,null,null,null,null,"Billed Sales by Revenue Class (MWh)",null,null,null,null,null,null,null,null,null,null,"Average Usage per Customer"]
[null,"Annual Customers",null,"Residential","Commercial","Industrial","Lighting","Total",null,null,"Residential","Commercial","Industrial","Lighting","Total Sales",null,"NEL (MWH)",null,"Cust Check","Sales Check",null,"Residential","Commercial","Industrial","Lighting"]
[2018,35284.006879972025,null,29374.365192399087,5826.3203687403147,1,82.292660575428187,{"$f":"SUM(D8:G8)","v":35283.978221714824},null,2018,352328.66610950761,352913.39390867139,19610.618181818183,"n/a",{"$f":"+Q8*0.955","v":724852.67819999717},null,759008.03999999701,null,{"$f":"B8-H8","v":2.8658257200731896E-2},{"$f":"SUM(K8:M8)-O8","v":0},null,{"$f":"K8/D8*1000/12","v":999.5355468444194},{"$f":"L8/E8*1000/12","v":5047.6883575057827},1634218.1818181819]
[2019,35655.969256332297,null,29684.028398117403,5887.7411698745263,1,83.160186015176933,35655.929754007106,null,2019,354139.10917077895,354726.8415974073,{"$f":"M8","v":19610.618181818183},"n/a",728476.56895000441,null,762802.6900000046,null,3.9502325191278942E-2,0,null,{"$f":"K9/D9*1000/12","v":994.19095127836169},5020.6979689202681,1634218.1818181819]
[2020,36031.852842942251,null,29996.956059096206,5949.8094662670155,1,84.036856868178191,36031.802382231406,null,2020,355958.83667776786,356549.58914040966,19610.618181818183,"n/a",732119.04399999569,null,766616.79999999551,null,5.0460710845072754E-2,0,null,988.87488221722344,4993.8516401505503,1634218.1818181819]
[2021,36411.698977019842,null,30313.182589072581,6012.5320837829913,1,84.922769544957504,36411.637442400533,null,2021,357787.61484948243,358381.40236870176,19610.618181818183,"n/a",735779.63540000236,null,770449.88000000245,null,6.1534619308076799E-2,0,null,983.58641436542075,4967.1446984226013,1634218.1818181819]
[2022,36795.549431558065,null,30632.742764571649,6075.9159202456158,1,85.818021472395714,36795.476706289664,null,2022,359625.86353751615,360222.70183066634,19610.618181818183,"n/a",739459.18355000066,null,774302.81000000075,null,7.2725268400972709E-2,0,null,978.3264329866073,4940.581614347846,1634218.1818181819]
[2023,37183.446419918902,null,30955.671728731064,6139.9679461945907,1,86.722711104443377,37183.362386030094,null,2023,361472.77166490851,362072.67510327243,19610.618181818183,"n/a",743156.0649499991,null,778173.88999999908,null,8.4033888808335178E-2,0,null,973.09246706210968,4914.1499091983133,1634218.1818181819]
[2024,37575.432600475637,null,31282.004995165807,6204.6952056527216,1,87.636937932948058,37575.337138751478,null,2024,363329.39363171445,363932.37833646667,19610.618181818183,"n/a",746872.39014999929,null,782065.32999999926,null,9.5461724158667494E-2,0,null,967.88711190310505,4887.8626893833289,1634218.1818181819]
[2025,37971.551081304169,null,31611.778451873761,6270.1048169005808,1,88.560802498595777,37971.444071272934,null,2025,365194.80862702779,365800.88919115695,19610.618181818183,"n/a",750606.3160000029,null,785975.2000000031,null,0.10701003123540431,0,null,962.70764282529944,4861.7061951549449,1634218.1818181819]
[2026,38371.845424923755,null,31945.028365182436,6336.2039732593257,1,89.494406401967893,38371.726744843727,null,2026,367069.88020925946,367679.07265892345,19610.618181818183,"n/a",754359.57105000108,null,789905.3100000011,null,0.11868008002784336,0,null,957.55609713105548,4835.6907149590807,1634218.1818181819]
[2027,38776.359653087711,null,32281.791383737287,6402.9999438817758,1,90.437852314714362,38776.229179933784,null,2027,368954.22669513372,369566.54642304534,19610.618181818183,"n/a",758131.39129999722,null,793854.85999999708,null,0.13047315392759629,0,null,952.43120781137713,4809.8098503574001,1634218.1818181819]
[2028,38934.178264624155,null,32413.177298755356,6429.0599600837068,1,90.805931639600388,38934.043190478667,null,2028,370848.00075796555,371463.46341021563,19610.618181818183,"n/a",761922.08234999934,null,797824.16999999934,null,0.13507414548803354,0,null,953.43939220517223,4814.9012156848712,1634218.1818181819]
[2029,39092.63919313853,null,32545.097950475611,6455.2260397637574,1,91.175509036211267,39092.499499275582,null,2029,372751.10697693162,373369.72804124985,19610.618181818183,"n/a",765731.45319999964,null,801813.03999999969,null,0.13969386294775177,0,null,954.44764969968958,4819.992950173465,1634218.1818181819]
[2030,39251.745052841507,null,32677.555515260257,6481.4986145970752,1,91.54659060165362,39251.600720458984,null,2030,374664.09402174462,375285.88989643782,19610.618181818183,"n/a",769560.6021000006,null,805822.62000000069,null,0.14433238252240699,0,null,955.45726547889615,4825.0915440457329,1634218.1818181819]
[2031,39411.49846858353,null,32810.552178329242,6507.8781180157166,1,91.919182457849118,39411.349478802811,null,2031,376586.208067931,377211.19390025199,19610.618181818183,"n/a",773408.02015000116,null,809851.33000000124,null,0.14898978071869351,0,null,956.46619523789252,4830.1866734927098,1634218.1818181819]
[2032,39571.902075898106,null,32944.090133796286,6534.3649852157914,1,92.293290751635482,39571.748409763713,null,2032,378518.37469743751,379146.56717074336,19610.618181818183,"n/a",777275.56004999904,null,813901.10999999905,null,0.15366613439255161,0,null,957.47667528064369,4835.289631925144,1634218.1818181819]
[2033,39732.958521045279,null,33078.17158470508,6560.9596531646439,1,92.668921654867859,39732.800159524595,null,2033,380459.73035185155,381091.14471633011,19610.618181818183,"n/a",781161.49324999982,null,817970.14999999979,null,0.15836152068368392,0,null,958.48639783889803,4840.388765035219,1634218.1818181819]
[2034,39894.670461055284,null,33212.798743065643,6587.6625606080615,1,93.04608136452066,39894.507385038225,null,2034,382410.94297690538,383045.59559127293,19610.618181818183,"n/a",785067.15674999647,null,822059.84999999637,null,0.16307601705921115,0,null,959.49693453829377,4845.492009585626,1634218.1818181819]
[2035,40057.040563772403,null,33347.973829890812,6614.4741480775165,1,93.424776102789792,40056.872754071119,null,2035,384371.84558617009,385009.75253201101,19610.618181818183,"n/a",788992.21629999927,null,826169.85999999929,null,0.16780970128456829,0,null,960.50774465555344,4850.5966349055034,1634218.1818181819]
[2036,40220.07150789896,null,33483.699075232871,6641.3948578974287,1,93.805012117195332,40219.8989452475,null,2036,386342.75783938676,386983.93572879554,19610.618181818183,"n/a",792937.31175000046,null,830300.85000000056,null,0.17256265145988436,0,null,961.51950677883644,4855.706067888038,1634218.1818181819]
[2037,40383.765983039506,null,33619.97671822035,6668.4251341924655,1,94.186795680684554,40383.588648093501,null,2037,388323.83240986679,388968.29810831585,19610.618181818183,"n/a",796902.74870000081,null,834453.14000000083,null,0.17733494600543054,0,null,962.53247403206024,4860.8215868175803,1634218.1818181819]
[2038,40548.126689745208,null,33756.809007094962,6695.5654228948679,1,94.570133091735428,40547.944563081568,null,2038,390314.26776272844,390962.03680545575,19610.618181818183,"n/a",800886.92275000236,null,838625.05000000249,null,0.18212666363979224,0,null,963.54453921847471,4865.9325502791889,1634218.1818181819]
[2039,40762.889764898697,null,33935.60188118268,6731.0284723006971,1,95.071023620066356,40762.701377103447,null,2039,392314.48852061387,392965.57714756497,19610.618181818183,"n/a",804890.683849997,null,842817.46999999695,null,0.18838779524958227,0,null,963.3798203388493,4865.1007143594243,1634218.1818181819]
[2040,40978.790332267359,null,34115.341731384702,6766.6793516796106,1,95.574567114118807,40978.595650178431,null,2040,394325.23419488082,394979.65987330081,19610.618181818183,"n/a",808915.5122499998,null,847031.94999999984,null,0.19468208892794792,0,null,963.21580014180233,4864.2724068103389,1634218.1818181819]
[2041,41195.834416576523,null,34296.033573358189,6802.5190558726981,1,96.080777625320607,41195.633406856206,null,2041,396345.61737190187,397003.39609627647,19610.618181818183,"n/a",812959.6316499965,null,851266.6299999964,null,0.20100972031650599,0,null,963.05018412729487,4863.436040329043,1634218.1818181819]
[2042,41414.028074461472,null,34477.68244932573,6838.548584990227,1,96.589669279522994,41413.820703595477,null,2042,398376.66859653214,399037.8180716483,19610.618181818183,"n/a",817025.10484999861,null,855523.66999999853,null,0.20737086599547183,0,null,962.885361136764,4862.6036786456807,1634218.1818181819]
[2043,41633.377394636445,null,34660.293428216042,6874.7689444395446,1,97.101256277394711,41633.163628932984,null,2043,400417.45274473756,401081.98912344215,19610.618181818183,"n/a",821110.06004999788,null,859801.10999999777,null,0.21376570346183144,0,null,962.71894325330049,4861.7632626990026,1634218.1818181819]
[2044,41853.888498064538,null,34843.871605805398,6911.1811449531369,1,97.615552894818322,41853.66830365335,null,2044,402468.06046630192,403136.00005188485,19610.618181818183,"n/a",825214.67870000494,null,864099.14000000525,null,0.22019441118754912,0,null,962.5510453686353,4860.9153726961385,1634218.1818181819]
[2045,42075.567538128525,null,35028.422104859863,6947.7862026168323,1,98.132573483288596,42075.340880959979,null,2045,404528.92592594324,405200.28574223834,19610.618181818183,"n/a",829339.82984999975,null,868418.66999999981,null,0.22665716854680795,0,null,962.38259680229476,4860.0647017321699,1634218.1818181819]
[2046,42298.420700802548,null,35213.950075278204,6984.5851388981555,1,98.652332470312942,42298.187546646674,null,2046,406600.59302234172,407275.39099584171,19610.618181818183,"n/a",833486.60220000159,null,872760.84000000171,null,0.23315415587421739,0,null,962.21476657483788,4859.217153400502,1634218.1818181819]
[2047,42522.45420482476,null,35400.460694235619,7021.5789806748326,1,99.174844359814031,42522.214519270266,null,2047,408682.14571562619,409360.39825255598,19610.618181818183,"n/a",837653.16215000034,null,877123.73000000033,null,0.23968555449391715,0,null,962.04526179648792,4858.3611485301208,1634218.1818181819]
[2048,42747.674301870851,null,35587.959166328212,7058.7687602634469,1,99.700123732534578,42747.42805032419,null,2048,410774.10399312305,411455.82836268295,19610.618181818183,"n/a",841840.55053762416,null,881508.42988232896,null,0.2462515466613695,0,null,961.87519977679176,4857.5023295720703,1634218.1818181819]

{"sheet":"RAP SUMMARY","index":9,"n_rows":90,"n_cols":36,"rows_kept":90,"cut":false,"hidden":false,"merged":[[8,2,8,3],[8,19,8,22],[11,26,11,28],[8,4,8,14],[8,15,8,16]]}
[null,null,null,null,null,null,null,null,"FPL 002321"]
[null,null,null,null,null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[]
[null,null,"Case name:",null," 2017 Base Case_Vero Beach sale, start Jan 2018 vs. 02017 Base Case",null,null,null,null,null,null,null,null,null,null,null,null,null,"Date:","2018-09-24"]
[]
[null,null,"Annual","Solar","Solar","Non-Solar","Non-Solar","Transmission ","Capital","Incremental","Pipeline",null,null,"Total",null,null,null,"Startup",null,null,"Total","Total","NPV","NPV"]
[null,null,"Discount","Generation Capital","Fixed","Generation Capital ","Fixed","Capital","Replacement","Gas","Capital",null,"Miscellaneous ","Fixed","Short Term Purchase",null,"System ","+ VOM","Emission","Transmission","Variable","Annual","Total","Cumulative",null,null,"Vero Beach"]
[null,null,"Factor ","FPL","O&M","FPL","O&M","FPL","Charges","Costs","Costs",null,"Costs","Costs",null,null,"Net Fuel","Costs","Costs","Losses","Costs","Costs","Annual Cost","Total Costs",null,null,"Avoided Cost","Delta Demand ","Summer CP"]
[null,"Year",7.7600000000000002E-2,"(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)",null,"(Millions)","(Millions)","(Millions)",null,"(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)","(Millions)",null,null,"$/mwh","(GWh)","(MW)"]
[1,2017,1,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(D15:M15)","v":0},0,null,0,0,0,0,{"$f":"SUM(Q15:T15)","v":0},{"$f":"U15+N15+O15","v":0},{"$f":"V15*C15","v":0},{"$f":"W15","v":0},2017,null,0,0,146.19999999999999,null,{"$f":"Q15*1000","v":0},null,null,0,0,0]
[2,2018,{"$f":"C15/(1+$C$14)","v":0.92798812175204171},0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(D16:M16)","v":0},0,null,4.9900000000000091,-0.18999999999999773,0,0,4.8000000000000114,{"$f":"U16+N16+O16","v":4.8000000000000114},{"$f":"V16*C16","v":4.454342984409811},{"$f":"W16+X15","v":4.454342984409811},2018,null,34.73684210526082,171,147.06,null,{"$f":"Q16*1000","v":4990.0000000000091},{"$f":"(R16+S16+T16)*1000","v":-189.99999999999773},null,5.8099999999999454,0.12999999999999901,0]
[3,2019,{"$f":"C16/(1+$C$14)","v":0.8611619541128821},0,0,0,0,0,0,0,0,null,0,0,2.9200499999999998,null,20.470000000000027,0.25,1.0000000000000009E-2,0,20.730000000000029,23.650050000000029,20.366523272867394,{"$f":"W17+X16","v":24.820866257277203},2019,null,31.192660550458356,763,147.91999999999999,null,20470.000000000029,{"$f":"(R17+S17+T17)*1000","v":260},null,24.949999999999818,1.3100000000000023,3.0000000000000027E-2]
[4,2020,0.7991480643215314,0,0,0,0,0,0,0,0,null,0,0,0.87524249999999992,null,15.709999999999809,0.24000000000000199,0,0,15.949999999999811,16.82524249999981,13.445859975615212,38.266726232892417,2020,null,27.692307692307409,767,148.1,null,15709.999999999809,240.00000000000199,null,20.269999999999982,0.96000000000000085,1.0000000000000009E-2]
[5,2021,0.74159991121151769,0,0,0,0,0,0,0,0,null,0,0,0,null,17.950000000000045,0.26000000000000156,1.0000000000000009E-2,0,18.220000000000049,18.220000000000049,13.511950382273888,51.778676615166304,2021,null,29.740259740259859,770,148.96,null,17950.000000000044,270.00000000000159,null,22.349999999999909,0.53000000000000114,2.0000000000000018E-2]
[6,2022,0.68819590869665714,0,0,0,0,0,0,0,0,null,0,0,0,null,17.960000000000036,-0.23000000000000043,1.0000000000000009E-2,0,17.740000000000038,17.740000000000038,12.208595420278723,63.987272035445031,2022,null,27.751937984496148,774,149.82,null,17960.000000000036,-220.00000000000043,null,20.940000000000055,0.50999999999999801,2.9999999999999916E-2]
[7,2023,0.63863762870885044,0,0,0,0,0,0,0,0,null,0,0,0,null,21.5,0.51000000000000512,1.0000000000000009E-2,0,22.020000000000007,22.020000000000007,14.06280058416889,78.050072619613928,2023,null,29.370179948586589,778,150.68,null,21500,520.00000000000512,null,22.510000000000218,0.32999999999999829,1.0000000000000009E-2]
[8,2024,0.59264813354570389,0,0,0,0,0,0,0,0,null,0,0,0,null,21.490000000000236,-0.47999999999999687,1.0000000000000009E-2,0,21.020000000000241,21.020000000000241,12.457463767130839,90.507536386744761,2024,null,31.150895140664545,782,151.54,null,21490.000000000236,-469.99999999999687,null,23.570000000000164,0.76999999999999602,2.0000000000000018E-2]
[9,2025,0.54997042830893095,0,0,0,0,0,0,0,0,null,0,0,0,null,23.489999999999782,-0.3300000000000054,1.0000000000000009E-2,0,23.169999999999778,23.169999999999778,12.742814823917808,103.25035121066257,2025,null,32.773536895673999,786,152.4,null,23489.999999999782,-320.0000000000054,null,25.800000000000182,-5.9999999999995168E-2,2.0000000000000018E-2]
[10,2026,0.51036602478557069,0,0,0,0,0,0,0,0,null,0,0,0,null,24.830000000000382,-4.9999999999997158E-2,0,0,24.780000000000385,24.780000000000385,12.646870094186639,115.89722130484921,2026,null,33.967046894803204,789,153.27000000000001,null,24830.000000000382,-49.999999999997158,null,26.440000000000055,0.33999999999999631,1.9999999999999907E-2]
[11,2027,0.47361360874681768,0,0,0,0,0,0,0,0,null,0,0,3.5424591940963985,null,25.650000000000091,0.35999999999999233,1.0000000000000009E-2,0,26.020000000000085,29.562459194096483,14.001182982346576,129.89840428719577,2027,null,34.811083123425533,794,153.44999999999999,null,25650.000000000091,369.99999999999233,null,26.210000000000036,1.4100000000000037,2.0000000000000018E-2]
[12,2028,0.43950780321716565,0,0,0,0,0,0,0,0,null,0,0,0,null,26.480000000000018,-0.31000000000000227,0.38000000000000256,0,26.550000000000018,26.550000000000018,11.668932175415756,141.56733646261154,2028,null,36.524466750313266,797,154.32,null,26480.000000000018,70.000000000000284,null,27.849999999999909,4.0000000000006253E-2,1.2199999999999989]
[13,2029,0.40785802080286349,0,0,0,0,0,0,0,0,null,0,0,0,null,26.989999999999782,2.0700000000000003,0.39000000000000057,0,29.449999999999783,29.449999999999783,12.011418712644241,153.57875517525576,2029,null,43.890274314214807,802,155.19,null,26989.999999999782,2460.0000000000009,null,34.5300000000002,-1.0600000000000023,1.7299999999999898]
[14,2030,0.37848739866635445,0,0,0,0,0,0,0,0,null,0,0,3.1010299288904384,null,30.669999999999618,-0.50999999999999801,0.89999999999999147,0,31.059999999999611,34.161029928890052,12.929519353549075,166.50827452880483,2030,null,39.42928039702258,806,156.05000000000001,null,30669.999999999618,389.99999999999346,null,29.639999999999873,-0.34000000000000341,2.4800000000000182]
[15,2031,0.35123181019520644,0,0,13.649595235122177,0.55039419970684023,0.8734167236167476,0,0,0,null,0,15.073406158445765,0,null,29.070000000000164,0.89000000000000057,1.2700000000000102,0,31.230000000000175,46.303406158445938,16.263229163234836,182.77150369203966,2031,null,43.370370370370502,810,156.91999999999999,null,29070.000000000164,2160.0000000000109,null,31.769999999999982,-0.22000000000000597,3.5799999999999841]
[16,2032,0.32593894784261923,0,0,21.330115182178929,0.56518696199599994,1.3509389267638525,0,0,0,null,0,23.24624107093878,0,null,29.259999999999764,1.5499999999999972,1.710000000000008,0,32.519999999999769,55.766241070938548,18.17638993979957,200.94789363183924,2032,null,44.914004914004288,814,157.79,null,29259.999999999764,3260.000000000005,null,32.839999999999691,-0.6699999999999946,4.3899999999999864]
[17,2033,0.3024674720143089,0,0,20.704391193536594,0.89157238250862392,1.307604665879186,1.3943778648110552,0,0,null,0,24.297946106735459,0,null,30.0300000000002,-0.67000000000000171,2.2600000000000193,0,31.620000000000218,55.917946106735677,16.913359799136707,217.86125343097595,2033,null,45.684596577016983,818,158.66,null,30030.0000000002,1590.0000000000177,null,31.769999999999982,-0.46999999999999886,6.0699999999999363]
[18,2034,0.28068622124564674,0,0,20.098810424183057,0.56444463755964591,1.2664889044245484,1.3755235558716308,0,0,null,0,23.305267522038882,0,null,29.239999999999782,2.8499999999999943,2.6800000000000068,0,34.769999999999783,58.075267522038665,16.300927388591067,234.16218081956703,2034,null,44.781021897809602,822,158.86000000000001,null,29239.999999999782,5530.0000000000009,null,31.130000000000109,-0.40999999999999659,6.0900000000000318]
[19,2035,0.26047347925542574,0,0,19.511865032367155,0.99815560346311116,1.2273697924569333,1.6699526589708071,0,0,null,0,23.407343087258006,0,null,31.640000000000327,2.1099999999999994,3.4699999999999704,0,37.220000000000297,60.627343087258303,15.791814991950556,249.95399581151759,2035,null,47.239709443098704,826,159.72999999999999,null,31640.000000000327,5579.99999999997,null,32.489999999999782,-0.99000000000000909,7.5199999999999818]
[20,2036,0.24171629478046192,0,0,18.942163164164981,1.0152163531666538,1.1900624550238348,1.9554906847900497,0,0,null,0,23.102932657145519,0,null,34.150000000000546,4.0000000000006253E-2,4.0099999999999909,0,38.200000000000543,61.302932657146059,14.817917741061523,264.77191355257912,2036,null,48.79663056558276,831,160.6,null,34150.000000000546,4049.9999999999973,null,33.340000000000146,-1.25,8.4600000000000364]
[21,2037,0.2243098503901837,0,0,18.388409622175345,0.97501947731858607,1.1540245922645767,3.00599557347428,0,0,null,0,23.523449265232788,0,null,35.319999999999709,0.43000000000000682,4.5599999999999454,0,40.309999999999661,63.833449265232446,14.318471454573672,279.0903850071528,2037,null,52.179640718563618,835,161.47,null,35319.999999999709,4989.9999999999527,null,34.380000000000109,-0.40000000000000568,9.5899999999999181]
[22,2038,0.20815687675406805,0,0,17.849405865518747,0.63526640380725752,1.1183934544008309,2.8598423389321965,0,0,null,0,22.462908062659032,0,null,34.600000000000364,-0.54000000000000625,4.8899999999999864,0,38.950000000000344,61.412908062659376,12.7835191347079,291.87390414186069,2038,null,55.852205005960172,839,162.35,null,34600.000000000364,4349.99999999998,null,35.5,-0.81000000000000227,12.169999999999845]
[23,2039,0.19316710908877882,0,0,17.318637244579122,0.78133552028907616,1.0827499915402399,5.0792391447594696,0,0,null,0,24.261961901167908,0,null,33.970000000000255,2.4399999999999977,5.2699999999999818,0,41.680000000000234,65.941961901168142,12.737818148091044,304.61172228995173,2039,null,54.934756820878292,843,163.22999999999999,null,33970.000000000255,7709.99999999998,null,35.510000000000218,-1.0899999999999892,11.889999999999873]
[24,2040,0.17925678274756759,0,0,16.789047833213999,0.60450971012450339,1.047106528679663,5.9890254138054217,0,0,null,0,24.429689485823587,0,null,36.849999999999454,0.93000000000000682,6.25,0,44.029999999999461,68.459689485823048,12.271863685126119,316.88358597507784,2040,null,58.12278630460397,847,164.1,null,36849.999999999454,7180.0000000000073,null,36.389999999999418,-0.49000000000000909,13.329999999999927]
[25,2041,0.16634816513322903,0,0,16.259458421848876,1.985674715513305,1.011463065819072,5.6272018871969465,0,0,null,0,24.8837980903782,0,null,36.590000000000146,3.2099999999999937,6.75,0,46.550000000000139,71.433798090378332,11.882881240831995,328.76646721590981,2041,null,59.600470035251874,851,164.98,null,36590.000000000146,9959.9999999999945,null,36.569999999999709,0,14.150000000000091]
[26,2042,0.15436912131888367,0,0,15.729869010483753,0.62719635347762903,0.97581960295849512,4.7270155006429775,0,0,null,0,22.059900467562855,0,null,40.050000000000182,-2.1800000000000068,8.1199999999998909,0,45.990000000000066,68.049900467562921,10.50480334101518,339.271270556925,2042,null,61.764018691587594,856,165.86,null,40050.000000000182,5939.9999999998836,null,37.539999999999964,-4.0000000000006253E-2,15.369999999999891]
[27,2043,0.1432527109492239,0,0,15.20027959911863,1.2615420846583518,0.94017614009791828,5.1748182201926625,0,0,null,0,22.576816044067563,0,null,40.389999999999418,-2.2299999999999898,9.0600000000001728,0,47.219999999999601,69.796816044067157,9.9985831139369061,349.26985367086189,2043,null,57.500000000000846,860,166.74,null,40389.999999999418,6830.0000000001828,null,37.300000000000182,-6.0000000000002274E-2,12.210000000000036]
[28,2044,0.13293681416965841,0,0,14.670690187753735,0.83866599083761173,0.90453267723732722,4.8488349333439373,0,0,null,0,21.262723789172611,0,null,40.019999999999527,3.0600000000000307,9.9900000000000091,0,53.069999999999567,74.332723789172178,9.8815554890857289,359.1514091599476,2044,null,66.597222222223238,864,167.62,null,40019.999999999527,13050.00000000004,null,39.970000000000255,-0.73000000000000398,18.299999999999727]
[29,2045,0.1233637844930015,0,0,14.141100776388384,1.1164756825861346,0.86888921437676458,4.7386449022307033,0,0,null,0,20.865110575581987,0,null,42.9399999999996,-1.0099999999999909,11.730000000000018,0,53.659999999999627,74.525110575581607,9.1936996803631565,368.34510884031079,2045,null,69.988479262672811,868,169.39,null,42939.9999999996,10720.000000000027,null,41.079999999999927,-0.15000000000000568,19.820000000000164]
[30,2046,0.11448012666388412,0,0,13.611511365023262,0.68000123988738892,0.83688162558203771,5.3633460797697126,0,0,null,0,20.491740310262401,0,null,41.659999999999854,2.5400000000000205,12.470000000000027,0,56.669999999999902,77.161740310262303,8.8334858043245621,377.17859464463533,2046,null,71.626575028635557,873,170.83,null,41659.999999999854,15010.000000000047,null,41.599999999999454,-0.27000000000001023,21.199999999999818]
[39,2047,0.10623619772075364,0,0,13.081921953658366,1.2411331404869657,0.81215810991589876,6.3992389394248903,0,0,null,0,21.534452143486121,0,null,42.210000000000036,3.960000000000008,14.080000000000155,0,60.250000000000199,81.78445214348632,8.688469228398926,385.86706387303423,2047,null,75.769669327248664,877,0,null,42210.000000000036,18040.000000000164,null,43.520000000000437,-0.50999999999999091,23.4399999999996]
[40,2048,9.8585929584960708E-2,0,0,12.552332542293243,0.71026628466829322,0.791070468315624,4.693009488833809,0,0,null,0,{"$f":"SUM(D46:M46)","v":18.746678784110969},0,null,42.109999999999673,9.9999999999909051E-3,15.239999999999782,0,{"$f":"SUM(Q46:T46)","v":57.359999999999445},76.106678784110414,7.503047675555532,393.37011154858976,2048,null,75.769669327248664,null,null,null,{"$f":"Q46*1000","v":42109.999999999673},{"$f":"(R46+S46+T46)*1000","v":15249.999999999773},null,44.390400000000227,-0.52275000000000205,25.227027281510345]
[41,2049,9.1486571626726729E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,{"$f":"SUM(Q47:T47)","v":0},0,0,393.37011154858976,2049,null,null,null,null,null,null,null,null,null,0,0]
[42,2050,8.4898451769419764E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2050,null,null,null,null,null,null,null,null,null,0,0]
[43,2051,7.8784754797160142E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2051,null,null,null,null,null,null,null,null,null,0,0]
[44,2052,7.3111316626911796E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2052,null,null,null,null,null,null,null,null,null,0,0]
[45,2053,6.7846433395426689E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2053,null,null,null,null,null,null,null,null,null,0,0]
[46,2054,6.2960684294197003E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2054,null,null,null,null,null,null,null,null,null,0,0]
[47,2055,5.8426767162395143E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2055,null,null,null,null,null,null,null,null,null,0,0]
[48,2056,5.4219345919074936E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2056,null,null,null,null,null,null,null,null,null,0,0]
[49,2057,5.0314908982066572E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2057,null,null,null,null,null,null,null,null,null,0,0]
[50,2058,4.6691637882392889E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2058,null,null,null,null,null,null,null,null,null,0,0]
[51,2059,4.3329285340008253E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2059,null,null,null,null,null,null,null,null,null,0,0]
[52,2060,4.0209062119532533E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2060,null,null,null,null,null,null,null,null,null,0,0]
[53,2061,3.7313532033716165E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2061,null,null,null,null,null,null,null,null,null,0,0]
[54,2062,3.4626514507902904E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2062,null,null,null,null,null,null,null,null,null,0,0]
[55,2063,3.2132994161008635E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2063,null,null,null,null,null,null,null,null,null,0,0]
[56,2064,2.9819036897743727E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2064,null,null,null,null,null,null,null,null,null,0,0]
[57,2065,2.7671712043192027E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2065,null,null,null,null,null,null,null,null,null,0,0]
[58,2066,2.567902008462512E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2066,null,null,null,null,null,null,null,null,null,0,0]
[59,2067,2.3829825616764218E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2067,null,null,null,null,null,null,null,null,null,0,0]
[60,2068,2.2113795115779714E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2068,null,null,null,null,null,null,null,null,null,0,0]
[61,2069,2.052133919430189E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2069,null,null,null,null,null,null,null,null,null,0,0]
[62,2070,1.9043559014756767E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2070,null,null,null,null,null,null,null,null,null,0,0]
[63,2071,1.7672196561578292E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2071,null,null,null,null,null,null,null,null,null,0,0]
[64,2072,1.6399588494411928E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2072,null,null,null,null,null,null,null,null,null,0,0]
[65,2073,1.5218623324435718E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2073,null,null,null,null,null,null,null,null,null,0,0]
[66,2074,1.4122701674494914E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2074,null,null,null,null,null,null,null,null,null,0,0]
[67,2075,1.310569940097895E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2075,null,null,null,null,null,null,null,null,null,0,0]
[68,2076,1.2161933371361313E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2076,null,null,null,null,null,null,null,null,null,0,0]
[69,2077,1.1286129706163061E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2077,null,null,null,null,null,null,null,null,null,0,0]
[70,2078,1.0473394307872181E-2,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2078,null,null,null,null,null,null,null,null,null,0,0]
[71,2079,9.7191855121308308E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2079,null,null,null,null,null,null,null,null,null,0,0]
[72,2080,9.0192887083619441E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2080,null,null,null,null,null,null,null,null,null,0,0]
[73,2081,8.3697927880121981E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2081,null,null,null,null,null,null,null,null,null,0,0]
[74,2082,7.7670682888012236E-3,0,0,0,0,0,0,0,0,null,0,{"$f":"SUM(D80:M80)","v":0},0,null,0,0,0,0,0,{"$f":"U80+N80+O80","v":0},{"$f":"V80*C80","v":0},393.37011154858976,2082,null,null,null,null,null,null,null,null,null,0,0]
[75,2083,{"$f":"C80/(1+$C$14)","v":7.207747112844492E-3},0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,{"$f":"W81+X80","v":393.37011154858976},2083,null,null,null,null,null,null,null,null,null,0,0]
[76,2084,6.6887037053122616E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2084,null,null,null,null,null,null,null,null,null,0,0]
[77,2085,6.2070375884486469E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2085,null,null,null,null,null,null,null,null,null,0,0]
[78,2086,5.7600571533487823E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2086,null,null,null,null,null,null,null,null,null,0,0]
[79,2087,5.3452646189205482E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2087,null,null,null,null,null,null,null,null,null,0,0]
[80,2088,4.9603420739797221E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2088,null,null,null,null,null,null,null,null,null,0,0]
[81,2089,4.6031385244800693E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2089,null,null,null,null,null,null,null,null,null,0,0]
[82,2090,4.2716578734967236E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2090,null,null,null,null,null,null,null,null,null,0,0]
[83,2091,3.9640477667935454E-3,0,0,0,0,0,0,0,0,null,0,0,0,null,0,0,0,0,0,0,0,393.37011154858976,2091,null,null,null,null,null,null,null,null,null,0,0]
[null,null,"Total NPV = ",{"$f":"NPV($C$14,D16:D89)+D15","v":0},0,{"$f":"NPV($C$14,F17:F89)+F16","v":67.562418108326469},3.2953572967994131,4.2404009152920255,11.242091099122923,0,0,null,{"$f":"NPV($C$14,M17:M89)+M16","v":0},{"$f":"NPV($C$14,N17:N89)+N16","v":86.340267419540851},{"$f":"NPV($C$14,O17:O89)+O16","v":6.5362280026484676},null,{"$f":"NPV($C$14,Q17:Q89)+Q16","v":304.79804859100693},4.5842419315385428,21.63684626002571,0,331.01913678257125,423.89563220476049]

{"sheet":"DATA INPUTS->","index":10,"n_rows":2,"n_cols":6,"rows_kept":2,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"FPL 002322"]
[null,null,null,null,null,"20170235-EI"]

{"sheet":"Purchase Accounting","index":11,"n_rows":32,"n_cols":4,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"FPL 002323"]
[null,"20170235-EI"]
[]
[]
[]
[]
["Purchase Accounting Journal Entry - Regulatory"]
[]
[]
[]
[null,null,"Debit","Credit"]
["Inventory",null,4000000]
["PP&E - Dist",null,{"$f":"'FERC Summary 9-30-2016'!R62+'FERC Summary 9-30-2016'!R68","v":52391809.552991875}]
["PP&E - Transmission",null,{"$f":"'FERC Summary 9-30-2016'!R49","v":6359210.132391057}]
["PP&E - Customer Service & General Plant",null,{"$f":"'FERC Summary 9-30-2016'!R80","v":890043.17854508676}]
["PP&E - Land (included in Trans and Dist)",null,{"$f":"'FERC Summary 9-30-2016'!R38+'FERC Summary 9-30-2016'!R39+'FERC Summary 9-30-2016'!R51","v":1804797.5899999999}]
["Prepaid Easement Vero Beach",null,2000000]
[null,null,0]
[]
[]
[]
[]
[]
[]
["Asset Acquisition Adjustment",null,{"$f":"(SUM(D26:D29)-SUM(C12:C23))","v":117564105.54607198}]
[]
[null,"Cash - Prepaid Lease Substation Land",null,10000000]
[null,"Cash - Pension Funding",null,6609966]
[null,"Cash - FMPA & OUC Obligations",null,{"$f":"128000000+20400000+15000000+5000000","v":168400000}]
[null,null,{"$f":"SUM(C12:C17:C25)","v":185009966},{"$f":"SUM(D26:D29)","v":185009966}]
[]
[null,"NBV of PP&E",{"$f":"+SUM(C12:C16)","v":65445860.453928024}]

{"sheet":"PD Cost Summary","index":12,"n_rows":59,"n_cols":38,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH11/AG11-1","v":2.4999999999999911E-2}]
[]
[]
[]
[]
[]
["FPL 002324"]
["20170235-EI"]
[null,null,null,"Pre-Day 1","Year 1","Year 2","Year 3","Year 4","Year 5","Year 6","Year 7","Year 8","Year 9","Year 10","Year 11","Year 12","Year 13","Year 14","Year 15","Year 16","Year 17","Year 18","Year 19","Year 20","Year 21","Year 22","Year 23","Year 24","Year 25","Year 26","Year 27","Year 28","Year 29","Year 30","Year 30.75"]
[null,null,null,2018,2019,{"$f":"E10+1","v":2020},{"$f":"F10+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,"T/S (O&M)",95000,294649.640625,1770645.489548956,956451.53416881838,937225.51437088673,980637.4283802564,893117.43966523767,989991.15319910296,939758.9648644249,956435.14916861185,978638.63857883355,1003104.6045433043,1028182.2196568868,1053886.7751483088,1080233.9445270165,1107239.7931401918,1134920.7879686966,1163293.8076679138,1192376.1528596117,1222185.5566811019,1252740.1955981294,1284058.7004880826,1316160.1680002846,1349064.1722002917,1382790.7765052989,1417360.5459179312,1452794.5595658794,1489114.4235550263,1526342.2841439019,1564500.8412474992,1603613.3622786866,{"$f":"(AH11*1.025)","v":1643703.6963356535},null,null,{"$f":"SUM(D11:AI11)","v":37060218.320599832}]
[null,null,"T/S (Capital)",23461.538461538461,1303426.4411913615,{"$f":"10434085.0527044+500000","v":10934085.052704399},2906916.3692923076,2041315.0303710769,2081250.2612822091,1673485.8791206754,1817062.0500369482,2737137.2221648386,2797417.6874731891,2191278.0217414894,2246059.9722850267,2302211.471592152,2359766.7583819558,2418760.9273415045,2479229.9505250417,2541210.6992881675,2604740.9667703714,2669859.4909396307,2736605.9782131212,2805021.1276684492,2875146.65586016,2947025.3222566638,3020700.95531308,3096218.4791959068,3173623.941175804,3252964.5397051987,3334288.6531978282,3417645.8695277735,3503087.0162659674,3590664.1916726162,{"$f":"(AH12*1.025)","v":3680430.7964644311},null,null,{"$f":"SUM(D12:AI12)","v":91562099.317480892}]
[null,null," "]
[null,null,"Distribution (O&M)",94104.544373333338,570581.57060599304,1234552.4594845711,1092663.8591716853,1128823.9750629773,1166197.6170309717,1069056.9709919905,1105588.3633167841,1143376.2143314474,1182463.9465890881,1222896.4885946475,1264720.3271672749,1307983.5616267393,1352735.9598675007,1399029.016386284,1446916.0123313102,1496452.0776437002,1547694.2553640436,1600701.5681796696,1655535.0872907895,1712258.0036764191,1770935.7018438072,1831635.836148022,1894428.4097713758,1959385.8564555016,2026583.1250821252,2096097.7672019473,2168010.027614512,2242402.9381055292,2319362.4144518441,2398977.3568080962,{"$f":"(AH14*1.025)","v":2458951.7907282985},null,null,48961103.103298284]
[null,null,"Distribution (Capital)",1840364.0369599999,830156.18621902645,3279677.8134980081,2968310.0820854581,3071012.3655763445,3177279.5147548593,3287235.5570642054,3401008.8423367017,3518732.1936131171,3640543.0632290724,3766583.6943525737,3897001.2881631595,4031948.1768698217,4171582.0027717412,4316065.9035730148,4465568.7041699393,4620265.1151370527,4780335.9381460454,4945968.278559831,5117355.7654525675,5294698.7793151271,5478204.6877146699,5668088.0891862838,5864571.0656444449,6067883.4436120577,6278263.0645752884,6495956.0647831522,6721217.1648219842,6954309.9693064615,7195507.2770407889,7445091.4020160316,{"$f":"(AH15*1.025)","v":7631218.6870664321},null,null,150222004.21761525]
[]
[null,null,"IT + Centralized (O&M)",89000,262000,1196689.01,1213531.2352499999,1180119.5161312497,697122.50403453095,699474.09788539412,716960.95033252903,734884.97409084206,753257.09844311315,772088.52590419096,791390.73905179556,811175.50752809027,831454.89521629247,852241.26759669976,873547.2992866172,895385.98176878248,917770.63131300209,940714.89709582715,964232.7695232227,988338.58876130311,1013047.0534803356,1038373.2298173439,1064332.5605627776,1090940.8745768468,1118214.3964412678,1146169.7563522994,1174824.0002611068,1204194.6002676343,1234299.4652743251,1265156.9519061833,{"$f":"(AH17*1.025)","v":1296785.8757038377},null,null,29827719.253857438]
[null,null,"IT+ Centralized (Capital)",830965,30000,1175231.99,1204612.78975,1234728.1094937499,1265596.3122310936,1297236.2200368708,1329667.1255377927,1362908.8036762374,1396981.523768143,1431906.0618623465,1467703.7134089051,1504396.3062441275,1542006.2139002304,1580556.3692477359,1620070.2784789293,1660572.0354409027,1702086.3363269251,1744638.494735098,1788254.4571034752,1832960.818531062,1878784.8389943384,1925754.4599691965,1973898.3214684264,2023245.7795051369,2073826.9239927651,2125672.5970925842,2178814.4120198986,2233284.7723203958,2289116.8916284051,2346344.8139191153,{"$f":"(AH18*1.025)","v":2405003.434267093},null,null,52456826.204950988]
[]
[null,null,"PD Total (O&M)",278104.54437333334,1127231.211230993,4201886.9590335274,3262646.6285905037,3246169.0055651139,2843957.549445759,2661648.5085426224,2812540.4668484163,2818020.1532867141,2892156.1942008133,2973623.6530776722,3059215.670762375,3147341.2888117167,3238077.6302321022,3331504.2285100003,3427703.1047581192,3526758.8473811792,3628758.6943449597,3733792.6181351086,3841953.4134951141,3953336.7880358514,4068041.4558122251,4186169.2339656502,4307825.142534445,4433117.5075376472,4562158.0674413238,4695062.0831201263,4831948.4514306448,4972939.8225170653,5118162.7209736686,5267747.6709929667,{"$f":"(AH20*1.025)","v":5399441.3627677904},null,null,115849040.67775558]
[null,null,"PD Total (Capital)",2694790.5754215382,2163582.6274103881,14888994.856202392,7079839.2411277667,6347055.5054411711,6524126.0882681618,6257957.6562217521,6547738.0179114416,7618778.2194541926,7834942.2744704047,7389767.7779564103,7610764.9738570908,7838555.9547061007,8073354.9750539269,8315383.2001622561,8564868.9331739098,8822047.8498661239,9087163.2412433419,9360466.2642345596,9642216.2007691637,9932680.7255146392,10232136.182569169,10540867.871412143,10859170.342425952,11187347.702313103,11525713.929743856,11874593.201580934,12234320.230039712,12605240.611154631,12987711.184935162,13382100.407607764,{"$f":"(AH21*1.025)","v":13716652.917797957},null,null,293740929.74004716]
[]
[]
[null,null,"Distribution (O&M)",{"$f":"D17+D14","v":183104.54437333334},{"$f":"E17+E14+SUM(E46:E50)","v":832581.57060599304},{"$f":"F17+F14+SUM(F46:F50)","v":2431241.4694845714},2359566.982421685,2362315.3791942266,1993901.9134315024,1848057.2703743645,1904461.3011912024,1962630.5355904356,2022621.4726153917,2084492.4549095246,2148303.729842077,2214117.5126865269,2281998.0519214412,2352011.6967257611,2424226.9667429882,2498714.6241912949,2575547.7483992227,2654801.8128493386,2736554.7648150693,2820887.1076788115,2907881.9860224649,2870009.0659653656,2958760.9703341536,3050326.7310323482,3144797.5215233928,3242267.5235542469,3342834.027875619,3446597.5383731634,3553661.8797261692,3664134.3087142794,3755737.6664321362,null,null,{"$f":"SUM(D24:AI24)","v":80629148.129598111}]
[null,null,"Distribution (Capital)",{"$f":"D18+D15","v":2671329.0369600002},{"$f":"E18+E15+SUM(E52:E58)","v":860156.18621902645},{"$f":"F18+F15+SUM(F52:F58)","v":4454909.8034980083},9284557.8838354591,9445995.7400465719,13405727.901468268,8624541.9260365758,8891948.2212780584,9167751.4182950258,9373931.9296033029,9584354.3363385424,9882145.5190993957,10189308.2161671,10506140.861716717,10832951.497216837,11170058.083776839,11517788.824739765,11876482.498859633,12246488.804413192,12628168.714607853,13021894.844659556,13428051.830926774,7593842.5491554802,7838469.3871128708,8091129.2231171951,8352089.9885680536,8621628.661875736,8900031.5768418834,9187594.7416268568,9484624.168669194,9791436.2159351464,10036222.121333525,null,null,{"$f":"SUM(D25:AI25)","v":300961752.71399856}]
[null,null,"T/S (O&M)",{"$f":"D11","v":95000},{"$f":"E11","v":294649.640625},1770645.489548956,956451.53416881838,937225.51437088673,980637.4283802564,893117.43966523767,989991.15319910296,939758.9648644249,956435.14916861185,978638.63857883355,1003104.6045433043,1028182.2196568868,1053886.7751483088,1080233.9445270165,1107239.7931401918,1134920.7879686966,1163293.8076679138,1192376.1528596117,1222185.5566811019,1252740.1955981294,1284058.7004880826,1316160.1680002846,1349064.1722002917,1382790.7765052989,1417360.5459179312,1452794.5595658794,1489114.4235550263,1526342.2841439019,1564500.8412474992,1603613.3622786866,{"$f":"AI11","v":1643703.6963356535},null,null,37060218.320599832]
[null,null,"T/S (Capital)",{"$f":"D12","v":23461.538461538461},{"$f":"E12","v":1303426.4411913615},10934085.052704399,2906916.3692923076,2041315.0303710769,2081250.2612822091,1673485.8791206754,1817062.0500369482,2737137.2221648386,2797417.6874731891,2191278.0217414894,2246059.9722850267,2302211.471592152,2359766.7583819558,2418760.9273415045,2479229.9505250417,2541210.6992881675,2604740.9667703714,2669859.4909396307,2736605.9782131212,2805021.1276684492,2875146.65586016,2947025.3222566638,3020700.95531308,3096218.4791959068,3173623.941175804,3252964.5397051987,3334288.6531978282,3417645.8695277735,3503087.0162659674,3590664.1916726162,{"$f":"AI12","v":3680430.7964644311},null,null,91562099.317480892]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Additional Items"]
[]
["Hardening Schedule",null,{"$f":"2023+17","v":2040},null,{"$f":"AND(E44>=2023,E44<$C$39)*1","v":0},{"$f":"AND(F44>=2023,F44<$C$39)*1","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0]
[null,null,0.03,null,{"$f":"(1+$C$40)^(E44-$E$44)","v":1},{"$f":"(1+$C$40)^(F44-$E$44)","v":1.03},1.0609,1.092727,1.1255088099999999,1.1592740742999998,1.1940522965289999,1.22987386542487,1.2667700813876159,1.3047731838292445,1.3439163793441218,1.3842338707244455,1.4257608868461786,1.4685337134515639,1.512589724855111,1.5579674166007644,1.6047064390987871,1.6528476322717507,1.7024330612399032,1.7535060530771003,1.8061112346694133,1.8602945717094954,1.9161034088607805,1.973586511126604,2.0327941064604018,2.0937779296542138,2.1565912675438406,2.2212890055701555,2.2879276757372602,2.3565655060093778,2.4272624711896591]
["O&M",null,null,null,{"$f":"SUM(E45:E49)","v":0},{"$f":"SUM(F45:F49)","v":0},43371.888000000006,43371.888000000006,120581.79236599999,79526.201496979993,81911.987541889393,84369.34716814608,86900.427583190452,89507.440410686177]
["Capital",null,null,null,{"$f":"SUM(E51:E56)","v":0},{"$f":"SUM(F51:F56)","v":0},{"$f":"SUM(G51:G58)","v":5111635.012000001},{"$f":"SUM(H51:H58)","v":5140255.2649764763},8962852.0744823143,4040070.1489354996,4161272.2534035644,4286110.4210056718,4336407.3426060872,4385864.580123622]
[]
["Group","(O&M, CAP)","Descripton","Pre-Day 1",2019,{"$f":"E44+1","v":2020},{"$f":"F44+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
["T/S","O&M","T&S Hardening (O&M)"]
["Distribution","O&M","Dsbn Hardening (O&M)",null,{"$f":"(595000*0.02)*((98)/17)*E$40*E$39","v":0},{"$f":"(595000*0.02)*((98)/17)*F$40*F$39","v":0},0,0,77209.904365999988,79526.201496979993,81911.987541889393,84369.34716814608,86900.427583190452,89507.440410686177,92192.663623006752,94958.443531696961,97807.196837647847,100741.41274277729,103763.65512506061,106876.56477881243,110082.86172217679,113385.3475738421,116786.90800105737,120290.51524108907,123899.23069832174,0,0,0,0,0,0,0,0,0,0]
["Distribution","O&M","Feeder Ties (O&M)"]
["Centralized","O&M","AFS (O&M)",null,null,null,{"$f":"50/3*95000*1.5*0.01","v":23750},{"$f":"50/3*95000*1.5*0.01","v":23750},{"$f":"50/3*95000*1.5*0.01","v":23750}]
["Centralized","O&M","ALS (O&M)",null,null,null,{"$f":"2144*0.4*0.8*1.5*5720/3*0.01","v":19621.888000000003},{"$f":"2144*0.4*0.8*1.5*5720/3*0.01","v":19621.888000000003},{"$f":"2144*0.4*0.8*1.5*5720/3*0.01","v":19621.888000000003}]
["Centralized","O&M","FCI (O&M)",null,null,null,{"$f":"50/3*12*2500*0.02","v":10000},{"$f":"50/3*12*2500*0.02","v":10000},{"$f":"50/3*12*2500*0.02","v":10000}]
["T/S","CAP","T&S Hardening (Capital)"]
["Distribution","CAP","Dsbn Hardening (Capital)",null,{"$f":"((595000*0.98)*((98)/17)*E$40*E$39)","v":0},{"$f":"((595000*0.98)*((98)/17)*F$40*F$39)","v":0},0,0,3783285.3139339997,3896783.8733520196,4013687.3895525802,4134098.011239158,4258120.9515763326,4385864.580123622,4517440.5175273307,4652963.7330531506,4792552.6450447449,4936329.2243960872,5084419.10112797,5236951.6741618095,5394060.2243866632,5555882.0311182626,5722558.492051811,5894235.2468133653,6071062.304217766,0,0,0,0,0,0,0,0,0,0]
["Distribution","CAP","Feeder Ties(Capital)",null," "]
["Centralized","CAP","AFS (Capital)",null,null,null,{"$f":"50/3*95000*1.5*0.99","v":2351250},{"$f":"50/3*95000*1.5*0.99","v":2351250},{"$f":"50/3*95000*1.5*0.99","v":2351250}]
["Centralized","CAP","ALS (Capital)",null,null,null,{"$f":"2144*0.4*0.8*1.5*5720/3*0.99","v":1942566.912},{"$f":"2144*0.4*0.8*1.5*5720/3*0.99","v":1942566.912},{"$f":"2144*0.4*0.8*1.5*5720/3*0.99","v":1942566.912}]
["Centralized","CAP","FCI (Capital)",null,null,null,{"$f":"50/3*12*2500*0.98","v":490000},{"$f":"50/3*12*2500*0.98","v":490000},{"$f":"50/3*12*2500*0.98","v":490000}]
["T/S","CAP","Substation Cameras",null,null,null,{"$f":"3*60000*1.03^3","v":196690.86000000002},{"$f":"G57*1.03^4","v":221377.29577647659},{"$f":"H57*1.03^5","v":256636.95963231215}]
["T/S","CAP","Oil Filtration Systems",null," ",null,{"$f":"2*60000*1.03^3","v":131127.24},{"$f":"2*60000*1.03^4","v":135061.05719999998},{"$f":"2*60000*1.03^5","v":139112.88891599997},{"$f":"2*60000*1.03^6","v":143286.27558347999},{"$f":"2*60000*1.03^7","v":147584.8638509844},{"$f":"2*60000*1.03^8","v":152012.40976651391},{"$f":"1*60000*1.03^9","v":78286.391029754668}]
[null,null,null,null," "]

{"sheet":"Customer Service","index":13,"n_rows":41,"n_cols":38,"rows_kept":41,"cut":false,"hidden":false,"merged":[[7,7,7,11],[10,1,10,7],[28,1,28,7]]}
[null,null,null,"FPL 002325"]
[null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Pre","Post","Annual"]
[null,"Functional Area","Activity","GL Account","Account Description","Total","Total",2019,{"$f":"H9+1","v":2020},{"$f":"I9+1","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049]
[null,null,null,null,null,2018,2019]
[null,"O&M"]
[null,"Customer Care - Operations","Total ","n/a","Blank",17239.87,166563.95119828379,{"$f":"183803.821198284-F12","v":166563.95119828399},196511.59999999998,195083.91760305347,200017.07414014218,205071.35174437574]
[null,"Customer Care - Back Off & Advocacy","Total ","n/a","Blank",0,5826.9055481128471,5826.9055481128471,23386.0916957646,23386.0916957646,23386.0916957646,23386.0916957646]
[null,"RM - BPO & Billing","Total ","n/a","Blank",0,64653.849799999996,64653.849799999996,275953.37653999997,238023.58283620002,222988.97282128606,215326.06450592462]
[null,"RM - BPS","Total","n/a","Blank",0,0,0,0,0,0,0]
[null,"RM - Credit and Collections","Total ","n/a","Blank",0,5156.7197916666664,5156.7197916666664,307440.7122584132,116503.37749794566,86041.276569634778,114008.63210737675]
[null,"CSSS - Training","Total","n/a","Blank",0,18300,18300,0,0,0,0]
[null,"CSSS - Change Management","Total ","n/a","Blank",0,0,0,0,0,0,0]
[null,"CSFO","Total ","n/a","Blank",3625,14600,{"$f":"18225-F19","v":14600},47225,47225,47225,47225]
[null,"Smart Meter - Operations/Deployment","Total","n/a","Blank",44068.75,16235.346399999999,{"$f":"60304.0964-F20","v":16235.346400000002},139940.13560000001,34850,34850,34850]
[null,"Blank",null,"n/a","Blank",0,0,0,0,0,0,0]
[null,"CSPP","Total","n/a","Blank",190547.25,62515.75,{"$f":"253063-F22","v":62515.75},0,0,0,0]
[null,"DSM","Total","n/a","Blank",0,0,0,0,0,0,0]
[null,"M&C","Total","n/a","Blank",170000,22000,{"$f":"192000-F24","v":22000},0,0,0,0]
[null,"IT","Total","n/a","Blank",244396.55526353899,15724.100891946553,{"$f":"260120.656155486-F25","v":15724.100891947019},0,0,0,0]
[null,"COVB FTE","Total Payroll","n/a","Blank",0]
["NEW",null,"Total O&M",null,null,{"$f":"SUM(F12:F26)","v":669877.42526353896},{"$f":"SUM(G12:G26)","v":391576.62363000982},391576.62363001052,990456.91609417775,655071.96963296377,614508.41522682761,639867.14005344163,{"$f":"L27*1.025","v":655863.81855477765},{"$f":"M27*1.025","v":672260.41401864705},689066.92436911317,706293.59747834096,723950.93741529947,742049.71085068188,760600.95362194884,779615.97746249754,799106.37689905986,819084.03632153629,839561.13722957461,860550.16566031391,882063.9198018217,904115.51779686718,926718.4057417888,949886.36588533339,973633.52503246663,997974.36315827817,1022923.7222372351,1048496.8152931659,1074709.2356754949,1101576.9665673822,1129116.3907315666,1157344.3004998555,1186277.9080123517,1215934.8557126604]
[null,null,null,null,null,null,null,null,null,null,null,null,"-->escalated at 2.5% 2023-2048"]
[null,"Capital"]
[null,null,null,null,null,"PRE","POST",2018,2019]
[null,"Customer Care - Operations","COVB rep equip purchase",5992289,"Computer Equipment Purch",24795,0,{"$f":"24795-G31","v":24795},0,0,0,0]
[null,"Customer Care - Back Off & Advocacy","SM deployment","n/a","Blank",0,23346.467204670331,{"$f":"23346.4672046703-G32","v":-2.9103830456733704E-11},{"$f":"54647.9507211539+G32","v":77994.417925824237},0,0,0]
[null,"RM - BPO & Billing",null,"n/a","Blank",0,0,0,0,0,0,0]
[null,"RM - BPS","Conversion costs","n/a","Blank",80000,110000,{"$f":"190000-G34","v":80000},{"$f":"0+G34","v":110000},0,0,0]
[null,"CSFO - FMO","Equipment","n/a","Blank",29687.35,0,{"$f":"29687.35-G35","v":29687.35},0,0,0,0]
[null,"Smart Meter - Deployment","Meters, Install, Network","n/a","Blank",4612277.8893861249,548754.26702999999,{"$f":"5161032.15641613-G36","v":4612277.8893861305},{"$f":"1362893.79887+G36","v":1911648.0659},0,0,0]
[null,"CSPP","Total","n/a","Blank",0,0,null,0,0,0,0]
[null,"IT","Total","n/a","Blank",376931.10825713282,24575.857499239206,{"$f":"401506.965756372-G38","v":376931.10825713282},{"$f":"0+G38","v":24575.857499239206},0,0,0]
[null,"Blank",null,"n/a","Blank",0,0,0,0,0,0,0]
[null,"Blank",null,"n/a","Blank",0,0,0,0,0,0,0]
[null,null,"Total Capital",null,null,{"$f":"SUM(F31:F40)","v":5123691.3476432571},{"$f":"SUM(G31:G40)","v":706676.59173390944},{"$f":"SUM(H31:H40)","v":5123691.3476432627},{"$f":"SUM(I31:I40)","v":2124218.3413250633},0,0,0]

{"sheet":"Monthly Capacity OUC PPA","index":14,"n_rows":40,"n_cols":17,"rows_kept":40,"cut":false,"hidden":false,"merged":[[6,12,7,12]]}
[null,null,null,null,"FPL 002326"]
[null,null,null,null,"20170235-EI"]
[]
[]
[]
[]
["Date",null,"Capacity","Price ($/MW-month)","Payment",null,"\"Market Proxy\" Price ($/MW-month)","\"Market Proxy\" Payment",null,"Year","MDC                  ($/MW-Month)",null,"Month"," MCQ "]
["2018-10-01",{"$f":"YEAR(A8)","v":2018},80,10275,{"$f":"C8*D8","v":822000},null,4000,{"$f":"G8*C8","v":320000},null,2018,10275,null,null,"(MW)"]
["2018-11-01",{"$f":"YEAR(A9)","v":2018},80,10275,{"$f":"C9*D9","v":822000},null,4000,{"$f":"G9*C9","v":320000},null,2019,9705,null,"January",70]
["2018-12-01",2018,80,10275,822000,null,4000,320000,null,2020,10946,null,"February",70]
["2019-01-01",2019,70,9705,679350,null,4000,280000,null,null,null,null,"March",70]
["2019-02-01",2019,70,9705,679350,null,4000,280000,null,null,null,null,"April",70]
["2019-03-01",2019,70,9705,679350,null,4000,280000,null,null,null,null,"May",100]
["2019-04-01",2019,70,9705,679350,null,4000,280000,null,null,null,null,"June",100]
["2019-05-01",2019,100,9705,970500,null,4000,400000,null,null,null,null,"July",100]
["2019-06-01",2019,100,9705,970500,null,4000,400000,null,null,null,null,"August",100]
["2019-07-01",2019,100,9705,970500,null,4000,400000,null,null,null,null,"September",100]
["2019-08-01",2019,100,9705,970500,null,4000,400000,null,null,null,null,"October",80]
["2019-09-01",2019,100,9705,970500,null,4000,400000,null,null,null,null,"November",80]
["2019-10-01",2019,80,9705,776400,null,4000,320000,null,null,null,null,"December",80]
["2019-11-01",2019,80,9705,776400,null,4000,320000]
["2019-12-01",2019,80,9705,776400,null,4000,320000]
["2020-01-01",2020,70,10946,766220,null,4000,280000]
["2020-02-01",2020,70,10946,766220,null,4000,280000]
["2020-03-01",2020,70,10946,766220,null,4000,280000]
["2020-04-01",2020,70,10946,766220,null,4000,280000]
["2020-05-01",2020,100,10946,1094600,null,4000,400000]
["2020-06-01",2020,100,10946,1094600,null,4000,400000]
["2020-07-01",2020,100,10946,1094600,null,4000,400000]
["2020-08-01",2020,100,10946,1094600,null,4000,400000]
["2020-09-01",2020,100,10946,1094600,null,4000,400000]
["2020-10-01",2020,80,10946,875680,null,4000,320000]
["2020-11-01",2020,80,10946,875680,null,4000,320000]
["2020-12-01",2020,80,10946,875680,null,4000,320000]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,2018,{"$f":"N37+1","v":2019},{"$f":"O37+1","v":2020},2021]
[null,null,null,null,null,null,null,null,null,null,null,null,"\"Market Proxy\"",{"$f":"SUMIF($B$8:$B$34,N$37,$H$8:$H$34)/1000","v":960},{"$f":"SUMIF($B$8:$B$34,O$37,$H$8:$H$34)/1000","v":4080},4080,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"PPA Payments",{"$f":"SUMIF($B$8:$B$34,N$37,$E$8:$E$34)/1000","v":2466},{"$f":"SUMIF($B$8:$B$34,O$37,$E$8:$E$34)/1000","v":9899.1},11164.92,0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Above Marketness",{"$f":"N39-N38","v":1506},{"$f":"O39-O38","v":5819.1},7084.92,0]

{"sheet":"FERC Fixed Asset 9-30-2016","index":15,"n_rows":58,"n_cols":5,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,2,6,3]]}
[null,null,"FPL 002327"]
[null,null,"20170235-EI"]
[]
[]
[]
[]
[null,null,"9/30/16 Balance "]
["Location ID / FERC Code","FERC Category","Original Value","Accumulated Depreciation","GAAFR Category"]
["303","LAND & LAND RIGHTS",2518800,0,"LAND"]
["310","LAND & LAND RIGHTS (FERC)",540408.46,0,"LAND"]
["311","STRUCT,IMPR",30871525.489999987,20573014.320000004,"BUILDINGS"]
["312","BOILER PLANT EQUIPMENT",29228900.560000006,19542322.710000005,"IMPR OTHER THAN BLDGS"]
["313","ENGINES ENGINE DRIVEN GENERATO",255429.03000000003,187570.26,"IMPR OTHER THAN BLDGS"]
["314","TURBOGENERATOR UNITS",25605228.170000002,18640364.379999995,"IMPR OTHER THAN BLDGS"]
["315","ACCESSORY ELECTRIC EQUIPMENT",3670808.8200000003,3182217.7499999995,"IMPR OTHER THAN BLDGS"]
["316","MISC POWER PLANT EQUIP",997106.88,802905.24000000011,"IMPR OTHER THAN BLDGS"]
["344","GENERATORS",35500,24258.18,"IMPR OTHER THAN BLDGS"]
["350","TRANS LAND & LAND RIGHTS",802240.13,0,"LAND"]
["351","ORGANIZATION  RESERVED (FERC)",448420.50999999995,0,"LAND"]
["352","STRUCT & IMPROV",1153148.9300000002,741021.19,"BUILDINGS"]
["353","STATION EQUIP",19023677.249999996,14289240.160000002,"IMPR OTHER THAN BLDGS"]
["354","TOWERS & FIXTURES",133799.1,120419.19,"IMPR OTHER THAN BLDGS"]
["355","POLES & FIXTURES",10240569.91,6217972.4699999997,"IMPR OTHER THAN BLDGS"]
["356","OVERHEAD CONDUCTORS & DEVICES",1108583.7100000002,786593.11,"IMPR OTHER THAN BLDGS"]
["357","UNDERGROUND CONDUIT",1167853.1600000001,783310.92000000016,"IMPR OTHER THAN BLDGS"]
["358","UNDRGR CONDUCTOR & DEVICES",1315028.3900000001,1149917.0900000001,"IMPR OTHER THAN BLDGS"]
["359","ROADS & TRAILS",197423.05000000002,140688.22999999998,"IMPR OTHER THAN BLDGS"]
["360","LAND/LAND RIGHTS (FERC)",554136.94999999995,0,"LAND"]
["361","STRUCT & IMPROV",4733180.5199999996,2551837.870000001,"BUILDINGS"]
["362","STATION EQUIP",20983910.100000001,8114070.080000001,"IMPR OTHER THAN BLDGS"]
["363","STORAGE BATRY EQUIP",73956.94,9741.69,"IMPR OTHER THAN BLDGS"]
["364","POLES,TOWR",12723505.860000003,5932203.5700000003,"IMPR OTHER THAN BLDGS"]
["365","OVRHEAD,CONDU,DEV",12137366.399999999,7111355.5899999999,"IMPR OTHER THAN BLDGS"]
["366","UNDERGROUND CONDUIT",14423212.730000002,4873950.9700000016,"IMPR OTHER THAN BLDGS"]
["367","UNDGR CONDUCTORS & DEVICES",27356316.309999999,13381282.770000001,"IMPR OTHER THAN BLDGS"]
["368","LINE TRANSFORMERS",18038453.670000002,9620911.5099999998,"IMPR OTHER THAN BLDGS"]
["369","SERVICES",4288701.0600000005,2416126.9600000004,"IMPR OTHER THAN BLDGS"]
["370","METERS",4257014.1000000006,2081025.64,"IMPR OTHER THAN BLDGS"]
["371","INSTALL CUST PREM/PUMP EQUIP",5912.53,5912.53,"IMPR OTHER THAN BLDGS"]
["373","ST LIGHTS & SIGNAL SYSTEMS",3782664.4000000004,2258778.34,"IMPR OTHER THAN BLDGS"]
["390","STRUCT,IMPROV",3523.45,3523.45,"BUILDINGS"]
["391","OFFICE FURN EQUI",3837892.0999999996,3482635.2199999988,"MACHINERY & EQUIP"]
["392","TRANSPORT EQUIP",2597049.7700000005,1623616.0499999996,"MACHINERY & EQUIP"]
["393","STORES EQUIP",38540,34685.99,"MACHINERY & EQUIP"]
["394","TOOLS,SHOP GAR EQUIP",736491.17000000016,601169.11000000022,"MACHINERY & EQUIP"]
["395","LAB EQUIP",5628.54,5628.54,"MACHINERY & EQUIP"]
["396","POWER OPER EQUIP",103839.83999999998,58355.76,"MACHINERY & EQUIP"]
["397","COMMUN EQUIP",415756.43000000017,235982.87000000002,"MACHINERY & EQUIP"]
["398","MISC EQUIP",341331.14,241854.29,"MACHINERY & EQUIP"]
[]
[null,"TOTALS",{"$f":"SUM(C9:C50)","v":260752835.55999994},{"$f":"SUM(D9:D50)","v":151826464}]
[]
["BY CATEGORY"]
[null,"LAND",4864006.05,0]
[null,"BUILDINGS",36761378.389999986,23869396.830000006]
[null,"IMPR OTHER THAN BLDGS",211050922.12999997,121673139.34]
[null,"MACHINERY & EQUIP",8076528.9899999993,6283927.8299999991]
[null,null,{"$f":"SUM(C54:C57)","v":260752835.55999994},{"$f":"SUM(D54:D57)","v":151826464.00000003}]

{"sheet":"FERC Summary 9-30-2016","index":16,"n_rows":118,"n_cols":18,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
["FPL 002328"]
["20170235-EI"]
[]
[]
[]
[]
["ELECTRIC PLANT TOTALS"]
[]
["2016-09-30",null,null,null,null,null,"2016-09-30",null,null,null,null,null,"FOR ASSETS WITH REMAINING BOOK LIFE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Input!G16-1","v":"2018-12-31"}]
["FERC#","DESCRIPTION","PLANT COST",null,"ACC DEPR",null,"NET BOOK VALUE Less Salvage",null,null,null,null,null,"Average Acquisition Date","Last Depreciation Date","Average Useful Life","Average Remaining Life","Estimated Annual Depreciation","Estimated Book Value"]
[]
[303,"INTANGIBLE PLANT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A19,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":2518800},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A19,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C19-E19-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A19,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":2518800},null,null,null,null,null,null,null,null,null,null,{"$f":"G19-Q19","v":2518800}]
[310,"STEAM PRODUCTION-LAND",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A20,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":540408.46},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A20,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C20-E20-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A20,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":540408.46},null,null,null,null,null,null,null,null,null,null,{"$f":"G20-Q20","v":540408.46}]
[311,"STRUCTURES & IMPROVEMENTS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A21,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":30871525.489999987},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A21,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":20573014.320000004},null,{"$f":"+C21-E21-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A21,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":7642829.6699999832},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A21,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2000-12-18T08:43:38.182"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A21,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":27.192307692307693},{"$f":"O21-((N21-M21)/365)","v":11.398783408372459},{"$f":"(G21/P21)","v":670495.20954896719},{"$f":"G21-((($R$16-$G$15)/365)*Q21)","v":6132837.7186321728}]
[312,"BOILER EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A22,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":29228900.560000006},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A22,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":19542322.710000005},null,{"$f":"+C22-E22-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A22,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":7653849.9400000013},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A22,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1998-10-19T22:31:50.204"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A22,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":31.385964912280702},13.426893064363462,570038.79477629939,6370091.3391613215]
[313,"ENGINES/ENG EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A23,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":255429.03000000003},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A23,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":187570.26},null,{"$f":"+C23-E23-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A23,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":54325.140000000021},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A23,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2011-01-29T12:00:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A23,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":18.666666666666668},12.99406392694064,4180.765948624241,44909.826000632551]
[314,"TURBO GENERATORS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A24,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":25605228.170000002},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A24,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":18640364.379999995},null,{"$f":"+C24-E24-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A24,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":4490975.3500000071},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A24,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1999-09-10T21:20:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A24,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":31.368421052631579},14.302363213971006,314002.32834340824,3783824.9009636194]
[315,"ACCESS ELEC EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A25,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":3670808.8200000003},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A25,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":3182217.7499999995},null,{"$f":"+C25-E25-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A25,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":126327.40000000078},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A25,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1998-03-12T08:00:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A25,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":28},9.4337899543379073,13390.94898354315,96170.24913843238]
[316,"MISC POWER EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A26,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":997106.88},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A26,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":802905.24000000011},null,{"$f":"+C26-E26-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A26,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":127066.51999999989},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A26,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1999-07-01T06:00:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A26,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":28.2},10.937671232876713,11617.328524015269,100903.65959797098]
[]
[null,"TOTAL STEAM PRODUCTION",{"$f":"SUM(C19:C27)","v":93688207.409999996},null,{"$f":"SUM(E19:E27)","v":62928394.660000004},null,{"$f":"SUM(G19:G27)","v":23154582.479999997}]
[]
[340,"DIESEL PRODUCTION-LAND",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A30,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":0},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A30,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C30-E30","v":0},null,null,null,null,null,null,{"$f":"$G$15","v":"2016-09-30"}]
[341,"STRUCTURE & IMPPROVEMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A31,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":0},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A31,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C31-E31","v":0},null,null,null,null,null,null,{"$f":"$G$15","v":"2016-09-30"}]
[344,"GENERATORS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A32,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":35500},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A32,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":24258.18},null,{"$f":"+C32-E32-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A32,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":11241.82},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A32,'Fixed Assets Inventory 9-30-16'!$E$9:$E$1266)","v":"2006-07-06"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A32,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":15},{"$f":"O32-((N32-M32)/365)","v":4.7561643835616429},{"$f":"(G32/P32)","v":2363.6315092165901},{"$f":"G32-((($R$16-$G$15)/365)*Q32)","v":5918.7923271889395}]
[]
[null,"TOTAL DIESEL PRODUCTION",{"$f":"SUM(C30:C33)","v":35500},null,{"$f":"SUM(E30:E33)","v":24258.18},null,{"$f":"SUM(G30:G33)","v":11241.82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"R27+R33","v":0}]
[null,"TOTAL PRODUCTION",{"$f":"C28+C34","v":93723707.409999996},null,{"$f":"E28+E34","v":62952652.840000004},null,{"$f":"G28+G34","v":23165824.299999997}]
[]
[350,"TRANSMISSION-LAND",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A38,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":802240.13},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A38,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C38-E38-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A38,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":802240.13},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A38,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0},null,null,null,null,null,null,null,null,{"$f":"G38-Q38","v":802240.13}]
[351,"LAND RIGHTS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A39,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":448420.50999999995},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A39,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C39-E39-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A39,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":448420.50999999995},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A39,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0},null,null,null,null,null,null,null,null,{"$f":"G39-Q39","v":448420.50999999995}]
[352,"STRUCTURE & IMPROVEMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A40,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":1153148.9300000002},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A40,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":741021.19},null,{"$f":"+C40-E40-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A40,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":301684.18000000023},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A40,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":110443.56},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A40,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1995-12-02T09:00:00"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A40,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":36.25},{"$f":"O40-((N40-M40)/365)","v":15.407191780821918},{"$f":"(G40/P40)","v":19580.737638089326},{"$f":"G40-((($R$16-$G$15)/365)*Q40)","v":257587.28592189221}]
[353,"STATION EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A41,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)+G118","v":19650846.799999997},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A41,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":14211568.100000001},null,{"$f":"+C41-E41-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A41,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":4276960.6999999955},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A41,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":1162318},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A41,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1995-08-11T10:36:16.744"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A41,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":28},6.8477859190825043,{"$f":"(G41/P41)","v":624575.70235680509},{"$f":"G41-((($R$16-$G$15)/365)*Q41)","v":2870381.9949663142}]
[354,"TOWERS & FIXTURES",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A42,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":133799.1},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A42,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":120419.19},null,{"$f":"+C42-E42-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A42,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A42,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":13379.91}]
[355,"POLES & FIXTURES",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A43,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":8633996.7799999993},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A43,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":5075720.5},null,{"$f":"+C43-E43-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A43,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":3333940.4999999995},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A43,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":224335.78},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A43,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1997-08-12T14:36:31.304"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A43,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":30.391304347826086},11.245026801667663,{"$f":"(G43/P43)","v":296481.32981822407},{"$f":"G43-((($R$16-$G$15)/365)*Q43)","v":2666248.2996970401}]
[356,"OVERHEAD COND & DEV",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A44,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":785575.89000000013},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A44,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":576712.18000000005},null,{"$f":"+C44-E44-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A44,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":187184.67000000007},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A44,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":21679.040000000001},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A44,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1997-07-11T16:00:00"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A44,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":31.571428571428573},12.337638617090668,{"$f":"(G44/P44)","v":15171.839264338898},{"$f":"G44-((($R$16-$G$15)/365)*Q44)","v":153016.85664305056}]
[357,"UNDERGROUND CONDUIT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A45,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":952538.96000000008},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A45,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":643406.08000000019},null,{"$f":"+C45-E45-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A45,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":307858.58999999991},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A45,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":1274.29},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A45,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1988-02-22T06:51:25.714"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A45,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":47},18.376125244618393,{"$f":"(G45/P45)","v":16753.183051479198},{"$f":"G45-((($R$16-$G$15)/365)*Q45)","v":270129.50378543581}]
[358,"UNDERGROUND COND & DEV",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A46,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":1315028.3900000001},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A46,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":1149917.0900000001},null,{"$f":"+C46-E46-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A46,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":160635.04000000004},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A46,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":4476.26},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A46,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1990-03-02T16:00:00"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A46,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":32},5.4018264840182582,{"$f":"(G46/P46)","v":29737.171394759131},{"$f":"G46-((($R$16-$G$15)/365)*Q46)","v":93665.300584953453}]
[359,"ROADS & TRAILS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A47,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":197423.05000000002},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A47,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":140688.22999999998},null,{"$f":"+C47-E47-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A47,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":56734.820000000036},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A47,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0},null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A47,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"1981-09-16"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A47,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":50},14.936986301369863,{"$f":"(G47/P47)","v":3798.2775678650059},{"$f":"G47-((($R$16-$G$15)/365)*Q47)","v":48180.890792369806}]
[null,null,null,null,null,null,null,null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A48,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0}]
[null,"TOTAL TRANSMISSION",{"$f":"SUM(C38:C48)","v":34073018.539999999},null,{"$f":"SUM(E38:E48)","v":22659452.560000002},null,{"$f":"SUM(G38:G48)","v":9875659.1399999969},null,{"$f":"SUM(I38:I48)","v":1537906.84},null,null,null,null,null,null,null,{"$f":"SUM(Q40:Q48)","v":1006098.2410915607},{"$f":"SUM(R40:R48)","v":6359210.132391057}]
[]
[360,"DISTRIBUTION-LAND",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A51,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":554136.94999999995},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A51,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":0},null,{"$f":"+C51-E51","v":554136.94999999995},null,null,null,null,null,null,null,null,null,null,{"$f":"G51-Q51","v":554136.94999999995}]
[361,"STRUCTURE & IMPROVEMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A52,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":4733180.5199999996},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A52,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":2551837.870000001},null,{"$f":"+C52-E52-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A52,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":1946549.7099999986},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A52,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2000-02-12"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A52,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":31.941176470588236},{"$f":"O52-((N52-M52)/365)","v":15.29734085414988},{"$f":"(G52/P52)","v":127247.58692109135},{"$f":"G52-((($R$16-$G$15)/365)*Q52)","v":1659981.1717831846}]
[362,"STATION EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A53,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":23200488.560000002},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A53,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":8904649.7100000009},null,{"$f":"+C53-E53-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A53,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":13957375.040000001},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A53,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-07-31T03:36:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A53,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":27.071428571428573},14.896497064579261,936956.85499027185,11847296.862460265]
[363,"STORAGE BATTERY EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A54,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":73956.94},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A54,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":9741.69},null,{"$f":"+C54-E54-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A54,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":64215.25},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A54,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2012-09-01"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A54,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":31},26.917808219178081,2385.6047073791351,58842.737480916032]
[364,"POLES-TOWERS-FIXTURES",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A55,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":12601967.860000003},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A55,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":5853232.1299999999},null,{"$f":"+C55-E55-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A55,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":6424187.0800000029},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A55,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-01-19T03:25:42.857"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A55,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":25.551724137931036},12.845266212295021,500120.97638358048,5297887.2372950632]
[365,"OVERHEAD CONDUCTORS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A56,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":13178944.939999999},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A56,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":7131887.8199999994},null,{"$f":"+C56-E56-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A56,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":5398779.4299999997},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A56,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-08-09T09:45:00"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A56,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":26},13.850428082191781,389791.52109684556,4520947.5660503916]
[366,"UNDERGROUND CONDUIT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A57,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":17151940.359999999},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A57,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":5002355.5200000014},null,{"$f":"+C57-E57-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A57,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":11708670.929999998},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A57,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2000-01-08T20:12:37.895"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A57,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":48.657894736842103},31.920475847152129,366807.5308797321,10882600.271416053]
[367,"UNDERGROUND COND & DEV",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A58,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":23886691.239999998},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A58,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":12754542.459999999},null,{"$f":"+C58-E58-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A58,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":10697195.649999999},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A58,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2003-01-04T11:36:46.452"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A58,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":27.06451612903226},13.317896597437034,803219.60541866824,8888301.0865639839]
[368,"LINE TRANSFORMERS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A59,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":15821875.209999999},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A59,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":8830331.8800000008},null,{"$f":"+C59-E59-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A59,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":6210610.339999998},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A59,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-04-11T19:23:04.615"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A59,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":25.384615384615383},12.907376185458384,481167.53170926805,5126994.6932465229]
[369,"SERVICES",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A60,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":4272652.9900000012},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A60,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":2405562.0200000005},null,{"$f":"+C60-E60-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A60,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":1648972.5900000008},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A60,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-04-19T13:26:24"},"2016-09-30",{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A60,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":25},12.543999999999993,131455.08529974503,1352928.5348866023]
[]
[null,"TOTAL DISTRIBUTION",{"$f":"SUM(C51:C60)","v":115475835.56999998},null,{"$f":"SUM(E51:E60)","v":53444141.100000009},null,{"$f":"SUM(G51:G60)","v":58610692.969999999},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q52:Q60)","v":3739152.2974065822},{"$f":"SUM(R52:R60)","v":49635780.16118297}]
[]
[370,"METERS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A64,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":4257014.1000000006},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A64,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":2081025.64},null,{"$f":"+C64-E64-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A64,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":2016488.7200000009},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A64,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2004-08-15T02:46:09.231"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A64,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":24.827586206896552},{"$f":"O64-((N64-M64)/365)","v":12.693655753788011},{"$f":"(G64/P64)","v":158857.99639699896},{"$f":"G64-((($R$16-$G$15)/365)*Q64)","v":1658731.8075662116}]
[371,"INSTALLATION ON CUSTOMER PREMISES",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A65,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":5912.53},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A65,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":5912.53},null,{"$f":"+C65-E65","v":0}]
[373,"STREET LIGHTING",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A66,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":3782664.4000000004},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A66,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":2258778.34},null,{"$f":"+C66-E66-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A66,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":1412989.3100000005},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A66,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2006-11-01T03:36:00"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A66,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":20},{"$f":"O66-((N66-M66)/365)","v":10.079863013698635},{"$f":"(G66/P66)","v":140179.41593846402},{"$f":"G66-((($R$16-$G$15)/365)*Q66)","v":1097297.5842426925}]
[]
[null,"TOTAL CUSTOMER SERVICE",{"$f":"SUM(C64:C66)","v":8045591.0300000012},null,{"$f":"SUM(E64:E66)","v":4345716.51},null,{"$f":"SUM(G64:G66)","v":3429478.0300000012},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q64:Q66)","v":299037.41233546298},{"$f":"SUM(R64:R66)","v":2756029.3918089038}]
[]
[390,"STRUCTURES & IMPROVEMENTS",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A70,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":3523.45},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A70,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":3523.45},null,{"$f":"+C70-E70-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A70,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0}]
[391,"OFFICE FURNITURE",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A71,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":3644845.6399999997},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A71,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":3303631.7899999986},null,{"$f":"+C71-E71-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A71,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":318508.02000000101},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A71,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2015-12-01T08:20:52.174"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A71,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":3.9193548387096775},{"$f":"O71-((N71-M71)/365)","v":3.0874310745643614},{"$f":"(G71/P71)","v":103162.79531679674},{"$f":"G71-Q71","v":215345.22468320426}]
[392,"TRANSPORTATION EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A72,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":2597049.7700000005},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A72,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":1623616.0499999996},null,{"$f":"+C72-E72-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A72,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":913484.73000000091},"<--- Re-bucket into Distribution",null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A72,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2013-02-11T06:15:39.130"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A72,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":8.8529411764705888},{"$f":"O72-((N72-M72)/365)","v":5.2180394492520028},{"$f":"(G72/P72)","v":175062.82558499006},{"$f":"G72-((($R$16-$G$15)/365)*Q72)","v":519233.65429900965}]
[393,"STORES EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A73,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":38540},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A73,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":34685.99},null,{"$f":"+C73-E73-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A73,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":766.75000000000227}]
[394,"TOOLS, SHOP, GARAGE EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A74,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":736491.17000000016},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A74,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":601169.11000000022},null,{"$f":"+C74-E74-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A74,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":92234.539999999921},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A74,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2011-02-02T10:54:32.727"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A74,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":12.84375},{"$f":"O74-((N74-M74)/365)","v":7.181981631382313},{"$f":"(G74/P74)","v":12842.491770930299},{"$f":"G74-((($R$16-$G$15)/365)*Q74)","v":63312.544833685664}]
[395,"LABORATORY EQUIPMENT",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A75,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":5628.54},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A75,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":5628.54},null,{"$f":"+C75-E75-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A75,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":0}]
[396,"POWER OPERATED EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A76,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":103839.83999999998},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A76,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":58355.76},null,{"$f":"+C76-E76-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A76,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":41120.57999999998},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A76,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2015-10-20T19:12:00"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A76,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":5.833333333333333},{"$f":"O76-((N76-M76)/365)","v":4.8875799086758072},{"$f":"(G76/P76)","v":8413.2803490349033},{"$f":"G76-((($R$16-$G$15)/365)*Q76)","v":22173.411652310417}]
[397,"COMMUNICATION EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A77,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":260978.6099999999},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A77,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":230638.35000000003},null,{"$f":"+C77-E77-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A77,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":26813.419999999864},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A77,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2016-07-21T05:32:18.462"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A77,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":5},{"$f":"O77-((N77-M77)/365)","v":4.8061116965226462},{"$f":"(G77/P77)","v":5579.0255601841527},{"$f":"G77-((($R$16-$G$15)/365)*Q77)","v":14249.148738434458}]
[398,"MISCELLANEOUS EQUIP",{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A78,'Fixed Assets Inventory 9-30-16'!$F$9:$F$1266)","v":341331.14},null,{"$f":"SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!A78,'Fixed Assets Inventory 9-30-16'!$K$9:$K$1266)","v":241854.29},null,{"$f":"+C78-E78-SUMIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1217,'FERC Summary 9-30-2016'!A78,'Fixed Assets Inventory 9-30-16'!$G$9:$G$1217)","v":96711.62000000001},null,null,null,null,null,{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A78,'Fixed Assets Inventory 9-30-16'!$N$9:$N$1266)","v":"2012-10-08T10:17:08.571"},{"$f":"$G$15","v":"2016-09-30"},{"$f":"AVERAGEIF('Fixed Assets Inventory 9-30-16'!$A$9:$A$1266,'FERC Summary 9-30-2016'!$A78,'Fixed Assets Inventory 9-30-16'!$M$9:$M$1266)","v":9.2941176470588243},{"$f":"O78-((N78-M78)/365)","v":5.3144698975480633},{"$f":"(G78/P78)","v":18197.792416628392},{"$f":"G78-((($R$16-$G$15)/365)*Q78)","v":55729.194338442372}]
[]
[null,"TOTAL GENERAL PLANT",{"$f":"SUM(C70:C79)","v":7732228.1600000001},null,{"$f":"SUM(E70:E79)","v":6103103.3299999982},null,{"$f":"SUM(G71:G79)","v":1489639.660000002},null,{"$f":"G80+G68+G62+G49","v":73405469.799999997},null,null,null,null,null,null,null,null,{"$f":"SUM(R71:R79)","v":890043.17854508676}]
[]
[null,"TOTAL ELECTRIC PLANT",{"$f":"+C28+C34+C49+C62+C68+C80","v":259050380.70999998},null,{"$f":"+E28+E34+E49+E62+E68+E80","v":149505066.33999997},null,{"$f":"+G28+G34+G49+G62+G68+G80","v":96571294.099999994},null,{"$f":"G82-G51-G30-G20-G19-G80+G72","v":92381793.760000005},null,null,null,null,null,null,null,"land included",{"$f":"+R27+R33+R49+R62+R68+R80+R51+R39+R38","v":61445860.453928024}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"CWIP as of 9/30/2016"]
[null,null,null,null,"Transmission",null,{"$f":"1097221.25+62225.43+293519+104299+188743","v":1746007.68}]

{"sheet":"Fixed Assets Inventory 9-30-16","index":17,"n_rows":1268,"n_cols":15,"rows_kept":1268,"cut":false,"hidden":false,"merged":[]}
[null,null,"FPL 002329"]
[null,null,"20170235-EI"]
[]
[]
[]
[]
[]
["FERC ID","FERC TYPE","ASSET ID","ASSET DESCRIPTION","ACQUISITION DATE","COST","SALVAGE VALUE","USEFUL LIFE","LAST DEPRECIATION DATE","METHOD","ACCUMULATED DEPRECIATION","Net Book Value","Useful Life of +NBV Assets","Acq Date +NBV Assets","Useful Life of +NBV Assets"]
["303",null,"VB90002112","NOISE EASEMENT TREASURE COAST","1995-12-01",15000,0,1,"00:00:00","NO DEPRECIATION",0,{"$f":"ROUND((F9-K9-G9),0)","v":15000},{"$f":"IF(L9=0,\" \",H9)","v":1}]
["303",null,"020500000101","GAS TRANSMISSION LINE RIGHTS","1987-01-01",2003800,0,1,"00:00:00","NO DEPRECIATION",0,{"$f":"ROUND((F10-K10-G10),0)","v":2003800},{"$f":"IF(L10=0,\" \",H10)","v":1}]
["303",null,"020500000102","SETTLEMENT AGREEMENT GAS LINE","1989-05-01",500000,0,1,"00:00:00","NO DEPRECIATION",0,500000,1]
["310",null,"0205000001","LAND/LAND RIGHTS STEAM 310","1980-09-01",540408.46,0,1,"00:00:00","NO DEPRECIATION",0,540408,1]
["311",null,"VB90000440","AIR CONDITIONING SYSTEM","1988-10-01",4997,499.7,10,"1998-09-30","SL",4497.3,0," ",{"$f":"IF(L13<=1000,\" \",E13)","v":" "}]
["311",null,"VB90002194","HAZMAT STORAGE BUILDING","1995-11-01",68131.34,6813.13,33,"2016-09-30","SL",38822.300000000003,22496,33,{"$f":"IF(L14<=1000,\" \",E14)","v":"1995-11-01"}]
["311",null,"VB90001007","UNIT 5 GENERAL CONST","1992-12-01",10567728.84,1056772.8799999999,33,"2016-09-30","SL",6866597.3499999996,2644359,33,"1992-12-01"]
["311",null,"VB9000100701","UNIT 5 GENERAL CONST.","1994-09-01",88327.76,8832.7800000000007,33,"2016-09-30","SL",53397.68,26097,33,"1994-09-01"]
["311",null,"VB9000100702","UNIT 5 GENERAL CONST","1995-12-01",115000,11500,33,"2016-09-30","SL",65299.83,38200,33,"1995-12-01"]
["311",null,"VB90001008","UNIT 5 COMBUSTION TURBINE","1992-12-01",7195281.9699999997,719528.2,33,"2016-09-30","SL",4675281.26,1800473,33,"1992-12-01"]
["311",null,"0205000002","STRUCTURES/IMPROVE STEAM 311","1980-09-01",7378309.2300000004,737830.92,33,"2013-08-31","SL",6640478.3099999996,0," "," "]
["311",null,"020500000201","DRAWDY CONST 5117 DOLPHINS","1982-01-01",155576.95999999999,15557.7,33,"2014-12-31","SL",140019.26,0," "," "]
["311",null,"020500000202","CARPENTER SHOP POWER PLANT","1982-09-01",3582.47,358.25,33,"2015-08-31","SL",3224.22,0," "," "]
["311",null,"020500000203","ROOFING POWER PLANT","1982-03-01",3515,351.5,33,"2015-02-28","SL",3163.5,0," "," "]
["311",null,"020500000204","CONSTRUCTION OF ACID LINE","1982-03-01",1504.67,150.47,33,"2015-02-28","SL",1354.2,0," "," "]
["311",null,"020500000205","MODIFICATIONS FIRE ESCAPE PP","1982-07-01",5090.7700000000004,509.08,33,"2015-06-30","SL",4581.6899999999996,0," "," "]
["311",null,"020500000206","IMPROVEMENTS MAINT SHOP POWER","1983-09-01",3918.38,391.84,33,"2016-08-31","SL",3526.54,0," "," "]
["311",null,"020500000207","CONTROL ROOM DISPATCH CENTER P","1985-05-01",10185.26,1018.53,33,"2016-09-30","SL",8732.6299999999992,434,33,{"$f":"IF(L26<=1000,\" \",E26)","v":" "}]
["311",null,"020500000209","UNDERGROUND CABLE TO CIRCUIT F","1986-09-01",60650.18,6065.02,33,"2016-09-30","SL",49853.17,4732,33,"1986-09-01"]
["311",null,"020500000210","FIRE PROTECTION MONITORING SYS","1986-12-01",40906.65,4090.67,33,"2016-09-30","SL",33283.21,3533,33,"1986-12-01"]
["311",null,"VB90000990","UNIT 5 PILING","1992-12-01",170942.31,17094.23,33,"2016-09-30","SL",111063.44,42785,33,"1992-12-01"]
["311",null,"020500000211","IMPROVEMENTS POWER PLANT OFFIC","1986-12-01",9163.81,916.38,33,"2016-09-30","SL",7456.08,791,33," "]
["311",null,"020500000212","POWER PLANT ROOF","1988-07-01",164605.13,16460.509999999998,33,"2016-09-30","SL",127066.88,21078,33,"1988-07-01"]
["311",null,"020500000213","POWER PLANT SECURITY GATE","1987-12-01",3184.5,318.45,10,"1998-09-30","SL",2842.17,24,10," "]
["311",null,"020500000214","SECURITY FENCE AT POWER PLANT","1989-07-01",16985,1698.5,10,"1998-09-30","SL",14012.68,1274,10,"1989-07-01"]
["311",null,"020500000215","COLOR MONITORING SYSTEM FOR FR","1989-09-01",4012.5,401.25,10,"1998-09-30","SL",3250.09,361,10," "]
["311",null,"020500000216","POWER PLANT SECURITY SYSTEM","1989-10-01",9829.5,982.95,10,"1999-09-30","SL",8846.5499999999993,0," "," "]
["311",null,"020500000217","POWER PLANT SYSTEM 2 A/C CONTR","1990-03-01",13746.66,1374.67,10,"1999-09-30","SL",12371.99,0," "," "]
["311",null,"020500000218","POWER PLANT OVERHEAD EXTINGUIS","1990-06-01",7190,719,10,"1999-09-30","SL",6471,0," "," "]
["311",null,"020500000219","POWER PLANT ROOFING","1991-02-01",443913.9,44391.39,33,"2016-09-30","SL",310900.98,88622,33,"1991-02-01"]
["311",null,"0205000059","POWER PLANT LANDSCAPING","1981-01-01",10535,1053.5,33,"2013-12-31","SL",9481.5,0," "," "]
["311",null,"VB90005313","UNIT 5 COMBUSTION TURB. VALVES","2012-09-01",59062.74,0,33,"2016-09-30","SL",7308.35,51754,33,"2012-09-01"]
["311",null,"VB90005097","RETAINING WALL","2008-05-30",636063.24,0,33,"2016-09-30","SL",162228.22,473835,33,"2008-05-30"]
["311",null,"VB90005356","LOCKER ROOM REMODELING","2013-03-30",7675.72,0,10,"2016-09-30","SL",2750.42,4925,10,"2013-03-30"]
["311",null,"VB90005360","UNIT 5 COMBUSTION TURBINE INSP","2013-03-30",2732701.56,0,10,"2016-09-30","SL",979217.93,1753484,10,"2013-03-30"]
["311",null,"VB90005098","WAREHOUSE FACILITY","2008-08-08",253109.75,0,33,"2016-09-30","SL",62638.58,190471,33,"2008-08-08"]
["311",null,"VB90005099","HURRICANE FLOOD PANELS","2008-08-01",222006.41,0,33,"2016-09-30","SL",54940.76,167066,33,"2008-08-01"]
["311",null,"VB90005100","SOLAR LIGHTING","2007-10-30",8635.3799999999992,0,28,"2016-09-30","SL",2775.6,5860,28,"2007-10-30"]
["311",null,"VB90005391","AIR CONDITIONER ROOF TOP UNIT","2014-05-15",18700,0,10,"2016-09-30","SL",4519.07,14181,10,"2014-05-15"]
["311",null,"VB90005099A","HURRICANE FLOOD PANELS","2009-02-28",25267.38,0,33,"2016-09-30","SL",5870.52,19397,33,"2009-02-28"]
["311",null,"VB90004199","ELEVATOR UPGRADE","2006-11-16",82027,0,25,"2016-09-30","SL",32493.64,49533,25,"2006-11-16"]
["311",null,"VB90005216","FUEL OIL STORAGE TANKS","2010-05-31",269461.52,0,33,"2016-09-30","SL",52395.42,217066,33,"2010-05-31"]
["312",null,"VB2646","VIBRATION MONITOR SYSTEM MODEL","1993-01-01",19112.7,1911.27,33,"2016-09-30","SL",12380.42,4821,33,"1993-01-01"]
["312",null,"VB2647","VIBRATION MONITOR SYSTEM MODEL","1993-01-01",19112.7,1911.27,33,"2016-09-30","SL",12380.42,4821,33,"1993-01-01"]
["312",null,"VB2648","VIBRATION MONITOR SYSTEM MODEL","1993-01-01",19112.71,1911.27,33,"2016-09-30","SL",12380.42,4821,33,"1993-01-01"]
["312",null,"VB90001001","UNIT 5 DEMINERALIZATION SYSTEM","1992-12-01",1674346.13,167434.60999999999,33,"2016-09-30","SL",1087940.77,418971,33,"1992-12-01"]
["312",null,"VB9000100101","UNIT 5 SODIUM ANALYZER WALTRON","1996-04-01",8401.91,840.19,33,"2016-09-30","SL",4713.62,2848,33,"1996-04-01"]
["312",null,"VB90001002","UNITS 4 & 5 EMMISSION MONITORI","1992-12-01",406744,40674.400000000001,33,"2016-09-30","SL",264290.45,101779,33,"1992-12-01"]
["312",null,"VB9000100201","UNIT 5-REPLACE COMPUTER PARTS","1996-01-01",8814.2999999999993,881.43,33,"2016-09-30","SL",4987.6899999999996,2945,33,"1996-01-01"]
["312",null,"VB90000992","UNIT 5 DEMINERALIZED WATER STO","1992-12-01",244070,24407,33,"2016-09-30","SL",158589.35,61074,33,"1992-12-01"]
["312",null,"VB90000993","UNIT 5 DEARATORS","1992-12-01",139224,13922.4,33,"2016-09-30","SL",90463.82,34838,33,"1992-12-01"]
["312",null,"VB90000994","UNIT 5 BOILER FEED PUMP","1992-12-01",161500,16150,33,"2016-09-30","SL",104937.66,40412,33,"1992-12-01"]
["312",null,"VB90000996","UNIT 5 UPGRADE GAS METERING ST","1992-12-01",151215.22,15121.52,33,"2016-09-30","SL",98255.35,37838,33,"1992-12-01"]
["312",null,"VB90000998","UNIT 5 HEAT RECOVERY SYSTEM","1992-12-01",2952467,295246.7,33,"2016-09-30","SL",1918425.65,738795,33,"1992-12-01"]
["312",null,"VB90001000","UNIT 5 PRETREATMENT SYSTEM","1992-12-01",616358,61635.8,33,"2016-09-30","SL",400491.13,154231,33,"1992-12-01"]
["312",null,"0205000003","BOILER PLANT EQUIP UNIT 1 (196","1980-09-01",1165746.3700000001,116574.64,33,"1997-04-30","SL",1049171.73,0," "," "]
["312",null,"020500000301","UNIT 1 REBUILD BASKETS HEADSHA","1984-07-01",44233,4423.3,33,"2016-09-30","SL",38923.49,886,33," "]
["312",null,"020500000302","UNIT 1 BOILER DRUM LEVEL INDIC","1987-04-01",9749,974.9,33,"2016-09-30","SL",7850.73,923,33," "]
["312",null,"0205000004","BOILER PLANT EQUIP UNIT 2 (196","1980-09-01",1064274.56,106427.46,33,"1997-04-30","SL",957847.1,0," "," "]
["312",null,"020500000401","UNIT 2 CIRCULATING PUMP","1985-05-01",71288.61,7128.86,33,"2016-09-30","SL",61121.05,3039,33,"1985-05-01"]
["312",null,"020500000402","UNIT 2 BURNER MANAGEMENT/FLAME","1987-11-01",293956.71000000002,29395.67,33,"2016-09-30","SL",231759.22,32802,33,"1987-11-01"]
["312",null,"020500000403","UNIT 2 UPGRADE BOILER CONTROL","1992-03-01",460819.63,46081.96,33,"2016-09-30","SL",309237.87,105500,33,"1992-03-01"]
["312",null,"0205000005","BOILER PLANT EQUIP UNIT 3 (197","1980-09-01",2008439.77,200843.98,33,"2013-08-31","SL",1807595.79,0," "," "]
["312",null,"020500000501","UNIT 3 DRAG CONTROL VALVE","1984-04-01",15525.56,1552.56,33,"2016-09-30","SL",13763.93,209,33," "]
["312",null,"020500000502","UNIT 3","1984-04-01",10085.89,1008.59,33,"2016-09-30","SL",8941.49,136,33," "]
["312",null,"020500000503","UNIT 3 FEEDWATER VALVE","1985-06-01",20706.419999999998,2070.64,33,"2016-09-30","SL",17708.88,{"$f":"ROUND((F74-K74-G74),0)","v":927},{"$f":"IF(L74=0,\" \",H74)","v":33}," "]
["312",null,"020500000504","UNIT 3 CONDENSER","1986-04-01",41158.199999999997,4115.82,33,"2016-09-30","SL",34261.230000000003,2781,33,"1986-04-01"]
["312",null,"020500000505","UNIT 3 SCREEN BASKETS","1986-02-01",32815.89,3281.59,33,"2016-09-30","SL",27466.36,2068,33,"1986-02-01"]
["312",null,"020500000506","UNIT 3 CONDENSER","1986-10-01",53753,5375.3,33,"2016-09-30","SL",43962.21,4415,33,{"$f":"IF(L77<=1000,\" \",E77)","v":"1986-10-01"}]
["312",null,"020500000507","UNIT 3 UPGRADE BOILER CONTROL","1992-03-01",460819.63,46081.96,33,"2016-09-30","SL",309237.87,105500,33,"1992-03-01"]
["312",null,"020500000508","UNIT 3 BURNER MANAGEMENT SYSTE","1994-07-01",266070,26607,33,"2016-09-30","SL",161904.44,77559,33,"1994-07-01"]
["312",null,"020500000509","UNIT 3 SODIUM ANALYZER WALTRON","1996-04-01",8401.91,840.19,33,"2016-09-30","SL",4713.62,2848,33,"1996-04-01"]
["312",null,"020500000512","UNIT 3 E.M.S. & UPGRADE UNITS","1996-06-01",433659,43365.9,33,"2016-09-30","SL",241063.74,149229,33,"1996-06-01"]
["312",null,"0205000006","BOILER PLANT EQUIP UNIT 4 (197","1980-09-01",5788640.7000000002,578864.06999999995,33,"2013-08-31","SL",5209776.63,0," "," "]
["312",null,"020500000601","UNIT 4 RECIRCULATING VALVES","1984-04-01",11672.54,1167.25,33,"2016-09-30","SL",10348.120000000001,157,33," "]
["312",null,"020500000602","UNIT 4","1984-04-01",68565.66,6856.57,33,"2016-09-30","SL",60785.78,923,33," "]
["312",null,"020500000603","UNIT 4 BOILER FUEL OIL LINE","1985-09-01",20892.48,2089.25,33,"2016-09-30","SL",17735.23,1068,33,"1985-09-01"]
["312",null,"020500000604","UNIT 4 TURBINE OVERHAUL","1985-09-01",41331.120000000003,4133.1099999999997,33,"2016-09-30","SL",35085.120000000003,2113,33,"1985-09-01"]
["312",null,"020500000605","UNIT 4 VIBRATION EQUIPMENT","1986-12-01",8110.83,811.08,33,"2016-09-30","SL",6599.22,701,33," "]
["312",null,"020500000606","UNIT 4 UPGRADE BOILER CONTROL","1992-03-01",461850.28,46185.03,33,"2016-09-30","SL",309929.78000000003,105735,33,"1992-03-01"]
["312",null,"020500000607","UNIT 4 UPGRADE BOILER CONTROL","1992-03-01",31306.57,3130.66,33,"2016-09-30","SL",21008.45,7167,33,"1992-03-01"]
["312",null,"020500000608","UNIT 4 SODIUM ANALYZER WALTRON","1996-04-01",8401.91,840.19,33,"2016-09-30","SL",4713.62,2848,33,"1996-04-01"]
["312",null,"VB90002811","UNIT 5 INLET AIR COOLING","2001-03-01",301758.92,0,1,"00:00:00","SL",301758.92,0," "," "]
["312",null,"VB90002911","UNIT 3 STATIC EXCITER UPGRADE","2002-07-01",190343,19034.3,5,"2007-06-30","SL",171308.7,0," "," "]
["312",null,"0205000055","2 STAGE REVERSE OSMOSIS UNIT","1981-07-01",86218.71,8621.8700000000008,33,"2014-06-30","SL",77596.84,0," "," "]
["312",null,"0205000056","FUEL OIL STORAGE TANK IMPROV","1981-02-01",46210.01,4621,33,"2014-01-31","SL",41589.01,0," "," "]
["312",null,"0205000065","UNITS 364 BURNER MODIFICATIONS","1983-03-01",219899.35,21989.94,33,"2016-02-29","SL",197909.41,0," "," "]
["312",null,"VB90002602","COOLING TOWER OVERHAUL","1999-06-01",351393.58,0,5,"00:00:00","SL",351393.58,0," "," "]
["312",null,"VB90002941","UNIT 4 COOLING TOWER","2001-12-01",164153.68,16415.37,33,"2016-09-30","SL",66872.3,80866,33,"2001-12-01"]
["312",null,"VB90002938","TUBE BUNDLE45 FEEDWATER HEATER","2001-12-01",184317,18431.7,33,"2016-09-30","SL",75086.64,90799,33,"2001-12-01"]
["312",null,"VB90002934","ESC CEMS PHASE II UPGRADE","2001-10-01",7200,700,33,"2016-09-30","SL",2954.36,3546,33,"2001-10-01"]
["312",null,"VB90002942","ENGINEERING OFFICE RENOVATIONS","2001-10-01",31480.55,3148.06,33,"2016-09-30","SL",12878.77,15454,33,"2001-10-01"]
["312",null,"VB90002625","FUEL FACILITY UPGRADE","2000-02-01",3422135.58,0,33,"2016-09-30","SL",1749007.32,1673128,33,"2000-02-01"]
["312",null,"0209210152","TUBING/BENDING FOR RETUB HEATE","1980-11-01",23000,2300,28,"2008-10-31","SL",20700,0," "," "]
["312",null,"020921015201","TUBING/BENDING FOR RETUB HEATE","1981-09-01",23456.69,2345.67,28,"2009-08-31","SL",21111.02,0," "," "]
["312",null,"020921015202","TUBING/BENDING FOR BOILER UNIT","1986-01-01",28446.05,2844.61,28,"2013-12-31","SL",25601.439999999999,0," "," "]
["312",null,"VB90005309","UNIT 2 WATER SCREEN REPLACE","2012-09-01",83580,0,33,"2016-09-30","SL",10341.94,73238,33,"2012-09-01"]
["312",null,"VB90005282A","UNIT 5 HEAT REC UPGRADE 11-12","2012-09-01",6060.5,0,33,"2016-09-30","SL",749.7,5311,33,"2012-09-01"]
["312",null,"VB90005357","UNIT 4 COOLING TOWER REHAB","2013-03-30",449946.5,0,33,"2016-09-30","SL",48857.89,401089,33,"2013-03-30"]
["312",null,"VB90005358","UNIT 2 WATERBOX COATING","2013-03-30",495526.5,0,33,"2016-09-30","SL",53807.19,441719,33,"2013-03-30"]
["312",null,"VB90005359","UNIT 2 TURBINE GENERATOR INSP","2013-03-30",485153.25,0,10,"2016-09-30","SL",173846.49,311307,10,"2013-03-30"]
["312",null,"VB90004005","STATIC INVERTER","2006-03-01",118644,0,33,"2016-09-30","SL",38050.26,80594,33,"2006-03-01"]
["312",null,"VB90004018","COOLING TOWER REWIRE","2006-08-01",504735,0,33,"2016-09-30","SL",155498.76,349236,33,"2006-08-01"]
["312",null,"VB90004019","UNIT 4 BURNER MANAGEMENT","2006-03-01",633057.65,0,33,"2016-09-30","SL",203026.01,430032,33,"2006-03-01"]
["312",null,"VB90004021","UNIT 3 TRAVELLING WATER SCREEN","2006-03-01",134288,0,33,"2016-09-30","SL",43066.97,91221,33,"2006-03-01"]
["312",null,"VB90005281A","UNIT 4 REHABILITATION FY 11-12","2012-09-01",25474.65,0,33,"2016-09-30","SL",3152.17,22322,33,"2012-09-01"]
["312",null,"VB90005390","UNIT 2 VIBRATION MONITOR REPLA","2013-10-01",35549.69,0,10,"2016-09-30","SL",10665,24885,10,"2013-10-01"]
["312",null,"VB90005155","UNIT 5 FIRE PROTECTION SYS","2009-06-30",69880,0,10,"2016-09-30","SL",51245.279999999999,18635,10,"2009-06-30"]
["312",null,"VB90005282","UNIT 5 HEAT REC SYSTEM UPGRADE","2011-06-14",1418824.61,0,33,"2016-09-30","SL",229304.95999999999,1189520,33,"2011-06-14"]
["312",null,"VB90003158","TURBINE DECK OVERHEAD CRANE","2004-08-01",158898,0,10,"2014-07-31","SL",158898,0," "," "]
["312",null,"VB90005154","UNIT 5 HMI INTERFACE COMPUTER","2009-01-31",60603.21,0,10,"2016-09-30","SL",46967.54,13636,10,"2009-01-31"]
["312",null,"VB90005355","UNIT 2 TRAVELING WATERBOX COAT","2013-03-30",109174.95,0,33,"2016-09-30","SL",11854.67,97320,33,"2013-03-30"]
["312",null,"VB90003182","UNIT 4 BURNER MANAGEMENT UPGRA","2003-10-01",36737.019999999997,0,33,"2016-09-30","SL",14472.12,22265,33,"2003-10-01"]
["313",null,"0205000007","ENGINES/ENGINE DRIVEN GENERATO","1980-09-01",130397.5,13039.75,36,"2016-08-31","SL",117357.75,0," "," "]
["313",null,"0205000061","CONDENSOR 2 IMPROVEMENTS","1981-09-01",4938.82,493.88,36,"2016-09-30","SL",4334.67,110,36," "]
["313",null,"VB90005221A","GENERATOR PROTECT RELAYS FY11","2011-06-30",98153.64,0,10,"2016-09-30","SL",52348.72,45805,10,"2011-06-30"]
["313",null,"VB90005221","GENERATOR PROTECTIVE RELAYS","2010-08-31",21939.07,0,10,"2016-09-30","SL",13529.12,8410,10,"2010-08-31"]
["314",null,"VB90000967","SUBSTATION CONST SUB 11 SO. BE","1992-12-01",1710.85,171.09,33,"2016-09-30","SL",1111.43,428,33," "]
["314",null,"VB90000968","SUBSTATION CONST","1992-12-01",17108.169999999998,1710.82,33,"2016-09-30","SL",11116.65,4281,33,"1992-12-01"]
["314",null,"VB9000100801","UNIT 5 ENG FEES","1995-06-01",84648.18,8464.82,33,"2016-09-30","SL",49365.66,26818,33,"1995-06-01"]
["314",null,"VB9000100802","UNIT 5-GE PARTS FOR HOT GAS PA","1996-09-01",723297,72329.7,33,"2016-09-30","SL",397767.83,253199,33,"1996-09-01"]
["314",null,"VB9000100803","UNIT 5 ENG FEES","1996-09-01",107010.58,10701.06,33,"2016-09-30","SL",58849.03,37460,33,"1996-09-01"]
["314",null,"VB90001009","UNIT 5 LOW NOX COMBUSTION SYST","1992-12-01",2669794.7599999998,266979.48,33,"2016-09-30","SL",1734753.93,668061,33,"1992-12-01"]
["314",null,"VB9000100901","UNIT 5   NOX CUMBUSTION SYSTEM","1995-05-01",134192.16,13419.22,33,"2016-09-30","SL",78605.210000000006,42168,33,"1995-05-01"]
["314",null,"VB90000989","UNIT 5 GENERATOR TRANSFORMER","1992-12-01",434609,43460.9,33,"2016-09-30","SL",282396.05,108752,33,"1992-12-01"]
["314",null,"VB90000995","UNIT 5 WATER CONTROL SYSTEM","1992-12-01",326623.5,32662.35,33,"2016-09-30","SL",212230.6,81731,33,"1992-12-01"]
["314",null,"VB90000997","UNIT 5 GAS TURBINE GENERATORS","1992-12-01",10535800,1053580,33,"2016-09-30","SL",6845851.3099999996,2636369,33,"1992-12-01"]
["314",null,"0205000008","TURBOGENERATORS UNIT 1 (1961)","1980-09-01",1131604.56,113160.48,33,"1997-04-30","SL",1018444.08,0," "," "]
["314",null,"0205000009","TURBOGENERATORS UNIT 2 (1964)","1980-09-01",1065779.57,106577.96,33,"1997-04-30","SL",959201.61,0," "," "]
["314",null,"0205000010","TURBOGENERATORS UNIT 3 (1971)","1980-09-01",2102638.77,210263.88,33,"2013-08-31","SL",1892374.89,{"$f":"ROUND((F138-K138-G138),0)","v":0},{"$f":"IF(L138=0,\" \",H138)","v":" "}," "]
["314",null,"020500001001","TURBINE TSI/TEMPERATURE MONITO","1989-07-01",33463.21,3346.32,33,"2016-09-30","SL",24922.6,5194,33,"1989-07-01"]
["314",null,"0205000011","TURBOGENERATORS UNIT 4 (1976)","1980-09-01",5370603.5800000001,537060.36,33,"2013-08-31","SL",4833543.22,0," "," "]
["314",null,"VB90002288","ENG.FEES PERMITTING & LICEN","1997-03-01",108341.35,0,29,"2016-09-30","SL",73241.41,35100,29,{"$f":"IF(L141<=1000,\" \",E141)","v":"1997-03-01"}]
["314",null,"VB9000228801","ENG.FEES PERMIT & LICENSE","1998-09-01",27628.75,0,29,"2016-09-30","SL",17336.740000000002,10292,29,"1998-09-01"]
["314",null,"VB90005221B","GENERATOR PROTEC.RELAYS FY 12","2012-09-01",6600,0,10,"2016-09-30","SL",2695,3905,10,"2012-09-01"]
["314",null,"VB90005101","UNIT 2 HYDROGEN ANALYZER","2008-05-30",13725.75,0,33,"2016-09-30","SL",3500.66,10225,33,"2008-05-30"]
["314",null,"VB90005103","UNIT 3 HYDROGEN ANALYZER","2008-05-30",13191.75,0,33,"2016-09-30","SL",3364.31,9827,33,"2008-05-30"]
["314",null,"VB90005156","UNIT 4 STATIC EXCITER","2009-06-30",321525.48,0,33,"2016-09-30","SL",71449.84,250076,33,"2009-06-30"]
["314",null,"VB90005281","UNIT 4 REHAB FY 11","2010-10-01",113069.9,0,33,"2016-09-30","SL",20558.16,92512,33,"2010-10-01"]
["314",null,"VB90005280","UNIT 3 REHAB","2010-10-01",262261.3,0,33,"2016-09-30","SL",47684.160000000003,214577,33,"2010-10-01"]
["315",null,"VB90000991","UNIT 5 UNINTERRUPTIBLE SUPPLY","1992-12-01",77037,7703.7,33,"2016-09-30","SL",50056.35,19277,33,"1992-12-01"]
["315",null,"VB90000999","UNIT 5 ELECTRICAL EQUIPMENT","1992-12-01",376281,37628.1,31,"2016-09-30","SL",260304.75,78348,31,"1992-12-01"]
["315",null,"0205000012","ACCESSORY ELEC EQUIP STEAM","1980-09-01",3126414.68,312641.46999999997,30,"2010-08-31","SL",2813773.21,0," "," "]
["315",null,"0205000058","ESTERLINE ANGUS RECORDER","1981-06-01",1858.27,185.83,30,"2011-05-31","SL",1672.44,0," "," "]
["315",null,"0205000053","EMERGENCY GENERATOR","1981-07-01",23335.23,2333.52,30,"2011-06-30","SL",21001.71,0," "," "]
["315",null,"020500005301","EMERGENCY GENERATOR FINAL COST","1981-10-01",14685.42,1468.54,30,"2011-09-30","SL",13216.88,0," "," "]
["315",null,"0205000054","MULTI AMP VAR FREQ GENERATOR","1981-04-01",3025.08,302.51,30,"2011-03-31","SL",2722.57,0," "," "]
["315",null,"VB90005102","UNIT 3 & 4 BATTERY BANK","2008-09-30",48172.14,0,20,"2016-09-30","SL",19469.84,28702,20,"2008-09-30"]
["316",null,"VB90002027","GAS MONITOR KIT SENTINEL 44","1995-04-01",2202.38,220.24,28,"2016-09-30","SL",1524.3,458,28," "]
["316",null,"VB90002107","COMPRESSORS QUINCY PLANT AIR S","1995-11-01",60476,6047.6,29,"2016-09-30","SL",39226.83,15202,29,"1995-11-01"]
["316",null,"0205000013","MISC POWER PLANT EQUIP STEAM","1980-09-01",458989.61,45898.96,28,"1997-04-30","SL",413090.65,0," "," "]
["316",null,"020500001301","MISC POWER PLANT EQUIP 4/82","1982-04-01",5425.3,542.53,28,"2010-03-31","SL",4882.7700000000004,0," "," "]
["316",null,"020500001302","SOLARTRON GUAGES FOR BOILER SY","1988-03-01",22149.77,2214.98,28,"2016-02-29","SL",19934.79,0," "," "]
["316",null,"020500001303","POWER SUPPLY&CONTROL SYSTEM","1988-02-01",66479.679999999993,6647.97,28,"2016-01-31","SL",59831.71,0," "," "]
["316",null,"020500001304","WATER QUALITY&CHEMICAL FEED EQ","1987-12-01",33728.6,3372.86,28,"2015-11-30","SL",30355.74,0," "," "]
["316",null,"VB900024711","WH1200G WORKHORSE UTILITY CART","1998-10-01",5124.75,512.48,5,"2003-09-30","SL",4612.2700000000004,0," "," "]
["316",null,"VB90002554","E-Z GO WORKHORSE CART 1200G","1999-09-01",5166.6499999999996,516.66999999999996,5,"2003-09-30","SL",4649.9799999999996,0," "," "]
["316",null,"VB90002303","INTAKE COOLING WATER MISC EQUI","1997-03-01",10858.38,1085.83,28,"2016-09-30","SL",6843.05,2930,28,"1997-03-01"]
["316",null,"VB90002283","INTAKE & DISCHARGE CANAL REPAI","1997-03-01",297202,0,28,"2016-09-30","SL",208100.31,89102,28,"1997-03-01"]
["316",null,"VB3195","5X8 UTILITY TRAILER BLUE","1998-02-01",750,75,5,"2002-09-30","SL",675,0," "," "]
["316",null,"VB90005096","DPSI I-MAINTENANCE MGMT SYSTEM","2007-10-30",28553.759999999998,0,28,"2016-09-30","SL",9177.84,19376,28,"2007-10-30"]
["344",null,"VB4114","BACKUP GENERATOR","2006-07-06",35500,0,15,"2016-09-30","SL",24258.18,11242,15,"2006-07-06"]
["350",null,"VB90000893","LAND/LAND RIGHTS TRANSMISSION","1993-03-01",121455.4,0,1,"00:00:00","NO DEPRECIATION",0,121455,1]
["350",null,"VB90000894","LAND/LANDRIGHTS TRANSMISSION","1993-03-01",58520.74,0,1,"00:00:00","NO DEPRECIATION",0,58521,1]
["350",null,"VB9000089401","LAND/LAND RIGHTS TRANSMISSION","1993-10-01",151100.67000000001,0,1,"00:00:00","NO DEPRECIATION",0,151101,1]
["350",null,"VB90001006","LAND/LAND RIGHTS ENG FEES TRAN","1992-12-01",226159.09,0,1,"00:00:00","NO DEPRECIATION",0,226159,1]
["350",null,"0205000018","LAND/LAND RIGHTS TRANSMISSION","1980-09-01",185091.83,0,1,"00:00:00","NO DEPRECIATION",0,185092,1]
["350",null,"020500001801","LAND/LAND RIGHTS TRANSMISSION","1987-04-01",1500,0,1,"00:00:00","NO DEPRECIATION",0,1500,1]
["350",null,"020500001802","LAND/LAND RIGHTS TRANSMISSION","1988-08-01",23262,0,1,"00:00:00","NO DEPRECIATION",0,23262,1]
["350",null,"020500001803","LAND/LAND RIGHTS TRANSMISSION","1992-12-01",35150.400000000001,0,1,"00:00:00","NO DEPRECIATION",0,35150,1]
["351",null,"VB90001003","CLEARING LAND RIGHTS TRANSMISS","1992-12-01",170047.39,0,1,"00:00:00","NO DEPRECIATION",0,170047,1]
["351",null,"0205000019","CLEARING LAND RIGHTS TRANSMISS","1980-09-01",189047.48,0,1,"00:00:00","NO DEPRECIATION",0,189047,1]
["351",null,"0205000063","TRANSMISSION LINE LAND EASEMEN","1981-08-01",76951.850000000006,0,1,"00:00:00","NO DEPRECIATION",0,76952,1]
["351",null,"020500006301","EASEMENTS PURCHASED FY81-82","1982-03-01",12373.79,0,1,"00:00:00","NO DEPRECIATION",0,12374,1]
["352",null,"020500002006","SOUTH BEACH SUBSTATION IMPROVE","1989-10-01",18206.400000000001,0,50,"2016-09-30","SL",9814.6200000000008,8392,50,"1989-10-01"]
["352",null,"020500002007","PICNIC SHELTER AND TABLE","1990-09-01",6061.25,606.13,20,"2010-08-31","SL",5455.12,0," "," "]
["352",null,"0205000020","STRUCTURES/IMPROVE TRANSMISSIO","1980-09-01",616908.67000000004,61690.87,50,"2016-09-30","SL",440060.45,115157,50,"1980-09-01"]
["352",null,"020500002001","LANDSCAPING IMPROVEMENTS","1981-07-01",7922.88,792.29,50,"2016-09-30","SL",5035.09,2096,50,"1981-07-01"]
["352",null,"020500002003","KOHLER PROJECT 8666/9450","1982-10-01",27069.14,2706.91,50,"2016-09-30","SL",16546.87,7815,50,"1982-10-01"]
["352",null,"020500002004","TRANSMISSION FACILITY 20% OF C","1984-01-01",446473.63,44647.360000000001,50,"2016-09-30","SL",263114.53999999998,138712,50,"1984-01-01"]
["352",null,"VB90005532","AUTOMATIC SECURITY GATES","2015-09-30",18499,0,20,"2016-09-30","SL",924.96,17574,20,"2015-09-30"]
["352",null,"VB90005641","TRANE 10 TON A/C UNIT","2016-09-26",10617,0,10,"00:00:00","SL",0,10617,10,"2016-09-26"]
["352",null,"VB90005570","14 SEER RHEEM A/C UNIT","2016-03-16",1390.96,0,10,"2016-09-30","SL",69.540000000000006,1321,10,"2016-03-16"]
["353",null,"0205000021","STATION EQUIPMENT TRANSMISSION","1980-09-01",3169868.46,316986.84999999998,28,"2008-08-31","SL",2852881.61,0," "," "]
["353",null,"020500002101","MCGRAW EDISON 5117 BUS TIE TRA","1981-11-01",255637.55,25563.759999999998,28,"2009-10-31","SL",230073.79,0," "," "]
["353",null,"020500002102","MCGRAW EDISON 8666","1982-08-01",29218.639999999999,2921.86,28,"2010-07-31","SL",26296.78,0," "," "]
["353",null,"020500002103","KEMCO 8666 CONTROL SWITCHBOARD","1982-09-01",30032.87,3003.29,28,"2010-08-31","SL",27029.58,0," "," "]
["353",null,"020500002104","FT PIERCE JOINT METERING STATI","1983-07-01",46139.48,4613.95,28,"2011-06-30","SL",41525.53,0," "," "]
["353",null,"020500002105","KOHLER PROJECT 8666/9450","1982-10-01",166039.32999999999,16603.93,28,"2010-09-30","SL",149435.4,0," "," "]
["353",null,"020500002107","STATION EQUIPMENT PROJECT 1223","1988-08-01",624830.86,62483.09,28,"2016-07-31","SL",562347.77,0," "," "]
["353",null,"020500002108","STATION EQUIPMENT PROJECT 1223","1988-08-01",34462.35,3446.24,28,"2016-07-31","SL",31016.11,0," "," "]
["353",null,"020500002109","STATION EQUIPMENT PROJECT 1223","1988-08-01",36805.54,3680.55,28,"2016-07-31","SL",33124.99,0," "," "]
["353",null,"020500002110","STATION EQUIPMENT PROJECT 1223","1988-08-01",741760.55,74176.06,28,"2016-07-31","SL",667584.49,0," "," "]
["353",null,"020500002111","STATION EQUIPMENT PROJECT 1223","1988-08-01",126919.27,12691.93,28,"2016-07-31","SL",114227.34,{"$f":"ROUND((F202-K202-G202),0)","v":0},{"$f":"IF(L202=0,\" \",H202)","v":" "}," "]
["353",null,"020500002112","STATION EQUIPMENT PROJECT 1223","1988-08-01",302867.09999999998,30286.71,28,"2016-07-31","SL",272580.39,0," "," "]
["353",null,"020500002113","STATION EQUIPMENT PROJECT 1223","1988-08-01",37015.35,3701.54,28,"2016-07-31","SL",33313.81,0," "," "]
["353",null,"020500002114","STATION EQUIPMENT PROJECT 1223","1988-08-01",73866.83,7386.68,28,"2016-07-31","SL",66480.149999999994,0," ",{"$f":"IF(L205<=1000,\" \",E205)","v":" "}]
["353",null,"020500002115","STATION EQUIPMENT PROJECT 1223","1988-08-01",23142.52,2314.25,28,"2016-07-31","SL",20828.27,0," "," "]
["353",null,"020500002116","STATION EQUIPMENT PROJECT 1223","1988-09-01",22821.97,2282.1999999999998,28,"2016-08-31","SL",20539.77,0," "," "]
["353",null,"020500002117","STATION EQUIPMENT PROJECT 1223","1989-08-01",37826.57,3782.66,28,"2016-09-30","SL",33054.06,990,28," "]
["353",null,"020500002118","STATION EQUIPMENT","1994-07-01",153026.9,15302.69,28,"2016-09-30","SL",109729.19,27995,28,"1994-07-01"]
["353",null,"VB90001120","SUBSTATION #8 AUTOTRANSFORMER","1994-09-01",91057.83,9105.7800000000007,28,"2016-09-30","SL",64861.23,17091,28,"1994-09-01"]
["353",null,"VB9000112001","SUBSTAION #8 AUTO TRANSFORMER","1995-09-01",95494.52,9549.4500000000007,28,"2016-09-30","SL",64961.43,20984,28,"1995-09-01"]
["353",null,"VB90001146","SUBSTATIONS RELAY CO-ORDINATIO","1994-02-01",40000,0,2,"00:00:00","NO DEPRECIATION",40000,0," "]
["353",null,"VB90001147","ENG. FEES STATION EQUIPMENT PR","1994-09-01",1348980.25,0,29,"2016-09-30","SL",1030981.94,317998,29,"1994-09-01"]
["353",null,"VB9000114701","STATION EQUIPMENT  17869 INTER","1994-09-01",750423,0,29,"2016-09-30","SL",573523.86,176899,29,"1994-09-01"]
["353",null,"VB9000114702","ENG. FEES STATION EQUIPMENT PR","1995-06-01",33092.449999999997,0,29,"2016-09-30","SL",24403.46,8689,29,"1995-06-01"]
["353",null,"VB90001150","SUBSTATION STRUCTURES & EQUIP.","1994-04-01",598570.5,0,29,"2016-09-30","SL",465073.89,133497,29,"1994-04-01"]
["353",null,"VB90001151","POWER TRANSFORMER PROJ 17869","1993-11-01",1136650,0,29,"2016-09-30","SL",897730.13,238920,29,"1993-11-01"]
["353",null,"VB9000115301","STATION EQUIPMENT PROJ 17869","1995-09-01",2500,0,29,"2016-09-30","SL",1824.67,675,29," "]
["353",null,"VB9000115302","EMERSON SUBSTATION INTERCONNEC","1996-09-01",646239,0,29,"2016-09-30","SL",449393.78,196845,29,"1996-09-01"]
["353",null,"VB9000115303","ENG FEES PROJ 17869","1995-10-01",1408.33,0,29,"2016-09-30","SL",1018.64,390,29," "]
["353",null,"VB90001156","POWER CIRCUIT BREAKERS PROJ 17","1993-10-01",173638.5,0,29,"2016-09-30","SL",137588.46,36050,29,"1993-10-01"]
["353",null,"VB90001157","SUBSTATION SWITCHBOARD EQUIP.","1994-01-01",658161.86,65816.19,29,"2016-09-30","SL",464787.67,127558,29,"1994-01-01"]
["353",null,"VB90001158","STATION EQUIPMENT CAPACITOR BA","1993-10-01",89715.27,0,29,"2016-09-30","SL",71089.23,18626,29,"1993-10-01"]
["353",null,"VB90001164","SUBSTATION CONSTRUCTION PROJ 1","1994-08-01",1213218.77,0,29,"2016-09-30","SL",930295.4,282923,29,"1994-08-01"]
["353",null,"VB90000947","SUBSTATION STRUCTURES&EQUIP SU","1992-12-01",310369.01,31036.9,29,"2016-09-30","SL",229543.94,49788,29,"1992-12-01"]
["353",null,"VB90000948","SUBSTATION STRUCTURES & EQUIP","1992-12-01",71233.2,7123.32,29,"2016-09-30","SL",52682.97,11427,29,"1992-12-01"]
["353",null,"VB90000949","SUBSTATION STRUCTURES & EQUIP","1992-12-01",16246.8,1624.68,29,"2016-09-30","SL",12015.95,2606,29,"1992-12-01"]
["353",null,"VB90000953","METAL CLAD SWITCHGEAR SUB 11 S","1992-12-01",24422.1,2442.21,29,"2016-09-30","SL",18062.330000000002,3918,29,"1992-12-01"]
["353",null,"VB90000954","METAL CLAD SWITCHGEAR PIPER SU","1992-12-01",461084.7,46108.47,29,"2016-09-30","SL",341010.54,73966,29,"1992-12-01"]
["353",null,"VB90000955","ENCLOSED CAPACITOR BANK CONST","1992-12-01",46275.05,4627.51,29,"2016-09-30","SL",34224.22,7423,29,"1992-12-01"]
["353",null,"VB90000956","ENCLOSED CAPACITOR BANK PIPER","1992-12-01",37515.949999999997,3751.6,29,"2016-09-30","SL",27746.32,6018,29,"1992-12-01"]
["353",null,"VB90000957","SUBSTATION CONST 69KV SUB 5","1992-12-01",100288.77,10028.879999999999,29,"2016-09-30","SL",74171.820000000007,16088,29,"1992-12-01"]
["353",null,"VB90000961","SUBSTATION CONST 69KV SUB 5 PI","1992-12-01",687137.43,68713.740000000005,29,"2016-09-30","SL",508195.44,110228,29,"1992-12-01"]
["353",null,"VB90000964","SUBSTATION CONST 69KV SUB 11 S","1992-12-01",77455.73,7745.57,29,"2016-09-30","SL",57285.05,12425,29,"1992-12-01"]
["353",null,"VB90000969","GAS CIRCUIT BREAKERS PIPER SUB","1992-12-01",283764.40000000002,28376.44,29,"2016-09-30","SL",209867.25,45521,29,"1992-12-01"]
["353",null,"VB9000096901","GAS CIRCUIT BREAKERS PIPER SUB","1993-11-01",3600,360,29,"2016-09-30","SL",2559.04,681,29," "]
["353",null,"VB90000970","GAS CIRCUIT BREAKERS SUB 5","1992-12-01",137052,13705.2,29,"2016-09-30","SL",101361.29,21986,29,"1992-12-01"]
["353",null,"VB90001004","POWER TRANSFORMERS PIPER SUB 5","1993-07-01",949690.96,94969.1,29,"2016-09-30","SL",686974.24,167748,29,"1993-07-01"]
["353",null,"VB90000971","GAS CIRCUIT BREAKERS SUB 11 SO","1992-12-01",36310.5,3631.05,29,"2016-09-30","SL",26854.86,5825,29,"1992-12-01"]
["353",null,"VB90000986","SUBSTATION SWITCHBOARD EQUIP S","1992-12-01",78300,7830,29,"2016-09-30","SL",57909.25,12561,29,"1992-12-01"]
["353",null,"VB90000987","SUBSTATION SWITCHBOARD EQ SUB","1992-12-01",15300,1530,29,"2016-09-30","SL",11315.73,2454,29,"1992-12-01"]
["353",null,"VB90000988","SUBSTATION SWITCHBOARD EQUIP S","1992-12-01",422824.21,42282.42,29,"2016-09-30","SL",312713.71000000002,67828,29,"1992-12-01"]
["353",null,"0205000060","S C A D A SYSTEM PROJ 9125","1981-06-01",258662.65,25866.27,28,"2009-05-31","SL",232796.38,0," "," "]
["353",null,"020500006001","SCADA SYSTEM 9125 FY81-82","1982-04-01",32862.639999999999,3286.26,28,"2010-03-31","SL",29576.38,0," "," "]
["353",null,"020500006002","UPGRADE SCADA SYSTEM","1983-09-01",31910.04,3191,28,"2011-08-31","SL",28719.040000000001,0," "," "]
["353",null,"020500006009","UPGRADE SCADA SYSTEM FY 89-90","1990-07-01",305458.19,30545.82,28,"2016-09-30","SL",258031.84,16881,28,"1990-07-01"]
["353",null,"020500006010","UPGRADE SCADA SYSTEM FY 90-91","1990-11-01",182463.42,18246.34,28,"2016-09-30","SL",151975.21,12242,28,"1990-11-01"]
["353",null,"020500006011","UPGRADE SCADA SYSTEM FY 91-92","1992-08-01",65757.600000000006,6575.76,28,"2016-09-30","SL",51201.07,7981,28,"1992-08-01"]
["353",null,"020500006012","UPGRADE SCADA SYSTEM FY 92-93","1993-09-01",74752.539999999994,7475.25,28,"2016-09-30","SL",55638.07,11639,28,"1993-09-01"]
["353",null,"020500006013","UPGRADE SCADA SYSTEM FY 94-95","1995-05-01",59522.58,5952.26,28,"2016-09-30","SL",41054.699999999997,12516,28,"1995-05-01"]
["353",null,"0205000062","GE STATIC FREQUENCY RELAYS","1981-07-01",19800,1980,28,"2009-06-30","SL",17820,0," "," "]
["353",null,"0205000064","SOUTH SUB IMPROVENTS PROJ 8666","1981-04-01",69735.210000000006,6973.52,50,"2016-09-30","SL",44591.74,18170,50,"1981-04-01"]
["353",null,"020500006401","SOUTH SUB IMPRV 8666D FY81-82","1981-10-01",6387.65,638.77,50,"2016-09-30","SL",4019.98,1729,50,"1981-10-01"]
["353",null,"VB90002284","FEEDER -13-0715 RELAY ENG.FEES","1997-03-01",2395.04,0,29,"2016-09-30","SL",1619.3,776,29," "]
["353",null,"020500006014","UPGRADE SCADIA SYSTEM","1997-03-01",23917.02,0,28,"2016-09-30","SL",16746.53,7170,28,"1997-03-01"]
["353",null,"VB90005487","10 TON HEAT PUMP A/C PACKAGE","2014-11-24",15990,0,10,"2016-09-30","SL",3064.75,12925,10,"2014-11-24"]
["353",null,"VB90005489","3 TON A/C COND UNIT","2015-01-16",1300.8900000000001,0,10,"2016-09-30","SL",227.64,1073,10,"2015-01-16"]
["353",null,"VB90005488","3 TON 13 SEER UNIT","2015-03-11",1513.6,0,10,"2016-09-30","SL",239.59,1274,10,"2015-03-11"]
["353",null,"VB90005490","3 TON 13 SEER UNIT","2015-09-09",1376.7,0,10,"2016-09-30","SL",149.11000000000001,1228,10,"2015-09-09"]
[365,null,"VB90005530","RECONDUCTOR FEEDERS FY15","2015-09-30",242833.01,0,26,"2016-09-30","SL",9339.7199999999993,233493,26,"2015-09-30"]
[365,null,"VB90005372","RECONDUCTOR FEEDERS","2013-03-30",448466.7,0,26,"2016-09-30","SL",61807.77,386659,26,"2013-03-30"]
[365,null,"VB90005393","RECONDUCTOR FEEDERS FY 13/14","2014-09-01",80996.539999999994,0,26,"2016-09-30","SL",6524.57,74472,26,"2014-09-01"]
["353",null,"VB90005681","TRANS LINE BREAKER MAINT FY16","2016-09-30",200730.12,0,25,"00:00:00","SL",0,200730,25,"2016-09-30"]
[365,null,"VB90005671","RECONDUCTOR FEEDERS FY16","2016-09-30",346541.88,0,26,"00:00:00","SL",0,346542,26,"2016-09-30"]
["354",null,"0205000022","TOWERS/FIXTURES TRANSMISSION","1980-09-01",133799.1,13379.91,28,"1998-09-30","SL",120419.19,0," "," "]
["355",null,"020500002301","HUGHES SUPPLY 8666 CONC POLES","1982-03-01",68445.91,0,30,"2012-02-28","SL",68445.91,{"$f":"ROUND((F266-K266-G266),0)","v":0},{"$f":"IF(L266=0,\" \",H266)","v":" "}," "]
["355",null,"020500002302","NEIDERMEYER MARTIN 8666 WOOD P","1982-04-01",54214.49,0,30,"2012-03-31","SL",54214.49,0," "," "]
["355",null,"020500002304","KOHLER PROJECT 8666/9450","1982-10-01",139911.65,0,30,"2012-09-30","SL",139911.65,0," "," "]
["355",null,"020500002305","HUGHES SUPPLY PROJECT #9989","1988-01-01",78390.13,0,30,"2016-09-30","SL",75123.210000000006,3267,30,{"$f":"IF(L269<=1000,\" \",E269)","v":"1988-01-01"}]
["355",null,"020500002306","J L MALONE PROJECT #9989","1988-08-01",296295.33,0,30,"2016-09-30","SL",278539.90000000002,17755,30,"1988-08-01"]
["355",null,"VB90001149","ENG FEES POLES PROJ 17869","1994-09-01",228536.05,0,31,"2016-09-30","SL",163414.70000000001,65121,31,"1994-09-01"]
["355",null,"VB9000114901","ENG. FEES POLES PROJ 17869","1995-06-01",4410.34,0,31,"2016-09-30","SL",3042.3,1368,31,"1995-06-01"]
["355",null,"020500002307","J L MALONE PROJECT #9989","1989-01-01",21314.080000000002,2131.41,30,"2016-09-30","SL",17747.5,1435,30,"1989-01-01"]
["355",null,"VB90001153","STEEL POLES PROJ 17869","1994-04-01",295988.01,0,31,"2016-09-30","SL",215137.05,80851,31,"1994-04-01"]
["355",null,"VB90001154","STEEL POLES PROJ 17869","1994-04-01",191791.5,0,31,"2016-09-30","SL",139402.41,52389,31,"1994-04-01"]
["355",null,"VB90001155","CONCRETE POLES PROJ 17869","1994-04-01",272805,0,31,"2016-09-30","SL",198286.35,74519,31,"1994-04-01"]
["355",null,"VB90001163","POLES LINE CONSTRUCTION PROJ 1","1994-04-01",794792.17,0,31,"2016-09-30","SL",577688.88,217103,31,"1994-04-01"]
["355",null,"VB9000116301","POLES LINE CONSTRUCTION PROJ 1","1995-06-01",226950.79,0,31,"2016-09-30","SL",156561.41,70389,31,"1995-06-01"]
["355",null,"VB9000116402","FACALITIES RELOCATION AGREEMEN","1994-12-01",33199.599999999999,0,31,"2016-09-30","SL",23373.82,9826,31,"1994-12-01"]
["355",null,"VB90000944","DISTRIBUTION LINE STRUCTURES S","1992-12-01",108609,10860.9,31,"2016-09-30","SL",75133.97,22614,31,"1992-12-01"]
["355",null,"VB90000950","TRANSMISSION LINE STRUCTURE SU","1992-12-01",279739,27973.9,31,"2016-09-30","SL",193518.59,58247,31,"1992-12-01"]
["355",null,"VB90000951","TRANSMISSION LINE STRUCTURE SU","1992-12-01",386461.5,38646.15,31,"2016-09-30","SL",267347.3,80468,31,"1992-12-01"]
["355",null,"VB90001005","69KV TRANS LINE/SUBSTATIONS EN","1992-12-01",1255526.42,125552.64,31,"2016-09-30","SL",868551.41,261422,31,"1992-12-01"]
["355",null,"VB90000972","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,20,"2012-11-30","SL",null,null," "," "]
["355",null,"VB90000973","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,31,"2016-09-30","SL",null,null," "," "]
["355",null,"VB90002812","TRANSMISSION LINES 00-01","2001-03-01",191707.81,19170.78,31,"2016-09-30","SL",88085.46,84452,31,"2001-03-01"]
["355",null,"VB90003034","TRANSMISSION LINES FY02-03","2003-03-01",357217.32,0,31,"2016-09-30","SL",159465.18,197752,31,"2003-03-01"]
["355",null,"VB90003082","UPGRADE TRANSMISSION LINES","2002-10-01",2311619.7400000002,0,31,"2016-09-30","SL",1043957.1,1267663,31,"2002-10-01"]
["355",null,"VB90002960","TRANSMISSION LINES FY01-02","2002-03-01",305062.90000000002,0,31,"2016-09-30","SL",145966.16,159097,31,"2002-03-01"]
["355",null,"VB90005370","LINE RELOCATIONS FY12-13","2013-03-30",276793.73,0,31,"2016-09-30","SL",31995.01,244799,31,"2013-03-30"]
["355",null,"VB9000315008","TRANSMISSION LINES SUBSTATION3","2003-10-01",89081.27,0,31,"2016-09-30","SL",37356.83,51724,31,"2003-10-01"]
["355",null,"VB90005397","POLES TOWERS FIXTURES FY 13/14","2014-06-30",257073.59,0,26,"2016-09-30","SL",23197.11,233876,26,"2014-06-30"]
["355",null,"VB90005218","TRANSMISSION POLES","2009-10-01",108059.45,0,25,"2016-09-30","SL",30256.799999999999,77803,25,"2009-10-01"]
["356",null,"VB90001148","ENG. FEES OVERHEAD CONDUCTORS","1994-09-01",164974.23000000001,0,33,"2016-09-30","SL",110814.25,54160,33,"1994-09-01"]
["356",null,"VB90001152","OVERHEAD CONDUCTORS PROJ 17869","1993-12-01",65607.11,0,33,"2016-09-30","SL",45375.16,20232,33,"1993-12-01"]
["356",null,"020500002401","KOHLER PROJECT 8666/9450","1982-10-01",177743.97,17774.400000000001,28,"2010-09-30","SL",159969.57,0," "," "]
["356",null,"020500002402","J L MALONE PROJECT #9989","1988-08-01",24533.91,2453.39,28,"2016-07-31","SL",22080.52,0," "," "]
["356",null,"020500002403","J L MALONE PROJECT #9989","1989-01-01",3700,370,28,"2016-09-30","SL",3300.39,30,28," "]
["356",null,"020500002404","INSPECT TRANSMISSION LINE RIVE","1995-11-01",10812.5,1081.25,28,"2016-09-30","SL",7264.35,2467,28,"1995-11-01"]
["356",null,"VB90001160","OVERHEAD CONDUCTORS LINE CONST","1994-04-01",326974.32,0,33,"2016-09-30","SL",223239.15,103735,33,"1994-04-01"]
["356",null,"VB90000974","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["356",null,"VB90000985","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["356",null,"VB90003083","TRANSMISSION LINE 69-0706","2002-10-01",8074.04,0,33,"2016-09-30","SL",3425.49,4649,33,"2002-10-01"]
["356",null,"VB9000315009","OH CONDUCTORS SUBSTATION 3","2003-10-01",3155.81,0,33,"2016-09-30","SL",1243.3,1913,33,"2003-10-01"]
["357",null,"0205000025","UNDERGROUND CONDUIT TRANSMISSI","1980-09-01",452792.96,0,50,"2016-09-30","SL",355467.28,97326,50,"1980-09-01"]
["357",null,"020500002501","TRANSMISSION LINE 69KV GRAND H","1987-08-01",190087.02,0,50,"2016-09-30","SL",111096.78,78990,50,"1987-08-01"]
["357",null,"020500002502","CFW CONSTRUCTION PROJECT #9989","1988-08-01",280538.56,0,50,"2016-09-30","SL",158339.82999999999,122199,50,"1988-08-01"]
["357",null,"020500002503","UNDERGROUND CONDUIT PROJECT #1","1988-08-01",4500,0,50,"2016-09-30","SL",2539.6799999999998,1960,50,"1988-08-01"]
["357",null,"020500002504","J L MALONE PROJECT #9989","1989-01-01",7577.5,0,50,"2016-09-30","SL",4203.1499999999996,3374,50,"1989-01-01"]
["357",null,"020500002505","CFW CONSTRUCTION PROJECT #9989","1989-09-01",4300,0,50,"2016-09-30","SL",2334.9299999999998,1965,50,"1989-09-01"]
["357",null,"VB90000958","SUBSTATION CONST 69KV SUB 5","1992-12-01",12742.92,1274.29,29,"2016-09-30","SL",9424.43,2044,29,"1992-12-01"]
["357",null,"VB90000975","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["358",null,"020500002601","UNDERGROUND CONDUCTORS PROJECT","1988-08-01",1238991.2,0,32,"2016-09-30","SL",1092793.77,146197,32,"1988-08-01"]
["358",null,"020500002602","UNDERGROUND CONDUCTORS PROJECT","1989-01-01",31274.6,0,32,"2016-09-30","SL",27127.03,4148,32,"1989-01-01"]
["358",null,"VB90000946","SUBSTATION 5 69KV & 15KV POWER","1992-12-01",44762.59,4476.26,32,"2016-09-30","SL",29996.29,10290,32,"1992-12-01"]
["359",null,"0205000027","ROAD/TRAILS TRANSMISSION","1980-09-01",64786.879999999997,0,50,"2016-09-30","SL",51339.97,13447,50,"1980-09-01"]
["359",null,"020500002701","KOHLER PROJECT 8666/9450","1982-10-01",132636.17000000001,0,50,"2016-09-30","SL",89348.26,43288,50,"1982-10-01"]
["360",null,"0205000028","LAND/LAND RIGHTS DISTRIBUTION","1980-09-01",33671.089999999997,0,1,"00:00:00","NO DEPRECIATION",0,33671,1]
["360",null,"VB9000315001","LAND & LAND RIGHTS SUBSTATION3","2003-10-01",520465.86,520465.86,1,"00:00:00","SL",0,0," "," "]
["361",null,"0205000029","STRUCTURES/IMPROVE DISTRIBUTIO","1980-09-01",23321.38,2332.14,40,"2016-09-30","SL",19875.11,1114,40,"1980-09-01"]
["361",null,"020500002901","GOULD-BROWN BOVERI 8666","1982-03-01",14140.77,1414.08,40,"2016-09-30","SL",11010.37,1716,40,"1982-03-01"]
["361",null,"020500002902","SUBSTATION IMPROVEMENTS","1982-09-01",8173.75,817.38,40,"2016-09-30","SL",6282.5,1074,40,"1982-09-01"]
["361",null,"020500002904","DISTRIBUTION FACILITY 80% OF C","1984-01-01",1785894.51,178589.45,50,"2016-09-30","SL",1052457.3600000001,554848,50,"1984-01-01"]
["361",null,"020500002905","DISTRIBUTION FACILITY METAL BL","1984-12-01",38321.269999999997,3832.13,50,"2016-09-30","SL",21943.07,12546,50,"1984-12-01"]
["361",null,"020500002906","DISTRIBUTION FACILITY PAINTING","1991-04-01",30904.81,0,40,"2016-09-30","SL",19362.43,11542,40,"1991-04-01"]
["361",null,"VB90003080","TRANSFORMER 30/40/50/56MVA","2003-09-01",534952,0,25,"2016-09-30","SL",290158.17,244794,25,"2003-09-01"]
["361",null,"VB90002865","MOVING TRANSFORMER SUB 3","2001-12-01",18692.830000000002,1869.28,10,"2011-11-30","SL",16823.55,0," "," "]
["361",null,"VB90002866","MOVING TRANSFORMER SUB 7","2001-12-01",18692.830000000002,1869.28,10,"2011-11-30","SL",16823.55,0," "," "]
["361",null,"VB9000315004","STRUCTURES IMPROV SUBSTATION 3","2003-10-01",374369.94,0,40,"2016-09-30","SL",121670.58,252699,40,"2003-10-01"]
["361",null,"VB90002974","TRANSFORMER","2002-12-01",440692,44069.2,25,"2016-09-30","SL",220796.71,{"$f":"ROUND((F330-K330-G330),0)","v":175826},{"$f":"IF(L330=0,\" \",H330)","v":25},"2002-12-01"]
["361",null,"VB90003009","TRANSFORMER 45.0 MVA","2003-08-01",534952,0,5,"2008-07-31","SL",534952,0," "," "]
["361",null,"VB90005533","SUBSTATION 5, 7, 10 ROOFING","2015-09-30",62430.7,0,30,"2016-09-30","SL",2081.04,60350,30,"2015-09-30"]
["361",null,"020500002907","DISTRIBUTION FACILITY ROOFING","2008-06-10",535717.05000000005,0,40,"2016-09-30","SL",111608,424109,40,{"$f":"IF(L333<=1000,\" \",E333)","v":"2008-06-10"}]
["361",null,"VB90005373","LIFT STATION UPGRADE","2013-03-30",10770,0,10,"2016-09-30","SL",3859.25,6911,10,"2013-03-30"]
["361",null,"VB9000315006","STRUCTURES IMPROV SUBSTATION 3","2003-10-01",127660,0,40,"2016-09-30","SL",41489.72,86170,40,"2003-10-01"]
["361",null,"VB90003183","SECURITY GATES","2003-10-01",59950.879999999997,0,20,"2016-09-30","SL",38968.1,20983,20,"2003-10-01"]
["361",null,"VB90005396","AIR CONDITIONING SYS-SUBSTATIO","2014-03-30",1686.27,0,10,"2016-09-30","SL",351.25,1335,10,"2014-03-30"]
["361",null,"VB90005217","SUBSTATION 11 RETAINING WALL","2010-04-30",107742.22,0,33,"2016-09-30","SL",21222.240000000002,86520,33,"2010-04-30"]
["361",null,"VB90005611","7.5 TON A/C UNIT","2016-06-20",4115.3100000000004,0,10,"2016-09-30","SL",102.87,4012,10,"2016-06-20"]
["362",null,"0205000030","STATION EQUIPMENT DISTRIBUTION","1980-09-01",557129.24,55712.92,28,"1997-04-30","SL",501416.32,0," "," "]
["362",null,"020500003001","STATION EQUIPMENT ENG FV80-81","1981-03-01",8486.82,848.68,28,"2009-02-28","SL",7638.14,0," "," "]
["362",null,"020500003002","STATION EQUIPMENT ENG FY81-82","1982-03-01",4648.3599999999997,464.84,28,"2010-02-28","SL",4183.5200000000004,0," "," "]
["362",null,"020500003003","CONSOLIDATED ELECTRIC PROJECT","1981-12-01",15994,1599.4,28,"2009-11-30","SL",14394.6,0," "," "]
["362",null,"020500003004","RTE DELTA 8666E SWITCHGEAR","1981-12-01",197130.53,19713.05,28,"2009-11-30","SL",177417.48,0," "," "]
["362",null,"020500003005","MCGRAW EDISON 9450 OIL CIR BRK","1982-09-01",55300,5530,28,"2010-08-31","SL",49770,0," "," "]
["362",null,"020500003006","MCGRAW EDISON 8666 TRANS/BREAK","1982-08-01",398794.69,39879.47,28,"2010-07-31","SL",358915.22,0," "," "]
["362",null,"020500003007","FED PACIFIC ELEC 9450 SWITCHGE","1982-09-01",313120,31312,28,"2010-08-31","SL",281808,0," "," "]
["362",null,"020500003008","RTE-ASEA 9450 TRANSFORMERS","1982-09-01",223200,22320,28,"2010-08-31","SL",200880,0," "," "]
["362",null,"020500003009","KOHLER PROJECT 8666/9450","1982-10-01",195897.62,19589.759999999998,28,"2010-09-30","SL",176307.86,0," "," "]
["362",null,"020500003010","STATION EQUIPMENT ENG FY83-84","1984-03-01",888.93,88.89,28,"2012-02-28","SL",800.04,0," "," "]
["362",null,"020500003011","STATION EQUIPMENT FY84-85","1985-03-01",94093.43,9409.34,28,"2013-02-28","SL",84684.09,0," "," "]
["362",null,"020500003012","STATION EQUIPMENT FY 85-86","1986-03-01",6944.21,694.42,28,"2014-02-28","SL",6249.79,0," "," "]
["362",null,"020500003013","STATION EQUIPMENT FY86-87","1987-03-01",27939.58,2793.96,28,"2015-02-28","SL",25145.62,0," "," "]
["362",null,"020500003014","STATION EQUIPMENT FY87-88","1988-03-01",1498.75,149.88,28,"2016-02-29","SL",1348.87,0," "," "]
["362",null,"020500003015","STATION EQUIPMENT PROJECT #122","1988-08-01",22547.84,2254.7800000000002,28,"2016-07-31","SL",20293.060000000001,0," "," "]
["362",null,"020500003016","STATION EQUIPMENT PROJECT #122","1988-08-01",14769.58,1476.96,28,"2016-07-31","SL",13292.62,0," "," "]
["362",null,"020500003017","STATION EQUIPMENT PROJECT #122","1988-08-01",71446.06,7144.61,28,"2016-07-31","SL",64301.45,0," "," "]
["362",null,"020500003018","STATION EQUIPMENT PROJECT #122","1988-08-01",150299.96,15030,28,"2016-07-31","SL",135269.96,0," "," "]
["362",null,"020500003019","STATION EQUIPMENT PROJECT #122","1988-08-01",288462.44,28846.240000000002,28,"2016-07-31","SL",259616.2,0," "," "]
["362",null,"020500003021","STATION EQUIPMENT FY 89-90","1990-03-01",16715.47,1671.55,28,"2016-09-30","SL",14288.94,755,28," "]
["362",null,"020500003022","STATION EQUIPMENT FY 90-91","1991-03-01",17392.75,1739.28,28,"2016-09-30","SL",14311.78,1342,28,"1991-03-01"]
["362",null,"020500003023","STATION EQUIPMENT FY 91-92","1992-03-01",14979.72,1497.97,28,"2016-09-30","SL",11846.06,1636,28,"1992-03-01"]
["362",null,"020500003024","STATION EQUIPMENT FY 92-93","1993-03-01",16750.91,1675.09,28,"2016-09-30","SL",12709.64,2366,28,"1993-03-01"]
["362",null,"020500003025","STATION EQUIPMENT FY 93-94","1994-03-01",23097.4,2309.7399999999998,28,"2016-09-30","SL",16783.3,4004,28,"1994-03-01"]
["362",null,"020500003026","STATION EQUIPMENT FY 94-95","1995-03-01",15799.79,1579.98,28,"2016-09-30","SL",10972.92,3247,28,"1995-03-01"]
["362",null,"020500003027","STATION EQUIPMENT FY 95-96","1996-03-01",5675.41,567.54,28,"2016-09-30","SL",3759.08,1349,28,"1996-03-01"]
["362",null,"VB90000952","METAL CLAD SWITCHGEAR SUB 11 S","1992-12-01",267614.2,26761.42,29,"2016-09-30","SL",197923.05,42930,29,"1992-12-01"]
["362",null,"VB90000959","SUBSTATION CONST 69KV SUB 5","1992-12-01",1446.21,144.62,29,"2016-09-30","SL",1069.4000000000001,232,29," "]
["362",null,"VB90000962","SUBSTATION CONST 69KV SUB 5 PI","1992-12-01",107221.85,10722.19,29,"2016-09-30","SL",79299.31,17200,29,"1992-12-01"]
["362",null,"VB90000965","SUBSTATION CONST SUB 11 SO. BE","1992-12-01",36769.269999999997,3676.93,29,"2016-09-30","SL",27193.97,5898,29,"1992-12-01"]
["362",null,"VB90002803","STATION EQUIPMENT 00-01","2001-03-01",109102.85,10910.29,28,"2016-09-30","SL",55423.68,42769,28,"2001-03-01"]
["362",null,"VB90003035","STATION EQUIPMENT FY 02-03","2003-03-01",13759.22,0,28,"2016-09-30","SL",6791.16,6968,28,"2003-03-01"]
["362",null,"VB90002470","STATION EQUIPMENT FY 97-98","1998-09-01",7330.72,733.07,28,"2016-09-30","SL",4280.5600000000004,2317,28,"1998-09-01"]
["362",null,"VB90003150","STATION EQUIPMENT SUBSTATION 3","2003-10-01",758955.94,0,28,"2016-09-30","SL",352372.74,406583,28,"2003-10-01"]
["362",null,"VB90002577","STATION EQUPMENT FY 98-99","1999-03-01",28380.54,2838.05,28,"2016-09-30","SL",16224.89,9318,28,"1999-03-01"]
["362",null,"020500003028","STATION EQUIPMENT FY 96-97","1997-03-01",22240.69,2240.0700000000002,28,"2016-09-30","SL",14004.66,5996,28,"1997-03-01"]
["362",null,"VB90002952","STATION EQUIPMENT FY01-02","2002-03-01",63723.57,0,28,"2016-09-30","SL",33703.980000000003,30020,28,"2002-03-01"]
["362",null,"VB90002698","STATION EQUIPMENT FY99-00","2000-03-01",45368.160000000003,4536.82,28,"2016-09-30","SL",24492.04,16339,28,"2000-03-01"]
["362",null,"VB90005219B","REPLACE RTU'S FY 11-12","2012-09-01",486708.03,0,28,"2016-09-30","SL",70978.460000000006,415730,28,"2012-09-01"]
["362",null,"VB90005531","DISTRIBUTION BREAKERS","2015-09-30",19367.05,0,25,"2016-09-30","SL",774.72,18592,25,"2015-09-30"]
["362",null,"VB90005554","SUBSTATION EQUIP PAINTING","2015-09-30",146550,0,15,"2016-09-30","SL",10406.36,136144,15,"2015-09-30"]
["362",null,"VB90004007","STATION EQUIPMENT FY 05-06","2006-03-01",20721.29,0,28,"2016-09-30","SL",7832.09,12889,28,"2006-03-01"]
["362",null,"VB90004015","IMPROVEMENTS TO SUBSTATION 6","2006-03-01",3747018.83,0,28,"2016-09-30","SL",1416283.68,2330735,28,"2006-03-01"]
["362",null,"VB90005030A","STATION EQUIPMENT FY 07-08","2008-09-01",10091.27,0,28,"2016-09-30","SL",2912.91,7178,28,"2008-09-01"]
["362",null,"VB90005394","UPS BATTERIES","2014-06-30",14558.4,0,5,"2016-09-30","SL",6793.92,7764,5,"2014-06-30"]
["362",null,"VB9000315007","STATION EQUIPMENT SUBSTATION 3","2003-10-01",1068116.4099999999,0,28,"2016-09-30","SL",495911.46,572205,28,"2003-10-01"]
["362",null,"VB90005157","SUBSTATION 8 CONSTRUCTION","2009-09-30",3964455.44,0,28,"2016-09-30","SL",1002912.72,2961543,28,"2009-09-30"]
["362",null,"VB90005157A","SUBSTATION 8 TRANSFORMERS","2009-09-30",2349332,0,28,"2016-09-30","SL",594325.1,1755007,28,"2009-09-30"]
["362",null,"VB90005157B","SUBSTATION 8 METAL SWITCHGEAR","2009-09-30",614507,0,28,"2016-09-30","SL",155455.65,459051,28,"2009-09-30"]
["362",null,"VB90005157D","SUBSTATION 8 CIRCUIT BREAKERS","2009-09-30",318951,0,28,"2016-09-30","SL",80687.100000000006,238264,28,"2009-09-30"]
["362",null,"VB90005158","SUBSTATION 1UPGRADE TRANS LINE","2009-09-30",2465262.17,0,28,"2016-09-30","SL",623652.65,1841610,28,"2009-09-30"]
["362",null,"VB90005219","REPLACE RTUS","2009-12-31",95640.99,0,28,"2016-09-30","SL",23341.16,72300,28,"2009-12-31"]
["362",null,"VB90005219A","REPLACE RTUS FY 10-11","2011-03-31",107350.18,0,28,"2016-09-30","SL",21406.03,85944,28,"2011-03-31"]
["362",null,"VB90005030B","STATION EQUIPMENT FY 08-09","2009-09-01",60717.919999999998,0,28,"2016-09-30","SL",15360.35,{"$f":"ROUND((F394-K394-G394),0)","v":45358},{"$f":"IF(L394=0,\" \",H394)","v":28},"2009-09-01"]
["362",null,"VB90005157C","SUBSTATION 8 UPGRADE EQUIPMENT","2009-09-30",1037691.4,0,28,"2016-09-30","SL",262511.45,775180,28,"2009-09-30"]
["362",null,"VB90005190","STATION BATTERIES ALPINE 150AH","2010-03-25",10712.45,0,5,"2015-02-28","SL",10712.45,0," "," "]
["362",null,"VB90005030","STATION EQUIPMENT FY 06-07","2007-09-01",14779.32,0,28,"2016-09-30","SL",4794.7299999999996,9985,28,{"$f":"IF(L397<=1000,\" \",E397)","v":"2007-09-01"}]
["362",null,"VB90005030C","STATION EQUIPMENT FY 09-10","2010-03-31",22623.91,0,28,"2016-09-30","SL",5319.07,17305,28,"2010-03-31"]
["362",null,"VB90003248","STATION EQUIPMENT FY04-05","2005-03-01",16194.85,0,28,"2016-09-30","SL",6843.38,9351,28,"2005-03-01"]
["362",null,"VB90005190A","STATION BATTERIES","2011-06-30",13670.64,0,5,"2016-05-31","SL",13670.64,0," "," "]
["362",null,"VB90005672","DISTRIB BREAKERS MAINT FY16","2016-09-30",43626.78,0,25,"00:00:00","SL",0,43627,25,"2016-09-30"]
["362",null,"VB90005714","13 KV SWITHCHGEAR - POWER PLNT","2016-09-01",114346.06,0,30,"00:00:00","SL",0,114346,30,"2016-09-01"]
["363",null,"VB90005310","UNIT 5 BATTERY BANK","2012-09-01",73956.94,0,31,"2016-09-30","SL",9741.69,64215,31,"2012-09-01"]
["364",null,"VB90001143","SAMS/WAL/MART TRANSMISSION LIN","1994-02-01",1847,184.7,25,"2016-09-30","SL",1507.88,154,25," "]
["364",null,"020500003103","HUGHES SUPPLY 8666 CONC POLES","1982-03-01",13472.1,1347.21,25,"2007-02-28","SL",12124.89,0," "," "]
["364",null,"020500003107","FPL SERVICE AREA EXCHANGE","1983-06-01",1062,106.2,25,"2008-05-31","SL",955.8,0," "," "]
["364",null,"020500003108","KOHLER PROJECT 8666/9450","1982-10-01",65271.1,6527.11,25,"2007-09-30","SL",58743.99,0," "," "]
["364",null,"VB90001161","POLES-LINE CONSTRUCTION PROJ V","1994-04-01",11600,0,33,"2016-09-30","SL",7920.06,3680,33,"1994-04-01"]
["364",null,"020500003114","J L MALONE PROJECT #9989","1988-08-01",64997.48,6499.75,25,"2013-07-31","SL",58497.73,0," "," "]
["364",null,"020500003115","J L MALONE PROJECT #9989","1989-01-01",10300,1030,25,"2013-12-31","SL",9270,0," "," "]
["364",null,"020500003117","POLES TOWERS FIXTURES FY 89-90","1990-03-01",227498.46,22749.85,25,"2015-02-28","SL",204748.61,0," "," "]
["364",null,"020500003118","POLES TOWERS FIXTURES FY 90-91","1991-03-01",210838.52,21083.85,25,"2016-02-29","SL",189754.67,0," "," "]
["364",null,"020500003119","POLES TOWERS FIXTURES FY 91-92","1992-03-01",158787.76,15878.78,25,"2016-09-30","SL",140550.35999999999,2359,25,"1992-03-01"]
["364",null,"020500003120","POLES TOWERS FIXTURES FY 92-93","1993-03-01",240162.42,24016.240000000002,25,"2016-09-30","SL",203997.39,12149,25,"1993-03-01"]
["364",null,"020500003121","POLES TOWERS FIXTURES FY 93-94","1994-03-01",234019.26,23401.93,25,"2016-09-30","SL",190396.65,20221,25,"1994-03-01"]
["364",null,"020500003122","POLES TOWERS FIXTURES FY 94-95","1995-03-01",260606.65,26060.67,25,"2016-09-30","SL",202676.57,31869,25,"1995-03-01"]
["364",null,"020500003123","POLES TOWERS FIXTURES FY 95-96","1996-03-01",496386.64,49638.66,25,"2016-09-30","SL",368210.2,78538,25,"1996-03-01"]
["364",null,"VB90000976","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["364",null,"VB90000980","TRANSMISSION LINE FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["364",null,"VB90002804","POLES TOWERS FIXTURES FY00-01","2001-03-01",315984.89,31598.59,25,"2016-09-30","SL",179453.77,104933,25,"2001-03-01"]
["364",null,"VB90003036","POLES TOWERS FIXTURES FY02-03","2003-03-01",519066.88,0,25,"2016-09-30","SL",286431.98,232635,25,"2003-03-01"]
["364",null,"VB90002471","POLES TOWERS FIXTURES FY 97-98","1998-09-01",222625.07,22262.51,25,"2016-09-30","SL",145573.6,54789,25,"1998-09-01"]
["364",null,"VB90002578","POLES TOWERS FIXTURES FY 98-99","1999-03-01",201156.18,20115.62,25,"2016-09-30","SL",128547.03,52494,25,"1999-03-01"]
["364",null,"020500003124","POLES TOWERS FIXTURES FY 96-97","1997-03-01",273594.69,27359.47,25,"2016-09-30","SL",193107.8,53127,25,"1997-03-01"]
["364",null,"VB90002953","POLES TOWERS FIXTURES FY01-02","2002-03-01",383272.74,0,25,"2016-09-30","SL",226586.73,156686,25,"2002-03-01"]
["364",null,"VB90002699","POLES TOWERS FIXTURES FY99-00","2000-03-01",246875.12,24687.51,25,"2016-09-30","SL",148989.38,73198,25,"2000-03-01"]
["364",null,"VB90005022E","POLES TOWER FIXTURES FY 11-12","2012-09-01",218329.04,0,25,"2016-09-30","SL",35660.239999999998,182669,25,"2012-09-01"]
["364",null,"VB90005534","POLES/TOWERS/FIXTURES FY15","2015-09-30",218842.94,0,25,"2016-09-30","SL",8753.76,210089,25,"2015-09-30"]
["364",null,"VB90004008","POLES TOWERS FIXTURES FY 05-06","2006-03-01",841458.19,0,25,"2016-09-30","SL",356217.22,485241,25,"2006-03-01"]
["364",null,"VB90004017","RELOCATE TRANS DIST LINE 05-06","2006-03-01",666064.56999999995,0,33,"2016-09-30","SL",213611.46,452453,33,"2006-03-01"]
["364",null,"VB90005022A","POLES TOWERS FIXTURES FY 07-08","2008-03-31",1197969.57,0,25,"2016-09-30","SL",411302.69,786667,25,"2008-03-31"]
["364",null,"VB90005361","POLES/TOWERS/FIXTURES FY 12-13","2013-03-30",249099.64,0,25,"2016-09-30","SL",35704.19,213395,25,"2013-03-30"]
["364",null,"VB9000315005","POLES/TOWERS SUBSTATION 3","2003-10-01",675071.82,0,25,"2016-09-30","SL",351037.42,324034,25,"2003-10-01"]
["364",null,"VB90005022B","POLES TOWERS FIXTURES FY 08-09","2009-03-31",796389.29,0,25,"2016-09-30","SL",241571.33,554818,25,"2009-03-31"]
["364",null,"VB90003161","POLES TOWERS FIXTURES FY03-04","2004-03-01",610710.47,0,25,"2016-09-30","SL",312788.2,297922,25,"2004-03-01"]
["364",null,"VB90005022","POLES TOWERS FIXTURES FY 06-07","2007-09-01",839229.84,0,25,"2016-09-30","SL",304919.87,534310,25,"2007-09-01"]
["364",null,"VB90005022C","POLES TOWERS FIXTURES FY 09-10","2010-03-31",686001.05,0,25,"2016-09-30","SL",180646.93,505354,25,"2010-03-31"]
["364",null,"VB90003249","POLES TOWERS FIXTURES FY04-05","2005-03-01",757957.71,0,25,"2016-09-30","SL",358129.44,399828,25,"2005-03-01"]
["364",null,"VB90005022D","POLES TOWERS FIXTURES FY 10-11","2011-03-31",377361.75,0,25,"2016-09-30","SL",84277.29,293084,25,"2011-03-31"]
["364",null,"VB90005673","POLES/TOWERS/FIXTURES FY16","2016-09-30",279705.84999999998,0,25,"00:00:00","SL",0,279706,25,"2016-09-30"]
["364",null,"VB90005702","RIVER CROSSING POLES REPAIR","2016-03-24",28351.17,0,25,"2016-09-30","SL",567,27784,25,"2016-03-24"]
["365",null,"VB90001142","SAMS/WAL-MART TRANSMISSION MAI","1994-02-01",20834.080000000002,2083.41,25,"2016-09-30","SL",17008.87,1742,25,"1994-02-01"]
["365",null,"VB90001159","OVERHEAD CONDUCTORS LINE CONST","1994-04-01",13320,0,29,"2016-09-30","SL",10349.370000000001,2971,29,"1994-04-01"]
["365",null,"0205000032","OVERHEAD CONDUCTORS DISTRIBUTI","1980-09-01",2894370.33,289437.03000000003,26,"1997-06-30","SL",2604933.2999999998,0," "," "]
["365",null,"020500003201","OVERHEAD CONDUCTORS FY80-81","1981-03-01",121903.52,12190.35,26,"2007-02-28","SL",109713.17,0," "," "]
["365",null,"020500003202","OVERHEAD CONDUCTORS FY81-82","1982-03-01",163269.41,16326.94,26,"2008-02-28","SL",146942.47,0," "," "]
["365",null,"020500003203","LAPP INSULATORS/CONDUCTORS","1982-09-01",11441.01,1144.0999999999999,26,"2008-08-31","SL",10296.91,0," "," "]
["365",null,"020500003204","OVERHEAD CONDUCTORS & DEVICES","1983-03-01",207112.65,20711.27,26,"2009-02-28","SL",186401.38,0," "," "]
["365",null,"020500003206","KOHLER PROJECT 8666/9450","1982-10-01",104665.31,10466.530000000001,26,"2008-09-30","SL",94198.78,0," "," "]
["365",null,"020500003207","OVERHEAD CONDUCTORS & DEVICES","1984-03-01",208755.71,20875.57,26,"2010-02-28","SL",187880.14,0," "," "]
["365",null,"020500003208","OVERHEAD CONDUCTORS & DEVICES","1985-03-01",240244.93,24024.49,26,"2011-02-28","SL",216220.44,0," "," "]
["365",null,"020500003209","OVERHEAD CONDUCTORS & DEVICES","1986-03-01",206844.76,20684.48,26,"2012-02-28","SL",186160.28,0," "," "]
["365",null,"020500003210","OVERHEAD CONDUCTORS&DEVICES FY","1987-03-01",228940.08,22894.01,26,"2013-02-28","SL",206046.07,0," "," "]
["365",null,"020500003211","OVERHEAD CONDUCTORS & DEVICES","1988-03-01",115888.45,11588.85,26,"2014-02-28","SL",104299.6,0," "," "]
["365",null,"020500003212","J L MALONE PROJECT #9989","1988-08-01",25398.45,2539.85,26,"2014-07-31","SL",22858.6,0," "," "]
["365",null,"020500003213","J L MALONE PROJECT #9989","1989-01-01",3987.88,398.79,26,"2014-12-31","SL",3589.09,0," "," "]
["365",null,"020500003214","OVERHEAD CONDUCTORS & DEVICES","1989-03-01",114180.85,11418.09,26,"2015-02-28","SL",102762.76,0," "," "]
["365",null,"020500003215","OVERHEAD CONDUCTORS & DEVICES","1990-03-01",82217.55,8221.76,26,"2016-02-29","SL",73995.789999999994,{"$f":"ROUND((F458-K458-G458),0)","v":0},{"$f":"IF(L458=0,\" \",H458)","v":" "}," "]
["365",null,"020500003216","OVERHEAD CONDUCTORS & DEVICES","1991-03-01",85626.93,8562.69,26,"2016-09-30","SL",75841.27,1223,26,"1991-03-01"]
["365",null,"020500003217","OVERHEAD CONDUCTORS & DEVICES","1992-03-01",99026.35,9902.64,26,"2016-09-30","SL",84307.02,4817,26,"1992-03-01"]
["365",null,"VB90000977","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,29,"2016-09-30","SL",null,null," ",{"$f":"IF(L461<=1000,\" \",E461)","v":" "}]
["365",null,"VB90000981","TRANSMISSION LINE FIBER OPTIC","1992-12-01",null,null,29,"2016-09-30","SL",null,null," "," "]
["365",null,"VB90002805","OVERHEAD CONDUCTORS FY00-01","2001-03-01",341692.8,34169.279999999999,26,"2016-09-30","SL",186714.15,120809,26,"2001-03-01"]
["365",null,"VB90003037","OVERHEAD CONDUCTORS FY 02-03","2003-03-01",179256.6,0,26,"2016-09-30","SL",98194.25,81062,26,"2003-03-01"]
["365",null,"VB90002474","OVERHEAD CONDUCTORS FY 97-98","1998-09-01",137094.04999999999,13709.41,26,"2016-09-30","SL",86205.92,37179,26,"1998-09-01"]
["365",null,"020500003218","OVERHEAD CONDUCTORS & DEVICES","1993-03-01",108307.63,10830.76,26,"2016-09-30","SL",88478.32,8999,26,"1993-03-01"]
["365",null,"020500003219","OVERHEAD CONDUCTORS & DEVICES","1994-03-01",120516.86,12051.69,26,"2016-09-30","SL",94294.14,14171,26,"1994-03-01"]
["365",null,"020500003220","OVERHEAD CONDUCTORS & DEVICES","1995-03-01",115085.96,11508.6,26,"2016-09-30","SL",86069.08,17508,26,"1995-03-01"]
["365",null,"020500003221","OVERHEAD CONDUCTORS & DEVICES","1996-03-01",326212.78999999998,32621.279999999999,26,"2016-09-30","SL",232682.94,60909,26,"1996-03-01"]
["365",null,"VB90002579","OVERHEAD CONDUCTORS FY 98-99","1999-03-01",90248.8,9024.8799999999992,26,"2016-09-30","SL",55494.68,25729,26,"1999-03-01"]
["365",null,"020500003222","OVERHEAD CONDUCTORS FY96-97","1997-03-01",138757.93,13875.79,26,"2016-09-30","SL",94172.62,30710,26,"1997-03-01"]
["365",null,"VB90002954","OVERHEAD CONDUCTORS FY01-02","2002-03-01",348034.15,0,26,"2016-09-30","SL",198317.13,149717,26,"2002-03-01"]
["365",null,"VB90002700","OVERHEAD CONDUCTORS FY99-00","2000-03-01",170151.51,17015.150000000001,26,"2016-09-30","SL",98805.4,54331,26,"2000-03-01"]
["365",null,"VB90005023E","OH CONDUCTORS/DEVICES FY 11-12","2012-09-01",327210.21999999997,0,26,"2016-09-30","SL",51388.75,275821,26,"2012-09-01"]
["365",null,"VB90005535","OVERHEAD CONDUCTORS FY15","2015-09-30",290668.64,0,25,"2016-09-30","SL",11626.8,279042,25,"2015-09-30"]
["365",null,"VB90004009","OH CONDUCTORS/DEVICES FY 05-06","2006-03-01",424536.71,0,26,"2016-09-30","SL",172808.14,251729,26,"2006-03-01"]
["365",null,"VB90005023A","OH CONDUCTORS/DEVICES FY 07-08","2008-03-31",685353.68,0,26,"2016-09-30","SL",226254.88,459099,26,"2008-03-31"]
["365",null,"VB90005362","OH CONDUCTORS/DEVICES FY 12-13","2013-03-30",284344.84999999998,0,26,"2016-09-30","SL",39188.480000000003,245156,26,"2013-03-30"]
["365",null,"VB90005023B","OH CONDUCTORS/DEVICES FY 08-09","2009-03-31",461268.15,0,26,"2016-09-30","SL",134536.23000000001,326732,26,"2009-03-31"]
["365",null,"VB90005023D","OH CONDUCTORS/DEVICES 10-11","2011-03-31",295144.90999999997,0,26,"2016-09-30","SL",63380.66,231764,26,"2011-03-31"]
["365",null,"VB90003162","OVERHEAD CONDUCTORS FY03-04","2004-03-01",257873.87,0,26,"2016-09-30","SL",127075.06,130799,26,"2004-03-01"]
["365",null,"VB90005398","OH CONDUCTORS/DEVICES FY 13/14","2014-06-30",328211.84999999998,0,26,"2016-09-30","SL",29618.04,298594,26,"2014-06-30"]
["365",null,"VB90005023","OH CONDUCTORS/DEVICES FY 06-07","2007-09-01",562711.4,0,26,"2016-09-30","SL",196588.04,366123,26,"2007-09-01"]
["365",null,"VB90005023C","OH CONDUCTORS/DEVICES FY 09-10","2010-03-31",431436.55,0,26,"2016-09-30","SL",109241.99,322195,26,"2010-03-31"]
["365",null,"VB90003250","OVERHEAD CONDUCTORS FY04-05","2005-03-01",284363.19,0,26,"2016-09-30","SL",129274.75,155088,26,"2005-03-01"]
["365",null,"VB90005674","O/H CONDUCTORS/DEVICES FY16","2016-09-30",403595.46,0,25,"00:00:00","SL",0,403595,25,"2016-09-30"]
["366",null,"VB90000960","SUBSTATION CONST 69KV SUB 5","1992-12-01",6393.52,639.35,33,"2016-09-30","SL",4154.22,1600,33,"1992-12-01"]
["366",null,"VB90000963","SUBSTATION CONST 69KV SUB 5 PI","1992-12-01",110927.22,11092.72,33,"2016-09-30","SL",72077.440000000002,27757,33,"1992-12-01"]
["366",null,"VB90000966","SUBSTATION CONST SUB 11 SO. BE","1992-12-01",11640.96,1164.0999999999999,33,"2016-09-30","SL",7563.87,2913,33,"1992-12-01"]
["366",null,"VB90000978","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["366",null,"VB90000983","TRANSMISSION LINE FIBER OPTIC","1992-12-01",null,null,33,"2016-09-30","SL",null,null," "," "]
["366",null,"VB90002806","UNDERGROUND CONDUITS FY00-01","2001-03-01",1200128.44,120012.84,50,"2016-09-30","SL",343457.31,736658,50,"2001-03-01"]
["366",null,"VB90003038","UNDERGROUND CONDUITS FY 02-03","2003-03-01",638663.64,0,50,"2016-09-30","SL",177591.5,461072,50,"2003-03-01"]
["366",null,"VB9000315002","UG CONDUIT SUBSTATION 3","2003-10-01",313856.07,0,50,"2016-09-30","SL",81602.12,232254,50,"2003-10-01"]
["366",null,"0205000033","UNDERGROUND CONDUIT DISTRIBUTI","1980-09-01",236904.99,0,50,"2016-09-30","SL",185590.07,51315,50,"1980-09-01"]
["366",null,"020500003302","KOHLER PROJECT 8666/9450","1982-10-01",109221.13,0,50,"2016-09-30","SL",73780.81,35440,50,"1982-10-01"]
["366",null,"020500003303","RIOMAR BY UNIT 1 UNDERGROUND C","1987-06-01",98690.1,0,50,"2016-09-30","SL",57968.89,40721,50,"1987-06-01"]
["366",null,"020500003304","J L MALONE PROJECT #9989","1988-08-01",43630.48,0,50,"2016-09-30","SL",24626,19004,50,"1988-08-01"]
["366",null,"020500003305","J L MALONE PROJECT #9989","1989-01-01",10910.14,0,50,"2016-09-30","SL",6051.73,4858,50,"1989-01-01"]
["366",null,"020500003306","UNDERGROUND CONDUIT WALKERS GL","1990-09-01",25777.5,0,50,"2016-09-30","SL",13478.12,12299,50,"1990-09-01"]
["366",null,"020500003307","UNDERGROUND CONDUIT FY 90-91","1991-03-01",201429.7,0,50,"2016-09-30","SL",103065.21,98364,50,"1991-03-01"]
["366",null,"020500003308","UNDERGROUND CONDUIT JOHNS ISLA","1991-03-01",175904.69,0,50,"2016-09-30","SL",90004.42,85900,50,"1991-03-01"]
["366",null,"020500003309","UNDERGROUND CONDUIT FY 91-92","1992-03-01",399763.57,0,50,"2016-09-30","SL",196539.8,203224,50,"1992-03-01"]
["366",null,"020500003310","UNDERGROUND CONDUIT FY 92-93","1993-03-01",460359.39,0,50,"2016-09-30","SL",217111.19,243248,50,"1993-03-01"]
["366",null,"020500003311","UNDERGROUND CONDUIT FY 93-94","1994-03-01",412001.97,0,50,"2016-09-30","SL",186055,225947,50,"1994-03-01"]
["366",null,"020500003312","UNDERGROUND CONDUIT FY 94-95","1995-03-01",315112.90000000002,0,50,"2016-09-30","SL",135990.72,179122,50,"1995-03-01"]
["366",null,"020500003313","UNDERGROUND CONDUIT FY 95-96","1996-03-01",1157583.32,0,50,"2016-09-30","SL",476389.35,681194,50,"1996-03-01"]
["366",null,"VB90002580","UNDERGROUND CONDUIT FY 98-99","1999-03-01",543500.32999999996,54350.03,50,"2016-09-30","SL",175061.83,314088,50,"1999-03-01"]
["366",null,"020500003314","UNDERGROUND CONDUIT FY 96-97","1997-03-01",956769.93,95676.99,50,"2016-09-30","SL",337129.97,523963,50,"1997-03-01"]
["366",null,"VB90002955","UNDERGROUND CONDUIT FY01-02","2002-03-01",1787741.89,0,50,"2016-09-30","SL",535383.99,1252358,50,"2002-03-01"]
["366",null,"VB90002701","UNDERGROUND CONDUIT FY99-00","2000-03-01",806954.75,80695.48,50,"2016-09-30","SL",245429.69,480830,50,"2000-03-01"]
["366",null,"VB90002420","UNDERGROUND CONDUIT FY 97-98","1998-09-01",772824.02,77282.399999999994,50,"2016-09-30","SL",252909.13,442632,50,"1998-09-01"]
["366",null,"VB90005536","UNDERGROUND CONDUIT FY15","2015-09-30",295083.08,0,50,"2016-09-30","SL",5901.72,289181,50,"2015-09-30"]
["366",null,"VB90005363","UNDERGROUND CONDUIT FY 12-13","2013-03-30",148866.51,0,50,"2016-09-30","SL",10668.73,138198,50,"2013-03-30"]
["366",null,"VB90004010","UNDERGROUND CONDUITS FY 05-06","2006-03-01",945230.63,0,50,"2016-09-30","SL",200073.53,745157,50,"2006-03-01"]
["366",null,"VB90005160","UNDERGROUND RETRO FITTINGS","2009-06-30",648838.23,0,50,"2016-09-30","SL",95163.199999999997,553675,50,"2009-06-30"]
["366",null,"VB90003163","UNDERGROUND CONDUIT FY 03-04","2004-03-01",334283.65999999997,0,50,"2016-09-30","SL",86280.76,248003,50,"2004-03-01"]
["366",null,"VB90003251","UNDERGROUND CONDUIT FY04-05","2005-03-01",386590.47,0,50,"2016-09-30","SL",92007.15,294583,50,"2005-03-01"]
["366",null,"VB90005675","UNDERGROUND CONDUIT FY16","2016-09-30",275353.17,0,50,"00:00:00","SL",0,275353,50,"2016-09-30"]
["367",null,"VB90001162","UNDERGROUND CONDUCTORS LINE CO","1994-04-01",24578.959999999999,0,28,"2016-09-30","SL",19778.45,4801,28,"1994-04-01"]
["367",null,"VB90000945","SUBSTATION 5 69KV & 15KV POWER","1992-12-01",692758.02,69275.8,28,"2016-09-30","SL",530678.97,92803,28,"1992-12-01"]
["367",null,"VB90000979","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,28,"2016-09-30","SL",null,null,{"$f":"IF(L522=0,\" \",H522)","v":" "}," "]
["367",null,"VB90000982","TRANSMISSION LINE FIBER OPTIC","1992-12-01",null,null,29,"2016-09-30","SL",null,null," "," "]
["367",null,"VB90000984","TRANSMISSION LINES FIBER OPTIC","1992-12-01",null,null,28,"2016-09-30","SL",null,null," "," "]
["367",null,"VB90002807","UNDERGROUND CONDUCTORS FY00-01","2001-03-01",812155.31,81215.53,27,"2016-09-30","SL",427614.25,{"$f":"ROUND((F525-K525-G525),0)","v":303326},27,{"$f":"IF(L525<=1000,\" \",E525)","v":"2001-03-01"}]
["367",null,"VB90003039","UNDERGROUND CONDUCTORS FY02-03","2003-03-01",1112274.33,0,27,"2016-09-30","SL",569001.56999999995,543273,27,"2003-03-01"]
["367",null,"020500003404","KOHLER PROJECT 8666/9450","1982-10-01",135717.28,0,27,"2009-09-30","SL",135717.28,0," "," "]
[366,null,"020500003409","ELECTRICAL CONDUIT UNDER PARKI","1986-11-01",4579.8,0,27,"2013-10-31","SL",4579.8,0," "," "]
["367",null,"020500003410","UNDERGROUND CONDUCTORS FY 87-8","1988-03-01",404922.93,0,27,"2015-02-28","SL",404922.93,0," "," "]
["367",null,"020500003411","J L MALONE PROJECT #9989","1988-08-01",52216.49,0,27,"2015-07-31","SL",52216.49,0," "," "]
["367",null,"020500003412","UNDERGROUND CONDUCTORS PROJECT","1988-08-01",234745.19,0,27,"2015-07-31","SL",234745.19,0," "," "]
["367",null,"020500003413","UNDERGROUND CONDUCTORS FY 88-8","1989-03-01",399740.15,0,27,"2016-02-29","SL",399740.15,0," "," "]
["367",null,"020500003414","UNDERGROUND CONDUCTORS PROJECT","1989-08-01",21642.66,0,27,"2016-07-31","SL",21642.66,0," "," "]
["367",null,"020500003415","UNDERGROUND CONDUCTOR I R MEM","1989-10-01",44961.42,0,27,"2016-09-30","SL",44961.42,0," "," "]
["367",null,"020500003416","UNDERGROUND CONDUCTORS FY 89-9","1990-03-01",362309,0,27,"2016-09-30","SL",356772.23,5537,27,"1990-03-01"]
["367",null,"020500003417","UNDERGROUND CONDUCTORS FY 90-9","1991-03-01",551410.67000000004,0,27,"2016-09-30","SL",522713.74,28697,27,"1991-03-01"]
["367",null,"020500003418","UNDERGROUND CONDUCTORS FY 91-9","1992-03-01",508114.24,0,27,"2016-09-30","SL",462945.7,45169,27,"1992-03-01"]
["367",null,"020500003419","UNDERGROUND CONDUCTORS FY 92-9","1993-03-01",523266.22,0,27,"2016-09-30","SL",457433.14,65833,27,"1993-03-01"]
["367",null,"020500003420","UNDERGROUND CONDUCTORS FY 93-9","1994-03-01",763145.52,0,27,"2016-09-30","SL",638923.32999999996,124222,27,"1994-03-01"]
["367",null,"020500003421","UNDERGROUND CONDUCTORS FY 94-9","1995-03-01",471618.49,0,27,"2016-09-30","SL",377400.55,94218,27,"1995-03-01"]
["367",null,"020500003422","UNDERGROUND CONDUCTORS FY 95-9","1996-03-01",1195134.1000000001,0,27,"2016-09-30","SL",912124.63,283009,27,"1996-03-01"]
["367",null,"VB90002581","UNDERGROUND CONDUCTORS 98-99","1999-03-01",1047569.24,104756.92,27,"2016-09-30","SL",620702.78,322110,27,"1999-03-01"]
["367",null,"020500003423","UNDERGROUND CONDUCTORS FY96-97","1997-03-01",1165780.67,0,27,"2016-09-30","SL",846536.34,319244,27,"1997-03-01"]
["367",null,"VB90002956","UNDERGROUND CONDUCTORS FY01-02","2002-03-01",1404494.04,0,27,"2016-09-30","SL",770393.07,634101,27,"2002-03-01"]
["367",null,"VB90002702","UNDERGROUND CONDUCTORS FY99-00","2000-03-01",801134,80113.399999999994,27,"2016-09-30","SL",448261.23,272759,27,"2000-03-01"]
["367",null,"VB90002421","UNDERGROUD CONDUCTORS FY 97-98","1998-09-01",955914.76,99591.48,27,"2016-09-30","SL",577029.21,279294,27,"1998-09-01"]
[366,null,"VB90005024E","UNDERGROUND CONDUITS FY 11-12","2012-09-01",244327.74,0,50,"2016-09-30","SL",19953.29,224374,50,"2012-09-01"]
["367",null,"VB90005537","UNDERGROUND CONDUCTORS FY15","2015-09-30",581188.1,0,27,"2016-09-30","SL",21525.48,559663,27,"2015-09-30"]
["367",null,"VB90005371","UG CONDUCTOR/DEVICES FY12-13","2013-03-30",144847.87,0,27,"2016-09-30","SL",19223.580000000002,125624,27,"2013-03-30"]
["367",null,"VB90004011","UNDERGROUND CONDUCTORE FY05-06","2006-03-01",1072046.8799999999,0,27,"2016-09-30","SL",420216.24,651831,27,"2006-03-01"]
[366,null,"VB90005024A","UNDERGROUND CONDUITS FY07-08","2008-03-31",1037610.03,0,50,"2016-09-30","SL",178123.05,859487,50,"2008-03-31"]
["367",null,"VB90005025A","UNDERGROUND CONDUCTORS FY07-08","2008-03-31",887307.86,0,27,"2016-09-30","SL",282076.15999999997,605232,27,"2008-03-31"]
["367",null,"VB90005106","SUBSTATION 9 69KV CABLE","2007-11-01",732533.84,0,27,"2016-09-30","SL",241917.37,490616,27,"2007-11-01"]
["367",null,"VB90005025E","UNDERGROUND CONDUCTORS FY11-12","2012-09-01",232690.87,0,27,"2016-09-30","SL",35190.82,197500,27,"2012-09-01"]
[366,null,"VB90005024B","UNDERGROUND CONDUITS FY08-09","2009-03-31",772575.32,0,50,"2016-09-30","SL",117174.2,655401,50,"2009-03-31"]
["367",null,"VB90005025B","UNDERGROUND CONDUCTORS FY08-09","2009-03-31",790129.07,0,27,"2016-09-30","SL",221918.97,568210,27,"2009-03-31"]
["367",null,"VB90005159","UNDERGROUND CONVERSIONS","2009-06-30",500000,0,27,"2016-09-30","SL",135802.48000000001,364198,27,"2009-06-30"]
["367",null,"VB90003164","UNDERGROUND CONDUCTORS FY 03-0","2004-03-01",1023921.72,0,27,"2016-09-30","SL",486160.74,537761,27,"2004-03-01"]
[366,null,"VB90005399","UNDERGROUND CONDUIT FY 13/14","2014-06-30",206387.17,0,50,"2016-09-30","SL",9631.44,196756,50,"2014-06-30"]
["367",null,"VB90005400","UNGND CONDUCTORS/DEVICES 13/14","2014-06-30",354278.76,0,27,"2016-09-30","SL",30616.6,323662,27,"2014-06-30"]
[366,null,"VB90005024","UNDERGROUND CONDUITS FY06-07","2007-08-01",879860,0,50,"2016-09-30","SL",161307.29999999999,718553,50,"2007-08-01"]
["367",null,"VB90005025","UNDERGROUND CONDUCTORS FY06-07","2007-09-01",1127700.08,0,27,"2016-09-30","SL",379380.76,748319,27,"2007-09-01"]
[366,null,"VB90005024C","UNDERGROUND CONDUITS FY09-10","2010-03-31",143133.38,0,50,"2016-09-30","SL",18846.23,124287,50,"2010-03-31"]
["367",null,"VB90005025C","UNDERGROUND CONDUCTORS FY09-10","2010-03-31",397079.99,0,27,"2016-09-30","SL",96819.02,300261,27,"2010-03-31"]
["367",null,"VB90003252","UNDERGROUND CONDUCTORS FY04-05","2005-03-01",1113321.74,0,27,"2016-09-30","SL",487601.33,625720,27,"2005-03-01"]
[366,null,"VB90005024D","UNDERGROUND CONDUITS FY 10-11","2011-03-31",32530.52,0,50,"2016-09-30","SL",3632.74,28898,50,"2011-03-31"]
["367",null,"VB90005025D","UNDERGROUND CONDUCTORS FY10-11","2011-03-31",308706.02,0,27,"2016-09-30","SL",63837.599999999999,244868,27,"2011-03-31"]
["367",null,"VB90005676","UNDERGROUND CONDUCTORS FY16","2016-09-30",935334.75,0,27,"00:00:00","SL",0,935335,27,"2016-09-30"]
["368",null,"VB90002808","LINE TRANSFORMERS FY00-01","2001-03-01",404482.15,40448.22,25,"2016-09-30","SL",229712.56,134321,25,"2001-03-01"]
["368",null,"VB90003040","LINE TRANSFORMERS FY 02-03","2003-03-01",550218.29,0,25,"2016-09-30","SL",303622.23,246596,25,"2003-03-01"]
["368",null,"VB90002472","LINE TRANSFORMERS FY 97-98","1998-09-01",620429.56000000006,62042.96,25,"2016-09-30","SL",405696.07,152691,25,"1998-09-01"]
["368",null,"VB9000315003","LINE TRANSFORMERS SUBSTATION 3","2003-10-01",773336.5,0,25,"2016-09-30","SL",402135.2,371201,25,"2003-10-01"]
["368",null,"020500003503","MCGRAW TRANSFORMER","1982-03-01",23143.85,2314.39,25,"2007-02-28","SL",20829.46,0," "," "]
["368",null,"020500003505","FPL SERVICE AREA EXCHANGE","1983-06-01",1485,148.5,25,"2008-05-31","SL",1336.5,0," "," "]
["368",null,"020500003506","KOHLER PROJECT 8666/9450","1982-10-01",820,82,25,"2007-09-30","SL",738,0," "," "]
["368",null,"020500003511","RIOMAR BAY UNIT 1 TRANSFORMERS","1987-06-01",20203.93,2020.39,25,"2012-05-31","SL",18183.54,0," "," "]
["368",null,"020500003513","LINE TRANSFORMERS FY 88-89","1989-03-01",323681.13,32368.11,25,"2014-02-28","SL",291313.02,0," "," "]
["368",null,"020500003514","LINE TRANSFORMERS FY 89-90","1990-03-01",520156.34,52015.63,25,"2015-02-28","SL",468140.71,0," "," "]
["368",null,"020500003515","LINE TRANSFORMERS FY 90-91","1991-03-01",482229.69,48222.97,25,"2016-02-29","SL",434006.72,0," "," "]
["368",null,"020500003516","LINE TRANSFORMERS FY 91-92","1992-03-01",698215.73,69821.570000000007,25,"2016-09-30","SL",618022.84,10371,25,"1992-03-01"]
["368",null,"020500003517","LINE TRANSFORMERS FY 92-93","1993-03-01",661196.09,66119.61,25,"2016-09-30","SL",561629.41,33447,25,"1993-03-01"]
["368",null,"020500003518","LINE TRANSFORMERS FY 93-94","1994-03-01",723395.95,72339.600000000006,25,"2016-09-30","SL",588550.87,62505,25,"1994-03-01"]
["368",null,"020500003519","LINE TRANSFORMERS FY 94-95","1995-03-01",546464.30000000005,54646.43,25,"2016-09-30","SL",424991.36,66827,25,"1995-03-01"]
["368",null,"020500003520","LINE TRANSFORMERS FY 95-96","1996-03-01",902846.01,90284.6,25,"2016-09-30","SL",669714.49,142847,25,"1996-03-01"]
["368",null,"VB90002582","LINE TRANSFORMERS FY 98-99","1999-03-01",550754.93999999994,55075.49,25,"2016-09-30","SL",351954.69,143725,25,"1999-03-01"]
["368",null,"020500003521","LINE TRANSFORMERS","1997-03-01",683007.05,68300.7,25,"2016-09-30","SL",482078.58,{"$f":"ROUND((F586-K586-G586),0)","v":132628},{"$f":"IF(L586=0,\" \",H586)","v":25},"1997-03-01"]
["368",null,"VB90002957","LINE TRANSFORMERS FY01-02","2002-03-01",644738.49,0,25,"2016-09-30","SL",381326.62,263412,25,"2002-03-01"]
["368",null,"VB90002703","LINE TRANSFORMERS FY99-00","2000-03-01",646818.15,64681.82,25,"2016-09-30","SL",390356.02,191780,25,"2000-03-01"]
["368",null,"VB90005026E","LINE TRANSFORMERS FY 11-12","2012-09-01",266777.62,0,25,"2016-09-30","SL",43573.74,223204,25,{"$f":"IF(L589<=1000,\" \",E589)","v":"2012-09-01"}]
["368",null,"VB90005538","LINE TRANSFORMERS FY15","2015-09-30",357443.18,0,30,"2016-09-30","SL",11914.8,345528,30,"2015-09-30"]
["368",null,"VB90004012","LINE TRANSFORMERS FY 05-06","2006-03-01",697927.98,0,25,"2016-09-30","SL",295456.46000000002,402472,25,"2006-03-01"]
["368",null,"VB90005026A","LINE TRANSFORMERS FY 07-08","2008-03-31",571157.54,0,25,"2016-09-30","SL",196097.58,375060,25,"2008-03-31"]
[362,null,"VB90005105","WEST SUBSTATION 7 TRANSFORMERS","2007-11-01",2216578.46,0,25,"2016-09-30","SL",790579.63,1425999,25,"2007-11-01"]
["368",null,"VB90005364","LINE TRANSFORMERS FY12-13","2013-03-30",296677,0,25,"2016-09-30","SL",42523.56,254153,25,"2013-03-30"]
["368",null,"VB90005026B","LINE TRANSFORMERS FY 08-09","2009-03-31",483569.13,0,25,"2016-09-30","SL",146682.9,336886,25,"2009-03-31"]
["368",null,"VB90003165","LINE TRANSFORMERS FY 03-04","2004-03-01",537861.05000000005,0,25,"2016-09-30","SL",275476.92,262384,25,"2004-03-01"]
["368",null,"VB90005401","LINE TRANSFORMERS FY 13/14","2014-06-30",292582.51,0,25,"2016-09-30","SL",27345.360000000001,265237,25,"2014-06-30"]
["368",null,"VB90005026","LINE TRANSFORMERS FY 06-07","2007-09-01",901603.38,0,25,"2016-09-30","SL",327582.49,574021,25,"2007-09-01"]
["368",null,"VB90005026C","LINE TRANSFORMERS FY 09-10","2010-03-31",280354.93,0,25,"2016-09-30","SL",73827.08,206528,25,"2010-03-31"]
["368",null,"VB90003253","LINE TRANSFORMERS FY04-05","2005-03-01",580016.71,0,25,"2016-09-30","SL",274049.90000000002,305967,25,"2005-03-01"]
["368",null,"VB90005026D","LINE TRANSFORMERS FY 10-11","2011-03-31",319978.86,0,25,"2016-09-30","SL",71462.2,248517,25,"2011-03-31"]
["368",null,"VB90005677","LINE TRANSFORMERS FY16","2016-09-30",458302.17,0,30,"00:00:00","SL",0,458302,30,"2016-09-30"]
["369",null,"VB90002809","HOUSE SERVICES FY 00-01","2001-03-01",394046.44,39402.839999999997,25,"2016-09-30","SL",223787.34,130856,25,"2001-03-01"]
["369",null,"VB90003041","HOUSE SERVICES FY 02-03","2003-03-01",227004.79,0,25,"2016-09-30","SL",125266.41,101738,25,"2003-03-01"]
["369",null,"020500003604","FPL SERVICE AREA EXCHANGE","1983-06-01",100,0,25,"2008-05-31","SL",100,0," "," "]
["369",null,"020500003611","HOUSE SERVICES FY 89-90","1990-03-01",131461.19,13146.12,25,"2015-02-28","SL",118315.07,0," "," "]
["369",null,"020500003612","HOUSE SERVICES FY 90-91","1991-03-01",113991.57,11399.16,25,"2016-02-29","SL",102592.41,0," "," "]
["369",null,"020500003613","HOUSE SERVICES FY 91-92","1992-03-01",182486.26,18248.63,25,"2016-09-30","SL",161526.96,2711,25,"1992-03-01"]
["369",null,"020500003614","HOUSE SERVICES FY 92-93","1993-03-01",162182.16,16218.22,25,"2016-09-30","SL",137759.82999999999,8204,25,"1993-03-01"]
["369",null,"020500003615","HOUSE SERVICES FY 93-94","1994-03-01",134477.57999999999,13447.76,25,"2016-09-30","SL",109410.25,11620,25,"1994-03-01"]
["369",null,"020500003616","HOUSE SERVICES FY-94-95","1995-03-01",129956.88,12995.69,25,"2016-09-30","SL",101068.98,15892,25,"1995-03-01"]
["369",null,"020500003617","HOUSE SERVICES FY 95-96","1996-03-01",188328.27,18832.830000000002,25,"2016-09-30","SL",139698.57999999999,29797,25,"1996-03-01"]
["369",null,"VB90002583","HOUSE SERVICES FY 98-99","1999-03-01",159508,15950.8,25,"2016-09-30","SL",101932.35,41625,25,"1999-03-01"]
["369",null,"020500003618","HOUSE SERVICES FY 96-97","1997-03-01",195771.15,19577.11,25,"2016-09-30","SL",138178.64000000001,38015,25,"1997-03-01"]
["369",null,"VB90002958","HOUSE SERVICES FY01-02","2002-03-01",384643.92,0,25,"2016-09-30","SL",227697.9,156946,25,"2002-03-01"]
["369",null,"VB90002704","HOUSE SERVICES FY99-00","2000-03-01",240841.14,24084.11,25,"2016-09-30","SL",145348.32,71409,25,"2000-03-01"]
["369",null,"VB90002423","HOUSE SERVICES FY 97-98","1998-09-01",148151.10999999999,14815.11,25,"2016-09-30","SL",96996.74,36339,25,"1998-09-01"]
["369",null,"VB90005539","HOUSE SERVICES FY15","2015-09-30",61405.82,0,25,"2016-09-30","SL",2456.2800000000002,58950,25,"2015-09-30"]
["369",null,"VB90005365","HOUSE SERVICES FY12-13","2013-03-30",50817.599999999999,0,25,"2016-09-30","SL",7283.77,43534,25,"2013-03-30"]
["369",null,"VB90004013","HOUSE SERVICES FY 05-06","2006-03-01",201597.59,0,25,"2016-09-30","SL",85342.73,116255,25,"2006-03-01"]
["369",null,"VB90005027A","HOUSE SERVICES FY 07-08","2008-03-31",204503.73,0,25,"2016-09-30","SL",70213.039999999994,134291,25,"2008-03-31"]
["369",null,"VB90005027E","HOUSE SERVICES FY 11-12","2012-09-01",59684.95,0,25,"2016-09-30","SL",9748.5499999999993,49936,25,"2012-09-01"]
["369",null,"VB90005027B","HOUSE SERVICES FY 08-09","2009-03-31",99021.58,0,25,"2016-09-30","SL",30036.37,68985,25,"2009-03-31"]
["369",null,"VB90003166","HOUSE SERVICES FY 03-04","2004-03-01",134728.51,0,25,"2016-09-30","SL",69003.87,65725,25,"2004-03-01"]
["369",null,"VB90005402","HOUSE SERVICES FY 13/14","2014-06-30",63827.68,0,25,"2016-09-30","SL",5994.84,57833,25,"2014-06-30"]
["369",null,"VB90005027","HOUSE SERVICES FY 06-07","2007-09-01",191333.94,0,25,"2016-09-30","SL",69518.02,121816,25,"2007-09-01"]
["369",null,"VB90005027C","HOUSE SERVICES FY 09-10","2010-03-31",83384.31,0,25,"2016-09-30","SL",21958.05,61426,25,"2010-03-31"]
["369",null,"VB90005104B","FIBER OPTIC CABLE FY 09-10","2010-03-01",null,null,10,"2016-09-30","SL",null,null," "," "]
["369",null,"VB90003254","HOUSE SERVICES FY04-05","2005-03-01",189232.76,0,25,"2016-09-30","SL",89391.75,99841,25,"2005-03-01"]
["369",null,"VB90005027D","HOUSE SERVICES FY 10-11","2011-03-31",66872.2,0,25,"2016-09-30","SL",14934.97,51937,25,"2011-03-31"]
["369",null,"VB90005678","HOUSE SERVICES FY16","2016-09-30",73291.86,0,25,"00:00:00","SL",0,73292,25,"2016-09-30"]
["370",null,"VB90001199","DUEL CIRCUIT SOLID STATE ELECT","1994-12-01",2939.05,0,25,"2016-09-30","SL",2566.84,372,25," "]
["370",null,"VB9000119901","DUEL CIRCUIT SOLID STATE ELECT","1994-12-01",2939.05,0,25,"2016-09-30","SL",2566.84,372,25," "]
["370",null,"VB9000119902","DUEL CIRCUIT SOLID STATE ELECT","1994-12-01",2939.06,0,25,"2016-09-30","SL",2566.85,372,25," "]
["370",null,"VB90003033","METERS DISTRIBUTION FY 02-03","2003-03-01",197881.94,0,25,"2016-09-30","SL",109195.68,88686,25,"2003-03-01"]
["370",null,"VB90002834","METERS DISTRIBUTION FY00-01","2001-03-01",177104.04,17710.400000000001,25,"2016-09-30","SL",100580.78,58813,25,"2001-03-01"]
["370",null,"020500003709","METERS DISTRIBUTION FY 87-88","1988-03-01",109184.39,10918.44,25,"2013-02-28","SL",98265.95,0," "," "]
["370",null,"020500003710","METERS DISTRIBUTION FY 88-89","1989-03-01",79518.42,7951.84,25,"2014-02-28","SL",71566.58,0," "," "]
["370",null,"020500003711","METERS DISTRIBUTION FY 89-90","1990-03-01",81938.95,8193.9,25,"2015-02-28","SL",73745.05,0," "," "]
["370",null,"020500003712","METERS DISTRIBUTION FY 90-91","1991-03-01",104199.37,10419.94,25,"2016-02-29","SL",93779.43,0," "," "]
["370",null,"020500003713","METERS DISTRIBUTION FY 91-92","1992-03-01",95915.32,9591.5300000000007,25,"2016-09-30","SL",84902.720000000001,1421,25,"1992-03-01"]
["370",null,"VB90002576","METERS DISTRIBUTION FY 98-99","1999-03-01",131445.85,13144.59,25,"2016-09-30","SL",83999.33,34302,25,"1999-03-01"]
["370",null,"020500003718","METER DISTRIBUTION FY 97-97","1997-03-01",117767.83,11776.78,25,"2016-09-30","SL",83122.429999999993,22869,25,"1997-03-01"]
["370",null,"020500003714","METERS DISTRIBUTION FY 92-93","1993-03-01",105442.53,10544.25,25,"2016-09-30","SL",89564.45,5334,25,"1993-03-01"]
["370",null,"020500003715","METERS DISTRIBUTION FY 93-94","1994-03-01",95020.85,9502.09,25,"2016-09-30","SL",77308.429999999993,8210,25,"1994-03-01"]
["370",null,"020500003716","METERS DISTRIBUTION  FY 94-95","1995-03-01",108858.97,10885.9,25,"2016-09-30","SL",84660.97,13312,25,"1995-03-01"]
["370",null,"020500003717","METERS DISTRIBUTION FY 95-96","1996-03-01",114064.85,11406.49,25,"2016-09-30","SL",84611.07,18047,25,"1996-03-01"]
["370",null,"VB90002951","METERS DISTRIBUTION FY01-02","2002-03-01",228510.99,0,25,"2016-09-30","SL",135150.37,93361,25,"2002-03-01"]
["370",null,"VB90002697","METERS DISTRIBUTION FY99-00","2000-03-01",141445.43,14144.54,25,"2016-09-30","SL",85362.59,41938,25,"2000-03-01"]
["370",null,"VB90002424","METERS DISTRIBUTION FY 97-98","1998-09-01",133090.46,13309.05,25,"2016-09-30","SL",87136.27,{"$f":"ROUND((F650-K650-G650),0)","v":32645},{"$f":"IF(L650=0,\" \",H650)","v":25},"1998-09-01"]
["370",null,"VB90005028E","METERS DISTRIBUTION FY 11-12","2012-09-01",138845.32999999999,0,25,"2016-09-30","SL",22678.18,116167,25,"2012-09-01"]
["370",null,"VB90005312","OH METERING TOOLS FY 11-12","2012-09-01",9001.23,0,10,"2016-09-30","SL",3675.49,5326,10,"2012-09-01"]
["370",null,"VB90005540","ELECTRIC METERS","2015-09-30",67752.600000000006,0,30,"2016-09-30","SL",2258.4,65494,30,{"$f":"IF(L653<=1000,\" \",E653)","v":"2015-09-30"}]
["370",null,"VB90004004","METERS DISTRIBUTION FY 05-06","2006-03-01",211792.17,0,25,"2016-09-30","SL",89658.5,122134,25,"2006-03-01"]
["370",null,"VB90005028A","METERS DISTRIBUTION FY 07-08","2008-03-31",265325.12,0,25,"2016-09-30","SL",91095.26,174230,25,"2008-03-31"]
["370",null,"VB90005367","DISTRIBUTION METERS FY12-13","2013-03-30",117811.42,0,25,"2016-09-30","SL",16886.240000000002,100925,25,"2013-03-30"]
["370",null,"VB90005028B","METERS DISTRIBUTION FY 08-09","2009-03-31",331077.46999999997,0,25,"2016-09-30","SL",100426.69,230651,25,"2009-03-31"]
["370",null,"VB90003159","METERS DISTRIBUTION FY03-04","2004-03-01",137145.62,0,25,"2016-09-30","SL",70242.28,66903,25,"2004-03-01"]
["370",null,"VB90005403","METERS DISTRIBUTION FY 13/14","2014-06-30",113147.87,0,25,"2016-09-30","SL",10560.48,102587,25,"2014-06-30"]
["370",null,"VB90005028","METERS DISTRIBUTION FY 06-07","2007-09-01",217411.62,0,25,"2016-09-30","SL",78992.97,138419,25,"2007-09-01"]
["370",null,"VB90005028C","METERS DISTRIBUTION FY 09-10","2010-03-31",125720.87,0,25,"2016-09-30","SL",33106.53,92614,25,"2010-03-31"]
["370",null,"VB90003247","METERS DISTRIBUTION FY04-05","2005-03-01",139679.57999999999,0,25,"2016-09-30","SL",65997.13,73682,25,"2005-03-01"]
["370",null,"VB90005028D","METERS DISTRIBUTION FY 10-11","2011-03-31",200573.69,0,25,"2016-09-30","SL",44794.86,155779,25,"2011-03-31"]
["370",null,"VB90005679","ELECTRIC METERS FY16","2016-09-30",151522.16,0,30,"00:00:00","SL",0,151522,30,"2016-09-30"]
["371",null,"0205000038","INSTALLATION CUSTOMER PREMISES","1980-09-01",5912.53,0,25,"1996-10-31","SL",5912.53,0," "," "]
["373",null,"VB90002810","STREET LIGHTS SIGNALS 00-01","2001-03-01",460749.29,46074.93,20,"2016-09-30","SL",325575.27,89099,20,"2001-03-01"]
["373",null,"VB90003042","STREET LIGHTS-SIGNAL FY02-03","2003-03-01",275300.53999999998,0,20,"2016-09-30","SL",189087.88,86213,20,"2003-03-01"]
["373",null,"VB90002584","STREET LIGHTS-SIGNAL FY 98-99","1999-03-01",96074.77,9607.48,20,"2016-09-30","SL",76343.539999999994,10124,20,"1999-03-01"]
["373",null,"020500003920","ST.LIGHTS-SIGNAL SYS FY 96-97","1997-03-01",57519.79,5751.98,20,"2016-09-30","SL",50699.83,1068,20,"1997-03-01"]
["373",null,"020500003903","SIGNALS FY81-82","1982-01-01",17962,1796.2,20,"2001-09-30","SL",16165.8,0," "," "]
["373",null,"020500003915","LIGHTING MODIFICATIONS SEA TUR","1992-08-01",202601.7,20260.169999999998,20,"2012-07-31","SL",182341.53,0," "," "]
["373",null,"020500003918","STREET LIGHTS-SIGNAL SYSTEM FY","1995-03-01",71877.17,7187.72,20,"2015-02-28","SL",64689.45,0," "," "]
["373",null,"020500003919","STREET LIGHTS-SIGNAL SYSTEM FY","1996-03-01",69882.350000000006,6988.24,20,"2016-02-29","SL",62894.11,0," "," "]
["373",null,"VB90002959","STREET LIGHTS SIGNAL FY01-02","2002-03-01",294505.75,0,20,"2016-09-30","SL",216911.68,77594,20,"2002-03-01"]
["373",null,"VB90002705","STREET LIGHTS-SIGNAL SYS 99-00","2000-03-01",72598.63,7259.86,20,"2016-09-30","SL",54499.4,10839,20,"2000-03-01"]
["373",null,"VB90002425","STREET LIGHTS-SIGNAL FY 97-98","1998-09-01",59701.68,5970.17,20,"2016-09-30","SL",48716.94,5015,20,"1998-09-01"]
["373",null,"VB90005541","OUTDOOR LIGHTING","2015-09-30",59112.58,0,20,"2016-09-30","SL",2955.6,56157,20,"2015-09-30"]
["373",null,"VB90005368","STREET LIGHTS/SIGNALS FY12-13","2013-03-30",25998.080000000002,0,20,"2016-09-30","SL",4658.0600000000004,21340,20,"2013-03-30"]
["373",null,"VB90004014","STREET LIGHTS-SIGNALS FY 05-06","2006-03-01",332839.59999999998,0,20,"2016-09-30","SL",176127.41,156712,20,"2006-03-01"]
["373",null,"VB90005029A","STREET LIGHTS-SIGNALS FY 07-08","2008-03-31",118105.77,0,20,"2016-09-30","SL",50687.33,67418,20,"2008-03-31"]
["373",null,"VB90005029B","STREET LIGHTS-SIGNALS FY 08-09","2009-03-31",65959.320000000007,0,20,"2016-09-30","SL",25009.53,40950,20,"2009-03-31"]
["373",null,"VB90005029D","STREET LIGHTS-SIGNALS FY 10-11","2011-03-31",44630.31,0,20,"2016-09-30","SL",12459.32,32171,20,"2011-03-31"]
["373",null,"VB90005029E","STREET LIGHTS-SIGNALS FY 11-12","2012-09-01",48394.91,0,20,"2016-09-30","SL",9880.7199999999993,38514,20,"2012-09-01"]
["373",null,"VB90003167","STREET LIGHTS SIGNAL FY 03-04","2004-03-01",312694.37,0,20,"2016-09-30","SL",199360.44,113334,20,"2004-03-01"]
["373",null,"VB90005404","STREET LIGHTS/SIGNALS FY 13/14","2014-06-30",63156.04,0,20,"2016-09-30","SL",7368.2,55788,20,"2014-06-30"]
["373",null,"VB90005029","STREET LIGHTS-SIGNALS FY 06-07","2007-09-01",458884.12,0,20,"2016-09-30","SL",208410.16,250474,20,"2007-09-01"]
["373",null,"VB90005029C","STREET LIGHTS-SIGNALS FY 09-10","2010-03-31",86014.16,0,20,"2016-09-30","SL",28312.81,57701,20,"2010-03-31"]
["373",null,"VB90003255","STREET LIGHTS SIGNALS FY04-05","2005-03-01",417635.92,0,20,"2016-09-30","SL",245623.33,172013,20,"2005-03-01"]
["373",null,"VB90005680","OUTDOOR LIGHTING FY16","2016-09-30",70465.55,0,20,"00:00:00","SL",0,70466,20,"2016-09-30"]
["390",null,"VB90002969","AIR CONDITIONER","2002-11-01",3523.45,0,5,"2007-10-31","SL",3523.45,0," "," "]
["391",null,"VB2661","SECRETARIAL DESK WORKSTATION #","1993-02-01",785,78.5,10,"2002-09-30","SL",706.5,0," "," "]
["391",null,"VB2662","FIREKING LEGAL FILE CABINET","1993-02-01",877.75,87.78,10,"2002-09-30","SL",789.97,0," "," "]
["391",null,"VB2663","WORKSTATION WITH PRINTER STAND","1993-02-01",902.24,90.22,10,"2002-09-30","SL",812.02,0," "," "]
["391",null,"VB2664","WORKSTATION WITH PRINTER STAND","1993-02-01",902.24,90.22,10,"2002-09-30","SL",812.02,0," "," "]
["391",null,"VB90000108","VERTICAL LOUVERS IN PP OFFICES","1986-08-01",800,10,10,"00:00:00","NO DEPRECIATION",720,70,10]
["391",null,"VB2044","DICTAPHONE 10 CHANNEL RECORDER","1990-03-01",19269.95,1927,10,"1999-09-30","SL",17342.95,0," "," "]
["391",null,"VB2716","PRINTER LASER JET HP","1993-08-01",1043.76,0,5,"1998-09-30","SL",1026.45,0," "," "]
["391",null,"VB90000716","NOVELL COMPUTER SYSTEM","1990-09-01",17478.169999999998,1747.82,10,"1999-09-30","SL",15730.35,0," "," "]
["391",null,"VB90000718","AUTOCAD 386 RELEASE 10 MS-DOS/","1990-04-01",2472.2800000000002,0,5,"00:00:00","NO DEPRECIATION",2472.2800000000002,0," "]
["391",null,"VB2051","WORKSTATIONS HUBBARD HI TECH B","1990-03-01",1251.7,125.17,20,"2010-02-28","SL",1126.53,0," "," "]
["391",null,"VB2052","WORKSTATIONS HUBBARD HI TECH B","1990-03-01",1251.75,125.18,20,"2010-02-28","SL",1126.57,0," "," "]
["391",null,"VB2053","WORKSTATIONS HUBBARD HI TECH B","1990-03-01",1251.75,125.18,20,"2010-02-28","SL",1126.57,0," "," "]
["391",null,"VB2766","DESK FOR FRONT OFFICE","1993-12-01",1200.04,120,10,"2003-09-30","SL",1080.04,0," "," "]
["391",null,"VB2768    01","HIGH CAPICITY FEEDER FOX XEROX","1994-12-01",1165,116.5,10,"2004-09-30","SL",1048.5,0," "," "]
["391",null,"VB2907","H.P. LASER JET 4 PLUS PRINTER","1995-03-01",1485,0,5,"1999-09-30","SL",1485,0," "," "]
["391",null,"VB2286","FILE CABINET 4 DRAWER SAND FIR","1991-01-01",788.5,78.849999999999994,10,"2000-09-30","SL",709.65,0," "," "]
["391",null,"VB2287","FILE CABINET 4 DRAWER SAND FIR","1991-01-01",788.5,78.849999999999994,10,"2000-09-30","SL",709.65,0," "," "]
["391",null,"VB2939","P.C. DELL 466/LE W/ACCES","1995-08-01",1510,0,5,"1999-09-30","SL",1510,0," "," "]
["391",null,"VB1345","ICE MACHINE & BIN MODEL HD0202","1987-09-01",1598,159.80000000000001,20,"2007-08-31","SL",1438.2,0," "," "]
["391",null,"VB3431","TSE-M-4MII","2000-11-01",2407.9899999999998,0,3,"2003-09-30","SL",2407.9899999999998,0," "," "]
["391",null,"VB1508    03","QUATTRO PRO LAN MICRO COMPUTER","1990-05-01",1649,0,5,"00:00:00","NO DEPRECIATION",1649,0," "]
["391",null,"VB1508    04","MICRO COMPUTER SOFTWARE RBASE","1990-06-01",768.69,0,5,"00:00:00","NO DEPRECIATION",768.69,0," "]
["391",null,"VB1508    05","MICRO COMPUTER SOFTWARE AUTOCA","1990-06-01",5990.4,0,5,"00:00:00","NO DEPRECIATION",5990.4,0," "]
["391",null,"VB3027","DESK-OAK","1996-07-01",2232.31,223.23,10,"2005-09-30","SL",2009.08,{"$f":"ROUND((F714-K714-G714),0)","v":0},{"$f":"IF(L714=0,\" \",H714)","v":" "},{"$f":"IF(L714<=1000,\" \",E714)","v":" "}]
["391",null,"VB486","DESK SECRETARIAL WITH RETURN 2","1984-11-01",885,88.5,20,"2004-09-30","SL",796.5,0," "," "]
["391",null,"VB2576","CAMCORDER-SONY 8MM CCD-SP9","1992-05-01",1101,110.1,10,"2001-09-30","SL",990.9,0," "," "]
["391",null,"VB90000052","PC SMART INTERGRATED SOFTWARE","1985-09-01",817,0,10,"00:00:00","NO DEPRECIATION",735.3,82,10]
["391",null,"VB1888    01","MEMORY EXPANSION 4MBYTE FOR LA","1989-11-01",1262.95,0,10,"1999-09-30","SL",1262.95,0," "," "]
["391",null,"VB90001144","AIRPORT WEST PHONE SYSTEM","1994-03-01",36627.33,3662.73,10,"2003-09-30","SL",32964.6,0," "," "]
["391",null,"VB90001145","SOFTWARE SCADIA","1993-10-01",10371.41,0,5,"1998-09-30","SL",10198.59,0," "," "]
["391",null,"VB90001086","486 VLE MAGSERVER","1994-06-01",4767,0,5,"1998-09-30","SL",4051.95,0," "," "]
["391",null,"VB90001103","COMPQ 8MB 32 BIT MEMORY CARD","1994-08-01",764,0,5,"1998-09-30","SL",623.85,0," "," "]
["391",null,"VB3426","HP LASERJET 2100TN PRINTER","2000-10-01",1243.54,0,3,"2003-09-30","SL",1243.54,0," "," "]
["391",null,"VB90001119","SHELVING-INVENTORY PARTS STORA","1994-09-01",8232.4,823.24,10,"2003-09-30","SL",7409.16,0," "," "]
["391",null,"VB90001182","WIRE SCOPE CABLE ANALYZER FOR","1994-10-01",3322.86,0,5,"1999-09-30","SL",3322.86,0," "," "]
["391",null,"VB90001184","SOFTWARE FOR NETWORK SERVER UP","1994-10-01",1760.5,0,5,"1999-09-30","SL",1760.5,0," "," "]
["391",null,"VB90000815","PORCHE AUTOMATED OUTAGE RESPON","1992-07-01",32503.52,0,5,"1998-09-30","SL",31961.82,0," "," "]
["391",null,"VB9000081501","LICENSES TCPA & TCAS PORCHE IN","1993-01-01",43000,0,5,"1998-09-30","SL",42283.38,0," "," "]
["391",null,"VB90000821","ELECTRIC BINDING SYSTEM GBC 47","1992-09-01",1269.6500000000001,126.97,10,"2001-09-30","SL",1142.68,0," "," "]
["391",null,"VB9000084601","G.I.S. NETWORK SERVER ELECTRIC","1992-10-01",4065.84,0,5,"1998-09-30","SL",3998.03,0," "," "]
["391",null,"VB90000898","SOFTWARE FOR MAINTENANCE PM PR","1993-04-01",7021.16,0,5,"1998-09-30","SL",6904.15,0," "," "]
["391",null,"VB90002149","NOVELL 4.1 5.0 USER UPGRADE ON","1996-06-01",1844.91,0,5,"2000-09-30","SL",1844.91,0," "," "]
["391",null,"VB90002150","SYNOPTICS LATTIS HUB MODEL #28","1996-06-01",1105,0,5,"2000-09-30","SL",1105,0," "," "]
["391",null,"VB90002153","NETWORK DROPS INSTALLATION","1996-07-01",3433,0,5,"2000-09-30","SL",3433,0," "," "]
["391",null,"VB90002154","NETWORK DROPS INSTALLATION","1996-07-01",1644.65,0,5,"2000-09-30","SL",1644.65,0," "," "]
["391",null,"VB90002165","SOFTWARE UPGRADE ARC SERVE","1996-08-01",1016,0,5,"2000-09-30","SL",1016,0," "," "]
["391",null,"VB90002174","INTERNAL RECORDABLE CD SYSTEM","1996-09-01",2224,0,5,"2000-09-30","SL",2224,0," "," "]
["391",null,"VB90001037","DIMENSION 450V/XPS CAD STATION","1993-11-01",2851,0,5,"1998-09-30","SL",2756.05,0," "," "]
["391",null,"VB90002802","PORCHE MILLENIUM UPGRADE 01","2001-09-01",22320,0,3,"2003-09-30","SL",22320,0," "," "]
["391",null,"VB90002245","DRIVE UP DEPOSIT SAFE","1996-11-01",2758.6,275.86,10,"2006-09-30","SL",2502.0300000000002,0," "," "]
["391",null,"VB3081","COMPUTER PB D160","1997-03-31",899.99,0,5,"2001-09-30","SL",899.99,0," "," "]
["391",null,"VB3083","HP SCANJET 4C","1997-03-31",1249,0,5,"2001-09-30","SL",1249,0," "," "]
["391",null,"VB3574","WORKSTATION-LISA ROSS","2002-01-01",3495.21,349.52,10,"2011-12-31","SL",3145.69,0," "," "]
["391",null,"VB900028021","PORCHE MILLENNIUM 2000","2002-01-01",2480,0,3,"2004-09-30","SL",2480,0," "," "]
["391",null,"VB90002880","GIS DATA CONVERSION SOFTWARE","2002-03-01",12240,1224,3,"2004-09-30","SL",11016,0," "," "]
["391",null,"VB3609","INDIANA DESK EXECUTIVE","2002-04-01",833.3,83.33,10,"2012-03-31","SL",749.97,0," "," "]
["391",null,"VB3610","INDIANA DESK CREDENZA","2002-04-01",880.46,88.05,10,"2012-03-31","SL",792.41,0," "," "]
["391",null,"VB3611","INDIANA DESK BOOKCASE","2002-04-01",1112.76,111.28,10,"2012-03-31","SL",1001.48,0," "," "]
["391",null,"VB90002585","CEMS MONITORING SYSTEM","1999-06-01",103964,10396.4,5,"2003-09-30","SL",93567.6,0," "," "]
["391",null,"VB90002285","COMPUTER SOFTWARE","1997-03-01",6691.59,0,5,"2001-09-30","SL",6691.59,0," "," "]
["391",null,"VB90002968","AUTOCAD DRAW - SOFTWARE","2002-10-01",4500,0,3,"2005-09-30","SL",4500,0," "," "]
["391",null,"VB3169","WORK STATION J. DEMARZO","1998-01-01",1815.53,181.55,10,"2007-12-31","SL",1633.98,0," "," "]
["391",null,"VB90002983","ONLINE MAT MANUAL","2003-01-01",35000,0,3,"2005-09-30","SL",35000,0," "," "]
["391",null,"VB90002696","SFG UTILITY BILLING SYSTEM","2000-09-01",786586.03,0,3,"2002-09-30","SL",786586.03,0," "," "]
["391",null,"VB90003010","GENMAP GRAPHIC & DATA UPGRADE","2003-08-01",20000,0,3,"2005-09-30","SL",20000,0," "," "]
["391",null,"VB90003053","ENGINEERING & AUTOCAD UPGRADE","2003-08-01",3000,0,3,"2005-09-30","SL",3000,0," "," "]
["391",null,"VB4458B","ARGIS SERVER SYSTEM UPGRADE","2012-01-12",9823.09,0,3,"2014-12-31","SL",9823.09,0," "," "]
["391",null,"VB4044A","IVR COMPUTER UPGRADE","2012-05-31",6935.46,0,3,"2015-04-30","SL",6935.46,0," "," "]
["391",null,"VB4944","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4945","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4946","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4947","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4948","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4949","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4950","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4951","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4952","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB4953","OPTIPLEX 9020","2015-08-16",1176.32,0,3,"2016-09-30","SL",457.47,719,3," "]
["391",null,"VB90005483","DISPATCH FACILITY EQUIP","2015-04-02",48880,0,5,"2016-09-30","SL",14664.06,34216,5,"2015-04-02"]
["391",null,"VB90005484","SHARP COLOR COPIER","2015-02-05",3814,0,5,"2016-09-30","SL",1271.4000000000001,2543,5,"2015-02-05"]
["391",null,"VB4903","LATITUDE 15 5000","2014-11-16",1640.55,0,3,"2016-09-30","SL",1048.1099999999999,592,3," "]
["391",null,"VB4904","OPTIPLEX 9020 MINI TOWER","2014-11-13",1418.09,0,3,"2016-09-30","SL",905.97,512,3," "]
["391",null,"VB4905","OPTIPLEX 9020 MINI TOWER","2014-11-13",1418.09,0,3,"2016-09-30","SL",905.97,512,3," "]
["391",null,"VB4906","OPTIPLEX 9020 MINI TOWER","2014-11-13",1418.09,0,3,"2016-09-30","SL",905.97,512,3," "]
["391",null,"VB4907","OPTIPLEX 9020 MINI TOWER","2014-11-13",1418.09,0,3,"2016-09-30","SL",905.97,512,3," "]
["391",null,"VB4908","POWEREDGE GIS SERVER","2014-12-12",5903.61,0,5,"2016-09-30","SL",2164.6,3739,5,"2014-12-12"]
["391",null,"VB4942","OPTIPLEX 9020 MINI TOWER","2015-06-25",1385.27,0,3,"2016-09-30","SL",615.67999999999995,770,3," "]
["391",null,"VB90005057","CAYENTA POWERCONVERT LICENSES","2008-05-05",7176,0,3,"2011-04-30","SL",7176,{"$f":"ROUND((F778-K778-G778),0)","v":0},{"$f":"IF(L778=0,\" \",H778)","v":" "},{"$f":"IF(L778<=1000,\" \",E778)","v":" "}]
["391",null,"VB90005542","SHARP B&W/COLOR COPIER","2015-05-05",3814,0,5,"2016-09-30","SL",1080.69,2733,5,"2015-05-05"]
["391",null,"VB4079","ICEMAKER","2006-04-20",1200,0,5,"2011-03-31","SL",1200,0," "," "]
["391",null,"VB4080","DESKTOP COMPUTER","2006-05-01",2421.38,0,3,"2009-04-30","SL",2421.38,0," "," "]
["391",null,"VB4515","DELL OPTIPLEX 755 SFF","2008-08-21",1015.28,0,3,"2011-07-31","SL",1015.28,0," "," "]
["391",null,"VB4513","DELL POWEREDGE R200 SERVER","2008-07-16",1356.75,0,3,"2011-06-30","SL",1356.75,0," "," "]
["391",null,"VB90005078","CAYENTA VMWARE INFRASTRUCTURE","2008-07-10",11923.28,0,3,"2011-06-30","SL",11923.28,0," "," "]
["391",null,"VB90005079","SYSLINK DATA MGMT SOFTWARE","2008-07-08",1814.05,0,3,"2011-06-30","SL",1814.05,0," "," "]
["391",null,"VB4835","ITRON 5 BAY DOCK","2013-01-02",2010,0,5,"2016-09-30","SL",1507.5,503,5," "]
["391",null,"VB4836","ITRON 5 BAY DOCK","2013-01-02",2010,0,5,"2016-09-30","SL",1507.5,503,5," "]
["391",null,"VB4831","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4832","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4833","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4834","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4837","DELL MOBILE PRECISION","2013-02-27",2237.9899999999998,0,3,"2016-01-31","SL",2237.9899999999998,0," "," "]
["391",null,"VB4113","T & D MICRO CALL PC","2006-07-20",847.34,0,3,"2009-06-30","SL",847.34,0," "," "]
["391",null,"VB4112","COMPUTER NOTEBOOK","2006-07-20",1862.46,0,3,"2009-06-30","SL",1862.46,0," "," "]
["391",null,"VB4132","COMPUTER MONITOR","2006-08-17",1629.97,0,5,"2011-07-31","SL",1629.97,0," "," "]
["391",null,"VB4148","NETWORK HUBS","2006-09-30",2397,0,5,"2011-08-31","SL",2397,0," "," "]
["391",null,"VB4149","COMPUTER SYSTEM","2006-09-30",1293.44,0,3,"2009-08-31","SL",1293.44,0," "," "]
["391",null,"VB4150","COMPUTER SYSTEM","2006-09-30",1343.78,0,3,"2009-08-31","SL",1343.78,0," "," "]
["391",null,"VB90004006","AUTOMATIC METER READING SW","2006-03-01",21740.560000000001,0,10,"2016-02-29","SL",21740.560000000001,0," "," "]
["391",null,"VB90004016","FIBER OPTIC CABLE FY 05-06","2006-03-01",null,null,10,"2016-02-29","SL",null,null," "," "]
["391",null,"VB90004020","INTEGRATED VOICE RESPONSE","2006-03-01",4353.43,0,5,"2011-02-28","SL",4353.43,0," "," "]
["391",null,"VB90005104","FIBER OPTIC CABLE FY 07-08","2008-03-01",null,null,10,"2016-09-30","SL",null,null," "," "]
["391",null,"VB4888","DELL OPTIPLEX 9020","2014-05-22",1024.75,0,3,"2016-09-30","SL",825.5,199,3," "]
["391",null,"VB90005389","HONEYWELL TRENDVIEW GRAPHIC RE","2014-02-05",13874.88,0,5,"2016-09-30","SL",7400,6475,5,"2014-02-05"]
["391",null,"VB4838","DELL MOBILE PRECISION M6700","2013-11-21",2221.9499999999998,0,3,"2016-09-30","SL",2160.23,62,3," "]
["391",null,"VB4889","DELL VENUE 11 PRO","2014-05-23",1132.56,0,3,"2016-09-30","SL",912.34,220,3," "]
["391",null,"VB4890","DELL OPTIPLEX 9020 MINI TOWER","2014-05-22",1377.66,0,3,"2016-09-30","SL",1109.81,268,3," "]
["391",null,"VB3839","DELL HANDHELD COMPUTER PDA","2004-01-01",737.61,0,3,"2006-12-31","SL",737.61,0," "," "]
["391",null,"VB90004022","UTILITY MNGMNT SYS MIGRATION","2006-03-01",683145.46,0,5,"2011-02-28","SL",683145.46,0," "," "]
["391",null,"VB90004023","SCADA SYSTEM","2006-03-01",279384.86,0,5,"2011-02-28","SL",279384.86,0," "," "]
["391",null,"VB4458","ARCGIS SERVER SYSTEM","2008-10-10",5200,0,3,"2011-09-30","SL",5200,0," "," "]
["391",null,"VB4636","DELL LATITUDE D830 LAPTOP","2008-12-08",1344,0,3,"2011-11-30","SL",1344,0," "," "]
["391",null,"VB4603","DELL OPTIPLEX 755 PC","2008-11-26",1068.26,0,3,"2011-10-31","SL",1068.26,0," "," "]
["391",null,"VB4604","DELL OPTIPLEX 755 PC","2008-11-26",822.84,0,3,"2011-10-31","SL",822.84,0," "," "]
["391",null,"VB4611","DELL OPTIPLEX 755 PC","2008-11-30",803.61,0,3,"2011-10-31","SL",803.61,0," "," "]
["391",null,"VB3853","COMPUTER DELL OPTIPLEX GX270","2004-03-01",1131.5,0,3,"2007-02-28","SL",1131.5,0," "," "]
["391",null,"VB3867","R&R SY-TEC SOFTWARE & TRAINING","2004-04-01",29116.42,0,3,"2007-03-31","SL",29116.42,0," "," "]
["391",null,"VB4190","42\" HD PLASMA COMPUTER MONITOR","2006-10-18",1982.66,0,5,"2011-09-30","SL",1982.66,0," "," "]
["391",null,"VB4665","DELL OPTIPLEX 780 PSU","2010-02-19",1018.73,0,3,"2013-01-31","SL",1018.73,0," "," "]
["391",null,"VB4286","COMPUTER SYSTEM","2006-09-30",1343.78,0,3,"2009-08-31","SL",1343.78,0," "," "]
["391",null,"VB4287","COMPUTER SYSTEM","2006-09-30",1343.78,0,3,"2009-08-31","SL",1343.78,0," "," "]
["391",null,"VB4290","COMPUTER SYSTEM","2006-09-30",1293.44,0,3,"2009-08-31","SL",1293.44,0," "," "]
["391",null,"VB4694","DELL LATITUDE E6500 LAPTOP","2010-06-23",1540.83,0,3,"2013-05-31","SL",1540.83,0," "," "]
["391",null,"VB90005222","OUTAGE MANAGEMENT SYSTEM","2009-10-01",360582.23,0,5,"2014-09-30","SL",360582.23,0," "," "]
["391",null,"VB90005223","ELECTRIC SYSTEM INVENTORY MGMT","2009-10-01",274823.61,0,5,"2014-09-30","SL",274823.61,0," "," "]
["391",null,"VB4602","DELL PRECISION T3400","2008-11-26",2393.96,0,3,"2011-10-31","SL",2393.96,0," "," "]
["391",null,"VB4635","DELL LATITUDE D830 LAPTOP","2008-12-08",2755.71,0,3,"2011-11-30","SL",2755.71,0," "," "]
["391",null,"VB90005104A","FIBER OPTIC CABLE FY 08-09","2009-03-01",null,null,10,"2016-09-30","SL",null,null," "," "]
["391",null,"VB4826","ITRON HANDHELD","2013-01-02",2897.78,0,5,"2016-09-30","SL",2173.36,724,5," "]
["391",null,"VB4827","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4828","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4829","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4830","ITRON HANDHELD","2013-01-02",2897.79,0,5,"2016-09-30","SL",2173.37,724,5," "]
["391",null,"VB4738","DELL MOBILE PRECISION","2013-03-15",2188.4899999999998,0,3,"2016-02-29","SL",2188.4899999999998,0," "," "]
["391",null,"VB4739","DELL LATITUDE","2013-05-06",1485.77,0,3,"2016-04-30","SL",1485.77,0," "," "]
["391",null,"VB4740","DELL OPTIPLEX","2013-06-24",1066.8800000000001,0,3,"2016-05-31","SL",1066.8800000000001,0," "," "]
["391",null,"VB4741","DELL MOBILE PRECISION","2013-06-27",2107.9899999999998,0,3,"2016-05-31","SL",2107.9899999999998,0," "," "]
["391",null,"VB4843","DELL LATITUDE-TYPO-S/B #VB4743","2013-09-03",4049.8,0,3,"2016-08-31","SL",4049.8,0," "," "]
["391",null,"VB4352","GPS","2007-06-30",6314.76,0,5,"2012-05-31","SL",6314.76,0," "," "]
["391",null,"VB4458A","ARCGIS VIDEO LIBRARY","2010-01-08",11700,0,3,"2012-12-31","SL",11700,0," "," "]
["391",null,"VB4666","DELL OPTIPLEX 780 PSU","2010-02-19",1018.73,0,3,"2013-01-31","SL",1018.73,0," "," "]
["391",null,"VB4667","DELL LATITUDE E6500 LAPTOP","2010-04-06",1542.44,0,3,"2013-03-31","SL",1542.44,{"$f":"ROUND((F842-K842-G842),0)","v":0},{"$f":"IF(L842=0,\" \",H842)","v":" "},{"$f":"IF(L842<=1000,\" \",E842)","v":" "}]
["391",null,"VB4669","DELL LATITUDE E6500 LAPTOP","2010-05-03",1292.2,0,3,"2013-04-30","SL",1292.2,0," "," "]
["391",null,"VB90005196","CITYWIDE SERVER VMWARE","2010-07-06",3080.42,0,3,"2013-06-30","SL",3080.42,0," "," "]
["391",null,"VB4842","DELL LATITUDE E5530","2014-01-12",1266.3,0,3,"2016-09-30","SL",1160.78,106,3," "]
["391",null,"VB4843A","DELL LATITUDE E5530","2014-01-23",1266.3,0,3,"2016-09-30","SL",1160.78,106,3," "]
["391",null,"VB4874","COPIER TASK ALFA 30101","2014-07-31",5898,0,5,"2016-09-30","SL",2654.1,3244,5,"2014-07-31"]
["391",null,"VB4895","DELL OPTIPLEX 9020 MINI TOWER","2014-09-08",1377.33,0,3,"2016-09-30","SL",956.5,421,3," "]
["391",null,"VB4896","DELL OPTIPLEX 9020 MINI TOWER","2014-09-08",1377.33,0,3,"2016-09-30","SL",956.5,421,3," "]
["391",null,"VB4897","DELL OPTIPLEX 9020 MINI TOWER","2014-09-08",1377.33,0,3,"2016-09-30","SL",956.5,421,3," "]
["391",null,"VB3939","COMPUTER DELL OPTIPLEX GX280","2005-02-01",1281.32,0,3,"2008-01-31","SL",1281.32,0," "," "]
["391",null,"VB4392","FILE SERVER AT T & D","2007-08-30",7701.5,0,5,"2013-06-30","SL",7701.5,0," "," "]
["391",null,"VB4401","COMPUTER RACK","2007-09-10",947,0,3,"2010-08-31","SL",947,0," "," "]
["391",null,"VB4402","PROCESS CALIBRATOR - FLUKE 726","2007-09-12",2728.75,0,5,"2012-08-31","SL",2728.75,0," "," "]
["391",null,"VB4405","COMPUTER","2007-09-11",1809.1,0,3,"2010-08-31","SL",1809.1,0," "," "]
["391",null,"VB4698","DELL POWER EDGE T610 SERVER","2010-07-28",11108.62,0,3,"2013-06-30","SL",11108.62,0," "," "]
["391",null,"VB4695","DELL POWER EDGE T610 SERVER","2010-06-29",7000,0,3,"2013-05-31","SL",7000,0," "," "]
["391",null,"VB4695A","DELL POWER EDGE HOTPLUG HD","2010-06-29",3315.6,0,3,"2013-05-31","SL",3315.6,0," "," "]
["391",null,"VB3965","COMPUTER DELL 2.8 GHZ","2005-07-01",5386.08,0,3,"2008-06-30","SL",5386.08,0," "," "]
["391",null,"VB90005021","OPTICAL TIME DOMAIN","2007-05-15",3867.25,0,10,"2016-09-30","SL",3641.68,226,10," "]
["391",null,"VB90005220","DESIGN & ANALYSIS SOFTWARE","2010-05-31",47487.4,0,5,"2015-04-30","SL",47487.4,0," "," "]
["391",null,"VB4415","DUAL CORE XEON PROCESSOR","2006-10-11",4867.8,0,3,"2009-09-30","SL",4867.8,0," "," "]
["391",null,"VB4417","COMPUTER DELL OPTIPLEX","2007-08-03",1816.83,0,3,"2010-07-31","SL",1816.83,0," "," "]
["391",null,"VB4462","DESKTOP COMPUER","2007-10-12",1249.48,0,3,"2010-09-30","SL",1249.48,0," "," "]
["391",null,"VB4420","COMPUTER","2007-09-11",1809.1,0,3,"2010-08-31","SL",1809.1,0," "," "]
["391",null,"VB4461","DESKTOP COMPUER","2007-10-12",1249.48,0,3,"2010-09-30","SL",1249.48,0," "," "]
["391",null,"VB4463","DESKTOP COMPUER","2007-10-12",1249.48,0,3,"2010-09-30","SL",1249.48,0," "," "]
["391",null,"VB4465","DESKTOP COMPUER","2007-10-18",1677.23,0,3,"2010-09-30","SL",1677.23,0," "," "]
["391",null,"VB4473","LAPTOP COMPUTER","2007-10-18",2366.96,0,3,"2010-09-30","SL",2366.96,0," "," "]
["391",null,"VB90003236","POWERWARE MODEL 40KW UPS","2005-08-01",49661,0,3,"2008-07-31","SL",49661,0," "," "]
["391",null,"VB3983","COMPUTER DELL OPTIPLEX GX280","2005-09-01",827.36,0,3,"2008-08-31","SL",827.36,0," "," "]
["391",null,"VB90003240","NET FAX SERVER SOFTWARE","2005-09-01",4123,0,3,"2008-08-31","SL",4123,0," "," "]
["391",null,"VB4477","COMPUTER OPTIPLEX 755","2007-10-15",1227.5899999999999,0,3,"2010-09-30","SL",1227.5899999999999,0," "," "]
["391",null,"VB4478","COMPUTER OPTIPLEX 755","2007-10-15",1227.5899999999999,0,3,"2010-09-30","SL",1227.5899999999999,0," "," "]
["391",null,"VB4427","DELL 4210 RACK","2007-11-07",2609.77,0,3,"2010-10-31","SL",2609.77,0," "," "]
["391",null,"VB90005048","CAYENTA SERVERS REPLACEMENT","2008-01-15",14100,0,3,"2010-12-31","SL",14100,0," "," "]
["391",null,"VB4495","DELL OPTIPLEX 755 SFF","2008-01-16",836.26,0,3,"2010-12-31","SL",836.26,0," "," "]
["391",null,"VB4013","COMPUTER","2005-11-30",1189,0,3,"2006-09-30","SL",1189,0," "," "]
["391",null,"VB4042","COMPUTER","2006-02-28",1993.94,0,3,"2009-01-31","SL",1993.94,0," "," "]
["391",null,"VB4496","DELL LATITUDE D830 LAPTOP","2008-02-13",2891.74,0,3,"2011-01-31","SL",2891.74,0," "," "]
["391",null,"VB5036","OPTIPLEX 9020","2016-09-09",1202.05,0,3,"00:00:00","SL",0,1202,3,"2016-09-09"]
["391",null,"VB5038","OPITPLEX 7040 MINI TOWER","2016-09-11",1791.77,0,3,"00:00:00","SL",0,1792,3,"2016-09-11"]
["391",null,"VB90005645","SCADA SYS SERVER UPGRADE","2016-04-13",72490.14,0,3,"2016-09-30","SL",10068.08,62422,3,"2016-04-13"]
["391",null,"VB5016","OPTIPLEX 9020","2016-04-07",1416.72,0,3,"2016-09-30","SL",196.75,1220,3,"2016-04-07"]
["391",null,"VB5040","LATITUDE E6540","2016-09-18",1402,0,3,"00:00:00","SL",0,1402,3,"2016-09-18"]
["391",null,"VB5006","NETWORKING N2024","2016-02-15",1607.97,0,3,"2016-09-30","SL",312.69,1295,3,"2016-02-15"]
["391",null,"VB5007","NETWORKING N2024","2016-02-15",1607.97,0,3,"2016-09-30","SL",312.69,1295,3,"2016-02-15"]
["391",null,"VB5008","EQUALLOGIC PS6100X","2016-02-12",17143.28,0,3,"2016-09-30","SL",3333.4,13810,3,"2016-02-12"]
["391",null,"VB5009","POWEREDGE SERVER","2016-02-11",8982.7000000000007,0,3,"2016-09-30","SL",1746.64,7236,3,"2016-02-11"]
["391",null,"VB5010","POWEREDGE SERVER R330","2016-02-11",3231.43,0,3,"2016-09-30","SL",628.32000000000005,2603,3,"2016-02-11"]
["391",null,"VB5014","LATITUDE E6540","2016-02-21",1786.76,0,3,"2016-09-30","SL",347.41,1439,3,"2016-02-21"]
["391",null,"VB90005682","CAYENTA BILLING SOFTWARE- 7.7","2015-11-30",141492,0,5,"2016-09-30","SL",23582,117910,5,"2015-11-30"]
["391",null,"VB5039","LATITUDE E6540","2016-09-18",1402,0,3,"00:00:00","SL",0,1402,3,"2016-09-18"]
["391",null,"VB5001 A","POWEREDGE SERVER","2016-02-05",12230.79,0,3,"2016-09-30","SL",2378.19,9853,3,"2016-02-05"]
["391",null,"VB5002","POWEREDGE SERVER","2016-02-05",6550.6,0,3,"2016-09-30","SL",1273.72,5277,3,"2016-02-05"]
["391",null,"VB90005564A","WORKSTATION (SCADA)","2016-05-18",10248.98,0,3,"2016-09-30","SL",1138.76,9110,3,"2016-05-18"]
["391",null,"VB5015 A","DELL LATITUDE","2016-03-11",3602.53,0,3,"2016-09-30","SL",600.41999999999996,3002,3,"2016-03-11"]
["392",null,"VB2714","TRUCK PICKUP CHEV 1993 L-34","1993-07-01",16765.97,1676.6,5,"1998-09-30","SL",14837.91,251,5," "]
["392",null,"VB1939","DUMP TRUCK '89 GMC 1 TON FLAT","1989-10-01",13588,0,8,"1998-09-30","SL",13446.44,142,8," "]
["392",null,"VB2733","TRUCK 1993 FORD E/AERIAL TOWER","1993-10-01",117926.35,11792.64,20,"2013-09-30","SL",106133.71,0," "," "]
["392",null,"VB2752","AUGER PENGO MODEL #24MD-10460","1993-11-01",2167.7399999999998,216.77,10,"2003-09-30","SL",1950.97,0," "," "]
["392",null,"VB90002785","KAWASAKI 3000 MULE 4X4","2001-01-01",8751.4,875.14,5,"2005-09-30","SL",7876.26,0," "," "]
["392",null,"VB649     02","REBUILD FORD TRUCK ALTEC L-8","1994-03-01",27765,2776.5,8,"2001-09-30","SL",24988.5,0," "," "]
["392",null,"VB650","H POLE TRAILER 1985","1985-03-01",6988,10,8,"00:00:00","NO DEPRECIATION",6289.2,689,8]
["392",null,"VB897","TRUCK 1986 FORD F700 PLATFORM","1986-03-01",22770,10,8,"00:00:00","NO DEPRECIATION",20493,2267,8]
["392",null,"VB90002056","TRUCK-DIGGER DERRICK 95 FORD L","1995-07-01",115981,11598.1,20,"2015-06-30","SL",104382.9,{"$f":"ROUND((F906-K906-G906),0)","v":0},{"$f":"IF(L906=0,\" \",H906)","v":" "},{"$f":"IF(L906<=1000,\" \",E906)","v":" "}]
["392",null,"VB90002068","GOLF CART 1991 W/WEATHER PROOF","1995-09-01",2633,263.3,5,"1999-09-30","SL",2369.6999999999998,0," "," "]
["392",null,"VB9000211601","EQUIPMENT FOR TRUCK L-38","1996-04-01",2012.49,201.25,5,"2000-09-30","SL",1811.24,0," "," "]
["392",null,"VB90002129","VAN FORD 96 WHITE CARGO MODEL","1996-04-01",16175.3,1617.53,5,"2000-09-30","SL",14557.77,0," "," "]
["392",null,"VB9000212901","BED COVER-TOOL BOX FOR 96 CHEV","1996-07-01",3773.61,0,5,"2000-09-30","SL",3773.61,0," "," "]
["392",null,"VB90002169","TRUCK CHEV 96 WHITE M-9","1996-04-01",13011.5,1301.1500000000001,5,"2000-09-30","SL",11710.35,0," "," "]
["392",null,"VB9000108101","ALTEC OVERCENTER AERIAL DEVICE","1994-05-01",37586.32,3758.63,8,"2001-09-30","SL",33827.69,0," "," "]
["392",null,"VB90003110","FORD F-550 TRUCK","2003-12-01",79186.36,0,6,"2009-11-30","SL",79186.36,0," "," "]
["392",null,"vb9000227201","Roll up Cover for M18","1997-07-15",744,74.400000000000006,5,"2001-09-30","SL",669.6,0," "," "]
["392",null,"020560000105","REBUILD ALTEC DIGGER DERRICK L","1994-09-01",23418,2341.8000000000002,5,"1998-09-30","SL",16860.96,4215,5,"1994-09-01"]
["392",null,"020560001303","DIGGER UNIT RENOVATIONS L6","1983-05-01",27900.639999999999,2790.06,20,"2002-09-30","SL",25110.58,0," "," "]
["392",null,"020560001304","MISC TRUCK INVENTORY L-6","1992-06-01",17804.18,1780.42,10,"2001-09-30","SL",16023.76,0," "," "]
["392",null,"0205600028","TRAILER UTILITY","1975-11-01",3320,10,10,"00:00:00","NO DEPRECIATION",2988,322,10]
["392",null,"VB90002638","FORD RANGER 2000","2000-03-01",16987.8,1698.78,8,"2008-02-28","SL",15289.02,0," "," "]
["392",null,"VB90002639","F-250 FORD 2000","2000-03-01",22076,2207.6,8,"2008-02-28","SL",19868.400000000001,0," "," "]
["392",null,"0209210230","82 CATERPILLAR LIFT TRUCK #TC3","1982-02-01",14161,1416.1,20,"2001-09-30","SL",12744.9,0," "," "]
["392",null,"VB90002662","FORD F-250 2000","2000-06-01",21524.15,2152.42,8,"2008-05-31","SL",19371.73,0," "," "]
["392",null,"VB90002353","750 GAL ALUMINUM FUEL TANK","1998-04-01",1100,110,10,"2008-03-31","SL",990,0," "," "]
["392",null,"0209210307","82 MASSEY FERGUSON TRACTOR/MOW","1983-02-01",8690,869,16,"1998-09-30","SL",7617.55,203,16," "]
["392",null,"VB90002371","TRAILER 7X16 WHITE ALUMINUM","1998-06-01",4075,407.5,5,"2002-09-30","SL",3667.5,0," "," "]
["392",null,"VB90003003","FORD TRUCK F-250 SD","2003-06-01",21486,0,6,"2009-05-31","SL",21486,0," "," "]
["392",null,"VB90002774","2001 HI-RANGER TRUCK W/AERIAL","2001-06-01",79933,7993.3,5,"2005-09-30","SL",71939.7,0," "," "]
["392",null,"VB90005485","2015 FORD","2015-06-08",20549,0,6,"2016-09-30","SL",4566.3999999999996,15983,6,"2015-06-08"]
["392",null,"VB90005486","2015 FORD EXPLORER","2014-10-07",26404.55,0,6,"2016-09-30","SL",8801.52,17603,6,"2014-10-07"]
["392",null,"VB4090","PICKUP TRUCK","2006-06-15",18843.96,0,10,"2016-05-31","SL",18843.96,0," "," "]
["392",null,"VB4099","TRUCK","2006-06-29",24022.5,0,10,"2016-05-31","SL",24022.5,0," "," "]
["392",null,"VB4100","ALUMINUM VAN","2006-06-15",32956.32,0,10,"2016-05-31","SL",32956.32,0," "," "]
["392",null,"VB90005491","2015 CHEVY PICKUP","2015-03-30",25688.5,0,6,"2016-09-30","SL",6778.9,18910,6,"2015-03-30"]
["392",null,"VB90005492","2015 FORD CARGO VAN","2015-09-08",23561,0,6,"2016-09-30","SL",4254.12,19307,6,"2015-09-08"]
["392",null,"VB4587","2008 DERRICK DIGGER 60-L11","2008-09-04",190038.33,0,20,"2016-09-30","SL",76807.360000000001,113231,20,"2008-09-04"]
["392",null,"VB490005118","2008 FORD FOCUS","2009-01-02",12755.85,0,6,"2014-12-31","SL",12755.85,0," "," "]
["392",null,"VB490005119","2008 FORD FOCUS","2009-01-02",13287.85,0,6,"2014-12-31","SL",13287.85,0," "," "]
["392",null,"VB490005120","2009 CHEVROLET CARGO VAN","2009-01-21",25675.84,0,6,"2014-12-31","SL",25675.84,0," "," "]
["392",null,"VB4444","2008 CHEVROLET TRAILBLAZER L59","2007-12-18",19186.16,0,6,"2013-11-30","SL",19186.16,0," "," "]
["392",null,"VB4445","2008 CHEVROLET TRAILBLAZER L60","2007-12-18",19243.37,0,6,"2013-11-30","SL",19243.37,0," "," "]
["392",null,"VB90005189","2010 CHEVROLET TRUCK M37","2010-03-08",23757.79,0,6,"2016-02-29","SL",23757.79,0," "," "]
["392",null,"VB4650","DELL OPTIPLEX 760SFF COMPUTER","2009-05-21",1011,0,3,"2012-04-30","SL",1011,0," "," "]
["392",null,"VB490005121","2009 BUCKET TRUCK 60-L01","2009-05-28",150793.75,0,20,"2016-09-30","SL",55919.59,94874,20,"2009-05-28"]
["392",null,"VB4330","2007 CHEVROLET PICKUP TRUCK","2007-03-22",25146.13,0,10,"2016-09-30","SL",24098.36,1048,10,"2007-03-22"]
["392",null,"VB4331","MINI DERRICK","2007-04-05",96000,0,20,"2016-09-30","SL",45600,50400,20,"2007-04-05"]
["392",null,"VB4332","2007 CHEVROLET VAN","2007-03-29",18464.849999999999,0,10,"2016-09-30","SL",17695.38,769,10," "]
["392",null,"VB4333","PICKUP TRUCK","2007-04-30",16718.849999999999,0,10,"2016-09-30","SL",15882,837,10," "]
["392",null,"VB4335","2007 CHEVROLET TRUCK","2007-03-22",20684.259999999998,0,10,"2016-09-30","SL",19822.439999999999,862,10," "]
["392",null,"VB4336","2007 CHEVROLET TRUCK","2007-03-22",20684.259999999998,0,10,"2016-09-30","SL",19822.439999999999,862,10," "]
["392",null,"VB4337","2007 CHEVROLET TRUCK","2007-03-22",20684.259999999998,0,10,"2016-09-30","SL",19822.439999999999,862,10," "]
["392",null,"VB4794","BUCKET TRUCK","2007-05-03",141276.48000000001,0,20,"2016-09-30","SL",66517.45,74759,20,"2007-05-03"]
["392",null,"VB90005323","FORD UTILITY TRUCK 2013","2013-03-14",42369.3,0,6,"2016-09-30","SL",25303.82,17065,6,"2013-03-14"]
["392",null,"VB90005324","GMC SIERRA PICKUP 2013","2013-03-06",28048.47,0,6,"2016-09-30","SL",16751.09,11297,6,"2013-03-06"]
["392",null,"VB90003210","TOYOTA TUNDRA 2005","2005-04-01",17476,0,6,"2011-03-31","SL",17476,0," "," "]
["392",null,"VB90003211","TOYOTA TUNDRA 2005","2005-04-01",17476,0,6,"2011-03-31","SL",17476,0," "," "]
["392",null,"VB90003212","AERIAL LIFT TRUCK 2005 F-750","2005-04-01",102497,0,6,"2011-03-31","SL",102497,0," "," "]
["392",null,"VB90003213","CHEVROLET MODEL K25753 TRUCK","2005-04-01",22243,0,6,"2011-03-31","SL",22243,0," "," "]
["392",null,"VB3963","RADIO FOR BUCKET TRUCK","2005-06-01",913,0,5,"2010-05-31","SL",913,0," "," "]
["392",null,"VB90003230","FORD E450 2005","2005-07-01",34357,0,6,"2011-06-30","SL",34357,0," "," "]
["392",null,"VB4443","2008 CHEVROLET TRAILBLAZER L61","2007-12-18",19186.16,0,6,"2013-11-30","SL",19186.16,0," "," "]
["392",null,"VB90003242","PEDESTAL/OUTRIGGER L-56","2005-09-01",8275,0,5,"2010-08-31","SL",8275,0," "," "]
["392",null,"VB4453","2008 CHEVROLET TRUCK M33","2008-01-09",16739.8,0,6,"2013-12-31","SL",16739.8,0," "," "]
["392",null,"VB4454","CHEVROLET PICKUP TRUCK L39","2008-01-09",25818.7,0,6,"2013-12-31","SL",25818.7,0," "," "]
["392",null,"VB4541","2008 CHEVROLET CARGO VAN M34","2008-02-04",22982.67,0,6,"2014-01-31","SL",22982.67,0," "," "]
["392",null,"VB90005613","2016 CHEVROLET COLORADO","2016-06-21",25340.5,0,6,"2016-09-30","SL",1055.8499999999999,24285,6,"2016-06-21"]
["392",null,"VB90005614","2016 BUCKET TRUCK","2016-04-27",133101,0,6,"2016-09-30","SL",9243.1299999999992,123858,6,"2016-04-27"]
["392",null,"VB90005615","2016 BUCKET TRUCK","2016-04-27",133101,0,6,"2016-09-30","SL",9243.1299999999992,123858,6,"2016-04-27"]
["392",null,"VB90005616","16 FORD EXPLORER","2016-06-06",27023,0,6,"2016-09-30","SL",1125.96,25897,6,"2016-06-06"]
["392",null,"VB90005634","60-T SINGLE REEL TURRET TRAILE","2016-04-04",48150,0,5,"2016-09-30","SL",4012.5,44138,5,"2016-04-04"]
["392",null,"VB90005612","2016 CHEVROLET COLORADO","2016-06-23",25340.5,0,6,"2016-09-30","SL",1055.8499999999999,{"$f":"ROUND((F970-K970-G970),0)","v":24285},{"$f":"IF(L970=0,\" \",H970)","v":6},{"$f":"IF(L970<=1000,\" \",E970)","v":"2016-06-23"}]
["392",null,"VB90005584","2016 FORD PICKKUP","2016-04-14",21775,0,6,"2016-09-30","SL",1512.15,20263,6,"2016-04-14"]
["392",null,"VB90005585","2016 FORD PICKUP","2016-03-31",21775,0,6,"2016-09-30","SL",1814.58,19960,6,"2016-03-31"]
["392",null,"VB90005586","2016 FORD PICKKUP","2016-03-31",21775,0,6,"2016-09-30","SL",1814.58,19960,6,"2016-03-31"]
["392",null,"VB90005587","2016 FORD PICKUP","2016-04-14",21775,0,6,"2016-09-30","SL",1512.15,20263,6,"2016-04-14"]
["392",null,"VB90005588","2016 FORD PICKUP","2016-03-31",21775,0,6,"2016-09-30","SL",1814.58,19960,6,"2016-03-31"]
["393",null,"VB2708","FORKLIFT TRUCK MODEL MITSUBISH","1993-06-01",19075,1907.5,20,"2013-05-31","SL",17167.5,0," "," "]
["393",null,"VB90000792","SHELVING SYSTEM","1991-10-01",9557.75,955.78,10,"2001-09-30","SL",8601.9699999999993,0," "," "]
["393",null,"0205600029","FORKLIFT CLARK L19","1973-01-01",7767.5,10,10,"00:00:00","NO DEPRECIATION",6990.75,767,10]
["393",null,"0209210196","STEEL FRAME UTILITY BLDG 8X10","1981-12-01",828,82.8,20,"2001-09-30","SL",745.2,0," "," "]
["393",null,"0209210304","EATON 2TON ELECTRIC HOIST","1983-02-01",1311.75,131.18,33,"2016-01-31","SL",1180.57,0," "," "]
["394",null,"VB2637","HONDA CONSTRUCTION GENERATOR","1992-12-01",1856,185.6,20,"2012-11-30","SL",1670.4,0," "," "]
["394",null,"VB2653","ROBO-CRIMP TOOL BATTERY OPERAT","1993-01-01",2045.46,204.55,10,"2002-09-30","SL",1840.91,0," "," "]
["394",null,"VB2029","DIGITAL MULTIMETER YOKOGAWA","1990-02-01",1364.54,136.44999999999999,20,"2010-01-31","SL",1228.0899999999999,0," "," "]
["394",null,"VB1940","POWER MULTIMETER CLAMP-ON","1989-10-01",999.74,99.97,10,"1999-09-30","SL",899.77,0," "," "]
["394",null,"VB2735","AIRLESS PAINT SPRAYER WAGNER 1","1993-10-01",1380.17,138.02000000000001,20,"2013-09-30","SL",1242.1500000000001,0," "," "]
["394",null,"VB2736","ELECTRIC BLOWER 8\"","1993-10-01",815.55,81.56,10,"2003-09-30","SL",733.99,0," "," "]
["394",null,"VB2737","TRIPOD 7\" W/BRACKETS & BAG","1993-10-01",2345.31,234.53,10,"2003-09-30","SL",2110.7800000000002,0," "," "]
["394",null,"VB90000713","WET CELL BATTERY BANK TO UPS S","1990-03-01",14926.4,1492.64,10,"1999-09-30","SL",13433.76,0," "," "]
["394",null,"VB2069","ULTRA LITE TORQUE MACHINE","1990-04-01",3990,399,10,"1999-09-30","SL",3591,0," "," "]
["394",null,"VB2070","HYDRAULIC PUMP 115V 10K PSI","1990-04-01",3990,399,10,"1999-09-30","SL",3591,0," "," "]
["394",null,"VB2090","HILTI ROTO HAMMER ASSEMBLY TE1","1990-05-01",944.6,94.46,10,"1999-09-30","SL",850.14,0," "," "]
["394",null,"VB2749","SET OF STANDARDIZING TOOL W/RO","1993-11-01",5652.9,565.29,10,"2003-09-30","SL",5087.6099999999997,0," "," "]
["394",null,"VB2767","AIR PAK FEATHER WEIGHT 2.2","1993-12-01",2032.93,203.29,10,"2003-09-30","SL",1829.64,0," "," "]
["394",null,"VB90000742","AIR CONDITIONER-RHEEM 2 TON","1991-05-01",2229,222.9,10,"2000-09-30","SL",2006.1,0," "," "]
["394",null,"VB2109","WRENCH HEAD HY1XL 3/4 IN TORQU","1990-06-01",2477.9299999999998,247.79,10,"1999-09-30","SL",2230.14,0," "," "]
["394",null,"VB2138","AUTOMATIC WATTHOUR METER CALIB","1990-07-01",36378.53,3637.85,20,"2010-06-30","SL",32740.68,0," "," "]
["394",null,"VB214","LAPPING PLATE 8 INCH","1984-04-01",1066.6199999999999,106.66,20,"2003-09-30","SL",959.96,0," "," "]
["394",null,"VB2815","AIR COMPRESSOR HONDA MODEL 823","1994-06-01",1359,135.9,10,"2003-09-30","SL",1223.0999999999999,0," "," "]
["394",null,"VB2828","COMPRESSION TOOL KIT REC-258U","1994-07-01",2112.5,211.25,10,"2003-09-30","SL",1901.25,0," "," "]
["394",null,"vb90001107","puller system chance #C308-147","1994-08-01",1322,132.19999999999999,10,"2003-09-30","SL",1189.8,0," "," "]
["394",null,"VB2829","GUY WIRE CUTTER 5-32CC EHS","1994-07-01",1264.2,126.42,10,"2003-09-30","SL",1137.78,0," "," "]
["394",null,"VB28300","ICE MACHINE MANITOWOC","1994-07-01",1985,198.5,10,"2003-09-30","SL",1786.5,0," "," "]
["394",null,"VB2831","ROTARY IMPACT DRILL HID60506","1994-07-01",1250,125,10,"2003-09-30","SL",1125,0," "," "]
["394",null,"VB1148","HEAT TREAT ELECTRIC OVEN 6000","1986-12-01",3432.17,343.22,20,"2006-11-30","SL",3088.95,0," "," "]
["394",null,"VB2202","OVERHEAD DIST GROUNDING SET","1990-09-01",3475.8,347.58,10,"1999-09-30","SL",3128.22,0," "," "]
["394",null,"VB1259","HYDRO PUMP MODEL CF-316-1600","1987-04-01",1361.25,136.13,20,"2007-03-31","SL",1225.1199999999999,0," "," "]
["394",null,"VB131","TABLE CONFERENCE MONARCH OAK R","1984-01-01",812.44,81.239999999999995,20,"2003-09-30","SL",731.2,0," "," "]
["394",null,"VB2258","SPOOLMATIC MIG GUN FOR WELDER","1990-12-01",1826.2,182.62,10,"2000-09-30","SL",1643.58,0," "," "]
["394",null,"VB2259","MILLER TRAILBLAZER WELDING MAC","1990-12-01",4781,478.1,10,"2000-09-30","SL",4302.8999999999996,0," "," "]
["394",null,"VB2913","PLASMA CUTTER","1995-04-01",2132,213.2,20,"2015-03-31","SL",1918.8,0," "," "]
["394",null,"VB90000341","ULTRAPROBE 2000","1987-12-01",3511,351.1,33,"2016-09-30","SL",2760.65,399,33," "]
["394",null,"VB1503","PORTABLE OSCILLOGRAPHIC RECORD","1988-02-01",8495,849.5,20,"2008-01-31","SL",7645.5,0," "," "]
["394",null,"VB2288","STANLEY TAMPER OC KIDN FT","1991-01-01",1069.3399999999999,106.93,10,"2000-09-30","SL",962.41,0," "," "]
["394",null,"VB2306","LOADBUSTER TOOL W/ANCHOR ASSEM","1991-03-01",757.97,75.8,10,"2000-09-30","SL",682.17,0," "," "]
["394",null,"VB2944","SANDBLAST CABINET YA437","1995-09-01",3831.79,383.18,10,"2004-09-30","SL",3448.61,0," "," "]
["394",null,"VB2945","GENERATOR MAKITA 2400R","1995-09-01",877.8,87.78,10,"2004-09-30","SL",790.02,0," "," "]
["394",null,"VB1396","TEKTRONIX OSCILLOSCOPE #2230","1987-11-01",4995,499.5,20,"2007-10-31","SL",4495.5,0," "," "]
["394",null,"VB1397","CORE BORE DRILL W/SET DIAMOND","1987-11-01",6488.71,648.87,20,"2007-10-31","SL",5839.84,0," "," "]
["394",null,"VB2371","HOIST W/FOOT CONTROL AND SNATC","1991-06-01",1405,140.5,10,"2000-09-30","SL",1264.5,0," "," "]
["394",null,"VB2413","OXYGEN DETECTOR","1991-09-01",1816.15,181.62,10,"2000-09-30","SL",1634.53,0," "," "]
["394",null,"VB2414","OXYGEN DETECTOR","1991-09-01",1816.15,181.62,10,"2000-09-30","SL",1634.53,0," "," "]
["394",null,"VB2415","OXYGEN DETECTOR","1991-09-01",1816.16,181.62,10,"2000-09-30","SL",1634.54,0," "," "]
["394",null,"VB32","LATHE SOUTH BEND FOR MACHINE S","1983-11-01",3990.86,399.09,20,"2003-09-30","SL",3591.77,0," "," "]
["394",null,"VB34","WELDERS MILLER SYNCHROWAVE 300","1983-11-01",3354.6,335.46,20,"2003-09-30","SL",3019.14,0," "," "]
["394",null,"VB419","MILLER CP300 POWER SUPPLY WIRE","1984-10-01",1928,192.8,20,"2004-09-30","SL",1735.2,0," "," "]
["394",null,"VB2416","OXYGEN DETECTOR","1991-09-01",1998,199.8,10,"2000-09-30","SL",1798.2,0," "," "]
["394",null,"VB2420","TEKTRONIX SCOPE-MODEL 2232 W/I","1991-09-01",7928.12,792.81,10,"2000-09-30","SL",7135.31,0," "," "]
["394",null,"VB2459","PIPE THREADER","1991-11-01",934.75,93.48,10,"2001-09-30","SL",841.27,0," "," "]
["394",null,"VB616     01","SUPERCAL MODEL #CL6000120","1985-11-01",2806.71,280.67,20,"2005-09-30","SL",2526.04,0," "," "]
["394",null,"VB1763","BULLARD FREE-AIR PUMP MODEL #E","1988-12-01",1290,129,10,"1998-09-30","SL",1132.07,29,10," "]
["394",null,"VB2509","SAMPLE TRANSFORMER FOR PCB TES","1992-01-01",977.4,97.74,10,"2001-09-30","SL",879.66,0," "," "]
["394",null,"VB702","DEFECT DIRECTION FINDING LOCAT","1985-06-01",905.82,90.58,20,"2004-09-30","SL",815.24,0," "," "]
["394",null,"VB740","HI-JACKER MODEL #HJ-15 E 42IN","1985-03-01",3981.61,398.16,20,"2004-09-30","SL",3583.45,0," "," "]
["394",null,"VB749","YANMAR DIESEL PUMP PORTABLE MO","1985-05-01",2938.09,293.81,20,"2004-09-30","SL",2644.28,{"$f":"ROUND((F1034-K1034-G1034),0)","v":0},{"$f":"IF(L1034=0,\" \",H1034)","v":" "},{"$f":"IF(L1034<=1000,\" \",E1034)","v":" "}]
["394",null,"VB1714","RADIAL DRILL MODEL NO RM1000","1988-10-01",9950,995,10,"1998-09-30","SL",8880.41,75,10," "]
["394",null,"VB1715","BEARING PULLER & FITTING TOOL","1988-10-01",887,88.7,10,"1998-09-30","SL",791.63,7,10," "]
["394",null,"VB1716","CABINET ROLLER SNAP ON","1988-10-01",1632.75,163.28,10,"1998-09-30","SL",1457.27,12,10," "]
["394",null,"VB174","BLO GUN WILSON AIR OR WATER WI","1984-02-01",1346.3,134.63,20,"2003-09-30","SL",1211.67,0," "," "]
["394",null,"VB1741","DESOLDER STATION MODEL WELDER","1988-11-01",1283.75,128.38,10,"1998-09-30","SL",1136.17,19,10," "]
["394",null,"VB1742","TOOL KIT MODEL #0624 ESCO W/TO","1988-11-01",3568.64,356.86,10,"1998-09-30","SL",3158.36,53,10," "]
["394",null,"VB1743","DRIVE TOOL HILTI SYSTEM DX451","1988-11-01",946.32,94.63,10,"1998-09-30","SL",837.54,14,10," "]
["394",null,"VB2519","HYDRAULIC JACK","1992-02-01",2127.83,212.78,10,"2001-09-30","SL",1915.05,0," "," "]
["394",null,"VB2520","TABLE SAW W/STAND AND PRUNER 1","1992-02-01",1097.3699999999999,109.74,10,"2001-09-30","SL",987.63,0," "," "]
["394",null,"VB2539","DIGITAL HYDROMETER SBS2001","1992-03-01",1908,190.8,10,"2001-09-30","SL",1717.2,0," "," "]
["394",null,"VB791","MILLING MACHINE SHARP MODEL KV","1985-11-01",8270,827,20,"2005-09-30","SL",7443,0," "," "]
["394",null,"VB877","ELECTRIC CHAIN HOIST CM SERIES","1986-02-01",1759.53,10,10,"00:00:00","NO DEPRECIATION",1583.58,166,10]
["394",null,"VB878","ELECTRIC CHAIN HOIST CMSERIES","1986-02-01",1286.4000000000001,10,10,"00:00:00","NO DEPRECIATION",1157.76,119,10]
["394",null,"VB1809","MILLER SYNCROWAVE 250","1989-02-01",2327.6,232.76,10,"1998-09-30","SL",2007.58,87,10," "]
["394",null,"VB1824","STATIC INVERTER BEST MODEL FC1","1989-04-01",8741.7999999999993,874.18,10,"1998-09-30","SL",7408.6,459,10," "]
["394",null,"VB1825","PRESSURE TRANSMITTER W/DIGITAL","1989-04-01",1682.48,168.25,10,"1998-09-30","SL",1425.9,88,10," "]
["394",null,"VB1896","SAW MODEL XC WORK-A-MATIC META","1989-09-01",2839.06,283.91000000000003,10,"1998-09-30","SL",2299.62,256,10," "]
["394",null,"VB192","BRAKE BOX ENCO #91275","1984-03-01",937.38,93.74,20,"2003-09-30","SL",843.64,0," "," "]
["394",null,"VB2599","RIGID THREADING MACHINE #535","1992-08-01",3859.75,385.98,10,"2001-09-30","SL",3473.77,0," "," "]
["394",null,"VB90001093","BATTERY POWERED PUMP REC-P500","1994-07-01",3018.6,301.86,10,"2003-09-30","SL",2716.74,0," "," "]
["394",null,"VB90001094","ANDERSON REMOTE HEAD  EP750H","1994-07-01",908.65,90.87,10,"2003-09-30","SL",817.78,0," "," "]
["394",null,"VB90001095","CABLE PULLER SYSTEM FOR URDG W","1994-07-01",4051.27,405.13,10,"2003-09-30","SL",3646.14,0," "," "]
["394",null,"VB90001105","SERVICE PULLER CHANCE #C417-61","1994-08-01",1458,145.80000000000001,10,"2003-09-30","SL",1312.2,0," "," "]
["394",null,"VB90001106","PULLER SYSTEM CHANCE 3c308-089","1994-08-01",1808,180.8,10,"2003-09-30","SL",1627.2,0," "," "]
["394",null,"VB90001108","KEARNEY REMOTE HEAD EP510HK","1994-08-01",808.6,80.86,10,"2003-09-30","SL",727.74,0," "," "]
["394",null,"VB90001183","HUSKY ST-200 CABLE SPIKE","1994-10-01",1366.76,136.68,10,"2004-09-30","SL",1230.08,0," "," "]
["394",null,"VB90002069","OIL DISPENSING SYSTEM TANKS,VA","1995-09-01",4008.38,400.84,10,"2004-09-30","SL",3607.54,0," "," "]
["394",null,"VB90002070","AIR POWERED TUBE CLEANER","1995-09-01",2348.4,234.84,10,"2004-09-30","SL",2113.56,0," "," "]
["394",null,"VB90000804","UNDERGROUND CABLE LOCATOR #442","1992-06-01",3612.73,361.27,10,"2001-09-30","SL",3251.46,0," "," "]
["394",null,"VB90000822","FRONT END LOADER USED 1984 BOB","1992-09-01",8500,850,5,"1998-09-30","SL",7522.5,128,5," "]
["394",null,"VB90000823","AEMC CLAMP ON GROUND TESTER MO","1992-09-01",2680.92,268.08999999999997,10,"2001-09-30","SL",2412.83,0," "," "]
["394",null,"VB90002104","RACINE HB35 GROUND ROD DRIVER","1995-11-01",1410.95,141.1,10,"2005-09-30","SL",1269.8499999999999,0," "," "]
["394",null,"VB90002113","GROUND ROD DRIVER FAIRMONT H48","1995-12-01",1523.79,152.38,10,"2005-09-30","SL",1371.41,0," "," "]
["394",null,"VB90002121","GRINDER VALVE STEM","1996-02-01",756.47,10,5,"2000-09-30","SL",746.47,0," "," "]
["394",null,"VB90002131","BURNDY TOOLS: Y46 15 TON C-HEA","1996-04-01",1717,171.7,10,"2005-09-30","SL",1545.3,0," "," "]
["394",null,"VB90002132","BURNDY TOOLS: EP10 ELECTRIC PU","1996-04-01",1694,169.4,10,"2005-09-30","SL",1524.6,0," "," "]
["394",null,"VB90000880","CALIBRATOR MULTI-FUNCTION","1993-02-01",2084.29,208.43,29,"2016-09-30","SL",1531.86,344,29," "]
["394",null,"VB90000881","HYDRAULIC DEADWEIGHT TESTER W/","1993-02-01",6189.95,619,29,"2016-09-30","SL",4549.1899999999996,1022,29,"1993-02-01"]
["394",null,"VB90000892","COMPRESSED AIR PURIFICATION SY","1993-03-01",8244.2999999999993,824.43,20,"2013-02-28","SL",7419.87,0," "," "]
["394",null,"VB90000902","WELDING MACHINE LINCOLN V300-P","1993-05-01",1911.6,191.16,10,"2002-09-30","SL",1720.44,0," "," "]
["394",null,"VB90000904","ELECTRONIC BALANCE OHAUS","1993-06-01",1437.5,143.75,20,"2013-05-31","SL",1293.75,0," "," "]
["394",null,"VB90002133","IMPACT WRENCH W/ACCESORIES","1996-04-01",1327,132.69999999999999,10,"2005-09-30","SL",1194.3,0," "," "]
["394",null,"VB90002721","METER ANALYZER AND TESTER","2000-10-01",23257.93,1394,5,"2005-09-30","SL",12546,9318,5,"2000-10-01"]
["394",null,"VB90001034","RETRIEVAL STEEL WIRE ROPE W/CA","1993-10-01",2337.19,233.72,10,"2003-09-30","SL",2103.4699999999998,0," "," "]
["394",null,"VB3528","CALIBRATION OF RM-1 METER TEST","2001-09-01",1077.9000000000001,107.79,10,"2011-08-31","SL",970.11,0," "," "]
["394",null,"VB90003081","PORCHE HARDWARE & RACK MOUNT","2003-09-01",4927,0,3,"2005-09-30","SL",4927,0," "," "]
["394",null,"VB3042","ROTARY HAMMER DRILL","1996-10-01",1194.2,119.42,10,"2006-09-30","SL",1074.78,0," "," "]
["394",null,"VB900024731","GROUND ROD TESTER","1998-10-01",1734.89,173.49,5,"2003-09-30","SL",1561.4,0," "," "]
["394",null,"VB3262","PULLING DRUM 46\"","1998-12-01",5534.27,553.42999999999995,10,"2008-11-30","SL",4980.84,0," "," "]
["394",null,"VB3309","DIELECTRIC OIL TEST SET","1999-04-01",6199.95,620,5,"2003-09-30","SL",5579.95,0," "," "]
["394",null,"VB3575","GAS DETECTOR","2002-01-01",2281.98,228.2,5,"2006-12-31","SL",2053.7800000000002,0," "," "]
["394",null,"VB3576","GAS DETECTOR","2002-01-01",2281.9899999999998,228.2,5,"2006-12-31","SL",2053.79,0," "," "]
["394",null,"VB3577","GAS DETECTOR","2002-01-01",2281.9899999999998,228.2,5,"2006-12-31","SL",2053.79,0," "," "]
["394",null,"VB3578","GAS DETECTOR","2002-01-01",2281.9899999999998,228.2,5,"2006-12-31","SL",2053.79,0," "," "]
["394",null,"VB90002555","BOLT METER TEST EQUIPMENT","1999-09-01",6611.35,661.14,5,"2003-09-30","SL",5950.21,0," "," "]
["394",null,"VB90002895","REMOTE OPERATION SOFTWARE","2002-05-01",7000,0,3,"2004-09-30","SL",7000,0," "," "]
["394",null,"VB3644","FUSION SPLICER LID SYSTEM","2002-08-01",31095,3109.5,5,"2007-07-31","SL",27985.5,0," "," "]
["394",null,"020560000102","MISC TRUCK INVENTORY L1","1980-09-01",1843.23,0,6,"00:00:00","SL",1843.23,0," "," "]
["394",null,"VB90002626","P-233 PROCESSOR","2000-02-01",1139.45,0,3,"2002-09-30","SL",1139.45,0," "," "]
["394",null,"020560000702","MISC TRUCK INVENTORY L9","1980-09-01",2386.7399999999998,0,6,"00:00:00","SL",2386.7399999999998,0," "," "]
["394",null,"020560001202","MISC TRUCK INVENTORY L16","1980-09-01",2360.4,0,1,"00:00:00","SL",2360.4,0," "," "]
["394",null,"020560001302","MISC TRUCK INVENTORY L6","1980-09-01",2338.87,0,1,"00:00:00","SL",2338.87,0," "," "]
["394",null,"020560001902","MISC TRUCK INVENTORY L18","1980-09-01",4692,0,1,"00:00:00","SL",4692,0," "," "]
["394",null,"020560003003","MISC TRUCK INVENTORY L20","1980-09-01",5371.88,0,1,"00:00:00","SL",5371.88,{"$f":"ROUND((F1098-K1098-G1098),0)","v":0},{"$f":"IF(L1098=0,\" \",H1098)","v":" "},{"$f":"IF(L1098<=1000,\" \",E1098)","v":" "}]
["394",null,"020560003303","TRUCK EQUIPMENT INVENTORY L22","1980-09-01",9840.94,0,1,"00:00:00","SL",9840.94,0," "," "]
["394",null,"0205600244","ALTEC/STANLEY HYD BREAKER SET","1982-03-01",1565,156.5,20,"2001-09-30","SL",1408.5,0," "," "]
["394",null,"0205600245","METER MODEL 620VAW #202","1982-03-01",2099.4499999999998,209.95,20,"2001-09-30","SL",1889.5,0," "," "]
["394",null,"VB90002640","CRIMPER BATTERY 5.5 TON","2000-03-01",1483.53,148.35,20,"2016-09-30","SL",1113.58,222,20," "]
["394",null,"VB90002641","GATOR CRIMPER W DC CHARGER","2000-03-01",1483.53,148.35,20,"2016-09-30","SL",1113.58,222,20," "]
["394",null,"VB90002642","GATOR CRIMPER W DC CHARGER","2000-03-01",1483.53,148.35,20,"2016-09-30","SL",1113.58,222,20," "]
["394",null,"VB90002643","UPGRADE P-233 PROCESSOR","2000-03-01",1139.45,0,3,"2002-09-30","SL",1139.45,0," "," "]
["394",null,"VB3688","EXTERNAL HEAT SHRINK","2002-10-01",2132.62,0,5,"2007-09-30","SL",2132.62,0," "," "]
["394",null,"VB3689","HEAT SHRINK OVEN, STAND ALONE","2002-10-01",2075.9499999999998,0,5,"2007-09-30","SL",2075.9499999999998,0," "," "]
["394",null,"0205600255","SECONDARY FAULT LOCATOR","1982-07-01",1400.26,140.03,20,"2001-09-30","SL",1260.23,0," "," "]
["394",null,"0205600265","HYDRAULIC COMPRESSION TOOL VC6","1982-12-01",1266.5,126.65,20,"2002-09-30","SL",1139.8499999999999,0," "," "]
["394",null,"0205600279","TWO WHEEL DOLLY 200A","1983-08-01",895,89.5,20,"2002-09-30","SL",805.5,0," "," "]
["394",null,"0206801012","FCG WATT COUNTER","1982-02-01",2302.9499999999998,230.3,20,"2001-09-30","SL",2072.65,0," "," "]
["394",null,"0209210139","SOUTH BENDLATHE MODEL CL170E","1976-10-01",7870,10,20,"00:00:00","NO DEPRECIATION",7053.25,807,20]
["394",null,"0209210154","BLOWER/VENTILATOR DUCTS TRIPOD","1980-11-01",1661.93,166.19,28,"2008-10-31","SL",1495.74,0," "," "]
["394",null,"0209210176","BENTLEY NEVADA WOBBULATOR TK32","1981-09-01",1029.6500000000001,102.97,20,"2000-09-30","SL",926.68,0," "," "]
["394",null,"0209210183","MCMASTER CARR BOILER VACUUM #6","1981-10-01",981.01,98.1,29,"2010-09-30","SL",882.91,0," "," "]
["394",null,"0209210218","JET METAL CUT OFF SAW 16IN","1982-01-01",1032.06,103.21,20,"2001-09-30","SL",928.85,0," "," "]
["394",null,"0209210220","CLEANOMATIC PARTS WASHER 42GAL","1982-01-01",916.36,91.64,20,"2001-09-30","SL",824.72,0," "," "]
["394",null,"0209210234","POWER SUPPLY AMPLIFIER GO2","1982-02-01",877.58,87.76,29,"2011-01-31","SL",789.82,0," "," "]
["394",null,"0209210235","POWER SUPPLY AMPLIFIER GO2","1982-02-01",877.58,87.76,29,"2011-01-31","SL",789.82,0," "," "]
["394",null,"VB90002354","PAYOUT BRAKE FOR CRT","1998-04-01",1848.35,0,5,"2002-09-30","SL",1848.35,0," "," "]
["394",null,"VB90002355","PAYOUT BRAKE FOR CRT","1998-04-01",1848.34,0,5,"2002-09-30","SL",1848.34,0," "," "]
["394",null,"0209210287","TOOL POST GRINDER","1982-11-01",1158.25,115.83,20,"2002-09-30","SL",1042.42,0," "," "]
["394",null,"0209210290","HYDRAULIC PULLER SET","1982-12-01",1461.7,146.16999999999999,20,"2002-09-30","SL",1315.53,0," "," "]
["394",null,"0209210295","25HP AIR COMPRESSOR","1982-12-01",3955.05,395.51,20,"2002-09-30","SL",3559.54,0," "," "]
["394",null,"0209210305","SINGLE DRUM AIR WINCH SERIES D","1983-02-01",1825,182.5,20,"2002-09-30","SL",1642.5,0," "," "]
["394",null,"0209210306","TOOL SET WITH CABINET","1983-02-01",2749.75,274.98,20,"2002-09-30","SL",2474.77,0," "," "]
["394",null,"0209210309","GEARED HEAD DRILL 20 IN","1983-02-01",2109.06,210.91,20,"2002-09-30","SL",1898.15,0," "," "]
["394",null,"0209210330","TAI OXY/CARBON MONO ANALYZER 9","1983-09-01",2600,290,29,"2012-08-31","SL",2310,0," "," "]
["394",null,"VB90002356","PAYOUT BRAKE FOR CRT","1998-04-01",1848.34,0,5,"2002-09-30","SL",1848.34,0," "," "]
["394",null,"VB90002372","HASTING CAT GROUND JUMPER#6714","1998-06-01",1554.35,155.44,10,"2008-05-31","SL",1398.91,0," "," "]
["394",null,"VB3267","COMPUTER DELL INSPIRON","1998-06-01",3379,0,5,"2002-09-30","SL",3379,0," "," "]
["394",null,"VB3742","CAMERA MULTIPLEXER W/ALARM","2003-04-01",1450,0,5,"2008-03-31","SL",1450,0," "," "]
["394",null,"VB90003004","CABLE LOCATOR","2003-06-01",3089,0,5,"2008-05-31","SL",3089,0," "," "]
["394",null,"VB90002379","ARC REFLECTION FILTER","1998-08-01",12671.48,1267.1500000000001,10,"2008-07-31","SL",11404.33,0," "," "]
["394",null,"VB90002765","INTERNET DEVELOPER SUITE","2001-05-01",4593.28,0,3,"2003-09-30","SL",4593.28,0," "," "]
["394",null,"VB3507","SBS DIGITAL HYDROMETER","2001-05-01",2004.39,200.44,10,"2011-04-30","SL",1803.95,0," "," "]
["394",null,"VB90002776","SUPER BEASTS D METER BASE","2001-06-01",836.42,83.64,10,"2011-05-31","SL",752.78,0," "," "]
["394",null,"VB90005548","VELCON OIL FILTER SYSTEM","2015-06-08",6572.06,0,5,"2016-09-30","SL",1752.52,4820,5,"2015-06-08"]
["394",null,"VB90005549","CRIMP TOOL W/SLCUT JAW","2015-07-30",2170.77,0,5,"2016-09-30","SL",506.52,1664,5,"2015-07-30"]
["394",null,"VB90005550","STREAMLINE COMPRESSION TOOL","2015-07-30",3118.8,0,5,"2016-09-30","SL",727.72,2391,5,"2015-07-30"]
["394",null,"VB90005553","CRIMP TOOL 12 TON DIELESS","2015-07-30",3465.43,0,5,"2016-09-30","SL",808.64,2657,5,"2015-07-30"]
["394",null,"VB4131","BACKUP GENERATOR","2006-08-03",35151,0,10,"2016-07-31","SL",35151,0," "," "]
["394",null,"VB90005369","OH METERING TOOLS FY12-13","2013-03-30",13122,0,10,"2016-09-30","SL",4702.05,8420,10,"2013-03-30"]
["394",null,"VB4159","MISC TOOLS","2006-01-18",3994.68,0,10,"2015-12-31","SL",3994.68,0," "," "]
["394",null,"VB90005392","PORTABLE AIR COMPRESSOR","2014-05-07",12850,0,10,"2016-09-30","SL",3105.32,9745,10,"2014-05-07"]
["394",null,"VB90005395","PORTABLE AIR COMPRESSOR","2014-04-09",12850,0,10,"2016-09-30","SL",3212.4,9638,10,"2014-04-09"]
["394",null,"VB4160","CABLE LOCATOR","2006-04-20",3315.99,0,10,"2016-03-31","SL",3315.99,0," "," "]
["394",null,"VB4161","PARABOLIC PINPOINTER","2005-11-07",3024.62,0,10,"2015-10-31","SL",3024.62,0," "," "]
["394",null,"VB3854","POWELL VI TEST SET FOR POW VAC","2004-03-01",2748.53,0,10,"2014-02-28","SL",2748.53,0," "," "]
["394",null,"VB90005283","NS MEGGER OIL TEST SET","2010-11-10",3250,0,5,"2015-10-31","SL",3250,0," "," "]
["394",null,"VB90005142","FUEL TANK 2000 GALLON","2009-08-20",41951.38,0,30,"2016-09-30","SL",10021.58,31930,30,"2009-08-20"]
["394",null,"VB4328","IMPACT WRENCH","2007-03-31",835.12,0,5,"2012-02-28","SL",835.12,0," "," "]
["394",null,"VB4329","IMPACT WRENCH","2007-03-31",835.12,0,5,"2012-02-28","SL",835.12,0," "," "]
["394",null,"VB90005405","OH METERING TOOLS FY 13/14","2014-06-30",8680.5,0,10,"2016-09-30","SL",2025.52,6655,10,"2014-06-30"]
["394",null,"VB4403","DRY BLOCK CALIBRATOR","2007-09-12",5852.58,0,5,"2012-08-31","SL",5852.58,0," "," "]
["394",null,"VB4442","ARC REFLECTION SYSTEM","2007-12-18",24950,0,5,"2012-11-30","SL",24950,0," "," "]
["394",null,"VB4413","DOBLE RELAY","2007-04-01",5000,0,10,"2016-09-30","SL",4750.01,250,10," "]
["394",null,"VB90003239","CABLE FAULT LOCATOR","2005-08-01",3783.36,0,5,"2010-07-31","SL",3783.36,0," "," "]
["394",null,"VB4028","SUBSTATION LOAD TAP CHANGER","2006-01-18",22500,0,10,"2015-12-31","SL",22500,0," "," "]
["395",null,"VB90003220","GAS ANALYZIER/TELEDYNE PORTABL","2005-05-01",5628.54,0,5,"2010-04-30","SL",5628.54,0," "," "]
["396",null,"VB90000099","PUMP GORMAN-RUPP 6IN MODEL 16","1985-10-01",13050.4,10,10,"00:00:00","NO DEPRECIATION",11745.36,1295,10]
["396",null,"VB90000715","NITECH LINE MONITOR GROUND STA","1990-07-01",41551.54,4155.1499999999996,10,"1999-09-30","SL",37396.39,{"$f":"ROUND((F1162-K1162-G1162),0)","v":0},{"$f":"IF(L1162=0,\" \",H1162)","v":" "},{"$f":"IF(L1162<=1000,\" \",E1162)","v":" "}]
["396",null,"0205600288","DYNATEL CABLE&EARTH FAULT LOCA","1983-09-01",1983.5,198.35,20,"2002-09-30","SL",1785.15,0," "," "]
["396",null,"VB90005545","10 KV INSULATION RESIST TESTER","2014-11-24",5962.98,0,5,"2016-09-30","SL",2186.36,3777,5,"2014-11-24"]
["396",null,"VB90005546","SINGLE PHASE TTR","2014-11-26",6018.44,0,5,"2016-09-30","SL",2206.8200000000002,3812,5,"2014-11-26"]
["396",null,"VB90005683","CABLE ANALYZER","2016-03-17",21559.85,0,5,"2016-09-30","SL",2155.98,19404,5,"2016-03-17"]
["396",null,"VB90005684","CABLE FAULT LOCATOR","2016-04-04",10556.18,0,5,"2016-09-30","SL",879.7,9676,5,"2016-04-04"]
["396",null,"VB90005693","WIRELESS PHASING METER","2016-09-30",3156.95,0,5,"00:00:00","SL",0,3157,5,"2016-09-30"]
["397",null,"VB900027221","ERICSSON 800MHZ HANDHELD RADIO","2000-10-01",2049.75,204.98,5,"2005-09-30","SL",1844.77,0," "," "]
["397",null,"VB90002736","COMPUTER DELL SCADA","2001-01-01",1031.1600000000001,0,3,"2003-09-30","SL",1031.1600000000001,0," "," "]
["397",null,"VB90000305","METRO-TEL CALL SEQUENCER","1987-08-01",2705,270.5,20,"2007-07-31","SL",2434.5,0," "," "]
["397",null,"VB3469","INFOCUS LP755 DATA/VIDEO PROJ","2000-12-01",3899,389.9,10,"2010-11-30","SL",3509.1,0," "," "]
["397",null,"VB90000051","AT&T PHONE SYSTEM AT POWER PLA","1985-08-01",10829.94,1082.99,20,"2004-09-30","SL",9746.9500000000007,0," "," "]
["397",null,"VB90001200","RADIO-MAP PORTABLE","1994-12-01",1135.5,113.55,10,"2004-09-30","SL",1021.95,0," "," "]
["397",null,"VB90001201","RADIO-MAP PORTABLE","1994-12-01",1135.5,113.55,10,"2004-09-30","SL",1021.95,0," "," "]
["397",null,"VB90002722","ERICSSON 800MHZ HANDHELD RADIO","2000-10-01",2049.75,204.98,5,"2005-09-30","SL",1844.77,0," "," "]
["397",null,"VB90002446","800 MHZ SYSTEM","1998-01-01",111231.58,0,5,"2002-09-30","SL",111231.58,0," "," "]
["397",null,"VB90002462","800 MHZ SYSTEM","1998-01-01",8459.5,0,5,"2002-09-30","SL",8459.5,0," "," "]
["397",null,"VB90002473","800 MHZ SYSTEM","1998-01-01",42130.57,0,5,"2002-09-30","SL",42130.57,0," "," "]
["397",null,"VB90002519","GENSTAKE FIELD 2.14","1999-05-01",3000,300,3,"2001-09-30","SL",2700,0," "," "]
["397",null,"VB90002520","GENSTAKE FIELD 2.14","1999-05-01",3000,300,3,"2001-09-30","SL",2700,0," "," "]
["397",null,"VB3594","RADIO","2002-03-01",1821.25,182.13,5,"2007-02-28","SL",1639.12,0," "," "]
["397",null,"VB3595","RADIO","2002-03-01",1821.25,182.13,5,"2007-02-28","SL",1639.12,0," "," "]
["397",null,"VB3596","RADIO","2002-03-01",1821.25,182.13,5,"2007-02-28","SL",1639.12,0," "," "]
["397",null,"VB3756","ANALOG RECORDER","2003-07-01",20146,0,5,"2008-06-30","SL",20146,0," "," "]
["397",null,"VB90002426","SYSTEM RADIO 806-87","1998-09-01",2580.44,0,5,"2002-09-30","SL",2580.44,0," "," "]
["397",null,"VB90002427","BASIC RADIO ERICKSON","1998-09-01",2297.2199999999998,0,5,"2002-09-30","SL",2297.2199999999998,0," "," "]
["397",null,"VB90002428","BASIC RADIO ERICKSON","1998-09-01",2297.2199999999998,0,5,"2002-09-30","SL",2297.2199999999998,0," "," "]
["397",null,"VB4147","RADIOS","2006-09-30",1352.03,0,5,"2011-08-31","SL",1352.03,0," "," "]
["397",null,"VB4348","EDACS RADIO","2007-04-30",905.5,0,5,"2012-03-31","SL",905.5,0," "," "]
["397",null,"VB4349","EDACS RADIO","2007-04-30",905.5,0,5,"2012-03-31","SL",905.5,0," "," "]
["397",null,"VB4350","EDACS RADIO","2007-04-30",905.5,0,5,"2012-03-31","SL",905.5,0," "," "]
["397",null,"VB4351","EDACS RADIO","2007-04-30",905.5,0,5,"2012-03-31","SL",905.5,0," "," "]
["397",null,"VB3960","RADIO EDACS 300P","2005-06-01",901,0,5,"2010-05-31","SL",901,0," "," "]
["397",null,"VB3961","RADIO EDACS 300P","2005-06-01",901,0,5,"2010-05-31","SL",901,0," "," "]
["397",null,"VB3962","RADIO EDACS 300P","2005-06-01",901,0,5,"2010-05-31","SL",901,0," "," "]
["397",null,"VB90005685","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005697","PORTABLE 870 MHZ SCAN RADIO","2016-09-29",2222.9,0,5,"00:00:00","SL",0,2223,5,"2016-09-29"]
["397",null,"VB90005703","FIBER OPTIC PROJECTS FY11-16","2016-05-19",null,null,10,"2016-09-30","SL",null,null," "," "]
["397",null,"VB90005686","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005687","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005688","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005689","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005690","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.3200000000002,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005691","PORTABLE 870 MHZ SCAN RADIO","2016-05-31",2091.33,0,5,"2016-09-30","SL",139.44,1952,5,"2016-05-31"]
["397",null,"VB90005692","PORTABLE 8701 MHZ SCAN RADIO","2016-07-31",2105.9,0,5,"2016-09-30","SL",70.2,2036,5,"2016-07-31"]
["397",null,"VB90005694","PORTABLE 870 MHZ SCAN RADIO","2016-09-29",2222.9,0,5,"00:00:00","SL",0,2223,5,"2016-09-29"]
["397",null,"VB90005695","PORTABLE 870 MHZ SCAN RADIO","2016-09-29",2222.9,0,5,"00:00:00","SL",0,2223,5,"2016-09-29"]
["397",null,"VB90005696","PORTABLE 870 MHZ SCAN RADIO","2016-09-29",2222.9,0,5,"00:00:00","SL",0,2223,5,"2016-09-29"]
["397",null,"VB90005698","PORTABLE 870 MHZ SCAN RADIO","2016-09-29",2222.9,0,5,"00:00:00","SL",0,2223,5,"2016-09-29"]
["398",null,"VB90000100","ARM BROOM ADAPT KEARNEY INSTRU","1986-01-01",1582,158.19999999999999,20,"2005-09-30","SL",1423.8,0," "," "]
["398",null,"VB2017","VEHICULAR LOCATING SYSTEM MODE","1990-01-01",1250,125,20,"2009-12-31","SL",1125,0," "," "]
["398",null,"VB2018","FIELD STRENGTH METER FS4D-VU","1990-01-01",825,82.5,20,"2009-12-31","SL",742.5,0," "," "]
["398",null,"VB2019","HOSTICK LINE SNIFFER MODEL 247","1990-01-01",1060.25,106.03,20,"2009-12-31","SL",954.22,0," "," "]
["398",null,"VB2049","O C B KIT","1990-03-01",11105,1110.5,10,"1999-09-30","SL",9994.5,0," "," "]
["398",null,"VB2049    01","OCB KIT INSTALLATION","1990-07-01",5220,522,10,"1999-09-30","SL",4698,0," "," "]
["398",null,"VB2049    02","OCB KIT (REBUILT)","1990-11-01",6610,661,10,"2000-09-30","SL",5949,0," "," "]
["398",null,"VB90000137","DIST PRIMARY ANALYSIS SYSTEM/D","1985-11-01",19020.18,0,10,"00:00:00","NO DEPRECIATION",17118.169999999998,1902,10]
["398",null,"VB90000138","TEKTRONIX OSCILLOSCOPE","1986-01-01",3818.82,10,10,"00:00:00","NO DEPRECIATION",3436.94,372,10]
["398",null,"VB3370","EXIDE BATTERY CHARGER","1999-12-01",4529,452.9,5,"2004-09-30","SL",4076.1,0," "," "]
["398",null,"VB2868","THERMAL IMAGING SYSTEM-8MM VCR","1994-10-01",27440,2744,10,"2004-09-30","SL",24696,0," "," "]
["398",null,"VB1186","CAPACITOR-INDUCTOR ANALYZER LC","1987-01-01",1004.73,100.47,20,"2006-12-31","SL",904.26,0," "," "]
["398",null,"VB1187","HUNTRON TRACKER MODEL-2000","1987-01-01",1650,165,20,"2006-12-31","SL",1485,0," "," "]
["398",null,"VB2921","TRIPOD 7' W/BRACKETS & BAG","1995-05-01",2378.2199999999998,10,10,"2004-09-30","SL",2368.2199999999998,0," "," "]
["398",null,"VB90000303","SOFTWARE PC INTERFACE PRO-TO-C","1987-07-01",2750,275,10,"1998-09-30","SL",2454.39,21,10," "]
["398",null,"VB1344","COMPOSIT MONITOR VI572 13IN CO","1987-09-01",1850,185,20,"2007-08-31","SL",1665,{"$f":"ROUND((F1226-K1226-G1226),0)","v":0},{"$f":"IF(L1226=0,\" \",H1226)","v":" "},{"$f":"IF(L1226<=1000,\" \",E1226)","v":" "}]
["398",null,"VB2386","FAULT LOCATOR BIDDLE","1991-08-01",8384.0400000000009,838.4,10,"2000-09-30","SL",7545.64,0," "," "]
["398",null,"VB2387","ACOUSTIC DETECTOR BIDDLE","1991-08-01",1589.19,158.91999999999999,10,"2000-09-30","SL",1430.27,0," "," "]
["398",null,"VB2389","INSULATION TESTER","1991-06-01",3994.5,10,5,"00:00:00","NO DEPRECIATION",3595.05,389,5]
["398",null,"VB90000425","ELECTRONIC METER READING SOFTW","1988-07-01",7930.07,793.01,10,"1998-09-30","SL",7077.68,59,10," "]
["398",null,"VB90000471","SIGNS CABLE CROSSING ELECTRIC","1988-12-01",2883,0,10,"1998-09-30","SL",2811.05,72,10," "]
["398",null,"VB90000552","AIR CONDITIONER WHIRLPOOL","1989-06-01",1030,103,10,"1998-09-30","SL",857.57,69,10," "]
["398",null,"VB90002041","FIRE ESCAPES (2)","1995-06-01",23800,2380,28,"2016-09-30","SL",16358.93,5061,28,"1995-06-01"]
["398",null,"VB90002049","GAS MONITOR-DYNAMATION 929D-77","1995-06-01",1803.08,180.31,10,"2004-09-30","SL",1622.77,0," "," "]
["398",null,"VB90002050","GAS MONITOR-DYNAMATION 929D-77","1995-06-01",1803.09,180.31,10,"2004-09-30","SL",1622.78,0," "," "]
["398",null,"VB90002106","HURRICANE PROTECTION MATERIALS","1995-11-01",5117.6499999999996,511.77,10,"2005-09-30","SL",4605.88,0," "," "]
["398",null,"VB90000849","NUS MUNICIPAL ELECT UTILITY LI","1992-10-01",23860,2386,20,"2012-09-30","SL",21474,0," "," "]
["398",null,"VB90001033","CAROLINA SKIFF MODEL #1965 199","1993-10-01",3930,393,5,"1998-09-30","SL",3478.05,59,5," "]
["398",null,"VB90001036","FIRE DETECTION SYSTEM","1993-11-01",7565,756.5,10,"2003-09-30","SL",6808.5,0," "," "]
["398",null,"VB90002241","ADVANCED FAULT ANALYZER DART","1996-11-01",11500,1150,5,"2001-09-30","SL",10350,0," "," "]
["398",null,"VB90002482","ROLLING FENCE","1998-11-01",2297.54,0,20,"2016-09-30","SL",2059.67,238,20," "]
["398",null,"VB90002242","SURGE DETECTOR DUEL PICK-UP","1996-11-01",3250,325,5,"2001-09-30","SL",2925,0," "," "]
["398",null,"VB90002243","DART-5000 UPGRADE CURRENT IMPU","1996-11-01",1522.34,152.22999999999999,5,"2001-09-30","SL",1370.11,0," "," "]
["398",null,"VB90002244","THREE REEL CABLE TRAILER","1996-11-01",21173.54,2117.35,10,"2006-10-31","SL",19056.189999999999,0," "," "]
["398",null,"VB90002491","SLIDE GATE OPERATOR BSG-31","1999-01-01",5076.49,507.65,5,"2003-09-30","SL",4568.84,0," "," "]
["398",null,"VB90002496","BATTERY RACK","1999-02-01",6388,638.79999999999995,5,"2003-09-30","SL",5749.2,0," "," "]
["398",null,"VB90002495","A/C UNIT","1999-02-01",871.97,87.2,10,"2009-01-31","SL",784.77,0," "," "]
["398",null,"VB3310","EXIDE BATTERY CHARGER","1999-04-01",4529,452.9,5,"2003-09-30","SL",4076.1,0," "," "]
["398",null,"VB3113","Video Motion Detector","1997-06-15",756,75.599999999999994,10,"2007-05-31","SL",680.4,0," "," "]
["398",null,"VB3108","Camera Toshiba","1997-06-15",842,84.2,10,"2007-05-31","SL",757.8,0," "," "]
["398",null,"VB3109","Camera Toshiba","1997-06-15",842,84.2,10,"2007-05-31","SL",757.8,0," "," "]
["398",null,"vb3110","Camera Toshiba","1997-06-15",842,84.2,10,"2007-05-31","SL",757.8,0," "," "]
["398",null,"VB3111","Camera Toshiba","1997-06-15",842,84.2,10,"2007-05-31","SL",757.8,0," "," "]
["398",null,"vb90002279","Cabinet change out for UPS","1997-07-15",3180,318,5,"2001-09-30","SL",2862,0," "," "]
["398",null,"VB90002542","HEAVY DUTY MATS CAT#4296","1999-07-01",4153.93,415.39,5,"2003-09-30","SL",3738.54,0," "," "]
["398",null,"VB90002556","EXIDE BATTERIES","1999-09-01",6028,602.79999999999995,5,"2003-09-30","SL",5425.2,0," "," "]
["398",null,"VB90002286","SECURITY SYSTEM","1997-03-01",2899.17,289.91000000000003,10,"2007-02-28","SL",2609.2600000000002,0," "," "]
["398",null,"VB3272","PRESSURE CLEANER","1998-07-01",997,99.7,10,"2008-06-30","SL",897.3,0," "," "]
["398",null,"VB3273","VACUUM INTERRUPTER FOR BREAKER","1998-07-01",1245.7,124.57,10,"2008-06-30","SL",1121.1300000000001,0," "," "]
["398",null,"VB90005493","ICE MAKER","2015-08-31",5875.74,0,10,"2016-09-30","SL",685.45,5190,10,"2015-08-31"]
["398",null,"VB90005543","THERMAL IMAGE CAMERA KIT/CASE","2014-12-01",9188,0,5,"2016-09-30","SL",3368.87,5819,5,"2014-12-01"]
["398",null,"VB90005544","ARC FLASH PPE KIT","2014-11-21",1456.9,0,5,"2016-09-30","SL",534.16,923,5," "]
["398",null,"VB90005547","MILLIAMP CLAMP METER/COMBO KIT","2015-06-03",1646,0,5,"2016-09-30","SL",438.88,1207,5,"2015-06-03"]
["398",null,"VB90005551","HARMONIC/FLICKER METER SOC LOG","2015-08-14",2995,0,5,"2016-09-30","SL",648.96,2346,5,"2015-08-14"]
["398",null,"VB90005552","POWER QUALITY RECORDING ANALY","2015-08-14",11510,0,5,"2016-09-30","SL",2493.79,9016,5,"2015-08-14"]
["398",null,"VB90005701","RELAY TEST SET","2016-09-30",43640,0,5,"00:00:00","SL",0,43640,5,"2016-09-30"]
[null,null,null,null,null,260752835.56000006,null,null,null,null,151826464.00000036,108926372]
[null,null,null,null,null,{"$f":"SUBTOTAL(9,F9:F1266)","v":4272652.9900000012},{"$f":"SUBTOTAL(9,G9:G1266)","v":218118.37999999995},null,null,null,{"$f":"SUBTOTAL(9,K9:K1266)","v":2405562.0200000005},{"$f":"SUBTOTAL(9,L9:L1266)","v":1648973}]

{"sheet":"FPL's LTPE","index":18,"n_rows":516,"n_cols":115,"rows_kept":516,"cut":false,"hidden":true,"merged":[]}
["Florida Power & Light Company",null,"CONFIDENTIAL"]
["Docket No. 20170235-EI",null,"FPL 002311"]
["FIPUG's First Set of Interrogatories",null,"20170235-EI"]
["Interrogatory No. 1-Amended"]
["Attachment No. 8-Amended"]
["Tab 17 of 18"]
[{"$f":"ROW()","v":7},"Billed Sales MWHs; $000s",{"$f":"+C513","v":86986.927461069237},"ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","ST Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast","LT Forecast"]
[{"$f":"ROW()","v":8},"2018 - 2022 ST Sales Forecast",null,"2017-01-31",{"$f":"EOMONTH(D8,0)+1","v":"2017-02-01"},{"$f":"EOMONTH(E8,0)+1","v":"2017-03-01"},"2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01",null,{"$f":"EOMONTH(O8,0)+1","v":"2018-01-01"},{"$f":"EOMONTH(Q8,0)+1","v":"2018-02-01"},{"$f":"EOMONTH(R8,0)+1","v":"2018-03-01"},"2018-04-01","2018-05-01","2018-06-01","2018-07-01","2018-08-01","2018-09-01","2018-10-01","2018-11-01","2018-12-01",2018,"2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01",2019,"2020-01-01","2020-02-01","2020-03-01","2020-04-01","2020-05-01","2020-06-01","2020-07-01","2020-08-01","2020-09-01","2020-10-01","2020-11-01","2020-12-01",2020,"2021-01-01","2021-02-01","2021-03-01","2021-04-01","2021-05-01","2021-06-01","2021-07-01","2021-08-01","2021-09-01","2021-10-01","2021-11-01","2021-12-01",2021,"2022-01-01","2022-02-01","2022-03-01","2022-04-01","2022-05-01","2022-06-01","2022-07-01","2022-08-01","2022-09-01","2022-10-01","2022-11-01","2022-12-01",2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[{"$f":"ROW()","v":9},"2023+ LT Sales Forecast",null,{"$f":"YEAR(D8)","v":2017},2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,2017,{"$f":"O9","v":2017},{"$f":"YEAR(Q8)","v":2018},2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,2018,{"$f":"AB9","v":2018},{"$f":"YEAR(AD8)","v":2019},2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,2019,{"$f":"AO9","v":2019},{"$f":"YEAR(AQ8)","v":2020},2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,2020,{"$f":"BB9","v":2020},{"$f":"YEAR(BD8)","v":2021},2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,{"$f":"BO9","v":2021},{"$f":"YEAR(BQ8)","v":2022},2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,{"$f":"CB9","v":2022},{"$f":"+CC9+1","v":2023},{"$f":"+CD9+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056]
[{"$f":"ROW()","v":10}]
[{"$f":"ROW()","v":11},"Retail Rate Summary- Cents Per kWh"]
[{"$f":"ROW()","v":12},"Billed by Revenue Class"]
[{"$f":"ROW()","v":13},"Residential",null,{"$f":"IFERROR(D418/D48/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q418/Q48/10","v":11.267092570534729},11.319791900316856,11.041738909010935,11.010022769415915,10.977816662063026,10.919108939213872,10.886802327311917,10.884135449477645,10.866687350911903,10.860714150109354,10.954494442345785,10.983271403561105,10.978826785285998,11.186321627026,11.228181025926963,11.1822581597712,11.156898769048485,11.128054700267857,11.362400957900347,11.329935231929209,11.211901596971252,11.207445137959027,11.208286860052796,11.311489197940613,11.338021275789654,11.240474914032415,11.342310167176755,11.373939671980066,11.359520331945756,11.403018751153351,11.374594636704554,11.323697436137296,11.292171354858363,11.287529302812779,11.28074830070142,11.28423326688165,11.391753075122805,11.4151378032354,11.337081797333806,11.444501652989874,11.485887755492573,11.472555902359968,11.447468695782955,11.418247478360884,11.369405600757258,11.335116334600499,11.329520361916071,11.319990490273565,11.326195216474662,11.434760956705141,11.460196551262499,11.393462200078249,12.083686590085778,12.12126474931895,12.108308234795592,12.087994096037686,12.055234641341858,12.001353398062935,11.970689023455304,11.96515903754918,11.954641340091696,11.963238522528624,12.073517221475157,12.097197213217949,{"$f":"CC418/CC48/10","v":12.029823484449306},12.688945703148608,12.828937798658405,12.954490288852559,13.179468383469947,13.394555593642442,13.693597075992381,13.955169974496025,14.175453335408744,14.403807144805185,14.694917374872437,14.997556506766358,15.310165718570468,15.602767807705414,16.160673416254358,16.561620612781532,16.85800814931287,17.109483958664221,17.451668835967933,17.725612190875772,17.939748787321047,18.465580690092395,18.942630525108761,19.223259008711157,19.599200899211915,19.963055959193685,20.315456709831814,20.621123378470482,20.988633666469067,21.366027042251183,21.753620052660033,22.151589376844022,22.560426794126194,22.980483188400008,23.412121997892239]
[{"$f":"ROW()","v":14},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.901615273266291,9.2042475388409173,8.786380742031124,8.698526263271642,8.6546814141577091,8.478988909079586,8.3933424559742544,8.4477613590716789,8.4847996836248107,8.6039745123398497,8.704353006575321,8.632379627404033,8.6474204110160269,8.7952722703896331,9.104959588623597,8.9334582418621125,8.852726518142747,8.8075970489682831,8.8158480750262136,8.7270621170224221,8.6707927632741892,8.7243716548945862,8.8481092343539807,8.9510441579546463,8.879315411841997,8.8336451735360981,8.8413243346430797,9.1601603724974865,9.0155791181124201,8.9722931037717935,8.9258756520971865,8.7524831616256904,8.6630134498222624,8.7226798932047984,8.7775163501639977,8.9008379277959762,9.0039124293482686,8.9325539698031786,8.8780490798627802,8.9189356101075248,9.2438002405014554,9.0979457197332678,9.0135977175562019,8.9667915158796898,8.793991445507924,8.7031807921091335,8.763187394977475,8.8181163920653454,8.9409749827683509,9.0429307857139349,8.9736098452823505,8.9274149495049002,9.5540346813893287,9.8777988929863625,9.73115735210202,9.6481466351864871,9.6005409421687613,9.4259671296018244,9.3349302369274501,9.3955670156952262,9.4510659909069528,9.5745310437627253,9.6757814817292189,9.6069152089333887,9.5606511849511087,10.13722619278003,10.251701631914127,10.351481647910981,10.550433579949367,10.739233866741564,11.011728919905407,11.246488261419193,11.439688124563542,11.640687842466733,11.904172926528407,12.178911015286078,12.463340459019225,12.727480031257404,13.256649285651935,13.628566081593798,13.895628449606329,14.117483870300756,14.429755781257583,14.673484093644422,14.857100925494706,15.352120593642677,15.798047849765274,16.047234256482334,16.391423452851075,16.723207640225215,17.043216188971734,17.316164667288621,17.650632000146125,17.99465224648322,18.348538660351657,18.712464589299564,19.086918460616694,19.472247766647623,19.868812520526696]
[{"$f":"ROW()","v":15},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.0035185593962783,7.2464585550067699,6.8711218355533124,6.8308440732844105,6.785163754775736,6.7882619028941829,6.792510968726293,6.7576372831475666,6.7956444118824209,6.9180645502466165,6.8477753885978059,6.7704801306793838,6.8658255148287797,6.8982377753898065,7.1434726394382935,7.0374020935528607,6.9920740125862064,6.948979584017775,7.0689524229513596,7.0784967645982988,6.9192852048736198,6.9807512230135087,7.1141601331721915,7.0461919524049179,6.9583098852362397,7.0151457157746382,6.8778105010993897,7.1360369674740882,7.0600536955281372,7.0361188207641323,6.9860826282028867,6.9962313978617088,7.0037609147007327,6.9600496261394174,7.0201314647441322,7.1533294389912685,7.0855681326996178,6.9975689565400456,7.025199202283579,6.9442755848909119,7.1965768944707165,7.1184990028635964,7.0685761625927244,7.0240081430168093,7.0359864301071706,7.0458170591796145,7.001781888896323,7.0654256749139055,7.195333386818513,7.1208393221991404,7.0297398008687511,7.0698030637329143,7.5741894476164502,7.8310531040291078,7.7514429588514817,7.7047467079078391,7.6637693345578386,7.6775115116037043,7.6805871661190137,7.6333264703523511,7.6939573043353491,7.8278454212330786,7.7557399701147869,7.6637821597995366,7.7040862012570184,8.2621040814822688,8.3578285316772938,8.4386697681751404,8.6184952724569914,8.7879776520869957,9.040963068542986,9.2560169600633611,9.4293135407292965,9.6102110473012559,9.8533939694754693,10.107627027431031,10.371346513093629,10.614568617768558,11.122615879156339,11.473196582057628,11.718707572294353,11.918795253097269,12.209083309534185,12.430606659007505,12.59179537001978,13.064168121302572,13.48722103381569,13.713300788442089,14.034153905391213,14.342368371761868,14.638571234854975,14.88747508010718,15.197658375252391,15.517151853503265,15.846266345465661,16.185172748472855,16.534357020649765,16.894164157900711,17.264951652115663]
[{"$f":"ROW()","v":16},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,17.956843033515142,17.744778541213812,18.422287397554587,18.4140653090146,16.781264472245713,17.911424161133681,18.924863771427248,17.94004743353252,17.049874142253813,17.923365717269672,17.852965320389281,17.933933225003855,17.864820231838038,18.116505647423061,17.863437462758821,19.721150036432725,18.337016461017804,17.086488245719991,18.52917062395478,19.610576017439406,18.449217254209376,17.509875599309844,18.432414855636548,18.365328131525864,18.440291977894013,18.314362308448004,18.476836106399528,18.221446610622554,20.212275012847776,18.743805795093088,17.438744415950417,18.662533670733119,19.791095119818927,18.696211442762799,17.722243223874866,18.683070559842118,18.625033547936631,18.696764217983365,18.603886899503536,18.656250462236251,18.353311208870423,20.40624923335487,18.897936897405032,17.552969180008812,18.809187558126986,19.992641071721444,18.85289455064429,17.852703319088768,18.841041959234062,18.793731130497456,18.854217943276616,18.758357656198847,19.424708227232067,19.100484028568186,21.224679184850466,19.647421834661543,18.266338537656313,19.573877282353521,20.792426926966066,19.607456237069563,18.577828167568843,19.596167349886869,19.55580207276342,{"$f":"CB421/CB51/10","v":19.61448697456537},19.514545338521724,20.190674400014284,20.405684732925224,20.607004493935076,20.908514653087277,21.200898367786575,21.57801525352173,21.91844137465031,22.218363305636473,22.527152496429132,22.899506848257555,23.284203168243785,23.679690643698859,24.055998101095987,24.698465163794378,25.184807638952858,25.567436531569708,25.906012637791491,26.336175212328016,26.69897084316009,27.002843701345181,27.61933168273897,28.187940237210093,28.561028433510405,29.030361344070325,29.488540184864711,29.936206859325445,30.338088465429376,30.802780104525745,31.278327095228271,31.765055722810917,32.263152491861938,32.77311912812705,33.295316550809645,33.83011833445569]
[{"$f":"ROW()","v":17},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q422/Q52/10","v":11.174904571738585},10.27242583159523,9.3511504949258146,9.3614256168537882,8.962970897198911,8.8825092778989472,8.697861926857275,8.2930827467876327,10.029109936773287,10.498813624335659,10.690213534566631,10.591250126041349,9.5429608911099439,10.98495362899612,9.8049619820739569,9.0728409228394895,9.0800864607758776,8.7007080708260727,8.8236872899264807,8.6098224692318759,8.0951199055843368,9.944643438370008,10.607113053207858,11.026999073275771,10.861684600496456,9.356803237610789,11.14730797072524,10.03175103322528,9.3426910991715779,9.3798874256112796,8.9706171930788585,8.9290527782532543,8.717563915671052,8.3070341544092017,10.148282456781448,10.75600620903837,11.075019595535037,10.939963467332575,9.57260765626161,11.207979567214164,10.013052317771674,9.3054190553498479,9.3081540127309843,8.9038799958919981,8.8760479867058351,8.6614604213086839,8.2548662912579296,10.107855790050195,10.750391301900887,11.122898054939679,10.971753175000011,9.5260377727964531,11.855812553892081,10.693171500579471,9.9925737283879084,9.9952128384057808,9.5840385823957259,9.5494872860853128,9.3361705783812869,8.9280260175619084,10.773731009724102,11.399129566503147,11.74530228049534,11.601562409295147,10.20192405449319,10.784874383051022,10.905825284970742,11.012146750372011,11.21769791068601,11.413164362331848,11.692385879367691,11.93394209627418,12.134010218496243,12.341946421687595,12.612432652337798,12.894241228861466,13.185811325161414,13.457164755782694,13.993599599545096,14.372867282836717,14.647362491528781,14.876728805051517,15.196579858052766,15.447968677847953,15.639327486994222,16.142142475250498,16.595947207918485,16.853105514554318,17.205339134680351,17.545249422563217,17.873466506739142,18.15470951489041,18.497549750458973,18.850026145680069,19.212452770133346,19.585003806175134,19.968168499880573,20.362295181908742,20.767744711388087]
[{"$f":"ROW()","v":18},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.6670832531044546,8.9233830134031997,8.4634941405989181,8.3784255904978409,8.4820124283663532,8.2437895313590968,8.2584535163688546,8.3110174465230102,8.4431565664676498,8.5560788863786374,8.575081623100818,8.4032685254099455,8.4678876745964224,8.5732116431644592,8.8300914413533462,8.6238677538118349,8.5343673415253924,8.6385433284235642,8.59401395043826,8.6054889301643165,8.5473736952150627,8.6972983552717338,8.8184646427372009,8.8369271030819654,8.6579016270891422,8.6600847387664981,8.6271109734583593,8.8949542409559346,8.7111833044628195,8.6594104213387606,8.7678672275949108,8.5295900831507669,8.5427567859782734,8.598556813481526,8.7513819173806802,8.8721895941326743,8.8913222369886888,8.7112696002821597,8.7083268746466143,8.7052845606119806,8.9745800950448888,8.7907318594139632,8.6983822638785391,8.8071718503853749,8.5694013262444209,8.581882622625594,8.6382838714006347,8.7901314554316592,8.9118335227650967,8.9305975296117168,8.7502829084936131,8.7571416341857393,9.3380299308148373,9.6074083941226984,9.4225748793705577,9.3310208728468069,9.439817652981386,9.2016203492048323,9.2137964070524632,9.2698703927186923,9.4223211477778914,9.5450720440122225,9.563830817544531,9.383612932712877,9.3896288563545305,9.9644973792273674,10.077245632070449,10.175281066795517,10.372471734808178,10.559493050567134,10.830191978830859,11.063136919714832,11.254503896955153,11.453652445703217,11.7152683189633,11.988118571796003,12.270641355216998,12.5328550207295,13.060081148745287,13.430034123669435,13.69511218856529,13.914963090983232,14.225211123999681,14.466894762639944,14.648445987845633,15.141381799390942,15.585203940298419,15.832262616819317,16.174303524731535,16.503917817594473,16.82173465557053,17.092469115361954,17.424700746449396,17.766462982252303,18.118068855427058,18.479691488800675,18.851819085130099,19.234798908848372,19.628990742969485]
[{"$f":"ROW()","v":19},"RETAIL, Including Taxes and Fees",null,0,0,0,0,0,0,0,0,0,0,0,0,0,10.113408718653909,10.253547098238569,9.9009139830494881,9.8589403400096671,9.8606417363108285,9.8014760218986474,9.7879331573841437,9.8104740401289199,9.7861459487568148,9.8318753478479586,9.8758640338139934,9.8098217606353266,9.8784428589229289,10.013973631967875,10.167119726970435,10.050778282221438,10.010960331031253,10.013346128212339,10.195665170092472,10.181204648961756,10.092636538386971,10.091077595084242,10.136324784383543,10.181735565791383,10.114569487497008,10.106656024745412,10.118031789779785,10.276545761971445,10.187977578176907,10.200138064174883,10.201486777407412,10.148803356644013,10.131885092358042,10.161781048637128,10.162729186566381,10.20270908105692,10.246358470495394,10.181889687138513,10.181957496860131,10.21078328125293,10.37506106724674,10.285079998905813,10.241502955112342,10.244245863879978,10.19363473786643,10.17438896603838,10.205612699066251,10.209414197703362,10.24523380902831,10.283371716496834,10.221857270699021,10.235940610966361,10.847712508012766,11.012696171520206,10.921905894895115,10.882054355168028,10.884292263335826,10.831168546139615,10.810096994455346,10.84138264566832,10.84582753697801,10.881387689001919,10.9195402951206,10.859341711760084,10.873127765757037,11.501477206584347,11.632177074068654,11.748553751018266,11.96426948176847,12.170434091724037,12.460334786973066,12.712563681817569,12.923243617025102,13.141911573057433,13.422031987253641,13.714188464015532,14.016399636806565,14.298506515313457,14.845982892655707,15.236271865041633,15.521770842767719,15.762111703651069,16.092266235913222,16.353120602576261,16.554031813383567,17.066508679199206,17.53006577177452,17.797059045756672,18.159228767440748,18.509172009074486,18.847457564748268,19.137285686993685,19.490445772219498,19.85334487723545,20.226298171222584,20.609539435889708,21.003501004053415,21.408532363110105,21.824995540042899]
[{"$f":"ROW()","v":20},"RETAIL, Excluding Taxes and Fees",null,{"$f":"IFERROR(D346/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q346/Q54/10","v":9.4185068603412443},9.551683372745158,9.2275542348700341,9.1853766771707619,9.186034111681888,9.1319925466604968,9.1287672813651906,9.1490231528583816,9.1260295140432319,9.149365093443631,9.192915101252126,9.133238375821378,9.2038297479261431,9.3262652795116807,9.4718067765342777,9.3683122069066762,9.3278981408159396,9.3289916254125753,9.5000667805715757,9.4973313789321061,9.4138330699708046,9.4119866634745044,9.432537489212395,9.4775465749798222,9.416961278815295,9.4173043660077678,9.4231772567065342,9.5737493411627206,9.496195421816731,9.5041680057363287,9.5042739454549654,9.4564021103620295,9.4513246254409857,9.478327107254735,9.4788163768616176,9.4943125783483868,9.5377000316459437,9.4796383620159013,9.4874518378110047,9.5095590514206219,9.6655273433065911,9.5867044120552194,9.5427105108019568,9.5441106947798442,9.4981748744115571,9.4909735066047247,9.5192107592867536,9.5223596652830107,9.5338847210471513,9.5721533682704401,9.5168493562418384,9.5377478623259613,10.102747245373269,10.259555609305302,10.180288674641522,10.139556169570138,10.140413611302023,10.092212992810497,10.083980917249322,10.112220536806463,10.115944820611537,10.125869039762325,10.164323268429976,10.110366095114411,{"$f":"CC346/CC54/10","v":10.131470851403972},10.716961081902403,10.838746452593714,10.947185666842016,11.148187806439987,11.340290402550684,11.610417275670311,11.845442017966764,12.041751930298048,12.24550500299026,12.506518550804278,12.778747274677457,13.060344907554827,13.323209617383387,13.833342594725099,14.19701017792659,14.463035664068546,14.68698332893544,14.994618156395195,15.237679754547383,15.424887012522948,15.902407580539441,16.334345275055504,16.583127061407275,16.92059317943259,17.246666810515681,17.561877935385279,17.831936708901754,18.161007773395291,18.499153552921051,18.846667718772199,19.203768122414338,19.570857591112137,19.948261773524582,20.33631800256352]
[{"$f":"ROW()","v":21}]
[{"$f":"ROW()","v":22},"Billed by Component"]
[{"$f":"ROW()","v":23},"     Base",null,{"$f":"IFERROR(D173/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q173/Q54/10","v":5.8842001108326869},6.0207075701709636,6.0018909490439665,5.9611902655345448,5.9626838054834845,5.9152800514094883,5.9114360005895445,5.932472382666969,5.9029813297878126,5.9263948693369475,5.971725387425729,5.9112770763755016,5.938563374490796,5.904138018908605,6.0512548181219854,5.9767937479299711,5.9378554677523248,5.9396944855603522,6.1099336765075325,6.10627376448255,6.1304467231119419,6.1284700827162846,6.1489352691070929,6.1957668050145962,6.1340843069872131,6.0695596493120441,6.1261431972498208,6.2781446222608457,6.2000550066020015,6.2100404775759204,6.2109028800516546,6.1616641803299679,6.1555424735934308,6.1831818124282814,6.1834217703124628,6.1987178316880538,6.2438894688681641,6.1845934312698905,6.1923000809969588,6.1765247934850303,6.334226720742028,6.2548732429876877,6.2124485901735769,6.2146190485485793,6.1673994012251772,6.1590217766265916,6.1878980876286516,6.1907416066082019,6.202073109951991,6.2420782452323236,6.1856240285313948,6.206507229582809,6.8191289955219903,6.9776246447702919,6.8978307160950063,6.8588492909273953,6.8604020024073433,6.8107225733087038,6.8014418464222484,6.8303400420898628,6.8337372881163487,6.8434443429629415,6.8836630456684933,6.8285228686469255,{"$f":"CC173/CC54/10","v":6.8496390775420366},7.3436082564080865,7.4472674571177393,7.5487204155477716,7.6494437159341064,7.7497024404477326,7.92893568626197,8.0524208649269475,8.1243874091675075,8.2172172895336679,8.3596071753547427,8.5217250535345173,8.6892565740280343,8.7833957779054295,8.9846291437004613,9.1820412584927418,9.3072635204117287,9.417569926630792,9.5893875413914209,9.6854019958992126,9.8231109169028379,9.9721937708940462,10.160666844231681,10.245068334145602,10.379224765777897,10.465449244160343,10.605647136083109,10.738200058461775,10.884508704845981,11.034396771344891,11.187993393269416,11.345487552752488,11.506965270794606,11.672572600741001,11.842461765126616]
[{"$f":"ROW()","v":24},"     Fuel",null,{"$f":"+IFERROR(D264/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q264/Q54/10","v":2.6059999999999999},2.6059999999999999,2.6060000000000003,2.6059999999999999,2.6059999999999994,2.605999999999999,2.6059999999999994,2.6059999999999994,2.6060000000000003,2.6059999999999999,2.6059999999999999,2.6059999999999994,2.6059999999999994,2.7336534400626293,2.7336534400626302,2.7336534400626293,2.7336534400626289,2.7336534400626302,2.7336534400626298,2.7336534400626302,2.7336534400626302,2.7336534400626293,2.7336534400626298,2.7336534400626307,2.7336534400626302,2.7336534400626298,2.7635092933068699,2.7635092933068695,2.7635092933068699,2.7635092933068703,2.7635092933068695,2.7635092933068699,2.7635092933068699,2.7635092933068695,2.7635092933068703,2.7635092933068703,2.7635092933068703,2.7635092933068699,2.763509293306869,2.8001902368049203,2.8001902368049203,2.8001902368049199,2.8001902368049199,2.800190236804919,2.8001902368049212,2.8001902368049194,2.8001902368049203,2.8001902368049203,2.8001902368049199,2.8001902368049203,2.8001902368049199,2.8001902368049194,2.7669497492543198,2.7669497492543194,2.7669497492543202,2.7669497492543194,2.7669497492543202,2.7669497492543189,2.7669497492543202,2.7669497492543198,2.7669497492543194,2.7669497492543202,2.7669497492543198,2.7669497492543202,{"$f":"+CC264/CC54/10","v":2.7669497492543198},2.8498321454445232,2.8780128711838606,2.9735892939804849,3.1215288865186723,3.2142910740017769,3.3049805915616375,3.4164491270178159,3.541055082622357,3.6520899730373673,3.7845390505158747,3.9011026974154923,4.0167643064960874,4.1866245122170085,4.4957383575149397,4.6617756761864673,4.8026272332303162,4.9163101753688769,5.0528071028827499,5.1999215822382094,5.2494396205188467,5.5778680169709549,5.8212943183734351,5.9856052852931318,6.1888185621908338,6.4285462548340089,6.6048563085663474,6.7447439847211852,6.9287988671020049,7.1183275087486368,7.3134949833761267,7.5144709561398004,7.7214302722872148,7.9345531125536342,8.1540251531689645]
[{"$f":"ROW()","v":25},"     Capacity",null,{"$f":"+IFERROR(D275/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q275/Q54/10","v":0.23800000000000004},0.23800000000000004,0.23800000000000007,0.23800000000000004,0.23799999999999999,0.23799999999999999,0.23800000000000004,0.23800000000000004,0.23799999999999999,0.23800000000000004,0.23799999999999999,0.23800000000000004,0.23799999999999999,0.29060029420515793,0.29060029420515804,0.29060029420515798,0.29060029420515793,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515804,0.29060029420515798,0.29060029420515798,0.29060029420515798,0.29060029420515804,0.22729892063359705,0.227298920633597,0.22729892063359697,0.22729892063359705,0.227298920633597,0.22729892063359697,0.227298920633597,0.227298920633597,0.227298920633597,0.22729892063359697,0.22729892063359708,0.22729892063359697,0.22729892063359691,0.217255777142974,0.217255777142974,0.217255777142974,0.21725577714297395,0.21725577714297395,0.21725577714297403,0.21725577714297395,0.217255777142974,0.217255777142974,0.21725577714297403,0.217255777142974,0.217255777142974,0.21725577714297389,0.20325600040691497,0.20325600040691499,0.20325600040691499,0.20325600040691497,0.20325600040691499,0.20325600040691497,0.20325600040691505,0.20325600040691497,0.20325600040691505,0.20325600040691499,0.20325600040691499,0.20325600040691499,{"$f":"+CC275/CC54/10","v":0.20325600040691505},0.2072118774005319,0.19665740311524496,0.10722314877692414,5.9256945556107485E-2,5.7946987257366502E-2,5.8044164377936601E-2,5.811142076560858E-2,5.8094988967433134E-2,5.8128237860995378E-2,4.4471159084228044E-2,3.7680198543721906E-2,3.5900637046322181E-2,3.4564205149777719E-2,3.424446572011948E-2,3.4010704221457619E-2,3.3725291132218477E-2,3.3442019215926919E-2,3.3037837981660781E-2,3.2752345610674624E-2,3.2476659129016108E-2,3.2207074852644638E-2,3.1943439252662756E-2,3.1685970738829075E-2,3.1433799679852367E-2,3.1186424132579559E-2,3.0953198562052746E-2,3.0524841379084434E-2,3.0292399301912371E-2,3.0063830284695399E-2,2.9839037619364784E-2,2.9592700007532509E-2,2.9350348300846679E-2,2.9111877214702309E-2,2.8877184983774524E-2]
[{"$f":"ROW()","v":26},"     Nuclear",null,{"$f":"+IFERROR(D286/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q286/Q54/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC286/CC54/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":27},"     Conservation",null,{"$f":"+IFERROR(D313/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q313/Q54/10","v":0.1227736926942978},0.1212125651069009,0.12117243930665252,0.11969556511680043,0.11885945967898463,0.11972429795392107,0.12034308347856011,0.11956257289432234,0.1195809511296307,0.11950299098089645,0.11772248070060935,0.11849406632008801,0.11984636053488462,0.12622910281768102,0.12465380062689728,0.12503821934414164,0.1235624334310528,0.12281690021966038,0.12301214008793218,0.12393665047344482,0.12325090723733148,0.12338114113668826,0.12346678048376888,0.12164433034369355,0.122741532206548,0.12360334034841484,0.13485212375389904,0.13342278319906314,0.1339584795119155,0.13194559245759477,0.13118912970049718,0.13255599432925105,0.13360021614474002,0.13296335912363877,0.13321267084634159,0.13341281095751933,0.13162862707496664,0.13286299504319815,0.13296982111123373,0.13422184301287635,0.13248820764184871,0.13301875414481673,0.13144950570566383,0.13067923130855144,0.13196305826366223,0.13313931505542081,0.13250025673538696,0.13280564375209464,0.1329991961724451,0.1312627081154025,0.13241291278772976,0.13242821782043812,0.13414928860071845,0.1324620032844539,0.13298899729595898,0.13123791739218474,0.13054264764412277,0.13202145825123515,0.13307010957651491,0.13241153346604104,0.1327385712446274,0.13295573554882417,0.13119126151092536,0.13237426521693102,{"$f":"+CC313/CC54/10","v":0.13236281261137683},0.13704559105993805,0.13754550958754713,0.13838959694751232,0.13869504684177864,0.13908668925448417,0.13919362187944934,0.1391973936670696,0.13895123795143047,0.13880629096890812,0.13863795426010767,0.13897611359440448,0.13916017839506048,0.13936191052184715,0.13946741620025699,0.1399193274365933,0.14015640770495716,0.14039799613052231,0.14012246255003735,0.1403406192099669,0.14059660438292793,0.14087550623247197,0.14117746160840339,0.14150425964038718,0.14185284019468969,0.14222167579942388,0.14115808058444859,0.13920461275038451,0.13814459055607414,0.13710223095350385,0.13607709291796546,0.13495370192519643,0.13384848814014755,0.13276097142592028,0.13169068769484049]
[{"$f":"ROW()","v":28},"     Environmental",null,{"$f":"+IFERROR(D324/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q324/Q54/10","v":0.14500000000000002},0.14500000000000002,0.14500000000000002,0.14499999999999999,0.14499999999999996,0.14499999999999996,0.14499999999999996,0.14499999999999999,0.14499999999999996,0.14499999999999999,0.14499999999999996,0.14500000000000002,0.14499999999999996,0.135881695353744,0.135881695353744,0.13588169535374403,0.13588169535374398,0.13588169535374403,0.13588169535374403,0.135881695353744,0.135881695353744,0.13588169535374403,0.135881695353744,0.135881695353744,0.135881695353744,0.13588169535374406,0.17137372176234597,0.17137372176234597,0.17137372176234597,0.17137372176234603,0.17137372176234597,0.17137372176234597,0.171373721762346,0.17137372176234603,0.17137372176234603,0.17137372176234597,0.17137372176234605,0.17137372176234597,0.17137372176234603,0.18136640097482098,0.18136640097482101,0.18136640097482101,0.18136640097482098,0.18136640097482093,0.1813664009748211,0.18136640097482093,0.18136640097482098,0.18136640097482098,0.18136640097482107,0.18136640097482101,0.18136640097482098,0.18136640097482098,0.17926321158932301,0.17926321158932307,0.17926321158932304,0.17926321158932298,0.17926321158932304,0.17926321158932296,0.17926321158932307,0.17926321158932304,0.17926321158932304,0.17926321158932307,0.17926321158932301,0.17926321158932301,{"$f":"+CC324/CC54/10","v":0.17926321158932307},0.17926321158932301,0.17926321158932304,0.17926321158932304,0.17926321158932301,0.17926321158932301,0.17926321158932304,0.17926321158932296,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.1792632115893231,0.17926321158932301,0.17926321158932298,0.17926321158932304,0.17926321158932307,0.17926321158932298,0.17926321158932298,0.17926321158932307,0.17926321158932301,0.17926321158932304,0.17926321158932301,0.17926321158932301,0.17926321158932296,0.17926321158932307,0.17926321158932301,0.17926321158932301,0.17926321158932301,0.17926321158932304,0.17926321158932304,0.17926321158932301,0.17926321158932307,0.17926321158932304,0.17926321158932304]
[{"$f":"ROW()","v":29},"     Storm Securitization",null,{"$f":"IFERROR(D335/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q335/Q54/10","v":0.42253305681426079},0.42076323746729399,0.11549084651941602,0.11549084651941602,0.11549084651941596,0.10798819729708797,0.10798819729708797,0.10798819729708801,0.11446723312578799,0.11446723312578803,0.11446723312578802,0.11446723312578802,0.15642001290046223,0.13576272816386298,0.13576272816386301,0.10634481001103198,0.10634481001103199,0.10634481001103205,0.10698553435457903,0.10698553435457903,1E-8,1.0000000000000002E-8,1.0000000000000002E-8,1.0000000000000002E-8,9.9999999999999986E-9,6.4005946725776142E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"CC335/CC54/10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":30},"RETAIL, Excluding Taxes and Fees",null,{"$f":"IFERROR(SUM(D23:D29),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q23:Q29)","v":9.4185068603412443},9.5516833727451598,9.2275542348700341,9.1853766771707601,9.1860341116818844,9.131992546660495,9.1287672813651906,9.1490231528583781,9.1260295140432319,9.149365093443631,9.192915101252126,9.1332383758213762,9.2038297479261413,9.3262652795116807,9.4718067765342759,9.3683122069066744,9.3278981408159396,9.3289916254125771,9.5000667805715739,9.4973313789321043,9.4138330699708064,9.4119866634745044,9.4325374892123932,9.4775465749798222,9.416961278815295,9.4173043660077678,{"$f":"SUM(AQ23:AQ29)","v":9.4231772567065324},9.5737493411627206,9.496195421816731,9.5041680057363287,9.5042739454549636,9.456402110362033,9.4513246254409857,9.478327107254735,9.4788163768616194,9.4943125783483886,9.5377000316459455,9.4796383620159013,9.4874518378110047,9.5095590514206201,9.6655273433065911,9.5867044120552194,9.542710510801955,9.5441106947798442,9.4981748744115571,9.4909735066047265,9.5192107592867536,9.5223596652830107,9.5338847210471513,9.5721533682704401,9.5168493562418384,9.5377478623259595,10.102747245373267,10.259555609305302,10.180288674641524,10.139556169570136,10.140413611302025,10.092212992810497,10.083980917249322,10.112220536806461,10.115944820611535,10.125869039762325,10.164323268429976,10.110366095114415,10.13147085140397,10.716961081902401,10.838746452593714,10.947185666842016,11.148187806439989,11.340290402550682,11.610417275670315,11.845442017966766,12.04175193029805,12.24550500299026,12.506518550804277,12.778747274677459,13.060344907554827,13.323209617383386,13.833342594725099,14.197010177926582,14.463035664068544,14.68698332893544,14.994618156395191,15.237679754547386,15.42488701252295,15.902407580539441,16.334345275055508,16.583127061407271,16.920593179432597,17.246666810515674,{"$f":"SUM(DC23:DC29)","v":17.561877935385279},17.83193670890175,18.161007773395298,18.499153552921051,18.846667718772196,19.203768122414338,19.570857591112137,19.948261773524582,20.336318002563516]
[{"$f":"ROW()","v":31},"     Franchise",null,{"$f":"IFERROR(D387/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q387/Q54/10","v":0.45340168240647838},0.45694876721789496,0.43675579343919663,0.43804118393708952,0.4390682884319711,0.43532982019557709,0.4250949200865124,0.42686055001776013,0.42611567794324523,0.4479111494442326,0.4472331607348875,0.44239778543391184,0.43861747643457666,0.44857334528923065,0.45244611001220403,0.4422529418043335,0.44388531480977622,0.44514958932764409,0.45200693360880323,0.44035195262113402,0.43742313328870885,0.43775794023859688,0.46192735955031761,0.4611749760684889,0.45614766307106674,0.44788231601949952,0.45323460341410826,0.4573156684712168,0.44828996605718369,0.45227344290685456,0.45351350001770391,0.44992939729834058,0.43821880985447059,0.44041991299124728,0.4408662359390797,0.46495259044319337,0.46410202778160536,0.45918367481451383,0.45123766320781672,0.45738938235998605,0.46169968949638801,0.45256265320815225,0.45410755941802783,0.45541438205449464,0.45191691795714323,0.44005716439250719,0.44231961261829705,0.44289146407975871,0.4668905053902046,0.46577851827073991,0.46098613609200639,0.45363511114486021,0.48592046147607865,0.49007503377117406,0.48058417731406466,0.48250956586532234,0.48386804661580085,0.4801808612057708,0.46755246394322281,0.46987440278989656,0.47049951583797245,0.49588098155338267,0.49459335314113828,0.48973546036068843,{"$f":"CC387/CC54/10","v":0.48187561047091154},0.50972225078700839,0.51551404576740689,0.52067101579568287,0.53023070593258237,0.53936701218487537,0.55221450423427954,0.56339238133883873,0.57272881671941112,0.58241926229819119,0.59483347360822902,0.60778100280788527,0.62117409059648343,0.63367613850998461,0.65793920575817288,0.67523578511692728,0.68788811038972264,0.69853905858907672,0.71317069089251039,0.72473111073278929,0.73363487746258926,0.75634705813311398,0.77689113069194815,0.78872359815947279,0.80477422443296143,0.82028297264814598,0.8352750669172091,0.84811983170983685,0.86377113283970941,0.87985405372667669,0.8963825622254552,0.91336700264422532,0.93082655163070971,0.94877669795668884,0.96723348613159621]
[{"$f":"ROW()","v":32},"     GRT",null,{"$f":"IFERROR(D409/D54/10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q409/Q54/10","v":0.24150017590618583},0.24491495827551688,0.23660395474025733,0.23552247890181438,0.23553933619697145,0.23415365504257682,0.23407095593244082,0.23459033725277903,0.23400075677033927,0.23459910496009315,0.23571577182697756,0.23418559938003539,0.23599563456220882,0.23913500716696617,0.24286684042395584,0.24021313351042761,0.23917687540553692,0.23920491347211734,0.24359145591209175,0.24352131740851557,0.2413803351274566,0.24133299137114114,0.24185993562083069,0.24301401474307233,0.24146054561064853,0.24146934271814788,0.24161992965914184,0.24548075233750571,0.2434921903029931,0.24369661553170069,0.24369933193474269,0.24247184898364185,0.24234165706258942,0.24303402839114702,0.24304657376568253,0.2434439122653432,0.24455641106784479,0.2430676503081001,0.24326799584130784,0.24383484747232367,0.24783403444375879,0.24581293364244156,0.24468488489235787,0.24472078704563707,0.2435429454977322,0.24335829504114687,0.24408232716119885,0.24416306834059004,0.2444585825909526,0.24543982995565233,0.24402177836517541,0.24455763749553747,0.2590448011634171,0.26306552844372566,0.26103304293952628,0.25998861973256759,0.26001060541800058,0.25877469212334614,0.25856361326280314,0.2592877060719605,0.25938320052850095,0.25963766768621344,0.26062367354948662,0.25924015628498498,{"$f":"CC409/CC54/10","v":0.25978130388215315},0.27479387389493343,0.27791657570753114,0.28069706838056452,0.28585096939589716,0.29077667698847909,0.29770300706846964,0.3037292825119684,0.30876287000764224,0.31398730776898115,0.32067996284113542,0.32766018653019136,0.33488063865525208,0.34162075942008691,0.35470109217243839,0.36402590199811768,0.37084706830944991,0.37658931612654978,0.38447738862551784,0.39070973729608688,0.39550992339802449,0.40775404052665243,0.41882936602706444,0.42520838618993018,0.43386136357519478,0.44222222591065857,0.45030456244577649,0.45722914638209639,0.46566686598449475,0.4743372705877193,0.48324789022492831,0.49240431083113706,0.5018168613105678,0.51149389162883563,0.5214440513477826]
[{"$f":"ROW()","v":33},"RETAIL, Including Taxes and Fees",null,{"$f":"IFERROR(SUM(D30:D32),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q30:Q32)","v":10.113408718653908},10.253547098238572,9.9009139830494881,9.8589403400096636,9.8606417363108267,9.8014760218986492,9.7879331573841455,9.8104740401289181,9.7861459487568165,9.8318753478479568,9.8758640338139916,9.8098217606353231,9.8784428589229254,10.013973631967877,10.167119726970435,10.050778282221437,10.010960331031253,10.013346128212337,10.19566517009247,10.181204648961753,10.092636538386971,10.091077595084244,10.136324784383541,10.181735565791383,10.114569487497009,10.106656024745416,{"$f":"SUM(AQ30:AQ32)","v":10.118031789779783},10.276545761971443,10.187977578176907,10.200138064174883,10.201486777407411,10.148803356644017,10.131885092358045,10.161781048637129,10.162729186566381,10.202709081056925,10.246358470495394,10.181889687138515,10.181957496860129,10.21078328125293,10.375061067246738,10.285079998905815,10.24150295511234,10.244245863879975,10.193634737866432,10.174388966038382,10.205612699066249,10.20941419770336,10.245233809028308,10.283371716496832,10.221857270699021,10.235940610966358,10.847712508012764,11.012696171520201,10.921905894895115,10.882054355168027,10.884292263335826,10.831168546139613,10.810096994455348,10.841382645668318,10.845827536978007,10.881387689001921,10.919540295120601,10.859341711760088,10.873127765757035,11.501477206584344,11.632177074068652,11.748553751018264,11.964269481768468,12.170434091724037,12.460334786973064,12.712563681817572,12.923243617025104,13.141911573057433,13.422031987253641,13.714188464015535,14.016399636806561,14.298506515313457,14.84598289265571,15.236271865041626,15.521770842767717,15.762111703651067,16.092266235913218,16.353120602576261,16.554031813383563,17.066508679199206,17.53006577177452,17.797059045756672,18.159228767440752,18.509172009074479,{"$f":"SUM(DC30:DC32)","v":18.847457564748265},19.137285686993685,19.490445772219502,19.853344877235447,20.226298171222577,20.609539435889701,21.003501004053415,21.408532363110105,21.824995540042895]
[{"$f":"ROW()","v":34},"Annual Escalation (Including Taxes and Fees)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP33/AC33-1","v":2.3102139586336889E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC33/AP33-1","v":7.4506812075469941E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP33/BC33-1","v":5.3018404489388882E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC33/BP33-1","v":6.2249985517503159E-2},{"$f":"+CD33/CC33-1","v":5.7789207886086214E-2},{"$f":"+CE33/CD33-1","v":1.1363746163795874E-2},1.0004720200575967E-2,1.8361045565417733E-2,1.7231692270867738E-2,2.3820078483984597E-2,2.0242545578165849E-2,1.6572576584915177E-2,1.6920516436311317E-2,2.1315043297847946E-2,2.1766933430001023E-2,2.2036387613017849E-2,2.0126914601242829E-2,3.8289060242474582E-2,2.6289197233211992E-2,1.87381125944035E-2,1.548411346346712E-2,2.094608504681994E-2,1.6209921140932559E-2,1.2285802550471736E-2,3.0957827772284174E-2,2.7161799831989075E-2,1.5230591685060357E-2,2.0349975844488277E-2,1.9270820700335589E-2,1.8276644439196632E-2,1.5377571285132285E-2,1.8454032144476828E-2,1.8619333249586312E-2,1.8785413555917785E-2,1.8947672056589537E-2,1.9115495976473218E-2,1.9283992653345017E-2,1.9453139984990875E-2]
[{"$f":"ROW()","v":35}]
[{"$f":"ROW()","v":36},"Annual Escalation"]
[{"$f":"ROW()","v":37},"Billed by Revenue Class"]
[{"$f":"ROW()","v":38},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP13/AC13-1","v":2.3832066382273309E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC13/AP13-1","v":8.5945553048465406E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP13/BC13-1","v":4.9730965827292639E-3},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC13/BP13-1","v":5.5853196613641076E-2},{"$f":"+CD13/CC13-1","v":5.4790680806857672E-2},1.1032602612135012E-2,9.7866629462717292E-3,1.7366804065690022E-2,1.6319869960935929E-2,2.2325599401884944E-2,1.910183986370062E-2,1.578507186335254E-2,1.6109100992631964E-2,2.0210644806657463E-2,2.0594816845409314E-2,2.0844009600035296E-2,1.9111621292252412E-2,3.5756835929675379E-2,2.4810055014409471E-2,1.7896046737273963E-2,1.4917290769111524E-2,1.9999719344570233E-2,1.569725838157332E-2,1.2080631920600382E-2,2.9310995878770729E-2,2.5834542819025641E-2,1.481465223272016E-2,1.9556615781455067E-2,1.85647905673747E-2,1.7652645534755207E-2,1.5046015110786959E-2,1.7822030412867118E-2,1.7980845336541984E-2,1.8140621541028024E-2,1.8294395287800747E-2,1.845634687096287E-2,1.8619168782000983E-2,1.8782843073992028E-2]
[{"$f":"ROW()","v":39},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1535296501004941E-2,null,null,null,null,null,null,null,null,null,null,null,null,5.0266798648090916E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.5604411732856907E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.0931645837894797E-2,6.0307085435401753E-2,1.129258013554324E-2,9.7330199004459494E-3,1.921965751429755E-2,1.7895026338159647E-2,2.5373788907580686E-2,2.1319026578053846E-2,1.7178683572463882E-2,1.7570384412106455E-2,2.2634838046291961E-2,2.3079141277040582E-2,2.3354259126793231E-2,2.1193320771963009E-2,4.1576907062116364E-2,2.8055113168332646E-2,1.9595778925943996E-2,1.5965842890733883E-2,2.2119516043064946E-2,1.6890674802924277E-2,1.2513512856146658E-2,3.3318725546147565E-2,2.9046622803839517E-2,1.5773240408356148E-2,2.1448505759159353E-2,2.0241328541630077E-2,1.9135596210429373E-2,1.6015080445526797E-2,1.931532410807657E-2,1.9490534182246222E-2,1.9666199102991833E-2,1.983405521739412E-2,2.0010932794563896E-2,2.018813601713676E-2,2.0365638247388906E-2]
[{"$f":"ROW()","v":40},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1748324454700763E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.4331115726269328E-3,null,null,null,null,null,null,null,null,null,null,null,null,6.3491240838888796E-3,null,null,null,null,null,null,null,null,null,null,null,null,8.9717228585600495E-2,7.2431416997151832E-2,1.1585965179205404E-2,9.6725167537772272E-3,2.1309698000036681E-2,1.9664961721524321E-2,2.8787671802500636E-2,2.3786613205912799E-2,1.8722586768547655E-2,1.9184589184629841E-2,2.5304639094529069E-2,2.5801572406740414E-2,2.6091137410085619E-2,2.3451352663597325E-2,4.7863203836406409E-2,3.1519626921421739E-2,2.1398656292586082E-2,1.7074210578986282E-2,2.43554864625668E-2,1.8144142672884556E-2,1.2967083219182385E-2,3.7514328767403571E-2,3.2382690469459297E-2,1.6762515722072324E-2,2.3397220107616024E-2,2.1961741936737278E-2,2.0652297822463472E-2,1.7003288180171161E-2,2.0835184843377652E-2,2.1022546392484465E-2,2.1209722961375466E-2,2.1387145439731414E-2,2.1574330876997116E-2,2.176118108503311E-2,2.1947667297973483E-2]
[{"$f":"ROW()","v":41},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.516353765535273E-2,null,null,null,null,null,null,null,null,null,null,null,null,1.5808608903733479E-2,null,null,null,null,null,null,null,null,null,null,null,null,8.3031442584953208E-3,null,null,null,null,null,null,null,null,null,null,null,null,4.031204096766916E-2,3.4647441165738035E-2,1.0648992136230273E-2,9.8658664800901352E-3,1.463144045224718E-2,1.3983954362636997E-2,1.778777857395708E-2,1.5776526113680411E-2,1.3683542814911798E-2,1.3897926978011288E-2,1.6529135312927323E-2,1.6799327711963352E-2,1.6985226962564104E-2,1.5891569829155072E-2,2.670714638396654E-2,1.9691202345294423E-2,1.5192845548085421E-2,1.3242473714708325E-2,1.6604738851590195E-2,1.3775562620886861E-2,1.1381444624594561E-2,2.2830483641361088E-2,2.0587339368044244E-2,1.3235738161804678E-2,1.6432633427487353E-2,1.5782746737596831E-2,1.5181038859648499E-2,1.3424600116922925E-2,1.5317103436687907E-2,1.5438443838147409E-2,1.5561210358238764E-2,1.5680651512074428E-2,1.5806472612797107E-2,1.5933711424934938E-2,1.6062372701275418E-2]
[{"$f":"ROW()","v":42},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1.9507326460132091E-2,null,null,null,null,null,null,null,null,null,null,null,null,2.3063904751504216E-2,null,null,null,null,null,null,null,null,null,null,null,null,-4.864910914289311E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.095145933883118E-2,5.7141214288993325E-2,1.1214864227792942E-2,9.7490526964327806E-3,1.8665857345848913E-2,1.7424827553934819E-2,2.4464864271769304E-2,2.0659275138424693E-2,1.6764629877375148E-2,1.7136643158119913E-2,2.1916010765927307E-2,2.2343713087850103E-2,2.261242760429516E-2,2.0579198649951724E-2,3.9862396983130433E-2,2.7102939496993272E-2,1.9098152323430373E-2,1.5659222857042465E-2,2.150009301054423E-2,1.6542460352483523E-2,1.2387312088525393E-2,3.2150678389107235E-2,2.811304220389399E-2,1.5495247328404016E-2,2.090022042654649E-2,1.9756093455764345E-2,1.8706891892561917E-2,1.5735224504167977E-2,1.8884369110250265E-2,1.9055301917074274E-2,1.9226849960435555E-2,1.9391123064772753E-2,1.9564187860133364E-2,1.9737748208130679E-2,1.9911779387206563E-2]
[{"$f":"ROW()","v":43},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2697167411261931E-2,null,null,null,null,null,null,null,null,null,null,null,null,5.5706309274505816E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.6055267839387746E-3,null,null,null,null,null,null,null,null,null,null,null,null,7.2225304624481179E-2,6.1223774833633504E-2,1.1314996487241213E-2,9.728395863753958E-3,1.9379382910231779E-2,1.8030544747723587E-2,2.5635598884094835E-2,2.1508846873564025E-2,1.7297713896977873E-2,1.7695009088933844E-2,2.2841261728543838E-2,2.3290141156310007E-2,2.3566899320271784E-2,2.1369189916142339E-2,4.2067519902188932E-2,2.8327004304999237E-2,1.9737705984579357E-2,1.6053238512460322E-2,2.2296001145521327E-2,1.6989810311673459E-2,1.254942599531006E-2,3.3651065236156574E-2,2.931186511163264E-2,1.5852129844902585E-2,2.1604044613866558E-2,2.0378886321685385E-2,1.9257054081864178E-2,1.6094324713519903E-2,1.9437310598317659E-2,1.9613664577427414E-2,1.9790426126235161E-2,1.9959226132717722E-2,2.0137110868703845E-2,2.0315271538986934E-2,2.0493681061556357E-2]
[{"$f":"ROW()","v":44},"RETAIL, Including Taxes and Fees",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.3102139586336223E-2,null,null,null,null,null,null,null,null,null,null,null,null,7.4506812075476603E-3,null,null,null,null,null,null,null,null,null,null,null,null,5.3018404489391102E-3,null,null,null,null,null,null,null,null,null,null,null,null,6.2249985517502937E-2,5.7789207886086214E-2,1.1363746163795652E-2,1.0004720200575967E-2,1.8361045565417733E-2,1.7231692270867516E-2,2.3820078483984597E-2,2.0242545578165405E-2,1.6572576584915177E-2,1.6920516436311539E-2,2.1315043297847946E-2,2.1766933430000801E-2,2.2036387613018515E-2,2.0126914601242607E-2,3.828906024247436E-2,2.6289197233212658E-2,1.8738112594403056E-2,1.548411346346712E-2,2.094608504681994E-2,1.6209921140932337E-2,1.2285802550471958E-2,3.0957827772283952E-2,2.7161799831989075E-2,1.5230591685060357E-2,2.0349975844488055E-2,1.9270820700336255E-2,1.827664443919641E-2,1.5377571285132063E-2,1.8454032144476606E-2,1.8619333249586756E-2,1.8785413555918007E-2,1.8947672056589537E-2,1.9115495976472774E-2,1.9283992653345017E-2,1.9453139984991097E-2]
[{"$f":"ROW()","v":45}]
[{"$f":"ROW()","v":46}]
[{"$f":"ROW()","v":47},"Billed MWH Sales (Planned-Current Month)"]
[{"$f":"ROW()","v":48},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D48:O48)","v":0},4169.1743200000001,3620.1704679999998,3768.751182,4104.3078800000003,4565.678116,5334.3034960000005,5958.7891259999997,5881.4883879999998,5720.0619040000001,5455.8459050000001,4323.4640689999997,4088.986598,{"$f":"SUM(Q48:AB48)","v":56991.021452000008},4227.207566,3716.450527,3851.22813,4170.008237,4625.891337,5399.4651629999998,6018.0815169999996,5949.5044699999999,5820.6276310000003,5511.6814919999997,4339.7979560000003,4122.4353419999998,{"$f":"SUM(AD48:AO48)","v":57752.379368000002},4255.296464,3787.2300959999998,3924.725942,4202.3471689999997,4651.224201,5424.3925209999998,6033.3143129999999,5978.4422240000004,5872.2275630000004,5541.341563,4352.084613,4151.5729229999997,{"$f":"SUM(AQ48:BB48)","v":58174.199592000004},4285.7991419999998,3780.6358489999998,3911.115335,4225.3872769999998,4678.0657650000003,5434.6229919999996,6064.3052109999999,6018.4607489999999,5937.5005330000004,5581.9087509999999,4382.7572650000002,4172.49665,{"$f":"SUM(BD48:BO48)","v":58473.055519000001},4303.2793819999997,3812.6115370000002,3940.8177129999999,4234.8222720000003,4704.1264179999998,5498.369299,6093.7159860000002,6047.8092829999996,5976.5516660000003,5612.9826650000005,4403.5332239999998,4201.0096130000002,{"$f":"SUM(BQ48:CB48)","v":58829.629057999999},58840.852878200727,59379.705590911202,59826.300302233059,60414.155872887204,60983.012854506997,61673.009264862798,62409.875880598127,63260.774129416932,64078.076001086527,64865.598440772985,65452.597602773792,66127.283697819017,66802.268491188137,67538.77017029839,68111.606455881119,68790.315489745961,69469.506735631119,70363.18181947933,71002.000184105578,71629.978740644583,72254.5597221551,72875.66199378192,73492.333614224786,74106.205720771512,74718.129229645696,75302.661689134751,76324.915464354694,76934.324193321198,77542.823009664251,78150.415595414393,78825.977964960854,79501.721821523999,80177.673064497387,80853.858017813356]
[{"$f":"ROW()","v":49},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D49:O49)","v":0},3550.5759410000001,3235.3621069999999,3439.8156680000002,3666.0830449999999,3811.577053,4132.0430299999998,4332.3991599999999,4274.3933639999996,4377.0440179999996,4204.395939,3562.9788149999999,3679.3812750000002,{"$f":"SUM(Q49:AB49)","v":46266.049415000001},3662.8358509999998,3284.9221859999998,3497.9459160000001,3719.6994140000002,3862.6833190000002,4186.314335,4400.8366040000001,4306.854945,4388.3430850000004,4241.9748659999996,3609.2721080000001,3704.6922970000001,{"$f":"SUM(AD49:AO49)","v":46866.374925999997},3682.742956,3318.1720049999999,3544.14192,3733.3005840000001,3870.2398870000002,4191.038834,4410.5601989999996,4302.1230670000004,4369.8932960000002,4253.3877510000002,3634.9790229999999,3720.0314499999999,{"$f":"SUM(AQ49:BB49)","v":47030.610972000002},3698.4303709999999,3288.6929850000001,3511.0230710000001,3735.5167550000001,3876.3272379999999,4181.7365980000004,4425.2628059999997,4310.0469869999997,4375.8500519999998,4273.2208330000003,3668.1308720000002,3728.1703189999998,{"$f":"SUM(BD49:BO49)","v":47072.408886999998},3699.942286,3299.08745,3521.1194820000001,3728.529407,3883.7029000000002,4214.6814459999996,4436.4028429999998,4313.7524759999997,4371.9279800000004,4285.2739240000001,3686.2439800000002,3740.5663249999998,{"$f":"SUM(BQ49:CB49)","v":47181.230498999998},46766.751214409662,46920.485441677709,47004.38367969622,47240.128909420244,47442.750734914945,47769.492365138402,48149.18916447954,48637.349833419488,49093.336804065446,49617.525957002072,49926.068162450611,50290.397071335559,50651.971738377011,51049.360417932126,51320.489243701042,51687.650691158415,52064.309864005212,52730.115652361681,53198.387447691741,53657.972791244625,54114.883561311617,54569.059320877597,55019.782612865121,55468.286831537378,55915.220297204592,56344.5643444202,57203.061373136545,57648.410177407408,58092.984981007961,58536.789519489736,59031.452327498468,59526.150385218469,60020.904036671207,60515.733879869855]
[{"$f":"ROW()","v":50},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,249.191632,247.17943399999999,247.68603999999999,249.69172699999999,258.18463500000001,260.330288,263.52755000000002,253.19050799999999,258.37851999999998,256.84939300000002,257.52897300000001,250.45036300000001,3052.1890629999998,246.52340899999999,244.43484000000001,244.73743099999999,252.54289900000001,259.225572,261.09224499999999,258.62426299999998,259.24799300000001,255.13131999999999,247.65734499999999,241.95476600000001,243.76797199999999,3014.940055,244.490442,237.55449899999999,236.83300500000001,243.63232400000001,255.90678500000001,260.44165900000002,261.443153,260.405171,258.20792999999998,251.581076,244.578755,245.264498,3000.339297,243.72613899999999,243.55089899999999,244.713651,255.83993000000001,262.92042900000001,265.94068399999998,264.534809,263.68072899999999,257.187364,254.343706,254.572362,258.69180599999999,3069.7025079999999,251.22831500000001,245.541864,247.64376799999999,255.79429500000001,258.61327799999998,259.617052,265.529811,268.40603499999997,265.07124900000002,259.17686600000002,255.94191699999999,260.31549200000001,3092.879942,3010.5516853935051,3053.5974824148288,3084.7999689138396,3102.6967970251658,3112.574161541716,3117.142592489482,3118.6436364663241,3119.1878874764202,3119.462823582639,3118.7420490227346,3117.1333721581555,3116.0475449682672,3115.2020915389276,3114.5698906653961,3113.2993852298096,3111.64549188709,3109.8448257779351,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3084.4150545376465,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646,3104.0256727194646]
[{"$f":"ROW()","v":51},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,0,35.329427000000003,38.321043000000003,34.847071999999997,34.904499000000001,43.786251,37.321297999999999,32.794297999999998,37.036681000000002,41.045088999999997,37.854568,37.416778999999998,37.397545000000001,448.05455000000001,35.268234,38.318004999999999,31.227599999999999,36.827362999999998,43.887368000000002,37.293841999999998,32.676766000000001,37.001372000000003,41.087153000000001,37.833018000000003,37.385551999999997,37.364829999999998,446.17110299999996,35.192988,38.300961999999998,31.071936000000001,36.779218999999998,43.974625000000003,37.252575,32.545470000000002,36.952345999999999,41.115549000000001,37.797846999999997,37.340750999999997,37.318589000000003,445.64285699999994,35.104263000000003,38.270487000000003,30.902888000000001,36.717736000000002,44.048589999999997,37.198062,32.400976,36.890166999999998,41.130839000000002,37.749616000000003,37.282935999999999,37.25938,444.95594000000006,35.002614000000001,38.227134999999997,30.721007,36.643467999999999,44.109814,37.130853000000002,32.243830000000003,36.815382999999997,41.133566999999999,37.688867999999999,37.212648999999999,37.187742999999998,444.11693099999997,442.96307618082989,441.83927994382833,440.5820215502016,439.19711409274839,437.69019102063066,436.06671101003894,434.33196271168299,432.49106937809358,430.54899337364407,428.51054057014017,426.3803646307511,424.16297118499796,421.86272189744278,419.48383843266868,417.03040631907049,414.50637871392649,411.91558007215252,409.33640417897089,406.77616627885914,404.23470847904065,401.71187435189194,399.20750892013336,396.72145864217941,394.25357139764674,391.80369647301666,389.37168454745336,386.95738767877407,384.56065928956849,382.18135415346927,379.81932838156763,377.47443940897648,375.14654598153578,372.83550814266232,370.54118722033718]
[{"$f":"ROW()","v":52},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,0,1.7914220000000001,2.473795,2.9969139999999999,2.834454,3.0570909999999998,3.053382,3.3814150000000001,3.7604190000000002,2.4696660000000001,2.0506880000000001,2.1098119999999998,2.0294650000000001,32.008523000000004,1.841056,2.870676,3.5103309999999999,3.3756970000000002,3.705117,3.5975640000000002,4.0726560000000003,4.6229459999999998,2.7206459999999999,2.1498840000000001,2.1109650000000002,2.031752,36.609289999999994,1.8162389999999999,2.6722359999999998,3.253622,3.1050749999999998,3.3811040000000001,3.3254730000000001,3.7270349999999999,4.1916820000000001,2.5951559999999998,2.1002860000000001,2.1103879999999999,2.030608,34.308903999999998,1.8286469999999999,2.7714560000000001,3.381977,3.240386,3.54311,3.4615179999999999,3.8998460000000001,4.4073140000000004,2.6579009999999998,2.1250849999999999,2.1106760000000002,2.03118,35.459095999999995,1.822443,2.7218460000000002,3.3178000000000001,3.1727310000000002,3.462107,3.3934950000000002,3.8134410000000001,4.2994979999999998,2.626528,2.1126860000000001,2.1105320000000001,2.030894,34.884000999999998,35.171548343750004,35.027774328124998,35.099661335937498,35.063717832031251,35.081689583984378,35.072703708007808,35.077196645996096,35.074950177001959,35.076073411499017,35.075511794250481,35.075792602874756,35.075652198562615,35.075722400718689,35.075687299640663,35.075704850179676,35.075696074910162,35.075700462544908,35.075698268727542,35.07569607491034,35.075693881093308,35.075691687276446,35.075689493459763,35.075687299643249,35.075685105826913,35.075682912010748,35.075680718194768,35.075678524378944,35.075676330563297,35.075674136747828,35.07567194293253,35.075669749117402,35.075667555302452,35.07566536148768,35.075663167673071]
[{"$f":"ROW()","v":53},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,7.8761380000000001,6.7299749999999996,7.3440500000000002,7.6553750000000003,7.4661999999999997,8.1251630000000006,8.2270129999999995,8.2657749999999997,8.0215630000000004,7.729838,7.4769189999999996,7.226756,92.144764999999992,7.8452060000000001,6.7699629999999997,7.2364249999999997,7.7049880000000002,7.4845750000000004,8.0500439999999998,8.2481439999999999,8.2077629999999999,8.0804939999999998,7.7038060000000002,7.491816,7.2609469999999998,92.084170999999998,7.8606720000000001,6.7499690000000001,7.2902380000000004,7.6801810000000001,7.4753879999999997,8.0876029999999997,8.2375779999999992,8.2367690000000007,8.0510280000000005,7.7168219999999996,7.4843669999999998,7.2438520000000004,92.114467000000005,7.8529390000000001,6.7599660000000004,7.263331,7.6925840000000001,7.4799810000000004,8.0688230000000001,8.2428609999999995,8.2222659999999994,8.0657610000000002,7.7103140000000003,7.4880909999999998,7.2523989999999996,92.099315999999988,7.8568049999999996,6.7549669999999997,7.2767840000000001,7.6863830000000002,7.477684,8.0782129999999999,8.2402200000000008,8.2295169999999995,8.0583950000000009,7.7135680000000004,7.4862289999999998,7.2481249999999999,92.106889999999993,92.103104296874989,92.104997851562487,92.104051074218745,92.104524462890609,92.104287768554656,92.104406115722639,92.104346942138633,92.104376528930644,92.104361735534638,92.104369132232648,92.104365433883643,92.104367283058153,92.104366358470884,92.104366820764525,92.104366589617712,92.104366705191111,92.104366647404404,92.104366676297772,92.104366705191097,92.104366734084465,92.104366762977833,92.104366791871186,92.104366820764525,92.104366849657893,92.104366878551261,92.104366907444643,92.104366936337968,92.104366965231335,92.104366994124703,92.104367023018057,92.104367051911424,92.104367080804806,92.10436710969816,92.104367138591527]
[{"$f":"ROW()","v":54},"Total Retail MWh",null,{"$f":"SUM(D48:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8013.9388799999997,7150.2368219999989,7501.4409259999993,8065.4769800000004,8689.7493460000005,9775.1766570000018,10599.118562000001,10458.135134999999,10407.020759999999,9964.7263309999998,8190.975367,8065.4720019999995,106881.467768,8181.5213220000005,7293.766196999999,7635.8858330000003,8190.1585980000018,8802.8772879999997,9895.8131929999981,10722.539949999998,10565.439489,10515.990329,10049.000410999999,8238.0131629999996,8117.55314,108208.55891299999,8227.3997610000006,7390.6797670000005,7747.3166630000005,8226.8445519999987,8832.2019900000014,9924.5386650000019,10749.827747999998,10590.351259000001,10552.090522,10093.925345000001,8278.5778969999974,8163.4619200000006,108777.21608900002,8272.7415010000004,7360.6816419999996,7708.4002529999998,8264.3946680000008,8872.3851130000021,9931.0286769999984,10798.646509000002,10641.708212,10622.392449999999,10157.058304999999,8352.3422019999998,8205.9017340000009,{"$f":"SUM(BP48:BP53)","v":109187.68126600001},8299.1318449999999,7404.9447989999999,7750.8965539999999,8266.6485560000019,8901.4922009999991,10021.270358000002,10839.946130999999,10679.312191999999,10665.369385000002,10204.948576999999,8392.5285309999999,8248.3581919999997,109674.84732099998,109188.39350682535,109922.76056712726,110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":55},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,0,344.53024856994199,387.37254518877398,336.03622483499998,363.68074204959703,465.58615876062203,557.56008448390196,536.69285349458698,576.96976532292103,609.81053513893107,544.99271747808598,490.72999821286601,361.76401782614704,5575.725891361375,345.37406770443397,391.08290559540501,339.06913827648697,369.07016338534498,471.32810087483603,562.39124189209701,541.95075178667605,581.89199988738892,614.07242078694605,550.48197025362299,497.005602935247,367.00345851962203,5630.721821898107,350.46433523911702,396.08069765489,344.16531683082803,374.542618584492,477.15849370137602,569.16505660198197,548.5895138071279,588.92112781782805,621.17377479835204,557.31474525547901,503.37774745217803,372.32347275013899,{"$f":"SUM(AQ55:BB55)","v":5703.2769004937873},355.633057747034,401.39914734817398,348.713960630229,380.09938721016698,483.07869943759397,576.04311321788998,463.87570150633798,491.97579932519102,511.26332552109199,473.652640179169,437.52291888010802,366.20030223991199,{"$f":"SUM(BD55:BO55)","v":5289.4580532428981},354.65645160153798,370.98850151883801,336.34813448018298,380.79177500632301,406.35610876362199,476.25701846745199,470.72089644337598,499.223700849995,518.77682044940605,480.69727482795003,444.09263102235798,371.685211398131,{"$f":"SUM(BQ55:CB55)","v":5110.5945248291719},5186.7322426098308,5264.2017009166284,5194.978382717848,5266.6777703742946,5347.6177908069421,5429.8051254011534,5513.2590549030137,5597.9991569181757,5684.0453124457608,5771.4177107753112,5860.1368542836735,5950.2235633067803,6041.6989810875284,6134.5845788009101,6228.9021606576471,6324.6738690875318,6421.9221900037437,6520.6699581493822,6620.940362527549,6722.7569519162535,6826.1436404694741,6931.1247134057558,7037.7248327856805,7145.9690433796413,7255.8827786272859,7367.4918666901294,7480.8225365987491,7595.9014244960754,7712.7555799782585,7831.4124725346719,7831.4124725346719,7831.4124725346719,7831.4124725346719,7831.4124725346719]
[{"$f":"ROW()","v":56},"Total MWH",null,{"$f":"SUM(D54:D55)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P54:P55)","v":0},8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,{"$f":"SUM(AC54:AC55)","v":112457.19365936138},8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,{"$f":"SUM(AP54:AP55)","v":113839.28073489809},{"$f":"SUM(AQ54:AQ55)","v":8577.8640962391182},7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,{"$f":"SUM(BC54:BC55)","v":114480.49298949381},{"$f":"SUM(BD54:BD55)","v":8628.3745587470348},7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,8572.1020362399122,{"$f":"SUM(BP54:BP55)","v":114477.13931924291},{"$f":"SUM(BQ54:BQ55)","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,8620.043403398131,{"$f":"SUM(CC54:CC55)","v":114785.44184582915},{"$f":"SUM(CD54:CD55)","v":114375.12574943517},115186.96226804389,115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":57},""]
[{"$f":"ROW()","v":58},"Billed Sales %"]
[{"$f":"ROW()","v":59},"Residential",null,{"$f":"+IFERROR(D48/D$56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q48/Q$56","v":0.4987964010956763},0.48028098719981543,0.48086279672260096,0.48691791224450065,0.49869042086179405,0.51625272466139793,0.53510147609978576,0.53297983491102929,0.51921117340917455,0.51912385857641574,0.49799709701320799,0.48521087915185213,0.50677968743047908,0.49574990342956782,0.48360748238307544,0.48291534483530313,0.48719439020170169,0.49879112474143966,0.51628988480905613,0.53425242883333057,0.53371557811221215,0.52296449371872766,0.51999534446587969,0.4968275480900291,0.48587516555894961,0.50731504095225433,0.49607879260592314,0.48636786930723314,0.48504414293734305,0.48856621445566639,0.4996287563622937,0.51691877957574972,0.53399641500184791,0.53477918930122426,0.52556060673179106,0.52025318329549419,0.49557123597513758,0.48637269237417025,0.50815818549400216,0.49670990901238299,0.48706473838666159,0.48542384175013453,0.48879520883622973,0.5000356859678895,0.51723478248808086,0.53845001125439385,0.54056328012165766,0.53329298594397279,0.52507389014572847,0.49861484843366577,0.48675303121219426,0.51078368892444048,0.49727116431655216,0.49030918729017509,0.48728805233424793,0.48971974479148367,0.50539354117594815,0.52377756225964411,0.53875832178726979,0.54101980267991046,0.53437710453820442,0.52528249043924757,0.49832771409566712,0.48735364967465344,{"$f":"+CC48/CC$56","v":0.51251820885975563},0.51445497867346657,0.51550717565354887,0.51717847825040097,0.51817602771062055,0.51922163484552086,0.52021601210770507,0.52115726733117829,0.52206134795153569,0.52294695175328776,0.52340946627769558,0.52400017155831624,0.52467274160801802,0.52533950746646052,0.52606864582791701,0.52669650814140012,0.52730675678468353,0.52786502064272123,0.5281137477648129,0.52813269120251571,0.5281413183183532,0.52814226952974275,0.52813560375530866,0.52812091556372154,0.52809915386711503,0.52807081644784015,0.52801107994836294,0.52773642034372648,0.52769052204990963,0.52763877093822931,0.52758120663218877,0.52797914142492153,0.52837128424963042,0.52875777718461803,0.52913875797950649]
[{"$f":"ROW()","v":60},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0.42478782733836234,0.42922920907569673,0.43889323079347348,0.43492875158925981,0.41632303382197666,0.39989821993728536,0.38905105325075945,0.38734505948148423,0.39730516885842915,0.40004836662202109,0.41040079858925732,0.43660593655426133,0.41141031453392163,0.42956265834134549,0.42745435104126933,0.43861638449353046,0.43458347915425405,0.41649749569204098,0.4002899695700195,0.39068225279834246,0.38635748378824475,0.39427837772828395,0.40020585094819439,0.4131956902113833,0.43663947007512344,0.41168895853391352,0.42933099833263427,0.42612997023108778,0.43800899870187915,0.43403470974627817,0.41573638637970145,0.39938604568875613,0.39036973912349138,0.38483032867800049,0.39110265182326109,0.39933263309793432,0.41391452771642329,0.4358159535219342,0.41081768381549622,0.42863581614577773,0.42368703370274641,0.4357668239405616,0.43212670760627658,0.41433832845856633,0.39799257885467276,0.39291934109322824,0.38711777544753534,0.3930290409751056,0.40196943130485807,0.41731366995455321,0.43491903190589337,0.41119483913490329,0.42755174487605829,0.42426900058156014,0.43539173323340064,0.43117145239279164,0.4172503430170994,0.40149277966620478,0.39223176071188698,0.38589601691569991,0.39090404396446504,0.40103087669398441,0.41715537108715006,0.43393822396827153,0.41103845348585361,0.40888917855148776,0.40734198139970196,0.40633727139660514,0.40518156702089475,0.40393712027513468,0.40293890495724372,0.40207258058292494,0.40138112067487297,0.40065514502414512,0.40037066493554235,0.39969793775224643,0.39901836326060558,0.39833201006870156,0.39763039566351299,0.39685339822772125,0.39620762396179265,0.39561138825556208,0.39576804625869627,0.39570445138914645,0.39563033504263811,0.39555091788408497,0.39546622702720674,0.39537590573935888,0.39528073333786606,0.3951811473150515,0.39507971698973787,0.39552141863635676,0.39540894107839963,0.39529269126159933,0.39517269117221382,0.39539472039018808,0.39561292264942294,0.39582739920017013,0.39603824787628444]
[{"$f":"ROW()","v":61},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9813070810807009E-2,3.2792815594288094E-2,3.1602776663101552E-2,2.9622381646370006E-2,2.8200455883429756E-2,2.5194708286220543E-2,2.3664871841608467E-2,2.2944096162836738E-2,2.3453070404555163E-2,2.4439225426981744E-2,2.9663408531681458E-2,2.9719158501172106E-2,2.7140896581905088E-2,2.8911274002218663E-2,3.1807370156096755E-2,3.0688252395339458E-2,2.9505333487444364E-2,2.795124338209742E-2,2.4965303233976593E-2,2.2959250431000777E-2,2.3256507017705583E-2,2.2922720719151718E-2,2.3365041432401444E-2,2.7699398534044732E-2,2.8730785064540954E-2,2.6484180465098043E-2,2.8502484914303374E-2,3.050748768737532E-2,2.9269422534751979E-2,2.8324771245408834E-2,2.7489190632163828E-2,2.4818850037081154E-2,2.3139803296500262E-2,2.3293570635872493E-2,2.3109444397013706E-2,2.3619885935175233E-2,2.7850146926500105E-2,2.8733676716885963E-2,2.620830168223812E-2,2.8247051323580064E-2,3.1377011604185115E-2,3.0372369624104081E-2,2.9595708940976299E-2,2.8103409330755058E-2,2.5310637379254559E-2,2.3488061027149534E-2,2.3683151841904598E-2,2.3099992418075529E-2,2.3925371248603104E-2,2.8962032806996052E-2,3.0178339560861456E-2,2.6814982679113832E-2,2.9031021604568351E-2,3.1577156658946212E-2,3.0621525320329971E-2,2.9580348080902291E-2,2.7784431953916063E-2,2.4731257437059843E-2,2.3476052327925302E-2,2.401083984278099E-2,2.3700624449173032E-2,2.4254674878230569E-2,2.8963776120671088E-2,3.0198860935825488E-2,2.6944879875569195E-2,2.6321734430166274E-2,2.6509922844470939E-2,2.6667070261240849E-2,2.6612026241924075E-2,2.6501082335655311E-2,2.6293308985002369E-2,2.6042413519137116E-2,2.574118725955989E-2,2.545821717044975E-2,2.5165560028360446E-2,2.4955135191025726E-2,2.4723610542819806E-2,2.4498250873672398E-2,2.4259807523698496E-2,2.4074662165859434E-2,2.3852073957056394E-2,2.3630199497486272E-2,2.3150203728608758E-2,2.2942739913166324E-2,2.2741972869247132E-2,2.2545427905717647E-2,2.2352996356989469E-2,2.2164816688657416E-2,2.1980304680742257E-2,2.1799121483724919E-2,2.1627460270642721E-2,2.1462289046897506E-2,2.1290431090000405E-2,2.1121287919970196E-2,2.0954790801224057E-2,2.0790871892155043E-2,2.0629465544412622E-2,2.0470508213812074E-2,2.031393837554938E-2]
[{"$f":"ROW()","v":62},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2267820167261362E-3,5.0839783720832725E-3,4.4462103466913986E-3,4.1409237021030349E-3,4.7825938194435234E-3,3.6119470507907487E-3,2.9449401373993602E-3,3.3562599843447068E-3,3.7256710119642788E-3,3.6018629827675296E-3,4.3098420674268735E-3,4.4376999661594274E-3,3.9842231112149238E-3,4.136116650684335E-3,4.9861753286813216E-3,3.9157086293869874E-3,4.3026496927089184E-3,4.7321971166011129E-3,3.5659890024309689E-3,2.9008649272369764E-3,3.3193031028893438E-3,3.6915472916616305E-3,3.5693269387297587E-3,4.2799624135663981E-3,4.4038636039648053E-3,3.9193071154324643E-3,4.1027681955733046E-3,4.9187286772018994E-3,3.8400797378590505E-3,4.2759636638354855E-3,4.7236998800282582E-3,3.5499930232748148E-3,2.880533551368815E-3,3.3054339067337506E-3,3.6798153080278852E-3,3.5486804052591195E-3,4.2519858345662761E-3,4.3720158465671488E-3,3.8927405478669437E-3,4.0684676773115949E-3,4.9304417254350426E-3,3.8354784579969778E-3,4.2475286309983252E-3,4.7083277625893562E-3,3.5402881737832512E-3,2.8768845374417527E-3,3.3133836888558444E-3,3.6942797432656343E-3,3.5509963721776071E-3,4.2415822640367151E-3,4.3465861515040415E-3,3.8868541146817918E-3,4.0447735489145265E-3,4.9160831918979228E-3,3.7986988379070954E-3,4.2374930149689403E-3,4.7389914975011225E-3,3.5371046598303793E-3,2.8507452232274131E-3,3.2933993640032791E-3,3.6778459655648918E-3,3.5270556897178773E-3,4.2111852842499214E-3,{"$f":"+CB51/CB$56","v":4.3141015955140216E-3},3.8691050350836581E-3,3.8728969544588013E-3,3.8358445369507501E-3,3.8086851150532135E-3,3.7670213656776927E-3,3.7265823038256873E-3,3.6782522552180541E-3,3.6269140998528545E-3,3.5691449205888771E-3,3.513749127882302E-3,3.4577106929642182E-3,3.4135143966561635E-3,3.3654300696397059E-3,3.3175692913676572E-3,3.2674165412626697E-3,3.2248315702158581E-3,3.1773660677393632E-3,3.1299463087496172E-3,3.0722911744119332E-3,3.0257146398248638E-3,2.9804986068635336E-3,2.9362994091042954E-3,2.8930879388125055E-3,2.8508674260049609E-3,2.809548477609169E-3,2.7690749222037065E-3,2.7302164232646058E-3,2.675554965986524E-3,2.6376915270022797E-3,2.6005462808068301E-3,2.5641007542067753E-3,2.5283369210794405E-3,2.4932373505955016E-3,2.4587851830325191E-3,2.4249641067569622E-3]
[{"$f":"ROW()","v":63},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q52/Q$56","v":2.1432417497084137E-4},3.2819357962067308E-4,3.8238248639496327E-4,3.3626776167509969E-4,3.3391359589283906E-4,2.9550564157327963E-4,3.0365232256852269E-4,3.4076875878995581E-4,2.2417208123080872E-4,1.9512300857337956E-4,2.430181526839076E-4,2.4082213850726679E-4,2.8462850582022759E-4,2.1591164378807E-4,3.7355008038225326E-4,4.4016938185146003E-4,3.9439266014589262E-4,3.99507757769155E-4,3.4399442298118727E-4,3.6154817006986661E-4,4.1471324366809637E-4,2.4444120946686299E-4,2.0282914982738329E-4,2.4166691069197515E-4,2.3946472351360094E-4,3.2158750269385011E-4,2.1173557655177966E-4,3.4317685925098422E-4,4.0210458456313886E-4,3.6099700413660143E-4,3.6319401380143808E-4,3.1690174300940993E-4,3.2987230986757511E-4,3.7495123608783981E-4,2.3226480024674884E-4,1.9718699251944312E-4,2.4030957174478505E-4,2.3789351612854451E-4,2.9969214059157327E-4,2.1193412357675234E-4,3.5705065113509791E-4,4.1975041067169011E-4,3.7484969962434881E-4,3.7872093474292768E-4,3.2944649747446121E-4,3.4626755242817594E-4,3.9585405832578665E-4,2.3872670878183331E-4,1.9990055330811971E-4,2.4012609647287324E-4,2.3695238243932076E-4,3.0974827123444321E-4,2.1059482131261501E-4,3.5003463826244354E-4,4.1025097271089325E-4,3.6689828186773753E-4,3.7195567490806285E-4,3.232661252789181E-4,3.3715438627512825E-4,3.8462085206972778E-4,2.3484385412632036E-4,1.9771252288307793E-4,2.3883925329633364E-4,2.3560136590488579E-4,3.0390614383706834E-4,3.0751046709930014E-4,3.0409495691547278E-4,3.034249041829355E-4,3.0074372074644854E-4,2.9869255988380125E-4,2.9584063230087839E-4,2.9291415327664162E-4,2.8945702958484127E-4,2.862589955058408E-4,2.8302914563269825E-4,2.8080965484357468E-4,2.7830023514660292E-4,2.7583887712517586E-4,2.7320928812707613E-4,2.712349954211488E-4,2.6886999147406342E-4,2.6652320159951064E-4,2.6326209232109077E-4,2.6090281563632365E-4,2.586196943372835E-4,2.5638458644380179E-4,2.541962562116104E-4,2.5205627825007512E-4,2.4995800885410272E-4,2.4789759465045568E-4,2.4594546381898009E-4,2.4252516904821141E-4,2.405831486557129E-4,2.386718057586951E-4,2.3679036363528924E-4,2.3493805566580001E-4,2.3311414001464685E-4,2.3131789862362715E-4,2.2954863625383244E-4]
[{"$f":"ROW()","v":64},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,9.4229432194451812E-4,8.928527165782288E-4,9.370426042285265E-4,9.0820165578044891E-4,8.1550261004828279E-4,7.8635149653809235E-4,7.3878882220946836E-4,7.4904362710300279E-4,7.2811889236603245E-4,7.3549425672985607E-4,8.6122699233259162E-4,8.5754759721908057E-4,8.1937635113953869E-4,9.2005420982090144E-4,8.8094937319115085E-4,9.0739383809231998E-4,9.001965264394822E-4,8.0703140443475158E-4,7.69734809652634E-4,7.3222520381607229E-4,7.3629845924849343E-4,7.2600614944014381E-4,7.2680964248075439E-4,8.5767600514111326E-4,8.5578390758414915E-4,8.088962825972166E-4,9.1639036382570296E-4,8.668520151144984E-4,9.0097685667124474E-4,8.9290027848823233E-4,8.0299694195833798E-4,7.7071005762733072E-4,7.2909132395438184E-4,7.3678936472757243E-4,7.2056185069451775E-4,7.2449986429842122E-4,8.5224377154855013E-4,8.4864504749059856E-4,8.0463024393556378E-4,9.1012959005576139E-4,8.7089611451566379E-4,9.0148045657744498E-4,8.8988250218803306E-4,7.9953075015433872E-4,7.67942121373159E-4,7.3188410605846141E-4,7.3850362482322154E-4,7.2444856951062837E-4,7.2528676960184743E-4,8.5190055786091919E-4,8.4604674201722515E-4,8.0452146644896679E-4,9.0790353666098751E-4,8.6870176722700083E-4,8.9978531382454183E-4,8.8886221885101069E-4,8.033740721962733E-4,7.6953483523263912E-4,7.2853528266781558E-4,7.3618916456347E-4,7.2051946138486605E-4,7.2186259089622299E-4,8.4718229544274062E-4,8.4084553415852829E-4,8.0242658405854975E-4,8.0527215767742949E-4,7.996130468067306E-4,7.962089036865226E-4,7.8998631911325048E-4,7.8419442780838105E-4,7.7690690657392786E-4,7.6912266022644276E-4,7.6009400176735558E-4,7.5167199483272995E-4,7.4320286636010051E-4,7.3736879904334881E-4,7.3078233664189939E-4,7.2431765494089648E-4,7.1741341167544164E-4,7.1222880785743641E-4,7.0601878399963224E-4,6.9985632094146178E-4,6.9129310263024853E-4,6.8509798221719957E-4,6.7910283550335043E-4,6.7323376521638892E-4,6.6748752647043921E-4,6.6186825401587303E-4,6.5635850233710096E-4,6.5094815297744586E-4,6.4582214158011796E-4,6.3684091373423753E-4,6.3174144956197132E-4,6.2672254004431539E-4,6.2178214562110521E-4,6.1691825325872025E-4,6.121289150030554E-4,6.0741224533597451E-4,6.0276641865952146E-4]
[{"$f":"ROW()","v":65},"Total Retail",null,{"$f":"IFERROR(SUM(D59:D64),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q59:Q64)","v":0.95878069975848701},0.94860803653808234,0.95712443961649085,0.95685443859968899,0.94914592059258518,0.94603945707380588,0.95180478247433109,0.94771506292558805,0.94464737465771997,0.94814393087348936,0.9434753913465902,0.95707204390917144,0.95041912651448046,0.95949591827742531,0.94910987836269622,0.95748325357350383,0.95688044172269426,0.94917860009438315,0.94622487584811699,0.9518885703637967,0.94779988372396828,0.94482758681673196,0.94806520257751348,0.94310194216485654,0.95674453293367645,0.95053797085198932,{"$f":"SUM(AQ59:AQ64)","v":0.95914316998881166},0.94913408477726369,0.95746572535306762,0.95645555639381385,0.94874422420994697,0.94576128012549854,0.95144545460703034,0.94732026312264639,0.94440534491103489,0.94767606959068085,0.94268044979592069,0.95638087702317665,0.95018123392413045,0.95878330787268495,0.94828717218467895,0.95671974464004628,0.95602988621629326,0.94836400320469749,0.9451756755146391,0.9588124495707,0.95581194878310238,0.95407947435871188,0.95544487639427711,0.95022416011358546,0.95727998795490987,0.95379463459082281,0.95901720270406698,0.95229016412806877,0.95841004601242097,0.95596479878086515,0.95634263739156922,0.95463150498325067,0.9583825697192524,0.9553408688190278,0.95361498223291852,0.95501467281495966,0.94974406813647738,0.95688128307432785,0.9554769799841577,0.95465157123435618,0.95429863243839486,0.95509113883116947,0.95482737237897675,0.95446930674782871,0.95419922584404404,0.95396121234659625,0.95380235183790962,0.95361199406610342,0.95342963394655533,0.95308493735213162,0.9527892280528717,0.95248749423226808,0.95221688825619377,0.95183286390847521,0.95151870954674556,0.95120293422706015,0.95105884412148112,0.95075159794250674,0.95043184736694264,0.95010453308030995,0.94976959886099932,0.9494264299500087,0.94907605687452379,0.94871900591644809,{"$f":"SUM(DC59:DC64)","v":0.94834024123740734},0.94827504907574967,0.94789991034352972,0.9475186907464086,0.94713136186908986,0.94754492693726855,0.94795215284907919,0.94835319992559231,0.94874822339301057]
[{"$f":"ROW()","v":66},"Resale",null,{"$f":"+IFERROR(D55/D$56,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q55/Q$56","v":4.1219300241513011E-2},5.1391963461917697E-2,4.2875560383509238E-2,4.3145561400311068E-2,5.0854079407414945E-2,5.3960542926193789E-2,4.8195217525668757E-2,5.2284937074412154E-2,5.5352625342280047E-2,5.1856069126510709E-2,5.6524608653409872E-2,4.2927956090828723E-2,4.9580873485519615E-2,4.0504081722574713E-2,5.089012163730379E-2,4.251674642649611E-2,4.3119558277305521E-2,5.0821399905616974E-2,5.3775124151883111E-2,4.8111429636203309E-2,5.220011627603148E-2,5.5172413183268057E-2,5.1934797422486627E-2,5.6898057835143442E-2,4.3255467066323355E-2,4.946202914801074E-2,4.0856830011188304E-2,5.0865915222736251E-2,4.2534274646932303E-2,4.354444360618645E-2,5.1255775790052881E-2,5.4238719874501323E-2,4.8554545392969821E-2,5.2679736877353604E-2,5.559465508896505E-2,5.232393040931925E-2,5.7319550204079757E-2,4.3619122976823139E-2,4.9818766075869297E-2,4.1216692127315005E-2,5.1712827815321126E-2,4.3280255359953716E-2,4.3970113783706674E-2,5.1635996795302258E-2,5.4824324485361155E-2,4.118755042929971E-2,4.4188051216897561E-2,4.5920525641288137E-2,4.4555123605722891E-2,4.9775839886414541E-2,4.272001204509028E-2,4.6205365409177135E-2,4.0982797295932974E-2,4.7709835871931193E-2,4.1589953987578941E-2,4.4035201219134554E-2,4.3657362608430998E-2,4.5368495016749201E-2,4.1617430280747658E-2,4.4659131180972284E-2,4.638501776708133E-2,4.4985327185040405E-2,5.0255931863522646E-2,4.3118716925672089E-2,{"$f":"+CC55/CC$56","v":4.4523020015842463E-2},4.5348428765643954E-2,4.5701367561605248E-2,4.4908861168830486E-2,4.5172627621023101E-2,4.5530693252171232E-2,4.5800774155956035E-2,4.6038787653403551E-2,4.6197648162090231E-2,4.6388005933896526E-2,4.6570366053444633E-2,4.6915062647868447E-2,4.7210771947128458E-2,4.7512505767731708E-2,4.7783111743806263E-2,4.8167136091524801E-2,4.8481290453254444E-2,4.8797065772939796E-2,4.8941155878518772E-2,4.924840205749316E-2,4.9568152633057354E-2,4.9895466919690178E-2,5.0230401139000645E-2,5.0573570049991093E-2,5.0923943125475914E-2,5.1280994083551988E-2,5.1659758762592739E-2,5.1724950924250307E-2,5.210008965647029E-2,5.2481309253591471E-2,5.2868638130910334E-2,5.2455073062731408E-2,5.2047847150920951E-2,5.1646800074407785E-2,5.1251776606989444E-2]
[{"$f":"ROW()","v":67},"Totals",null,{"$f":"IFERROR(SUM(D65:D66),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q65:Q66)","v":1},1,1,1,1.0000000000000002,0.99999999999999967,0.99999999999999989,1.0000000000000002,1,1,1,1.0000000000000002,1,1,1,1,0.99999999999999978,1.0000000000000002,1,1,0.99999999999999978,1,1,1,0.99999999999999978,1,{"$f":"SUM(AQ65:AQ66)","v":1},0.99999999999999989,0.99999999999999989,1.0000000000000002,0.99999999999999989,0.99999999999999989,1.0000000000000002,1,1,1,1.0000000000000004,0.99999999999999978,0.99999999999999978,1,1,1,0.99999999999999989,0.99999999999999978,1.0000000000000002,0.99999999999999967,1,1,1,1,1.0000000000000002,1,1,1,0.99999999999999989,0.99999999999999967,1.0000000000000002,0.99999999999999989,1,1,0.99999999999999989,1,1,0.99999999999999989,1.0000000000000002,1.0000000000000002,1,1,0.99999999999999989,0.99999999999999989,1,0.99999999999999978,0.99999999999999989,1,1,1,1.0000000000000002,0.99999999999999978,1,1,1,1,0.99999999999999989,0.99999999999999989,1,1.0000000000000002,1,0.99999999999999978,0.99999999999999967,1,{"$f":"SUM(DC65:DC66)","v":1},1,1,1,1.0000000000000002,1,1.0000000000000002,1,1]
[{"$f":"ROW()","v":68}]
[{"$f":"ROW()","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,{"$f":"CD69","v":0.01},{"$f":"CE69","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[{"$f":"ROW()","v":70},"$/MWh Base Energy Rate - Existing"]
[{"$f":"ROW()","v":71},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P80/P48","v":{"$error":"#DIV/0!"}},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,{"$f":"+AC80/AC48","v":69.859035979966791},70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,{"$f":"+AP80/AP48","v":71.498500909852496},72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,{"$f":"+BC80/BC48","v":72.927383745844338},73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP80/BP48","v":73.096361273698136},73.569083654448292,73.99022388216089,73.925092043718195,73.725947143946897,73.402465180465498,72.866618748834696,72.675831487383107,72.621803029252291,72.518568867701305,72.3487558340926,73.465843322771207,73.703346702478498,{"$f":"+CC80/CC48","v":73.141336221284789},{"$f":"CC71*(1+CD$69)","v":73.872749583497637},{"$f":"CD71*(1+CE$69)","v":74.611477079332616},75.357591850125942,76.111167768627197,76.87227944631347,77.641002240776601,78.417412263184374,79.201586385816213,79.993602249674382,80.793538272171119,81.601473654892828,82.417488391441751,83.241663275356174,84.074079908109738,84.914820707190842,85.763968914262747,86.621608603405377,87.487824689439435,88.362702936333832,89.246329965697171,90.138793265354138,91.040181198007687,91.950583009987767,92.870088840087647,93.798789728488529,94.736777625773414,95.684145402031149,96.640986856051455,97.607396724611974,98.583470691858096,99.569305398776677,100.56499845276444,101.57064843729209,102.58635492166502]
[{"$f":"ROW()","v":72},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748895,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986262999,49.938091935573702,49.496296612687523,49.470781730766596,52.522809433031803,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,49.4918967317438,52.535492245277695,51.216712135749596,50.411168400251299,49.9567639082398,48.341584193721602,47.591784608376798,48.1492365615794,48.663224886196303,49.610274179446193,50.578623730318803,49.955973305188202,49.595831604419324,{"$f":"CC72*(1+CD$69)","v":50.091789920463519},50.592707819668156,51.098634897864841,51.609621246843489,52.125717459311922,52.646974633905039,53.173444380244092,53.705178824046534,54.242230612287003,54.784652918409876,55.332499447593975,55.885824442069918,56.444682686490616,57.009129513355525,57.579220808489083,58.155013016573974,58.736563146739712,59.323928778207112,59.917168065989181,60.516339746649074,61.121503144115565,61.73271817555672,62.35004535731229,62.973545810885412,63.603281268994266,64.239314081684213,64.881707222501049,65.530524294726064,66.185829537673328,66.84768783305006,67.516164711380554,68.191326358494365,68.873239622079311,69.561972018300111]
[{"$f":"ROW()","v":73},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020998,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290676,31.862757018745803,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.6927457075981,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808,31.966061740032803,32.131976336185303,31.715102742703603,32.305988667395503,33.363949045228104,32.6899729592011,31.8554355267466,32.279392309260174,31.053100564358502,33.467770850926598,32.763830184026098,32.303178787773298,31.9127196133635,32.049910372800099,32.159578990635794,31.712066492197799,32.274604970773801,33.3561801494657,32.706147339005199,31.864833879136398,32.29568664937522,32.618643515868975,32.944829951027664,33.27427825053794,33.607021033043317,33.94309124337375,34.282522155807492,34.625347377365564,34.971600851139222,35.321316859650615,35.674530028247119,36.031275328529588,36.391588081814888,36.755503962633036,37.123059002259367,37.494289592281959,37.86923248820478,38.247924813086826,38.630404061217696,39.01670810182987,39.406875182848168,39.800943934676653,40.198953374023418,40.600942907763653,41.006952336841287,41.417021860209701,41.831192078811796,42.249503999599916,42.671999039595917,43.098719029991877,43.529706220291793,43.965003282494713,44.404653315319663,44.848699848472862,45.297186846957594]
[{"$f":"ROW()","v":74},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,141.94480012787699,141.18537578769642,141.41995981562599,138.455097709662,158.34762067101099,143.581271425804,130.69216660050301,142.89728264601501,154.47073124600399,143.399887958183,133.78888473573599,142.868395018672,142.54561178282,143.12940587532,142.33729029139516,143.7606631943091,145.19826982625219,146.65025252451471,148.11675504975986,149.59792260025745,151.09390182626004,152.60484084452264,154.13088925296788,155.67219814549756,157.22892012695254,158.80120932822206,160.38922142150429,161.99311363571934,163.61304477207653,165.24917521979731,166.9016669719953,168.57068364171525,170.2563904781324,171.95895438291373,173.67854392674286,175.4153293660103,177.16948265967039,178.94117748626709,180.73058926112978,182.53789515374109,184.36327410527849,186.20690684633126,188.06897591479458,189.94966567394252,191.84916233068193,193.76765395398877,195.70533049352866,197.66238379846396,199.63900763644861]
[{"$f":"ROW()","v":75},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356804,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646699,48.093427257860398,44.256645585232796,61.426809367144003,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609201,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,70.928932460439,60.131598121274997,53.653369437579094,53.645022181206002,49.803018722413803,49.492514236797099,47.603354883424096,43.7882820250178,60.999772098374699,66.589400573487907,69.84251015857609,68.526724609950108,55.578398994427232,56.134182984371506,56.695524814215219,57.262480062357369,57.835104862980941,58.413455911610754,58.997590470726863,59.587566375434129,60.183442039188471,60.785276459580359,61.393129224176164,62.007060516417923,62.627131121582103,63.253402432797927,63.885936457125908,64.524795821697168,65.170043779914138,65.821744217713274,66.479961659890407,67.144761276489305,67.816208889254199,68.494370978146748,69.179314687928212,69.871107834807489,70.569818913155558,71.275517102287111,71.988272273309988,72.708154996043092,73.435236546003523,74.169588911463563,74.911284800578201,75.660397648583981,76.417001625069815,77.181171641320518,77.952983357733729]
[{"$f":"ROW()","v":76},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,47.480190210906301,50.016502965891597,48.340420504442598,47.456290235602303,48.4593761223394,46.251176789965797,46.461812111812499,46.976810484746501,48.395120635064394,49.336138212562602,49.536544384362195,47.876963525049497,48.001620761486976,48.481636969101842,48.96645333879286,49.456117872180791,49.9506790509026,50.450185841411624,50.95468769982574,51.464234576823998,51.978876922592235,52.498665691818161,53.023652348736341,53.553888872223702,54.089427760945938,54.630322038555398,55.176625258940952,55.728391511530361,56.285675426645668,56.848532180912123,57.417017502721244,57.991187677748457,58.571099554525944,59.156810550071206,59.748378655571919,60.34586244212764,60.949321066548919,61.55881427721441,62.174402419986556,62.796146444186419,63.424107908628287,64.058348987714567,64.698932477591711,65.345921802367627,65.999381020391297,66.659374830595212,67.325968578901168]
[{"$f":"ROW()","v":77},"Resale",null,{"$f":"+IFERROR(D87/D55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q87/Q55","v":50.692445939052192},41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,51.284272255177676,43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,{"$f":"+CC87/CC55","v":42.952282935680053},43.381805765036852,43.815623822687222,44.253780060914096,44.696317861523234,45.143281040138469,45.594713850539854,46.050660989045255,46.511167598935707,46.976279274925062,47.446042067674313,47.920502488351055,48.399707513234567,48.883704588366911,49.372541634250581,49.866267050593088,50.364929721099017,50.868579018310008,51.377264808493109,51.89103745657804,52.409947831143818,52.934047309455259,53.463387782549809,53.998021660375308,54.53800187697906,55.08338189574885,55.634215714706336,56.1905578718534,56.752463450571938,57.319988085077661,57.893187965928441,58.472119845587727,59.056841044043608,59.647409454484048,60.243883549028887]
[{"$f":"ROW()","v":78}]
[{"$f":"ROW()","v":79},"Base Energy Revenue - Existing"]
[{"$f":"ROW()","v":80},"Residential",null,{"$f":"D48*D71","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D80:O80)","v":0},{"$f":"Q48*Q71","v":290894.37080815516},254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,{"$f":"SUM(Q80:AB80)","v":3981337.818150328},{"$f":"AD48*AD71","v":296659.98364524764},262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,{"$f":"SUM(AD80:AO80)","v":4129208.5487890942},{"$f":"AQ48*AQ71","v":310222.42230129807},277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,{"$f":"SUM(AQ80:BB80)","v":4242492.1777531253},{"$f":"BD48*BD71","v":315006.1959374742},279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"SUM(BD80:BO80)","v":4274167.5909938328},{"$f":"BQ48*BQ71","v":316588.32084282051},282095.98119833955,291325.31216104003,312216.28298948111,345294.47560175287,400647.57945053047,442865.87613050861,439202.81450850947,433410.97358219599,406092.31233107939,323509.28190100152,309628.46800738404,{"$f":"SUM(BQ80:CB80)","v":4302877.6787046436},{"$f":"CD48*CD71","v":4346735.5899507487},4430407.5426737899,4508365.9200787451,4598191.9532413119,4687903.2056297883,4788354.2505286485,4894020.9662230304,5010353.6670446228,5125836.1245553214,5240721.2101718755,5341028.4189270474,5450044.6365225744,5560731.939773418,5678259.9601931255,5783684.8502798872,5899730.4792649001,6017560.4223254723,6155921.7156137601,6273928.6501536416,6392712.7181234397,6512938.8212745227,6634613.4728386682,6757662.9225924909,6882249.9088898618,7008470.0925175697,7133931.5150724063,7303084.3090890506,7435009.0131459553,7568753.088650668,7704339.2054070644,7848647.8733504284,7995090.5319736702,8143698.2433542078,8294502.5754013117]
[{"$f":"ROW()","v":81},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,183117.1615321241,173319.18314596795,180340.16290517373,187959.52382156611,194017.22886504626,203744.37797152527,211136.32854004647,207703.88843502285,212752.11447699394,212593.61430367126,186445.14724257283,186863.63147798594,2339992.3627176969,2342630.2770947907,2373834.4107077937,2401859.8402479538,2438045.1606672402,2472987.4203007394,2514919.2528219619,2560258.2319913041,2612077.5703315036,2662932.096452795,2718278.9382245513,2762534.1390193375,2810520.3018506463,2859034.472217781,2910279.5996398577,2954993.7821627511,3005895.9987404463,3058078.6240185653,3128157.6254273285,3187496.7215429554,3247184.1115514114,3307583.0257361555,3368696.3601609734,3430485.9414616022,3493034.7018371513,3556391.4837808809,3619536.1657168749,3711432.2802426042,3777730.5436829296,3844932.4012876097,3913049.0325478064,3985577.2584953955,4059167.1477832478,4133834.1060514832,4209593.7868184028]
[{"$f":"ROW()","v":82},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,7801.4181303093355,8217.7388386613839,8113.7583608843561,8262.9688442774259,8253.0530291068262,8320.7032478505826,8539.3269312230932,8511.7100288271686,8555.0698505846212,8645.1502328699316,8370.8740476294388,8294.9099087456598,99886.681450969816,98200.112211949265,100600.24979704272,102644.49251288989,104272.39651678088,105650.38876697801,106863.50998983187,107984.11925885704,109082.99378053352,110183.53482366278,111259.65687821849,112314.29076797838,113397.91869983573,114500.82281996177,115622.361817832,116730.94873727988,117835.62655314653,118945.11107672156,119152.1998492921,120343.72184778501,121547.15906626286,122762.6306569255,123990.25696349474,125230.1595331297,126482.46112846099,127747.2857397456,129024.75859714305,131143.54507442185,132454.98052516606,133779.53033041774,135117.32563372189,136468.49889005913,137833.18387895971,139211.51571774934,140603.63087492684]
[{"$f":"ROW()","v":83},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,5288.7752469886173,62821.271597867708,4950.0682653218673,5292.7417115854396,4864.5983630674737,5261.3157248907628,5764.8071600051999,5305.8979960286351,4980.727998271841,5279.3217973375949,5503.2140541326735,5384.5480812305868,5304.4998177643447,5322.6595614340904,63214.400531070511,63680.66560234737,64154.298989120965,64611.46471809825,65052.451366637048,65477.5433191962,65887.020823050931,66281.160043305528,66660.233117212585,67024.50820780643,67374.249556859824,67709.717537171557,68031.168704193784,68338.855847006314,68633.028038646735,68913.930685803352,69181.805577879524,69436.890935436444,69692.138666809493,69948.804221202867,70206.895573291156,70466.420749674464,70727.387829235784,70989.804943501003,71253.680277001593,71519.022067639715,71785.838607056168,72054.138241001172,72323.929369707374,72595.220448266118,72868.019987005959,73142.336551874454,73418.178764822209,73695.55530419026,73974.474905099632]
[{"$f":"ROW()","v":84},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,129.26393645999983,163.66894981999988,178.01114911999991,170.20122486999992,172.42337973999989,167.95259959999979,181.53258524999967,188.26763098999999,160.21760940999991,140.68249433999986,147.40485264999992,139.17051385000002,1938.7969260999985,1974.3261305717313,1985.9180486069417,2009.8936574446168,2027.9137977015023,2049.2427278188857,2069.2050100661882,2090.1647834074479,2110.9312310050209,2132.1088194345039,2153.3954281885349,2174.9467945877791,2196.6874694143903,2218.6587846337643,2240.8431300148618,2263.2526937599569,2285.8846488128579,2308.7437841027581,2331.8310760988911,2355.1492395565479,2378.7005831757592,2402.4874387434111,2426.5121613641104,2450.7771296933611,2475.284746173073,2500.0374372694218,2525.0376537130942,2550.2878707419245,2575.7905883459725,2601.5483315150409,2627.5636504886688,2653.8391210086306,2680.3773445739562,2707.1809486985012,2734.2525871710927]
[{"$f":"ROW()","v":85},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,373.04259584999966,337.85982698999987,351.76279847999984,364.76722250999956,362.36390147999936,373.62685760999994,382.85555339999962,386.59646048999957,389.98699814999981,380.55765696000009,370.84191512999939,347.0182162499994,4421.2800032999967,4465.3092662484169,4510.0550795681511,4555.1088064319219,4600.6835405818556,4646.6784347144376,4693.1512494045674,4740.0797165754047,4787.4820516293794,4835.356095512122,4883.710048667187,4932.546951092887,4981.8725206246063,5031.6911953203526,5082.0081327813587,5132.8282012277323,5184.1564897451372,5235.9980513574983,5288.3580335300448,5341.2416155409028,5394.6540333886287,5448.6005754317548,5503.0865829124032,5558.1174504851215,5613.6986267510038,5669.8356147971554,5726.5339727415558,5783.7993142833611,5841.637309258731,5900.0536842021793,5959.0542229135699,6018.6447670307689,6078.8312166080214,6139.6195307001153,6201.0157279523901]
[{"$f":"ROW()","v":86},"Total Retail",null,{"$f":"SUM(D80:D85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP80:BP85)","v":6776741.3315881249},512959.2753028858,469427.17367136432,485173.60573776561,514235.05982759543,553864.35193713114,618560.13812314486,668086.64773869992,661272.5988611771,660771.57657146733,633236.86510015116,524148.04977674806,510595.85768564971,6812331.2003337806,6857686.2802566569,6975492.4752959218,7084046.7200215636,7212190.5591302533,7338714.4791792352,7482786.3904229635,7635374.7220164798,7805072.8775565075,7972943.7289545322,8144671.1603083601,8290694.0599972149,8449172.5857672878,8609856.4406381212,8780117.8009522576,8931719.5927607082,9100113.9512749296,9271565.7901916578,9480543.8686668184,9659414.2886206843,9839424.2389309723,10021601.986431453,10205957.07653665,10392377.723110901,10581109.735505398,10772297.757157903,10962529.849619934,11226048.359832102,11425935.894621361,11628561.842732681,11833960.201448999,12052508.451175798,12274268.250961881,12499286.220907029,12727609.736314863]
[{"$f":"ROW()","v":87},"Resale (Prior Mth MWh * Prior $/MWh)",null,null,null,null,null,null,null,null,null,null,null,null,null,0,17465.080999999998,15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,231322.13200000001,19152.587,16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,234186.45300000004,19411.603999999999,16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,{"$f":"SUM(AQ87:BB87)","v":235222.40900000001},19641.674999999999,16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"SUM(BD87:BO87)","v":229086.59},18065.868999999999,14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,{"$f":"SUM(BQ87:CB87)","v":219511.70199999993},{"$f":"CD55*CD77","v":225009.81070415367},230654.28145411322,229897.43076999887,235401.10369886796,241409.01282564219,247570.41095686026,253889.22368212274,260369.47700612206,267015.30000878073,273830.92749556602,280820.70270777849,287989.08010240452,295340.62820332008,302880.0325256795,310612.0985753705,318541.75492546492,326674.05637164391,335014.18716862646,343567.46434968646,352339.34113139025,361335.41040574829,370561.40832202631,380023.21796052239,389726.87310067314,399678.56208591408,409884.63178778312,420351.59167181718,431086.11796786083,442095.05794747005,453385.43431116617,457919.28865427786,462498.48154082062,467123.46635622886,471794.70101979113]
[{"$f":"ROW()","v":88},"Totals",null,{"$f":"SUM(D86:D87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP86:BP87)","v":7005827.9215881247},531025.14430288575,483828.60667136434,500248.77673776558,530643.73682759539,570240.46793713118,635173.51512314484,686444.22273869987,680579.88286117709,681109.82757146738,654288.94810015114,548126.99377674807,530132.77968564967,7031842.9023337802,7082696.0909608109,7206146.7567500351,7313944.1507915622,7447591.6628291216,7580123.492004877,7730356.8013798241,7889263.9456986021,8065442.3545626299,8239959.0289633125,8418502.0878039263,8571514.7627049927,8737161.6658696923,8905197.0688414406,9082997.8334779367,9242331.6913360786,9418655.7062003948,9598239.846563302,9815558.0558354445,10002981.752970371,10191763.580062363,10382937.396837201,10576518.484858677,10772400.941071423,10970836.608606072,11171976.319243817,11372414.481407717,11646399.951503919,11857022.012589222,12070656.900680151,12287345.635760166,12510427.739830075,12736766.732502703,12966409.687263258,13199404.437334655]
[{"$f":"ROW()","v":89},"$/MWh Base Energy Revenue - Existing",null,{"$f":"+D86/D54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,{"$f":"+AP86/AP54","v":60.695596493120441},{"$f":"+AQ86/AQ54","v":61.261431972498208},62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,62.065072295828088,61.808787338633465,63.393743831116481,62.595804544363631,62.205990292687517,62.221517407486992,61.724723116500591,61.631915847636051,61.920897804312183,61.954870264577082,62.051940813042982,62.454127840098501,61.902726069882796,62.113888158833937,62.806000344972418,63.458126772900243,64.118728023089503,64.78596590609763,65.46390797020112,66.147412958173092,66.836718386103982,67.531378011903669,68.233110057649597,68.930598906906184,69.640811875608605,70.359891483283008,71.086229581485838,71.821377935956207,72.562744448964835,73.310390606699499,74.064240211731899,74.818305282852663,75.57117883623377,76.331540746609292,77.099476396309612,77.875062188489281,78.658368757267368,79.449486596645301,80.248500439420368,{"$f":"+DC86/DC54","v":81.05490817306729},81.854643262064485,82.677712369823283,83.509005835421206,84.348606453391483,85.197143072434329,86.05415914325107,86.919740178656596,87.79397253779517]
[{"$f":"ROW()","v":90}]
[{"$f":"ROW()","v":91},"Top Side Adjustments (Retail Only)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,700,1100]
[{"$f":"ROW()","v":92},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$BP$91/$BP$54*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP101/BP48","v":0},{"$f":"$CC$91/$CC$54*1000","v":6.382502616586434},6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,{"$f":"+CC101/CC48","v":6.382502616586434},{"$f":"+CD$91/CD$54*1000","v":10.074330839305178},{"$f":"+CD92","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,{"$f":"+CT92","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,{"$f":"+DJ92","v":10.074330839305178}]
[{"$f":"ROW()","v":93},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,{"$f":"+CD$91/CD$54*1000","v":10.074330839305178},10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":94},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":95},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864349,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":96},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864349,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":97},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178]
[{"$f":"ROW()","v":98},"Resale"]
[{"$f":"ROW()","v":99}]
[{"$f":"ROW()","v":100},"Top Side adjustments - Revenue"]
[{"$f":"ROW()","v":101},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD92*BD48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD101:BO101)","v":0},{"$f":"BQ92*BQ48","v":27465.691915517451},24334.003110930127,25152.279364712667,27028.76423181851,30024.099171638369,35093.35643782602,38893.158225379586,38600.158573363224,38145.356646409011,35824.876546216801,28105.562324405295,26812.954847277262,{"$f":"SUM(BQ101:CB101)","v":375480.26139549428},{"$f":"CD92*CD48","v":592782.21876187646},598210.79926337884,602709.94213631924,608632.19364081766,614363.04707390396,621314.29918976128,628737.73726111813,637309.96773030423,645543.73718108702,653477.49878186511,659391.12254225614,666188.13347642065,672988.15359632124,680407.9151753817,686178.85743310081,693016.39678388042,699858.79409808735,708861.97255561803,715297.64010708674,721624.10384564998,727916.33928932494,734173.52905873745,740386.08298228937,746570.43367666227,752735.15355340927,758623.92693661479,768922.4496699092,775061.83482187823,781192.05321304372,787313.14193739952,794118.98075079557,800926.64792444068,807736.40437739412,814548.51530565927]
[{"$f":"ROW()","v":102},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,23614.891321613792,21056.434281972466,22473.55430717847,23797.348696196965,24787.743921294325,26900.215357173292,28315.352753678995,27532.536465376208,27903.841771877447,27350.772032719615,23527.46184772599,23874.1743568276,301134.32711363514,471143.72401344014,472692.49348026339,473537.71208689664,475912.68752492446,477953.96683022205,481245.67011206702,485070.86128725496,489988.75336889253,494582.51696959243,499863.37191865116,502971.72817422857,506642.09813665861,510284.72095554584,514288.14598517871,517019.58747604711,520718.49336917081,524513.08249008853,531220.63027671597,535938.15526558633,540568.17006543383,545171.24032713042,549746.75718819082,554287.49274865387,558805.87263038231,563308.42822667107,567633.78220220737,576282.56529405632,580769.15648716991,585247.95014146098,589718.98389011156,594702.38067189127,599686.13257092424,604670.44453961344,609655.52408915805]
[{"$f":"ROW()","v":103},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1603.4653778481008,1567.1715894615104,1580.5869972413238,1632.6077571453823,1650.5999235189947,1657.0065137004563,1694.7447134892013,1713.1022206950897,1691.8179403243344,1654.1970254036717,1633.5499549466479,1661.464308827985,19740.314322602699,30329.293687481968,30762.951287916363,31077.29545991635,31257.594027284027,31357.101865244167,31403.125750028481,31418.247763655534,31423.73072839087,31426.500525684587,31419.239204307556,31403.032861360251,31392.093879015003,31383.57650145861,31377.207500701756,31364.40800861052,31347.74613990304,31329.605633788291,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31073.417705145774,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702,31270.981560672702]
[{"$f":"ROW()","v":104},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,223.40427544236496,243.98478916210283,196.07690756167017,233.87703039080125,281.53100327214094,236.98776642858627,205.79632934376818,234.9742783281317,262.53509900703341,240.54929862618073,237.50982961261255,237.35086700244383,2834.5774741778368,4462.5565790420233,4451.2350839545034,4438.5690469466144,4424.6170310384096,4409.4357894605137,4393.0803147228144,4375.6038864422544,4357.0581179598039,4337.4930017759034,4316.9569538330961,4295.4968566737625,4273.1581015003385,4249.9846291646318,4226.0189701123445,4201.3022833081804,4175.8743941664206,4149.7738315111674,4123.7903602704955,4097.9976766374421,4072.3941899479373,4046.9783242983517,4021.7485183962963,3996.7032254130418,3971.8409128375183,3947.1600623318773,3922.6591695886168,3898.3367441892433,3874.191309464431,3850.2214023557094,3826.4255732786073,3802.8023859872856,3779.3504174406039,3756.0682576696399,3732.9545096465968]
[{"$f":"ROW()","v":105},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.631747216079631,17.372189216945319,21.175867181310473,20.249963909224896,22.09690698640221,21.658990716872982,24.339297160697988,27.44155723500814,16.763821832537534,13.484223923025528,13.470476012389399,12.96218626900969,222.64722765950378,354.3298141455536,352.88138714605191,353.60560064580272,353.24349389592732,353.42454727086505,353.33402058339612,353.37928392713064,353.35665225526344,353.36796809119693,353.36231017323013,353.36513913221359,353.36372465272183,353.36443189246773,353.3640782725949,353.36425508253132,353.36416667756305,353.3642108800471,353.3641887788051,353.36416667756481,353.36414457632623,353.3641224750894,353.36410037385428,353.36407827262093,353.36405617138939,353.36403407015951,353.36401196893155,353.36398986770513,353.36396776648053,353.36394566525769,353.36392356403655,353.36390146281718,353.36387936159957,353.36385726038372,353.36383515916958]
[{"$f":"ROW()","v":106},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.146078470509373,43.113594552455012,46.444092920334299,49.058359609585487,47.72633769600651,51.559215609842546,52.593225711247868,52.524913785742541,51.432727172987043,49.231867943217388,47.780876180865242,46.261176777845549,587.87246643063884,927.87714401374899,927.89622031013312,927.88668216194117,927.89145123603703,927.88906669898881,927.89025896751298,927.88966283325078,927.88996090038199,927.88981186681644,927.88988638359922,927.88984912520789,927.88986775440367,927.88985843980561,927.88986309710469,927.88986076845515,927.88986193277981,927.88986135061748,927.88986164169876,927.8898619327797,927.88986222386109,927.88986251494237,927.88986280602364,927.88986309710469,927.88986338818597,927.88986367926736,927.88986397034887,927.88986426142981,927.88986455251109,927.88986484359248,927.88986513467364,927.88986542575503,927.88986571683654,927.8898660079177,927.8898662989991]
[{"$f":"ROW()","v":107},"Total Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD101:BD106)","v":0},{"$f":"SUM(BE101:BE106)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ101:BQ106)","v":52969.230716108301},{"$f":"SUM(BR101:BR106)","v":47262.079555295611},49470.117536795777,52761.906039070462,56813.797264406232,63960.784281455075,69185.984544763487,68160.738008783403,68071.748006623355,65133.110994832517,53565.335308883798,52645.167742982143,700000,1099999.9999999998,1107398.2567229692,1113045.0110128864,1121508.2271691968,1129364.8651728004,1139637.3996461304,1150883.7191452314,1164360.756558703,1177171.5054580979,1190358.3190552138,1199342.6354227762,1209776.7371860016,1220187.6899728228,1231580.5415727443,1240045.4093169179,1250539.7647157311,1261132.5101257062,1276561.0649481709,1287688.4647830664,1298619.3398129775,1309489.2296308894,1320296.7064336503,1331024.9506028716,1341702.8188445873,1352345.4134453072,1362535.0398894961,1381655.5871229565,1392257.4180115042,1402842.4601280419,1413410.7867501611,1425176.3991362352,1436944.3662185566,1448715.1524586182,1460489.2291665948]
[{"$f":"ROW()","v":108},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BD98*BD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD108:BO108)","v":0},{"$f":"BQ98*BQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ108:CB108)","v":0},{"$f":"CD98*CD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":109},"Totals",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD107:BD108)","v":0},{"$f":"SUM(BE107:BE108)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ107:BQ108)","v":52969.230716108301},{"$f":"SUM(BR107:BR108)","v":47262.079555295611},49470.117536795777,52761.906039070462,56813.797264406232,63960.784281455075,69185.984544763487,68160.738008783403,68071.748006623355,65133.110994832517,53565.335308883798,52645.167742982143,700000,1099999.9999999998,1107398.2567229692,1113045.0110128864,1121508.2271691968,1129364.8651728004,1139637.3996461304,1150883.7191452314,1164360.756558703,1177171.5054580979,1190358.3190552138,1199342.6354227762,1209776.7371860016,1220187.6899728228,1231580.5415727443,1240045.4093169179,1250539.7647157311,1261132.5101257062,1276561.0649481709,1287688.4647830664,1298619.3398129775,1309489.2296308894,1320296.7064336503,1331024.9506028716,1341702.8188445873,1352345.4134453072,1362535.0398894961,1381655.5871229565,1392257.4180115042,1402842.4601280419,1413410.7867501611,1425176.3991362352,1436944.3662185566,1448715.1524586182,1460489.2291665948]
[{"$f":"ROW()","v":110},"$/MWh Top Side Adjustments",null,{"$f":"+D107/D$54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD107/BD$54","v":0},{"$f":"+BE107/BE$54","v":0},0,0,0,0,0,0,0,0,0,0,0,6.382502616586434,6.3825026165864349,6.382502616586434,6.3825026165864323,6.382502616586434,6.3825026165864331,6.382502616586434,6.382502616586434,6.382502616586434,6.3825026165864358,6.382502616586434,6.382502616586434,6.382502616586434,10.074330839305176,10.074330839305178,10.074330839305178,10.07433083930518,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.074330839305178,10.07433083930518,10.07433083930518,10.07433083930518,10.074330839305178,10.074330839305176,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305174,10.074330839305174,10.074330839305178,10.07433083930518,10.074330839305178,10.074330839305176,10.074330839305178,10.074330839305178,10.074330839305176,10.074330839305178,10.07433083930518,10.074330839305178]
[{"$f":"ROW()","v":111}]
[{"$f":"ROW()","v":112},"1.  Total Base Revenues"]
[{"$f":"ROW()","v":113},"Residential",null,{"$f":"D80+D101","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D113:O113)","v":0},{"$f":"Q80+Q101","v":290894.37080815516},254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,{"$f":"SUM(Q113:AB113)","v":3981337.818150328},{"$f":"AD80+AD101","v":296659.98364524764},262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,{"$f":"SUM(AD113:AO113)","v":4129208.5487890942},{"$f":"AQ80+AQ101","v":310222.42230129807},277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,{"$f":"SUM(AQ113:BB113)","v":4242492.1777531253},{"$f":"BD80+BD101","v":315006.1959374742},279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"SUM(BD113:BO113)","v":4274167.5909938328},{"$f":"BQ80+BQ101","v":344054.01275833795},306429.9843092697,316477.59152575268,339245.04722129961,375318.57477339124,435740.93588835647,481759.0343558882,477802.97308187268,471556.33022860502,441917.18887729617,351614.84422540682,336441.4228546613,{"$f":"SUM(BQ113:CB113)","v":4678357.9401001371},{"$f":"CD80+CD101","v":4939517.8087126249},5028618.3419371685,5111075.8622150645,5206824.1468821298,5302266.2527036928,5409668.5497184098,5522758.7034841487,5647663.634774927,5771379.8617364084,5894198.708953741,6000419.5414693039,6116232.7699989947,6233720.0933697391,6358667.8753685076,6469863.7077129884,6592746.876048781,6717419.2164235599,6864783.6881693779,6989226.2902607284,7114336.82196909,7240855.160563848,7368787.0018974058,7498049.0055747805,7628820.3425665237,7761205.2460709792,7892555.4420090206,8072006.7587589603,8210070.8479678333,8349945.1418637121,8491652.3473444637,8642766.8541012239,8796017.1798981111,8951434.6477316022,9109051.0907069705]
[{"$f":"ROW()","v":114},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,206732.0528537379,194375.61742794042,202813.7172123522,211756.87251776308,218804.97278634057,230644.59332869857,239451.68129372547,235236.42490039906,240655.9562488714,239944.38633639086,209972.60909029882,210737.80583481354,2641126.6898313318,2813774.001108231,2846526.9041880569,2875397.5523348507,2913957.8481921647,2950941.3871309613,2996164.9229340288,3045329.0932785589,3102066.3237003963,3157514.6134223873,3218142.3101432025,3265505.8671935662,3317162.399987305,3369319.193173327,3424567.7456250363,3472013.3696387983,3526614.4921096172,3582591.7065086537,3659378.2557040444,3723434.8768085418,3787752.2816168452,3852754.266063286,3918443.1173491641,3984773.4342102562,4051840.5744675337,4119699.9120075521,4187169.9479190824,4287714.8455366604,4358499.7001700997,4430180.3514290703,4502768.0164379179,4580279.6391672865,4658853.280354172,4738504.5505910963,4819249.3109075613]
[{"$f":"ROW()","v":115},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,9404.8835081574362,9784.9104281228938,9694.3453581256799,9895.5766014228084,9903.65295262582,9977.7097615510393,10234.071644712294,10224.812249522258,10246.887790908955,10299.347258273603,10004.424002576086,9956.3742175736443,119626.99577357252,128529.40589943124,131363.20108495909,133721.78797280625,135529.9905440649,137007.49063222218,138266.63573986036,139402.36702251257,140506.72450892438,141610.03534934737,142678.89608252604,143717.32362933864,144790.01257885073,145884.39932142038,146999.56931853376,148095.3567458904,149183.37269304958,150274.71671050985,150225.61755443786,151417.13955293078,152620.57677140864,153836.04836207128,155063.67466864051,156303.57723827547,157555.87883360675,158820.70344489138,160098.17630228883,162414.52663509455,163725.96208583875,165050.51189109043,166388.30719439458,167739.48045073182,169104.1654396324,170482.49727842203,171874.61243559953]
[{"$f":"ROW()","v":116},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,5288.7752469886173,62821.271597867708,5173.4725407642327,5536.7265007475426,5060.6752706291436,5495.1927552815641,6046.3381632773408,5542.8857624572211,5186.5243276156089,5514.2960756657267,5765.7491531397072,5625.0973798567675,5542.0096473769572,5560.0104284365343,66048.978005248355,68143.222181389399,68605.534073075469,69050.033765044864,69477.068397675452,69886.979108656713,70280.101137773745,70656.763929747787,71017.291235172393,71362.001209582333,71691.206510692922,72005.214393845323,72304.326805694116,72588.840476170939,72859.04700875908,73115.23296911153,73357.679972045938,73586.664766947608,73815.929027079983,74046.801897840312,74279.289763239096,74513.399073972818,74749.136347632084,74986.50816891405,75225.521189839114,75466.182129971596,75708.497776644785,75952.47498519042,76198.1206791718,76445.441850621821,76694.44556028457,76945.138937861746,77197.529182262806,77451.623561859902,77707.429414746235]
[{"$f":"ROW()","v":117},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,140.89568367607944,181.0411390369452,199.18701630131039,190.45118877922482,194.52028672640211,189.61159031687276,205.87188241069765,215.70918822500812,176.98143124253744,154.16671826302539,160.87532866238934,152.13270011900971,2161.4441537595026,2328.6559447172849,2338.7994357529938,2363.4992580904195,2381.1572915974298,2402.6672750897505,2422.5390306495842,2443.5440673345784,2464.2878832602842,2485.4767875257007,2506.757738361765,2528.3119337199928,2550.0511940671122,2572.0232165262319,2594.2072082874565,2616.616948842488,2639.2488154904208,2662.1079949828054,2685.195264877696,2708.5134062341126,2732.0647277520857,2755.8515612185006,2779.8762617379648,2804.1412079659822,2828.6488023444626,2853.4014713395813,2878.4016656820259,2903.6518606096297,2929.1545561124531,2954.9122771802986,2980.9275740527055,3007.2030224714476,3033.7412239355558,3060.5448059588848,3087.6164223302621]
[{"$f":"ROW()","v":118},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,423.18867432050905,380.9734215424549,398.20689140033414,413.82558211958502,410.09023917600587,425.18607321984251,435.44877911124752,439.12137427574214,441.41972532298684,429.78952490321745,418.62279131086461,393.27939302784495,5009.1524697306349,5393.1864102621657,5437.9512998782839,5482.9954885938632,5528.5749918178926,5574.5675014134267,5621.04150837208,5667.9693794086552,5715.3720125297614,5763.2459073789387,5811.5999350507864,5860.4368002180945,5909.7623883790102,5959.5810537601583,6009.897995878463,6060.7180619961873,6112.0463516779173,6163.8879127081154,6216.2478951717439,6269.131477473682,6322.5438956124899,6376.4904379466971,6430.9764457184265,6486.0073135822258,6541.5884901391901,6597.7254784764227,6654.4238367119051,6711.6891785447906,6769.5271738112424,6827.9435490457718,6886.9440880482434,6946.5346324565235,7006.7210823248579,7067.5093967080329,7128.9055942513896]
[{"$f":"ROW()","v":119},"Total Retail",null,{"$f":"SUM(D113:D118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP113:BP118)","v":6776741.3315881249},565928.50601899414,516689.25322665996,534643.72327456134,566996.96586666594,610678.14920153748,682520.92240460007,737272.63228346349,729433.33686996053,728843.32457809045,698369.97609498363,577713.38508563186,563241.02542863204,7512331.2003337797,7957686.280256656,8082890.7320188908,8197091.7310344512,8333698.7862994503,8468079.3443520349,8622423.7900690958,8786258.4411617108,8969433.6341152098,9150115.234412631,9335029.4793635756,9490036.6954199914,9658949.3229532894,9830044.1306109428,10011698.342525,10171765.002077628,10350653.715990661,10532698.30031736,10757104.93361499,10947102.753403749,11138043.578743948,11331091.216062343,11526253.782970298,11723402.673713773,11922812.554349987,12124643.170603208,12325064.88950943,12607703.946955059,12818193.312632868,13031404.302860722,13247370.988199161,13477684.850312034,13711212.617180437,13948001.373365646,14188098.96548146]
[{"$f":"ROW()","v":120},"Resale",null,{"$f":"D87+D108","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D120:O120)","v":0},{"$f":"Q87+Q108","v":17465.080999999998},15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,{"$f":"SUM(Q120:AB120)","v":231322.13200000001},{"$f":"AD87+AD108","v":19152.587},16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,{"$f":"SUM(AD120:AO120)","v":234186.45300000004},{"$f":"AQ87+AQ108","v":19411.603999999999},16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,{"$f":"SUM(AQ120:BB120)","v":235222.40900000001},{"$f":"BD87+BD108","v":19641.674999999999},16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"SUM(BD120:BO120)","v":229086.59},{"$f":"BQ87+BQ108","v":18065.868999999999},14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,{"$f":"SUM(BQ120:CB120)","v":219511.70199999993},{"$f":"CD87+CD108","v":225009.81070415367},230654.28145411322,229897.43076999887,235401.10369886796,241409.01282564219,247570.41095686026,253889.22368212274,260369.47700612206,267015.30000878073,273830.92749556602,280820.70270777849,287989.08010240452,295340.62820332008,302880.0325256795,310612.0985753705,318541.75492546492,326674.05637164391,335014.18716862646,343567.46434968646,352339.34113139025,361335.41040574829,370561.40832202631,380023.21796052239,389726.87310067314,399678.56208591408,409884.63178778312,420351.59167181718,431086.11796786083,442095.05794747005,453385.43431116617,457919.28865427786,462498.48154082062,467123.46635622886,471794.70101979113]
[{"$f":"ROW()","v":121},"Totals",null,{"$f":"SUM(D119:D120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP119:BP120)","v":7005827.9215881247},583994.37501899409,531090.68622665992,549718.89427456132,583405.64286666596,627054.26520153752,699134.29940460005,755630.20728346345,748740.62086996052,749181.5755780905,719422.05909498362,601692.32908563188,582777.94742863206,7731842.9023337793,8182696.09096081,8313545.0134730041,8426989.1618044507,8569099.8899983186,8709488.3571776766,8869994.2010259554,9040147.6648438331,9229803.1111213323,9417130.5344214123,9608860.4068591408,9770857.3981277701,9946938.403055694,10125384.758814262,10314578.375050679,10482377.100652998,10669195.470916126,10859372.356689004,11092119.120783616,11290670.217753436,11490382.919875339,11692426.62646809,11896815.191292325,12103425.891674295,12312539.427450661,12524321.732689122,12734949.521297213,13028055.538626876,13249279.430600729,13473499.360808192,13700756.422510328,13935604.138966311,14173711.098721258,14415124.839721875,14659893.666501252]
[{"$f":"ROW()","v":122},""]
[{"$f":"ROW()","v":123},"Total Base ($/mWh)"]
[{"$f":"ROW()","v":124},"Residential",null,{"$f":"+D113/D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,69.859035979966791,70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,71.498500909852496,72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,72.927383745844338,73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP113/BP48","v":73.096361273698136},79.951586271034714,80.372726498747326,80.30759466030463,80.108449760533318,79.784967797051934,79.249121365421132,79.058334103969543,79.004305645838713,78.901071484287741,78.731258450679022,79.848345939357642,80.085849319064934,79.52383883787121,83.947080422802813,84.685807918637792,85.431922689431119,86.185498607932374,86.946610285618661,87.715333080081777,88.491743102489565,89.27591722512139,90.067933088979558,90.86786911147631,91.675804494198019,92.491819230746927,93.315994114661351,94.148410747414928,94.989151546496018,95.838299753567938,96.695939442710554,97.562155528744611,98.437033775639023,99.320660805002348,100.21312410465933,101.11451203731286,102.02491384929296,102.94441967939282,103.87312056779372,104.81110846507859,105.75847624133634,106.71531769535663,107.68172756391715,108.65780153116327,109.64363623808185,110.63932929206963,111.64497927659727,112.6606857609702]
[{"$f":"ROW()","v":125},"Commercial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748902,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986263007,49.938091935573702,49.496296612687523,49.470781730766596,52.52280943303181,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,55.874399348330243,58.917994861864123,57.599214752336032,56.793671016837735,56.339266524826229,54.72408681030803,53.974287224963234,54.531739178165836,55.045727502782739,55.992776796032622,56.961126346905232,56.338475921774638,55.978334221005753,60.166120759768695,60.667038658973333,61.172965737170024,61.683952086148665,62.200048298617098,62.721305473210215,63.247775219549261,63.779509663351718,64.316561451592179,64.858983757715052,65.406830286899151,65.960155281375094,66.519013525795799,67.083460352660694,67.653551647794259,68.229343855879151,68.810893986044888,69.398259617512295,69.991498905294364,70.590670585954243,71.195833983420741,71.807049014861903,72.424376196617459,73.047876650190602,73.677612108299442,74.31364492098939,74.956038061806225,75.604855134031254,76.260160376978504,76.922018672355236,77.590495550685731,78.265657197799541,78.947570461384487,79.636302857605301]
[{"$f":"ROW()","v":126},"Industrial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020995,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290675996,31.8627570187458,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.692745707598103,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808003,31.966061740032799,32.131976336185303,31.715102742703607,32.305988667395503,33.363949045228104,32.6899729592011,31.855435526746597,32.279392309260174,37.435603180944931,39.850273467513034,39.146332800612534,38.685681404359734,38.295222229949928,38.432412989386535,38.542081607222229,38.094569108784228,38.657107587360237,39.738682766052129,39.088649955591627,38.247336495722827,38.678189265961656,42.692974355174151,43.01916079033284,43.348609089843123,43.681351872348493,44.017422082678927,44.356852995112675,44.69967821667074,45.045931690444391,45.395647698955791,45.748860867552295,46.105606167834772,46.465918921120064,46.829834801938212,47.197389841564544,47.568620431587142,47.943563327509956,48.322255652392002,48.704734900522872,49.091038941135047,49.481206022153344,49.875274773981829,50.273284213328594,50.675273747068829,51.081283176146464,51.491352699514877,51.905522918116979,52.323834838905093,52.746329878901086,53.173049869297053,53.604037059596962,54.039334121799889,54.478984154624833,54.923030687778038,55.37151768626277]
[{"$f":"ROW()","v":127},"Street Lighting",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,{"$f":"+BO116/BO51","v":141.94480012787699},141.18537578769642,147.80246243221242,144.83760032624843,164.73012328759742,149.96377404239044,137.07466921708945,149.27978526260145,160.8532338625904,149.78239057476944,140.17138735232243,149.25089763525844,148.92811439940644,149.51190849190644,148.71979290798163,153.83499403361429,155.27260066555738,156.7245833638199,158.19108588906502,159.67225343956261,161.16823266556523,162.67917168382783,164.20522009227307,165.74652898480272,167.30325096625774,168.87554016752725,170.46355226080945,172.0674444750245,173.6873756113817,175.3235060591025,176.97599781130046,178.64501448102041,180.33072131743756,182.03328522221892,183.75287476604805,185.48966020531546,187.24381349897558,189.01550832557231,190.80492010043494,192.61222599304628,194.43760494458365,196.28123768563646,198.14330675409971,200.02399651324771,201.92349316998713,203.84198479329396,205.77966133283383,207.73671463776915,209.71333847575383]
[{"$f":"ROW()","v":128},"Other Retail",null,{"$f":"+D117/D52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356811,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646706,48.093427257860398,44.256645585232796,61.42680936714401,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609208,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,77.311435077025422,66.514100737861426,60.03587205416553,60.027524797792438,56.185521339000239,55.875016853383535,53.985857500010525,50.170784641604236,67.382274714961142,72.971903190074329,76.225012775162526,74.909227226536544,61.960901611013675,66.208513823676682,66.769855653520409,67.336810901662545,67.909435702286132,68.48778675091593,69.071921310032039,69.661897214739298,70.25777287849364,70.859607298885535,71.46746006348134,72.081391355723099,72.701461960887272,73.327733272103103,73.960267296431084,74.599126661002344,75.244374619219315,75.896075057018464,76.554292499195569,77.219092115794481,77.890539728559389,78.568701817451938,79.253645527233402,79.94543867411268,80.644149752460748,81.349847941592287,82.062603112615164,82.782485835348282,83.509567385308699,84.24391975076874,84.985615639883378,85.734728487889157,86.491332464374992,87.255502480625694,88.027314197038905]
[{"$f":"ROW()","v":129},"Metro",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,53.862692827492737,56.39900558247804,54.722923121029034,53.838792852188739,54.841878738925828,52.633679406552233,52.844314728398935,53.359313101332944,54.77762325165083,55.718640829149031,55.919047000948623,54.259466141635933,54.384123378073404,58.555967808407019,{"$f":"+CE118/CE53","v":59.040784178098036},59.530448711485967,60.025009890207777,60.5245166807168,61.029018539130917,61.538565416129174,62.053207761897418,62.572996531123344,63.097983188041525,63.628219711528878,64.163758600251114,64.704652877860582,65.250956098246121,65.802722350835538,66.360006265950858,66.922863020217292,67.491348342026427,68.065518517053619,68.64543039383112,69.231141389376376,69.822709494877088,70.420193281432816,71.023651905854095,71.633145116519586,72.24873325929174,72.870477283491596,73.498438747933477,74.132679827019743,74.773263316896887,75.420252641672803,76.073711859696473,76.733705669900388,77.400299418206345]
[{"$f":"ROW()","v":130},"Total Retail (Wgtd Avg)",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,60.695596493120441,61.261431972498208,62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,{"$f":"+BP119/BP54","v":62.065072295828088},68.191289955219901,69.776246447702917,68.978307160950067,68.588492909273953,68.604020024073435,68.107225733087034,68.014418464222487,68.303400420898626,68.337372881163489,68.434443429629411,68.836630456684929,68.285228686469253,68.496390775420366,72.880331184277594,73.53245761220542,74.193058862394693,74.860296745402806,75.538238809506282,76.221743797478283,76.911049225409158,77.605708851208846,78.307440896954787,79.004929746211374,79.715142714913782,80.434222322588184,81.160560420791001,81.895708775261369,82.637075288270026,83.384721446004676,84.138571051037047,84.892636122157839,85.645509675538946,86.405871585914454,87.173807235614802,87.949393027794443,88.732699596572544,89.523817435950477,90.322831278725531,91.129239012372466,91.928974101369661,92.752043209128473,93.583336674726382,94.422937292696673,95.27147391173952,96.128489982556246,96.994071017961772,97.868303377100375]
[{"$f":"ROW()","v":131},"Resale",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50.692445939052192,41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,{"$f":"+BO120/BO55","v":51.284272255177676},43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,42.952282935680053,43.381805765036852,43.815623822687222,44.253780060914096,44.696317861523234,45.143281040138469,45.594713850539854,46.050660989045255,46.511167598935707,46.976279274925062,47.44604206767432,47.920502488351055,48.399707513234567,48.883704588366911,49.372541634250581,49.866267050593088,50.36492972109901,50.868579018310008,51.377264808493102,51.891037456578047,52.409947831143818,52.934047309455259,53.463387782549809,53.998021660375315,54.53800187697906,55.083381895748843,55.634215714706336,56.1905578718534,56.752463450571938,57.319988085077661,57.893187965928441,58.472119845587727,59.056841044043601,59.647409454484048,60.24388354902888]
[{"$f":"ROW()","v":132},"Total (Wgtd Avg)",null,{"$f":"+D121/D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.506082146969767,59.231413818121297,59.515499057726565,59.229406076327777,58.555100434308535,57.657570756612515,58.03508745846819,58.07484871368213,57.705134935709715,58.265451835510937,59.107837790155735,58.991571422247425,58.498221562556388,58.896101681238477,59.586527894720014,59.294499062246835,58.960137320509006,58.330964342769704,59.520818197679908,59.861934614234841,59.926320806169031,59.814175551422331,60.350797940478166,61.209701578545015,61.105516033984266,59.750636493615119,61.021472116647786,61.680861960573687,61.423442563488692,61.488593202171806,60.837837009369508,59.978458862779725,60.319538221521405,60.408733194038263,60.321724400053348,60.818002485028686,61.656846425191382,61.572336168963403,60.892767553203463,61.495893728012071,62.18332152103892,61.963161952293056,61.530138911711553,60.89981124566367,60.072310131965843,60.87733273730101,60.809401115811362,60.818203981851283,61.151797960544954,61.915347399996087,61.404605683726231,61.198488739755639,67.484245627817899,68.299285204931437,67.973570165077902,67.465703206393044,67.368337378659106,66.59990246578117,66.806865187531173,66.980204567654468,66.986031997065297,67.326024937642401,68.090768864411515,67.607310097637509,67.359089950784764,71.542619405611617,72.174357668423525,72.848519947204096,73.497710559712914,74.154335310896499,74.819002115810846,75.490274364493601,76.169214174674735,76.854050785716211,77.535220794782362,78.223495176818162,78.921848149486877,79.627006121888698,80.341650645499953,81.058599308056586,81.783879332683554,82.515093061550886,83.252355110369336,83.983155856461082,84.720756448336203,85.465398426880952,86.217147150644124,86.976042928802372,87.742201754227025,88.515717283409487,89.295574671542425,90.080406275787496,90.876461876112415,91.680188662822232,92.491659194526903,93.341161105538205,94.198990464971942,95.065235454746272,95.939985017104476]
[{"$f":"ROW()","v":133}]
[{"$f":"ROW()","v":134}]
[{"$f":"ROW()","v":135},"1.a.  New Generation ($/MWh)"]
[{"$f":"ROW()","v":136},"New Generation - ST Forecast"]
[{"$f":"ROW()","v":137},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P156/P48","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC156/AC48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP156/AP48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC156/BC48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP156/BP48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC156/CC48","v":0},{"$f":"+CC137","v":0},{"$f":"+CD137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":138},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+CC138","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":139},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":140},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":141},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":142},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":143},"Resales",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":144}]
[{"$f":"ROW()","v":145},"New Generation - LT Forecast from RAP"]
[{"$f":"ROW()","v":146},"Residential",null,{"$f":"+D$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+Q$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AD$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+AQ$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BD$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+BQ$443","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"+CD$443","v":0.55575137980327394},0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,{"$f":"+CT$443","v":10.03712821527086},11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,{"$f":"+DJ$443","v":19.731654989448224},20.556314274165793]
[{"$f":"ROW()","v":147},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":148},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":149},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":150},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":151},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":152},"Resales",null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":153}]
[{"$f":"ROW()","v":154}]
[{"$f":"ROW()","v":155},"New Generation - ST + LT Total"]
[{"$f":"ROW()","v":156},"Residential",null,{"$f":"SUM(D137,D146)*D48","v":0},{"$f":"SUM(E137,E146)*E48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D156:O156)","v":0},{"$f":"SUM(Q137,Q146)*Q48","v":0},{"$f":"SUM(R137,R146)*R48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q156:AB156)","v":0},{"$f":"SUM(AD137,AD146)*AD48","v":0},{"$f":"SUM(AE137,AE146)*AE48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD156:AO156)","v":0},{"$f":"SUM(AQ137,AQ146)*AQ48","v":0},{"$f":"SUM(AR137,AR146)*AR48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ156:BB156)","v":0},{"$f":"SUM(BD137,BD146)*BD48","v":0},{"$f":"SUM(BE137,BE146)*BE48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD156:BO156)","v":0},{"$f":"SUM(BQ137,BQ146)*BQ48","v":0},{"$f":"SUM(BR137,BR146)*BR48","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ156:CB156)","v":0},{"$f":"SUM(CD137,CD146)*CD48","v":32700.885175861498},55829.806215337274,77423.924938706419,98725.213685849623,119452.64711734148,189188.92898748105,225496.83117993516,230153.1495226289,247644.5907161466,297807.17383242585,360127.24913777079,427072.70739966986,445798.08207508974,536972.57511143375,625491.8559015448,666434.64385801682,697274.34615715221,774082.2005254532,795826.64920929028,847041.5166815219,906659.64268630405,995282.9868647214,1008166.6378934876,1057379.2253312957,1070834.9108434033,1124060.3274910867,1179450.9400023439,1238107.4519924459,1299666.6461659456,1364271.5424635562,1433324.4150939307,1505855.0499701605,1582038.1827654382,1662057.315692951]
[{"$f":"ROW()","v":157},"Commercial",null,{"$f":"SUM(D138,D147)*D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q138,Q147)*Q49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD138,AD147)*AD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ138,AQ147)*AQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD138,BD147)*BD49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ138,BQ147)*BQ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,25990.686516324608,44115.436135462696,60830.501893347384,77197.003810536116,92930.176725352649,146538.31889447194,173970.69658087179,176950.71555234189,189732.58965401168,227801.10772127996,274698.61008001032,324792.65489878377,338020.73438971181,405872.15983189113,471293.36295438529,500745.50225539232,522576.15354461165,580096.62017361866,596274.67277057818,634518.27648473042,679040.61947616469,745264.67225663539,754760.48353030509,791445.38018015935,801357.99114720779,841068.40354183642,883960.42232194426,927738.39225277095,973675.08720472339,1021876.5379579723,1073392.6056339922,1127494.5008624487,1184311.7706063765,1243980.4441663872]
[{"$f":"ROW()","v":158},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1673.1182531265124,2871.044138840527,3992.1793598725048,5070.2422282155749,6096.8654309069452,9562.1873426295369,11268.156644760275,11348.120950699946,12055.887792062587,14318.58763131364,17150.80390427907,20124.505151261543,20788.981408132146,24762.645371511735,28590.478360041499,30145.353171222017,31213.911245929805,33932.388090064414,34571.697857222942,36473.940824840967,38703.642538228305,42124.705892519727,42311.955580621252,44009.760980827734,44204.791447313029,46041.780178167064,47966.590925215824,49953.221229484225,52025.429035173416,54186.965739129628,56441.745432766365,58793.855370766971,61247.563652490404,63807.327243500207]
[{"$f":"ROW()","v":159},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,246.17734078939895,415.42478414315019,570.17714940619692,717.70975382400707,857.34124123132995,1337.6839399676439,1569.3106241554606,1573.4739754234411,1663.9564715622403,1967.352743397857,2345.9907387132448,2739.3901329813702,2815.2575738601545,3335.1409327242645,3829.7308841901145,4015.7020491680842,4134.4494910518652,4503.2077331999599,4559.3548428002441,4780.1714671054533,5040.7330120517481,5452.0868968676641,5442.2185208998708,5625.3795731940008,5615.1978202143237,5812.2416051505643,5979.6627596885901,6188.7515488291792,6405.6006668456421,6630.5047393631276,6863.7693314668577,7105.7117733042023,7356.6616144866266,7616.9610960237569]
[{"$f":"ROW()","v":160},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19.54663652185662,32.933707458346042,45.424061506711723,57.299038372249413,68.717508204353834,107.58948412451872,126.73950362408193,127.60846454505274,135.55962329101294,161.03665562739508,192.99079278810683,226.53060749784549,234.07423320813251,278.87215129324949,322.11202855720228,339.81031857949858,352.05930278299866,385.87614997971622,393.14630015491008,414.77841353650376,440.13435573408947,479.03835176644924,481.16770821712112,500.4749654153203,502.69280255148357,523.58283586084258,542.02538915512378,564.47439688195095,587.89043264049246,612.31588725342726,637.79498999085513,664.37392686665976,692.10092743821463,721.02635544946929]
[{"$f":"ROW()","v":161},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51.186427297153124,86.598680986115696,119.19602417157864,150.51172573137339,180.4125521161113,282.54067955768221,332.7876891324874,335.09094118236749,355.95867398986246,422.86423818218083,506.7681493496421,594.84163418323737,614.6490351411336,732.28338191600676,845.8254648874431,892.29916138546992,924.46333722631505,1013.2621776216228,1032.352741366075,1089.1560190728037,1155.7376113048863,1257.8947041567747,1263.4862068800307,1314.1847315200371,1320.0085777247884,1374.8632851351076,1423.2912214900293,1482.2396153653269,1543.7273122436168,1607.8656256499214,1674.7706966726143,1744.5638045965609,1817.3715948300467,1893.3263169240358]
[{"$f":"ROW()","v":162},"Total Retail",null,{"$f":"SUM(D156:D161)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P156:P161)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB156:CB161)","v":0},0,60681.600349921027,103351.24366222811,142981.40342701081,181917.98024252892,219586.16057515284,347017.24932823237,412764.52222247928,420488.15940682159,451588.54293106403,542478.12282222684,655022.41280291113,775550.62982437771,808271.77871514298,971953.67678077007,1130373.3655936064,1202573.3108137641,1256475.3830787551,1394013.5548499378,1432657.8737214126,1524317.8398908079,1631040.509679788,1789861.3849666677,1812425.9494404108,1900274.4057624124,1923835.5926384146,2018881.1989372366,2119322.9326198376,2224034.5310357776,2333904.3808175721,2449185.7324129241,2572335.1011788198,2701658.0557081439,2837463.6511610593,2980076.4008712359]
[{"$f":"ROW()","v":163},"Resale",null,{"$f":"SUM(D143,D152)*D55","v":0},{"$f":"SUM(E143,E152)*E55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D163:O163)","v":0},{"$f":"SUM(Q143,Q152)*Q55","v":0},{"$f":"SUM(R143,R152)*R55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q163:AB163)","v":0},{"$f":"SUM(AD143,AD152)*AD55","v":0},{"$f":"SUM(AE143,AE152)*AE55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD163:AO163)","v":0},{"$f":"SUM(AQ143,AQ152)*AQ55","v":0},{"$f":"SUM(AR143,AR152)*AR55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ163:BB163)","v":0},{"$f":"SUM(BD143,BD152)*BD55","v":0},{"$f":"SUM(BE143,BE152)*BE55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD163:BO163)","v":0},{"$f":"SUM(BQ143,BQ152)*BQ55","v":0},{"$f":"SUM(BR143,BR152)*BR55","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ163:CB163)","v":0},{"$f":"SUM(CD143,CD152)*CD55","v":2882.5336005005429},4949.4917146508924,6723.0568216623642,8606.4909917588102,10474.836696043443,16656.541143852432,19920.283910405989,20366.445948858869,21967.311799261795,26497.398293823899,32243.104814752427,38428.587183878983,40318.658019811504,48773.521789211773,57202.109529197303,61272.894991908404,64457.656409560608,71735.450552168331,74210.878139520108,79498.198169940501,85655.341030273237,94660.279143384963,96543.394857116597,101961.76066280893,103988.85342084708,109976.26291946255,115601.34877453954,122241.17462365453,129270.65056786392,136712.94121947215,142401.7182069686,148336.05801192662,154526.72898811582,160984.97599604449]
[{"$f":"ROW()","v":164},"Totals",null,{"$f":"SUM(D162:D163)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P162:P163)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB162:CB163)","v":0},0,63564.133950421572,108300.73537687901,149704.46024867316,190524.47123428775,230060.99727119628,363673.79047208477,432684.80613288528,440854.60535568045,473555.85473032581,568975.52111605078,687265.5176176636,813979.2170082567,848590.43673495448,1020727.1985699818,1187575.4751228036,1263846.2058056726,1320933.0394883158,1465749.0054021061,1506868.7518609327,1603816.0380607485,1716695.8507100614,1884521.6641100526,1908969.3442975273,2002236.1664252214,2027824.4460592617,2128857.4618566991,2234924.2813943774,2346275.7056594323,2463175.0313854362,2585898.6736323964,2714736.8193857884,2849994.1137200706,2991990.3801491749,3141061.3768672803]
[{"$f":"ROW()","v":165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD164-CD441","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":166},"Total Base, Including New Generation"]
[{"$f":"ROW()","v":167},"Residential",null,{"$f":"+D113+D156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,290894.37080815516,254686.67429985129,267081.87027184229,289604.98480809602,320749.55882714834,372118.40252656699,414370.9711440531,408880.01974086475,396390.28115229326,376629.71560143487,302572.30016903492,287358.66880098742,3981337.818150328,296659.98364524764,262522.59560833662,271727.90405015671,293182.50731615315,323925.07570959203,389800.34690912085,433177.52510730806,428061.14462353871,418554.91490078898,395077.98301251215,315613.02709070925,300905.54081562941,4129208.5487890942,310222.42230129807,277461.29320403934,287206.66530229658,309215.96231332293,340942.3703015112,394872.25994765136,437952.52122252824,433702.59207059495,425615.07951903419,400494.14957410481,319273.0786282756,305533.78336846811,4242492.1777531253,315006.1959374742,279602.50289031264,288970.25155945797,311154.78209565789,343143.4126754101,395998.99243325426,440460.97684747621,436805.01139182528,430377.49083426775,403602.87537693029,321709.75843174162,307335.340520025,{"$f":"+BP113+BP156","v":4274167.5909938328},344054.01275833795,306429.9843092697,316477.59152575268,339245.04722129961,375318.57477339124,435740.93588835647,481759.0343558882,477802.97308187268,471556.33022860502,441917.18887729617,351614.84422540682,336441.4228546613,4678357.9401001371,4972218.6938884864,5084448.148152506,5188499.7871537711,5305549.3605679795,5421718.8998210346,5598857.4787058905,5748255.5346640842,5877816.7842975557,6019024.4524525553,6192005.8827861669,6360546.7906070743,6543305.4773986647,6679518.1754448293,6895640.4504799414,7095355.5636145333,7259181.5199067974,7414693.5625807121,7638865.8886948312,7785052.9394700192,7961378.3386506122,8147514.8032501517,8364069.9887621272,8506215.6434682682,8686199.567897819,8832040.1569143832,9016615.7695001066,9251457.6987613048,9448178.2999602798,9649611.7880296577,9855923.8898080196,10076091.269195154,10301872.229868272,10533472.830497041,10771108.406399921]
[{"$f":"ROW()","v":168},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,168135.52930939913,162461.96088297677,169972.62270672229,178052.5375865674,183530.77854345462,192546.96014168573,198775.097852465,198254.92813268094,204232.75390155104,200139.15167818696,173016.49596366775,176262.12836838936,2205380.945067747,173828.06789336467,165453.37242305893,171775.15983506973,179757.29340775794,185004.45577858386,200843.88807782394,207900.21403163084,205774.93869387225,211846.52146026245,208874.58292534179,181264.88294430243,183646.4785022705,2275969.8559733392,180877.42686911402,172911.62984771948,180068.77878972702,188062.76756973803,193248.14343239297,202539.69761156509,209874.58512921058,207076.45952844247,212558.69556639512,210975.36013972273,183876.25350867561,185771.27255332554,2327841.0705460282,182964.24163017911,172731.39493490354,179793.45333563897,188241.51742228525,193607.51739379391,202173.22527854078,210608.69874865806,207504.98839587759,212899.9917289266,211987.33941792202,185539.67571563256,186234.9196467342,2334286.9636490927,206732.0528537379,194375.61742794042,202813.7172123522,211756.87251776308,218804.97278634057,230644.59332869857,239451.68129372547,235236.42490039906,240655.9562488714,239944.38633639086,209972.60909029882,210737.80583481354,2641126.6898313318,2839764.6876245555,2890642.3403235194,2936228.0542281982,2991154.8520027008,3043871.5638563139,3142703.2418285008,3219299.7898594309,3279017.0392527385,3347247.2030763989,3445943.4178644824,3540204.4772735764,3641955.0548860887,3707339.9275630387,3830439.9054569276,3943306.7325931834,4027359.9943650095,4105167.8600532655,4239474.8758776635,4319709.5495791202,4422270.5581015758,4531794.8855394507,4663707.7896057991,4739533.9177405611,4843285.9546476929,4921057.9031547597,5028238.3514609188,5171675.2678586049,5286238.0924228709,5403855.438633794,5524644.5543958899,5653672.2448012792,5786347.7812166205,5922816.3211974725,6063229.7550739488]
[{"$f":"ROW()","v":169},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7395.427350921922,7903.9808129867633,7817.7812883218667,7782.0655614629013,7935.2313251764272,8030.1633458736751,8156.3959866053201,7752.7677732047696,7985.9182562064525,8196.9844631064152,8054.8924576526715,7656.4000804842335,94668.008702003426,7343.8529069720553,7844.9104202558583,7693.1577461709803,7825.9970369985758,7926.9634511605591,8276.4062303686733,8240.4820511212092,8151.1226547276219,8167.268077227357,8198.5395817087101,7861.3321585279382,7724.078744277198,95254.111059516741,7537.1924904247626,7899.5279569871345,7716.0248072596614,7877.5427969741131,8153.0960476850232,8324.3748220156485,8394.0407165657252,8252.9548654465998,8327.3155936854764,8387.7058862980975,8004.7087254240805,7829.5327338216175,96704.017442587923,7575.0758424647702,8146.9332155626807,8016.3036663574921,8255.7662091737802,8372.9823455608839,8501.0763239305525,8500.0262228852989,8362.6614115059856,8308.6920667813229,8485.9104469584781,8321.9636299399535,8240.7401473306381,99088.131528451864,9404.8835081574362,9784.9104281228938,9694.3453581256799,9895.5766014228084,9903.65295262582,9977.7097615510393,10234.071644712294,10224.812249522258,10246.887790908955,10299.347258273603,10004.424002576086,9956.3742175736443,119626.99577357252,130202.52415255774,134234.2452237996,137713.96733267876,140600.23277228046,143104.35606312912,147828.82308248989,150670.52366727285,151854.84545962434,153665.92314140996,156997.48371383967,160868.12753361772,164914.51773011227,166673.38072955253,171762.21469004548,176685.83510593191,179328.7258642716,181488.62795643965,184158.00564450229,185988.8374101537,189094.51759624961,192539.69090029958,197188.38056116024,198615.53281889673,201565.63981443449,203025.49489220441,206139.9564804559,210381.11756031038,213679.18331532297,217075.94092626384,220575.27293352422,224181.22588349818,227898.02081039938,231730.06093091244,235681.93967909974]
[{"$f":"ROW()","v":170},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4652.3479434875517,4973.0637792007938,4851.3743118773928,4854.7005913632556,5423.2325243096702,5018.9710401515949,4725.7847386534295,4996.4292671555086,5193.5671355609238,5084.8876106736625,5003.3365154414214,5030.1802226292684,59807.875680504476,4735.4031923015191,5056.540241703723,4673.5012836869701,5034.2044103605231,5487.0659112742223,5164.5490684387614,4861.1829586800413,5142.673077557165,5350.2689103439534,5237.1641913931016,5153.7381593973469,5178.2728835206335,61074.564288657966,4886.6452201027232,5229.0963999350106,4821.4832542694148,5201.4010466742602,5683.388629620601,5240.1792746509582,4927.0791846476041,5216.2278406636569,5430.1071652611936,5315.5879576693551,5233.0181431950577,5256.1649289935967,62440.379045683425,4920.1026354125879,5257.9083934382161,4839.7869579977769,5231.9663301993814,5723.6624249317656,5269.6938276330457,4954.2327581776453,5247.8288248402132,5467.0839646525683,5350.447995769593,5269.7822378262908,{"$f":"+BO116+BO159","v":5288.7752469886173},62821.271597867708,5173.4725407642327,5536.7265007475426,5060.6752706291436,5495.1927552815641,6046.3381632773408,5542.8857624572211,5186.5243276156089,5514.2960756657267,5765.7491531397072,5625.0973798567675,5542.0096473769572,5560.0104284365343,66048.978005248355,68389.399522178792,69020.958857218619,69620.210914451061,70194.778151499457,70744.320349888047,71617.785077741384,72226.07455390325,72590.76521059584,73025.957681144573,73658.559254090782,74351.205132558563,75043.716938675483,75404.098050031098,76194.187941483338,76944.96385330164,77373.382021214027,77721.114257999478,78319.136760279944,78606.156740640552,79059.461230344546,79554.132086024561,80201.22324449975,80428.726689813921,80850.900763033118,81081.379950185918,81520.739381795342,81932.137744879015,82386.872228000982,82851.04251746746,83324.950299647695,83808.908269328604,84303.240955567002,84808.28517634653,85324.390510769997]
[{"$f":"ROW()","v":171},"Other Retail",null,{"$f":"+D117+D160","v":0},0,0,0,0,0,0,0,0,0,0,0,0,122.75778863999994,148.83603953999989,163.86194420999982,155.16825444999978,155.98152095999993,153.76242552999983,164.74654321000003,168.99137320999998,150.80119761999998,133.77742198999982,141.45197389999993,134.23499269999994,1794.3714759599991,124.91618240999998,163.30937044999993,176.9439234799998,170.28442369999971,173.76807262000003,172.86060310999986,187.94256674999986,196.05416178999965,162.30381745999983,141.05101275999994,146.80871366999989,138.21553137999979,1954.4583795799981,128.21025634999992,160.94970447999989,175.22851454999972,168.20884716999996,170.23406531999998,166.18080250999992,179.24588665999971,185.5097846799998,159.41215288999996,140.43629866000001,147.43990226999981,139.35588348999988,1920.4120990299984,129.44850082999997,165.42613307999974,179.72547976999977,172.18421674999973,174.8879248199998,169.99963812999994,184.0851308699996,191.29133729999973,161.2890095599999,141.20376638999994,147.62628798999984,139.25107486999997,1956.4185003599978,140.89568367607944,181.0411390369452,199.18701630131039,190.45118877922482,194.52028672640211,189.61159031687276,205.87188241069765,215.70918822500812,176.98143124253744,154.16671826302539,160.87532866238934,152.13270011900971,2161.4441537595026,2348.2025812391416,2371.7331432113397,2408.923319597131,2438.4563299696792,2471.3847832941042,2530.1285147741028,2570.2835709586602,2591.896347805337,2621.0364108167137,2667.7943939891602,2721.3027265080996,2776.5818015649575,2806.0974497343645,2873.0793595807058,2938.7289773996904,2979.0591340699193,3014.1672977658041,3071.071414857412,3101.6597063890226,3146.8431412885893,3195.9859169525898,3258.9146135044139,3285.3089161831031,3329.1237677597828,3356.0942738910649,3401.9845015428682,3445.6772497647535,3493.6289529944042,3542.8027098207913,3593.2434613061328,3644.9980124623025,3698.1151508022158,3752.6457333970993,3808.6427777797317]
[{"$f":"ROW()","v":172},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,355.76725841999956,320.33381274999959,340.79346249999969,348.97179875,347.49424999999985,360.81530174999983,367.11415424999956,372.84233874999921,371.17080670999928,364.51324845999994,354.07838923000003,330.7850905199993,4234.6799120899959,356.08707702000004,323.65035470999993,334.48022724999936,349.4935339599997,346.6879227499997,369.57195451999928,380.29713751999958,382.70572428999992,388.04404801999925,377.20974097999954,368.29587927999978,344.96679500999949,4321.4903953099956,370.39363175999983,335.06722726999959,349.71397353999947,364.49413256999935,362.2552923599996,374.05152590999984,382.74072665999927,386.92882893000007,389.65256315999989,380.71042133999941,370.75457498999953,346.82020043999955,4413.5830989299957,372.86536382999981,338.09782901999961,351.14388806999955,365.05376447999998,362.47252856999961,373.2156593099993,382.97036216999976,386.2775800199999,390.32141516999991,380.40489257999957,370.92925526999966,347.20278002999947,4420.9553185199957,423.18867432050905,380.9734215424549,398.20689140033414,413.82558211958502,410.09023917600587,425.18607321984251,435.44877911124752,439.12137427574214,441.41972532298684,429.78952490321745,418.62279131086461,393.27939302784495,5009.1524697306349,{"$f":"+CD118+CD161","v":5444.3728375593191},5524.5499808643999,5602.191512765442,5679.0867175492658,5754.9800535295381,5903.5821879297619,6000.7570685411429,6050.4629537121291,6119.204581368801,6234.4641732329674,6367.2049495677365,6504.6040225622473,6574.2300889012922,6742.1813777944699,6906.54352688363,7004.3455130633874,7088.3512499344306,7229.5100727933668,7301.484218839757,7411.6999146852941,7532.2280492515838,7688.8711498752009,7749.4935204622561,7855.7732216592267,7917.7340562012114,8029.2871218470127,8134.9804000348195,8251.7667891765686,8371.670861289389,8494.8097136981651,8621.305329129138,8751.2848869214195,8884.8809915380789,9022.2319111754259]
[{"$f":"ROW()","v":173},"Total Retail",null,{"$f":"SUM(D167:D172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,471556.20045902376,430494.84962730564,450228.30398547387,480798.42860068957,518142.27699104906,578229.07478155801,626560.11041923694,620425.97862586589,614324.4924499417,590549.03002385178,489142.55546892679,476772.39755571022,6347223.6989886332,483048.31089731591,441364.37841851515,456381.14706581441,486319.78012893023,522864.01684598066,604627.62284338218,654747.64385301026,647708.63893577561,644469.32121410279,617906.53046469565,510408.08494588698,497937.55327208777,6567783.0288854986,504022.29076904955,463997.56434043095,480337.89464164269,510890.37670644931,548559.48776888964,611516.74398430309,661710.21286627208,654820.67291875754,652480.26256042602,625693.95027779497,516905.25348283036,504876.92966853891,6735811.6399853854,510967.92991019064,466242.26339631702,482150.66488729219,513421.2700385463,551384.93529308657,612486.20316079853,665090.99007023731,658498.05894136918,657604.8690193583,629948.18189655035,521359.7355584004,507586.22941597848,{"$f":"SUM(BP167:BP172)","v":6776741.3315881249},565928.50601899414,516689.25322665996,534643.72327456134,566996.96586666594,610678.14920153748,682520.92240460007,737272.63228346349,729433.33686996053,728843.32457809045,698369.97609498363,577713.38508563186,563241.02542863204,7512331.2003337797,8018367.8806065768,8186241.9756811196,8340073.1344614606,8515616.7665419802,8687665.50492719,8969441.0393973272,9199022.9633841906,9389921.7935220338,9601703.7773436941,9877507.6021858007,10145059.108222902,10434499.952777671,10638315.909326088,10983652.019305775,11302138.367671233,11553227.026804425,11789173.683396116,12151118.488464927,12379760.627125164,12662361.418634757,12962131.72574213,13316115.167936964,13535828.623154186,13823086.960112398,14048478.763241626,14343946.088446667,14727026.879574899,15042227.843668647,15365308.683678294,15696556.720612086,16050019.951490853,16412870.672888581,16785465.024526708,17168175.366352696]
[{"$f":"ROW()","v":174},"Resale",null,{"$f":"+D120+D163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,17465.080999999998,15968.41,16223.06,18455.577000000001,17949.312999999998,17531.424999999999,19707.679,20436.069,21403.243999999999,21804.499,24014.276999999998,20363.498,231322.13200000001,19152.587,16549.097000000002,16489.812999999998,18333.523000000001,18109.327000000001,17853.261999999999,19566.562000000002,20309.923999999999,21266.205999999998,21780.688999999998,24259.807000000001,20515.655999999999,234186.45300000004,19411.603999999999,16296.532999999999,16668.784,17996.82,17801.867999999999,17879.433000000001,19805.098999999998,20505.009999999998,21510.307000000001,22093.196,24562.437000000002,20691.317999999999,235222.40900000001,19641.674999999999,16429.702000000001,17093.608,18475.650000000001,18361.044999999998,18697.871999999999,20541.322,18534.598000000002,19524.079000000002,20138.905999999999,22867.816999999999,18780.315999999999,{"$f":"+BP120+BP163","v":229086.59},18065.868999999999,14401.433000000001,15075.171,16408.677,16376.116,16613.377,18357.575000000001,19307.284,20338.251,21052.082999999999,23978.944,19536.921999999999,219511.70199999993,{"$f":"+CD120+CD163","v":227892.34430465422},{"$f":"+CE120+CE163","v":235603.77316876411},236620.48759166122,244007.59469062678,251883.84952168562,264226.95210071269,273809.50759252871,280735.92295498092,288982.61180804251,300328.3257893899,313063.8075225309,326417.66728628351,335659.28622313158,351653.55431489128,367814.20810456784,379814.64991737332,391131.71278120449,406749.63772079477,417778.34248920658,431837.53930133075,446990.75143602153,465221.68746541126,476566.61281763902,491688.6337634821,503667.41550676117,519860.89470724564,535952.94044635678,553327.29259151535,571365.70851533394,590098.37553063827,600321.00686124642,610834.53955274727,621650.19534434471,632779.67701583565]
[{"$f":"ROW()","v":175},"Totals",null,{"$f":"SUM(D173:D174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,489021.28145902377,446463.25962730561,466451.36398547387,499254.00560068956,536091.58999104903,595760.49978155806,646267.78941923694,640862.0476258659,635727.73644994164,612353.52902385173,513156.83246892679,497135.89555571025,6578545.8309886334,502200.89789731591,457913.47541851515,472870.96006581443,504653.30312893022,540973.34384598071,622480.88484338217,674314.20585301029,668018.56293577561,665735.5272141028,639687.21946469566,534667.89194588701,518453.20927208778,6801969.4818854984,523433.89476904954,480294.09734043095,497006.67864164268,528887.19670644926,566361.35576888965,629396.17698430305,681515.31186627212,675325.68291875755,673990.56956042605,647787.14627779496,541467.6904828304,525568.24766853894,6971034.0489853853,530609.60491019068,482671.96539631701,499244.2728872922,531896.92003854632,569745.98029308661,631184.0751607985,685632.31207023736,677032.65694136918,677128.94801935833,650087.08789655031,544227.55255840044,526366.54541597853,{"$f":"SUM(BP173:BP174)","v":7005827.9215881247},583994.37501899409,531090.68622665992,549718.89427456132,583405.64286666596,627054.26520153752,699134.29940460005,755630.20728346345,748740.62086996052,749181.5755780905,719422.05909498362,601692.32908563188,582777.94742863206,7731842.9023337793,8246260.2249112306,8421845.7488498837,8576693.6220531221,8759624.3612326067,8939549.3544488754,9233667.99149804,9472832.4709767196,9670657.7164770141,9890686.3891517371,10177835.927975191,10458122.915745433,10760917.620063955,10973975.19554922,11335305.573620666,11669952.5757758,11933041.676721798,12180305.39617732,12557868.126185723,12797538.969614372,13094198.957936088,13409122.477178151,13781336.855402375,14012395.235971825,14314775.593875881,14552146.178748388,14863806.983153913,15262979.820021255,15595555.136260163,15936674.392193627,16286655.096142724,16650340.9583521,17023705.212441329,17407115.219871052,17800955.043368533]
[{"$f":"ROW()","v":176},""]
[{"$f":"ROW()","v":177},"Total Base ($/mWh), Including New Generation"]
[{"$f":"ROW()","v":178},"Residential",null,{"$f":"+D167/D48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},69.772657241195702,70.352121965282905,70.867472373197998,70.561223298895399,70.252337260288002,69.759510835033097,69.539458836700092,69.519820964894294,69.29825022961731,69.032322789079004,69.983766567769507,70.276255965607703,69.859035979966791,70.178712309119589,70.637990120172702,70.556169325174906,70.307416833084105,70.024359007028707,72.192399643623901,71.979338246525799,71.94904160203761,71.908897362135505,71.680118596466997,72.725281289733203,72.992179586167893,71.498500909852496,72.902657881958106,73.262327920632202,73.178782301405491,73.581727039202406,73.301641797488401,72.7956648452232,72.589044512212908,72.544414718859201,72.479323213011895,72.273860945197399,73.360953891977005,73.5947047143963,72.927383745844338,73.4999904336334,73.956475592397808,73.8843595261703,73.639352252836801,73.351558082555101,72.865954642333406,72.631729690736407,72.577529306708996,72.484623528414886,72.305530846347992,73.403508106840505,73.657420556592896,{"$f":"+BP167/BP48","v":73.096361273698136},79.951586271034714,80.372726498747326,80.30759466030463,80.108449760533318,79.784967797051934,79.249121365421132,79.058334103969543,79.004305645838713,78.901071484287741,78.731258450679022,79.848345939357642,80.085849319064934,79.52383883787121,84.502831802606082,85.626024877609765,86.726067982514152,87.819639021870628,88.905395880589694,90.782946145223193,92.104902526349875,92.914082465587597,93.932665087361471,95.45901111881237,97.17791231462941,98.950162648439061,99.989391472924638,102.09899340915814,104.17248884315343,105.52621351168054,106.73306765798142,108.56339482050097,109.64554405909217,111.14589838811628,112.76125457798499,114.77178745183525,115.74289759417641,117.2128499012213,118.2047817306716,119.73834081353719,121.21150272458442,122.80836153468796,124.44235860263967,126.11479817116074,127.82703785386722,129.58049201745945,131.3766342660455,133.21700003513598]
[{"$f":"ROW()","v":179},"Commercial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},47.354438294888205,50.214459930613501,49.413293941285197,48.567513447193996,48.150877180615304,46.598488627473401,45.881067397415201,46.382003538193999,46.659972589188399,47.602355863227601,48.5595073524645,47.905371907506201,47.667371062650886,47.457236677943797,50.367516505628103,49.107437324674095,48.3257579177493,47.895320558269106,47.976303737789898,47.2410663560348,47.778469746877498,48.274831150824305,49.239938831203297,50.2220053019905,49.571317610097999,48.562959255265596,49.114866019748902,52.110508312157101,50.807440236401995,50.374397490448104,49.9318256941919,48.326848219217695,47.584564241248799,48.133550877902501,48.641621469558899,49.601722789115804,50.585230986263007,49.938091935573702,49.496296612687523,49.470781730766596,52.52280943303181,51.2082802362306,50.392363297614295,49.946123097101101,48.3467144667204,47.592359591187197,48.144484044316897,48.653402013083102,49.608327699997901,50.581531082196499,49.953436595323694,49.58928210478205,55.874399348330243,58.917994861864123,57.599214752336032,56.793671016837735,56.339266524826229,54.72408681030803,53.974287224963234,54.531739178165836,55.045727502782739,55.992776796032622,56.961126346905232,56.338475921774638,55.978334221005753,60.721872139571971,61.607255617945292,62.467111030253051,63.318092500086912,64.158833893588124,65.788918538351638,66.860934643409578,67.417674903817939,68.181293449974078,69.450125765051126,70.908938107330542,72.418498699067229,73.192410884059086,75.034043014403906,76.836888944451673,77.917257613991765,78.848022201315743,80.399498909268658,81.200009188747529,82.415908169068175,83.743964456746411,85.464324429384277,86.142359941500914,87.316306872019084,88.009273271177321,89.240877269447992,90.409064545054306,91.69789897336257,93.020791415701026,94.37901531235272,95.773897166471102,97.206819923189357,98.679225450832703,100.19261713177109]
[{"$f":"ROW()","v":180},"Industrial",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},29.677671322935602,31.976692741301299,31.563269727764499,31.166693646453499,30.734715585133202,30.846058703218102,30.950828429912999,30.6202939219379,30.907825682283701,31.913583160020995,31.277616509784597,30.570528981362401,31.016430092621505,29.789677729842101,32.094076361028804,31.434332356667504,30.9887827691349,30.579403837367398,31.699165290675996,31.8627570187458,31.441410829852099,32.012016702721397,33.104366768159899,32.490916746512603,31.686191918096601,31.594031497092814,30.828168286532701,33.253539672962098,32.580023241522696,32.333734159897901,31.859632200392902,31.962531854458998,32.106561676012703,31.692745707598103,32.250425436916196,33.339971430514503,32.7285529171333,31.922813116725997,32.231027183919167,31.0802767136305,33.4506390615404,32.757893291198094,32.269263868129499,31.846069844808003,31.966061740032799,32.131976336185303,31.715102742703607,32.305988667395503,33.363949045228104,32.6899729592011,31.855435526746597,32.279392309260174,37.435603180944931,39.850273467513034,39.146332800612534,38.685681404359734,38.295222229949928,38.432412989386535,38.542081607222229,38.094569108784228,38.657107587360237,39.738682766052129,39.088649955591627,38.247336495722827,38.678189265961656,43.248725734977427,43.959377749304807,44.64275438292615,45.315492286286734,45.97620767764996,47.42446606025409,48.31283764053105,48.684096930910613,49.260379697337697,50.340002874888356,51.607713988266163,52.924262338812198,53.503232160201499,55.147972503307749,56.751957728244555,57.631477085622571,58.359383867662864,59.705974192279243,60.299549224588198,61.306443605267276,62.423405247307507,63.930559627850982,64.393257491952284,65.349713397974952,65.823013862392756,66.832755266575589,67.776861322153181,68.839373718232409,69.933680908019568,71.061033699594446,72.222735737585253,73.420146880014656,74.654685677226269,75.927831960428563]
[{"$f":"ROW()","v":181},"Street Lighting",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},131.684783438111,129.773706295019,139.21899412029202,139.085239165394,123.856973375265,134.48007730469598,144.10385423263,134.90488705387799,126.53321656973199,134.32692220060898,133.71905998219199,134.50562657600301,133.48346910103797,134.26822540367399,131.962513228539,149.65931687631999,136.69739020848502,125.02608749000902,138.482623175128,148.76573032594601,138.98601050677701,130.21756241772101,138.428401122879,137.853739845739,138.58681769783601,136.88597015360264,138.852808408957,136.52650290963999,155.17163958722799,141.42228106241899,129.24245811352799,140.666229774746,151.390629314851,141.160938487198,132.069431087037,140.632030117201,140.14228431546698,140.84575729788702,140.11304807177339,140.15684178906099,137.38807121629301,156.61277217837301,142.491528622554,129.939742110514,141.66581655875098,152.90381247088499,142.25549114050401,132.91933978425698,141.735163498606,141.345687952963,{"$f":"+BO170/BO51","v":141.94480012787699},141.18537578769642,147.80246243221242,144.83760032624843,164.73012328759742,149.96377404239044,137.07466921708945,149.27978526260145,160.8532338625904,149.78239057476944,140.17138735232243,149.25089763525844,148.92811439940644,149.51190849190644,148.71979290798163,154.39074541341756,156.21281762452935,158.01872865690291,159.82522630300326,161.63103903453364,164.23584573070661,166.29233110768814,167.84338533273927,169.61126098318462,171.8943929735938,174.37764798795862,176.92189567850158,178.74084183328779,181.63795827312489,184.50684335575988,186.6639115694131,188.68214269629127,191.33196060919391,193.24179550567206,195.57811234916196,198.03779067864113,200.90108891349797,202.73349207045575,205.07335032226345,206.94388715592416,209.36483729304223,211.73426416888455,214.23635059343104,216.7846275519702,219.3804898099846,222.02538640907932,224.72082405822363,227.46836962721738,230.26965274991963]
[{"$f":"ROW()","v":182},"Other Retail",null,{"$f":"+D171/D52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},68.525332746834607,60.165066038212501,54.676892366614403,54.743613567198402,51.022858318578002,50.358070339708505,48.721184240916898,44.939506265126298,61.061373327405398,65.235385387733203,67.044823851603809,66.143043954933901,56.059177612162827,67.850289404559106,56.888820072345304,50.406620765961897,50.444226392356811,46.899483233592903,48.0493475890908,46.1474199515009,42.408923182317004,59.656352741223898,65.60866203013741,69.545782933397703,68.027757019557399,53.386951224129135,70.591071081504097,60.2303480979973,53.856445078745999,54.172233253625102,50.348662839119996,49.972079914646706,48.093427257860398,44.256645585232796,61.42680936714401,66.865321513355795,69.863883925609798,68.627663975518601,55.974160498685663,70.789223305536808,59.689251094009698,53.142135434392301,53.136946261957597,49.360004295661099,49.111296873221498,47.203179528114596,43.403156049239904,60.682850700609208,66.446173395417105,69.9426572292478,68.556737891275006,55.173953119391371,77.311435077025422,66.514100737861426,60.03587205416553,60.027524797792438,56.185521339000239,55.875016853383535,53.985857500010525,50.170784641604236,67.382274714961142,72.971903190074329,76.225012775162526,74.909227226536544,61.960901611013675,66.764265203479965,67.710072612492368,68.630956194745565,69.543576116224372,70.446572345886949,72.139534375173454,73.275056638599608,73.895938118959862,74.724339297267449,76.058602070817415,77.58349917615449,79.159805378579406,80.00113063036639,81.910849958174296,83.782463957659758,84.932288377331929,85.933203272289319,87.555531790951932,88.427602399247647,89.715777311673307,91.116832290777594,92.910920941755776,93.66342241899612,94.912579974289244,95.681509104470166,96.989835461073767,98.235512318596363,99.602611224640029,101.00455078949126,102.44261227988086,103.91813010367451,105.43249518976482,106.98715747007391,108.5836284712047]
[{"$f":"ROW()","v":183},"Metro",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},45.170267257886998,47.598068752112695,46.404022644181303,45.585199777933802,46.5423173769789,44.4071462627888,44.6230186156263,45.106761162746295,46.271631440156895,47.156647844366198,47.356188990411695,45.772278809468496,45.956814932351243,45.389130256108004,47.8068129338373,46.221750000863601,45.359387186586105,46.320321828560694,45.909308634834701,46.106995406481701,46.627287397309097,48.022317449898395,48.964075806166399,49.159760367846701,47.5098902402124,46.929785525353708,47.119843158447502,49.6398172006419,47.970172378459999,47.459055010552397,48.459731101582904,46.249986047782002,46.462774211060498,46.975801910919202,48.3978646155497,49.335130619832803,49.537198668905404,47.877869459508496,47.914114282721684,47.480995819526903,50.014723301862702,48.3447454163936,47.455284788570395,48.459017284936898,46.254039692034304,46.460854085735498,46.9794555442502,48.392385438894095,49.337146655765196,49.5358904252098,47.874197218051499,48.002042908983128,53.862692827492737,56.39900558247804,54.722923121029034,53.838792852188739,54.841878738925828,52.633679406552233,52.844314728398935,53.359313101332944,54.77762325165083,55.718640829149031,55.919047000948623,54.259466141635933,54.384123378073404,59.111719188210294,{"$f":"+CE172/CE53","v":59.981001137070002},60.824594004568993,61.659150304146017,62.483302275687834,64.096631604272332,65.151724839989484,65.691373002363633,66.43772852950525,67.689125195377599,69.130327531960276,70.622102017943249,71.378050236123869,73.201538759989333,74.986059647492937,76.047920024063458,76.959991235488161,78.49258763378279,79.274028800506784,80.470667976945052,81.779271862702061,83.479984909399477,84.138177026316271,85.29208212768259,85.964806279397465,87.175965607750342,88.323503766739677,89.591482587264778,90.893310865742279,92.230259956894372,93.60365425745816,95.014874585086289,96.465360659348605,97.956613692372144]
[{"$f":"ROW()","v":184},"Total Retail",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.842001108326869,60.207075701709634,60.018909490439668,59.611902655345446,59.626838054834849,59.152800514094885,59.114360005895449,59.32472382666969,59.029813297878128,59.263948693369471,59.717253874257288,59.112770763755016,59.385633744907956,59.041380189086048,60.512548181219856,59.767937479299711,59.378554677523248,59.396944855603522,61.099336765075321,61.062737644825503,61.304467231119418,61.284700827162844,61.489352691070927,61.957668050145962,61.340843069872129,60.695596493120441,61.261431972498208,62.781446222608459,62.000550066020018,62.100404775759202,62.109028800516548,61.616641803299679,61.555424735934309,61.831818124282812,61.834217703124629,61.987178316880538,62.438894688681643,61.845934312698901,61.923000809969587,61.765247934850301,63.342267207420278,62.548732429876878,62.124485901735767,62.146190485485796,61.673994012251768,61.590217766265916,61.878980876286519,61.907416066082021,62.020731099519907,62.420782452323238,61.856240285313952,{"$f":"+BP173/BP54","v":62.065072295828088},68.191289955219901,69.776246447702917,68.978307160950067,68.588492909273953,68.604020024073435,68.107225733087034,68.014418464222487,68.303400420898626,68.337372881163489,68.434443429629411,68.836630456684929,68.285228686469253,68.496390775420366,73.436082564080863,74.472674571177393,75.487204155477713,76.494437159341061,77.49702440447733,79.289356862619698,80.524208649269468,81.243874091675067,82.172172895336686,83.596071753547434,85.217250535345173,86.892565740280347,87.833957779054302,89.846291437004609,91.820412584927425,93.07263520411729,94.175699266307916,95.893875413914202,96.854019958992126,98.231109169028386,99.721937708940459,101.60666844231682,102.45068334145601,103.79224765777897,104.65449244160344,106.05647136083108,107.38200058461776,108.8450870484598,110.3439677134489,111.87993393269416,113.45487552752488,115.06965270794606,116.72572600741,118.42461765126616]
[{"$f":"ROW()","v":185},"Resale",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},50.692445939052192,41.222358678564305,48.277711749576468,50.746643597320634,38.552076049212012,31.443113465031718,36.720591436380602,35.419653209318945,35.09818667715173,40.00878966034395,48.935824358516648,56.289451124423564,41.48735725305179,55.454618024160695,42.316083784855778,48.632597716851834,49.674898755925788,38.421912392635043,31.745270320951064,36.103948440875747,34.903253531463726,34.631429909760371,39.566580155141146,48.811938651646791,55.900443234932403,41.590840465469164,55.388243676081125,41.144476609156477,48.432492133405233,48.050125959003907,37.308081559879106,31.41344113207413,36.101854850552321,34.817922182514813,34.628485413735895,39.642224053971951,48.795238018211137,55.573498622488543,41.243378693332346,55.230172145502159,40.931083457805315,49.0189953080938,48.607418537574034,38.008392879620125,32.459153787205288,44.281952974248085,37.673800267050979,38.187912227227692,42.51830200372585,52.266557963484289,{"$f":"+BO174/BO55","v":51.284272255177676},43.310030572895833,50.939067704588901,38.819081834181127,44.820141557491532,43.090943862239499,40.299913417878535,34.883217161733818,38.998852905626791,38.674614140167563,39.204240047543713,43.794887348872336,53.995365662333569,52.563086721986913,42.952282935680053,43.937557144840127,44.755840781659188,45.547925353997122,46.330458275461481,47.102066635109495,48.662326915681277,49.663820412905558,50.149332839401922,50.841011273306961,52.03718407501038,53.422610308782446,54.858050930926701,55.557101946630191,57.323124295993793,59.049604347250501,60.052843479211624,60.90570723358087,62.378504100249465,63.099547740031205,64.235185414257742,65.482177782780923,67.12066319707219,67.71600540525877,68.806432098807562,69.415043058626722,70.561448063164931,71.643584355101495,72.845507289903253,74.080619123800176,75.350184605925918,76.655521461373084,77.998003769433424,79.379064443932279,80.800197823194679]
[{"$f":"ROW()","v":186},"Totals",null,{"$f":"+D175/D56","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},58.506082146969767,59.231413818121297,59.515499057726565,59.229406076327777,58.555100434308535,57.657570756612515,58.03508745846819,58.07484871368213,57.705134935709715,58.265451835510937,59.107837790155735,58.991571422247425,58.498221562556388,58.896101681238477,59.586527894720014,59.294499062246835,58.960137320509006,58.330964342769704,59.520818197679908,59.861934614234841,59.926320806169031,59.814175551422331,60.350797940478166,61.209701578545015,61.105516033984266,59.750636493615119,61.021472116647786,61.680861960573687,61.423442563488692,61.488593202171806,60.837837009369508,59.978458862779725,60.319538221521405,60.408733194038263,60.321724400053348,60.818002485028686,61.656846425191382,61.572336168963403,60.892767553203463,61.495893728012071,62.18332152103892,61.963161952293056,61.530138911711553,60.89981124566367,60.072310131965843,60.87733273730101,60.809401115811362,60.818203981851283,61.151797960544954,61.915347399996087,61.404605683726231,61.198488739755639,67.484245627817899,68.299285204931437,67.973570165077902,67.465703206393044,67.368337378659106,66.59990246578117,66.806865187531173,66.980204567654468,66.986031997065297,67.326024937642401,68.090768864411515,67.607310097637509,67.359089950784764,72.098370785414886,73.114574627395484,74.142665240287116,75.131850973651169,76.113120905867547,77.886615180952276,79.103433788353925,79.807379415140957,80.71878278409811,82.126362802118422,83.725602997249553,85.380191567179054,86.300403480152013,88.292233307243208,90.241936604713985,91.471793090796169,92.552221276821754,94.253594402125714,95.191666139914261,96.545994031450135,98.013528900206623,99.874422565166498,100.69402667368585,102.01063197605552,102.84737844628739,104.22280702000103,105.53343275903559,106.96950571544374,108.44081970154475,109.94865583452439,111.52456272132358,113.14015319036176,114.7968904441945,116.49629929127028]
[{"$f":"ROW()","v":187}]
[{"$f":"ROW()","v":188},"Cost Recovery Clause - $/MWh Rates"]
[{"$f":"ROW()","v":189},"2.  Fuel"]
[{"$f":"ROW()","v":190},"Retail Fuel"]
[{"$f":"ROW()","v":191},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P258/P48","v":{"$error":"#DIV/0!"}},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,{"$f":"+AC258/AC48","v":26.059999999999992},27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,{"$f":"+AP258/AP48","v":27.336534400626292},27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,{"$f":"+BC258/BC48","v":27.635092933068702},28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,{"$f":"+BP258/BP48","v":28.001902368049198},27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,{"$f":"+CC258/CC48","v":27.669497492543201},{"$f":"+CD$453","v":28.498321454445232},{"$f":"+CE$453","v":28.7801287118386},29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,{"$f":"+CU$453","v":50.528071028827497},51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,{"$f":"+DK$453","v":81.540251531689634}]
[{"$f":"ROW()","v":192},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068695,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049205,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543201,{"$f":"+CD$453","v":28.498321454445232},28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":193},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.498321454445232,28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":194},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.060000000000002,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049191,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.498321454445232,28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":195},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.059999999999995,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068695,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049205,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,28.498321454445232,28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":196},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.06,26.060000000000002,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626299,27.336534400626302,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068698,27.635092933068702,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049201,28.001902368049208,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543197,27.669497492543204,28.498321454445232,28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":197},"Wholesale Fuel"]
[{"$f":"ROW()","v":198},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P265/P55","v":{"$error":"#DIV/0!"}},21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,21.563961979143599,{"$f":"+AC265/AC55","v":21.563961979143599},22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,22.825514080748999,{"$f":"+AP265/AP55","v":22.825514080749002},23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,23.129791489913199,{"$f":"+BC265/BC55","v":23.129791489913206},25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,25.656638484135502,{"$f":"+BP265/BP55","v":25.656638484135502},26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,26.642909515186798,{"$f":"+CC265/CC55","v":26.642909515186801},28.498321454445232,28.7801287118386,29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,{"$f":"+DK$453","v":81.540251531689634}]
[{"$f":"ROW()","v":199}]
[{"$f":"ROW()","v":200},"3.  Capacity"]
[{"$f":"ROW()","v":201},"Retail Capacity"]
[{"$f":"ROW()","v":202},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P269/P48","v":{"$error":"#DIV/0!"}},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,{"$f":"+AC269/AC48","v":2.3799999999999994},2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,{"$f":"+AP269/AP48","v":2.9060029420515803},2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,{"$f":"+BC269/BC48","v":2.2729892063359696},2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,{"$f":"+BP269/BP48","v":2.1725577714297395},2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,{"$f":"+CC269/CC48","v":2.0325600040691501},{"$f":"+CD$464","v":2.0721187740053191},1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,{"$f":"+CT$464","v":0.33442019215926927},0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,{"$f":"+DJ$464","v":0.29111877214702309},0.28877184983774523]
[{"$f":"ROW()","v":203},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":204},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000008,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297408,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":205},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515803,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.2729892063359705,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":206},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3799999999999994,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515807,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.2729892063359709,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297404,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":207},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.3800000000000003,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515798,2.9060029420515794,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.27298920633597,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297399,2.1725577714297404,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691501,2.0325600040691505,2.0721187740053191,1.9665740311524493,1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":208},"Wholesale Capacity"]
[{"$f":"ROW()","v":209},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P276/P55","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC276/AC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP276/AP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC276/BC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP276/BP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC276/CC55","v":0},{"$f":"+CD$464*0","v":0},{"$f":"+CE$464*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":210}]
[{"$f":"ROW()","v":211},"4.  Nuclear"]
[{"$f":"ROW()","v":212},"Retail Nuclear"]
[{"$f":"ROW()","v":213},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P280/P48","v":{"$error":"#DIV/0!"}},{"$f":"+Q$471","v":0},{"$f":"+R$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC280/AC48","v":0},{"$f":"+AD$471","v":0},{"$f":"+AE$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP280/AP48","v":0},{"$f":"+AQ$471","v":0},{"$f":"+AR$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC280/BC48","v":0},{"$f":"+BD$471","v":0},{"$f":"+BE$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP280/BP48","v":0},{"$f":"+BQ$471","v":0},{"$f":"+BR$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC280/CC48","v":0},{"$f":"+CD$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CT$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DJ$471","v":0},0]
[{"$f":"ROW()","v":214},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},{"$f":"+Q$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AD$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AQ$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":215},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":216},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":217},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":218},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":219},"Wholesale Nuclear"]
[{"$f":"ROW()","v":220},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P287/P55","v":{"$error":"#DIV/0!"}},{"$f":"+Q$471","v":0},{"$f":"+R$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC287/AC55","v":0},{"$f":"+AD$471","v":0},{"$f":"+AE$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP287/AP55","v":0},{"$f":"+AQ$471","v":0},{"$f":"+AR$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC287/BC55","v":0},{"$f":"+BD$471","v":0},{"$f":"+BE$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP287/BP55","v":0},{"$f":"+BQ$471","v":0},{"$f":"+BR$471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC287/CC55","v":0},{"$f":"+CD$471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":221}]
[{"$f":"ROW()","v":222},"5.  Conservation"]
[{"$f":"ROW()","v":223},"Retail Conservation"]
[{"$f":"ROW()","v":224},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P291/P48","v":{"$error":"#DIV/0!"}},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,{"$f":"+AC291/AC48","v":1.43},1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,{"$f":"+AP291/AP48","v":1.4963625176622199},1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,{"$f":"+BC291/BC48","v":1.6047898432647201},1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,{"$f":"+BP291/BP48","v":1.6053826509918396},1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,{"$f":"+CC291/CC48","v":1.6100368118188599},{"$f":"+CD$478","v":1.3704559105993803},{"$f":"+CE$478","v":1.3754550958754712},1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,{"$f":"+CU$478","v":1.4012246255003735},1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,{"$f":"+DK$478","v":1.3169068769484047}]
[{"$f":"ROW()","v":225},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647196,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,{"$f":"+CD$478","v":1.3704559105993803},1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":226},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918396,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":227},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647201,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":228},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647196,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":229},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4300000000000002,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622199,1.4963625176622202,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647199,1.6047898432647201,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918399,1.6053826509918401,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.6100368118188599,1.3704559105993803,1.3754550958754712,1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":230},"Wholesale Conservation"]
[{"$f":"ROW()","v":231},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P298/P55","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC298/AC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP298/AP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC298/BC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP298/BP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC298/CC55","v":0},{"$f":"+CD$478*0","v":0},{"$f":"+CE$478*0","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":232}]
[{"$f":"ROW()","v":233},"6.  Environmental"]
[{"$f":"ROW()","v":234},"Retail Environmental"]
[{"$f":"ROW()","v":235},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P318/P48","v":{"$error":"#DIV/0!"}},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,{"$f":"+AC318/AC48","v":1.4499999999999997},1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,{"$f":"+AP318/AP48","v":1.3588169535374404},1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,{"$f":"+BC318/BC48","v":1.7137372176234602},1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,{"$f":"+BP318/BP48","v":1.81366400974821},1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,{"$f":"+CC318/CC48","v":1.7926321158932303},{"$f":"+CC235","v":1.7926321158932303},{"$f":"+CD235","v":1.7926321158932303},1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":236},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999997,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374404,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932303,{"$f":"+CC236","v":1.7926321158932303},1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":237},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4500000000000002,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374399,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482095,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299,1.7926321158932299]
[{"$f":"ROW()","v":238},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999995,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234602,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482097,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301]
[{"$f":"ROW()","v":239},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.4499999999999997,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374406,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.7137372176234598,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303,1.7926321158932303]
[{"$f":"ROW()","v":240},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.45,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374401,1.3588169535374397,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.71373721762346,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.81366400974821,1.8136640097482102,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301,1.7926321158932301]
[{"$f":"ROW()","v":241},"Wholesale Environmental"]
[{"$f":"ROW()","v":242},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P325/P55","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC325/AC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP325/AP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC325/BC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP325/BP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC325/CC55","v":0}]
[{"$f":"ROW()","v":243},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24879.415167172199,22071.4905586809,"<-- Hurricane Matthew costs that are not part of the Rev by Class Revenues"]
[{"$f":"ROW()","v":244},"7.  Storm Fund",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q243/Q54","v":3.1045177084220787},{"$f":"+R243/R54","v":3.0868195149524102}]
[{"$f":"ROW()","v":245},"Retail Storm Fund"]
[{"$f":"ROW()","v":246},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P329/P48","v":{"$error":"#DIV/0!"}},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,{"$f":"+AC329/AC48","v":1.5473114740878313},1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,{"$f":"+AP329/AP48","v":0.63112926550901571},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC329/BC48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP329/BP48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC329/CC48","v":0}]
[{"$f":"ROW()","v":247},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.5798574217748758,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.64871310611657385,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":248},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6302791367953806,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.67233996305136268,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":249},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6366514167457651,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.65850520303774907,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":250},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.5360157849996927,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.70654022932440808,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":251},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.2253305681426081,4.20763237467294,1.1549084651941599,1.1549084651941599,1.1549084651941599,1.07988197297088,1.07988197297088,1.07988197297088,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.1446723312578801,1.6168889482692046,1.3576272816386301,1.3576272816386301,1.06344810011032,1.06344810011032,1.06344810011032,1.06985534354579,1.06985534354579,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,1.0000000000000001E-7,0.66382238363477786,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":252},"Wholesale Storm Fund"]
[{"$f":"ROW()","v":253},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P336/P55","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC336/AC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP336/AP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC336/BC55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP336/BP55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC336/CC55","v":0}]
[{"$f":"ROW()","v":254}]
[{"$f":"ROW()","v":255},"Cost Recovery Clause Revenues"]
[{"$f":"ROW()","v":256}]
[{"$f":"ROW()","v":257},{"$f":"+B189","v":"2.  Fuel"}]
[{"$f":"ROW()","v":258},"Residential",null,{"$f":"D48*D191","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D258:O258)","v":0},{"$f":"Q48*Q191","v":108648.6827792},94341.642396079988,98213.655802919995,106958.2633528,118981.57170295999,139011.94910576,155286.04462355998,153271.58739127999,149064.81321823999,142179.34428429999,112669.47363813999,106558.99074388,{"$f":"SUM(Q258:AB258)","v":1485186.0190391198},{"$f":"AD48*AD191","v":115557.20504654676},101594.87767956124,105279.23026040469,113993.57362164553,126455.83766745968,147602.66517333279,164513.49241524379,162638.83361083493,159115.78746806746,150670.27071135328,118635.0361159617,112693.09554094063,{"$f":"SUM(AD258:AO258)","v":1578749.9053113521},{"$f":"AQ48*AQ191","v":117595.51324039862},104660.45566187469,108460.16614399559,116132.25455233314,128537.0130471732,149903.5914232778,166731.20173416851,165214.80645522193,162279.55442763254,153135.48906738116,120270.26273283332,114729.10354551666,{"$f":"SUM(AQ258:BB258)","v":1607649.4120318075},{"$f":"BD48*BD191","v":120010.52914335304},105864.9959328448,109518.66976085004,118318.88199775126,130994.74082284341,152179.78242913942,169812.08244847402,168528.35029943427,166261.3102353061,156304.06387286144,122725.54103738835,116837.84382431237,{"$f":"SUM(BD258:BO258)","v":1637356.7918045584},{"$f":"BQ48*BQ191","v":119069.57806996183},105493.04536306277,109040.44582842331,117175.4042364701,130160.81412745721,152137.11553175701,168610.05919489739,167339.84379134796,165368.18133644186,155308.40977490594,121843.55149979866,116239.82495305336,{"$f":"SUM(BQ258:CB258)","v":1627786.2737075775},{"$f":"CD48*CD191","v":1676865.5399766832},1708955.5697775066,1778988.4607718163,1885845.3271185912,1960171.5388397747,2038280.9864357261,2132201.6596955978,2240098.8576159677,2340188.9885509443,2454863.9033418698,2553373.0506103169,2656177.1284294007,2796760.1473691026,3036366.3967399634,3175210.3024201184,3303742.4255355923,3415336.4284224007,3555315.8487889552,3692048.3313941192,3760172.4841806227,4030263.977545266,4242306.7711210568,4398961.0050983001,4586298.6153824339,4803289.4982744232,4973632.6010931907,5147920.144625592,5330624.5831194241,5519752.1013571965,5715526.7240582267,5923355.2200701423,6138670.0157167232,6361740.0537121538,6592843.920080022]
[{"$f":"ROW()","v":259},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,92528.009022459999,84313.536508419988,89641.596308079999,95538.124152699995,99329.69800117999,107681.04136179999,112902.32210959999,111390.69106583999,114065.76710907998,109566.55817033999,92851.227918899996,95884.676026500005,1205693.2477549,100129.2382447088,89798.388340969541,95621.718864264272,101683.69099080049,105592.37542856888,114439.32583056251,120303.62121678142,117734.48836249999,119962.09170485305,115960.89185100113,98664.991141563005,101273.44842067576,1281164.2703972489,101772.94383766413,91697.991726081891,97942.691327184526,103170.10858591965,106954.4389505143,115819.74766368988,121886.24098625896,118889.57076604354,120762.40734255388,117542.76577926107,100452.98311036026,102803.4148346883,1299695.3049102202,103563.08616376999,92089.659884458306,98315.325246110282,104601.57546772197,108544.53686508581,117096.57994609422,123915.77704657144,120689.51493167861,122532.12593332701,119658.31256277989,102714.64255097118,104395.86128409684,1318116.9978826656,102375.54380503154,91284.091925455723,97427.606678144002,103166.53507786007,107460.10765333274,116618.11770196533,122753.03734030001,119359.363318134,120969.05028018946,118571.37609497875,101996.51856151246,103499.59055027901,1305480.9389871832,1332773.9094883136,1350377.6102334338,1397717.3208009568,1474614.2699362112,1524948.1021332834,1578772.4513553423,1644992.5528760185,1722275.3483291175,1792932.8308507372,1877794.6457425938,1947667.1917988583,2020046.7191565607,2120607.8647201243,2295045.6775750238,2392446.0844627479,2482365.1883105319,2559642.9635796705,2664351.0290408195,2766274.4302952257,2816742.8832708173,3018456.7825874728,3176625.5498360773,3293267.0160324462,3432831.6315594399,3594535.8002981315,3721477.5126366625,3858200.0410409942,3994342.3912745221,4135248.9305563029,4281085.1649373248,4435901.3401373848,4596270.1957714707,4762390.5094245253,4934468.1621893803]
[{"$f":"ROW()","v":260},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6493.9339299200001,6441.4960500399993,6454.6982023999999,6506.966405619999,6728.2915880999999,6784.2073052799997,6867.5279529999998,6598.1446384799992,6733.3442311999988,6693.4951815800005,6711.2050363799999,6526.7364597799997,79540.046981779989,6739.0956506881666,6682.0014123715855,6690.2732016524051,6903.6476461473931,7086.3287665000298,7137.3571371792495,7069.8910623361226,7086.9416789378265,6974.4061058571961,6770.0935311602752,6614.2047841544863,6663.7715523489078,82418.012529333646,6756.5160859170428,6564.8406565335745,6544.9021027929239,6732.8019152395036,7072.0077856778307,7197.3294501075879,7225.0058298694985,7196.3211008366461,7135.6001416052968,6952.4664154614193,6758.9566238792404,6777.907195412442,82914.655303333013,6824.7955488195885,6819.8884954486111,6852.447763430866,7164.0047417085425,7362.2721834236127,7446.845069060224,7407.477894568543,7383.5620297940395,7201.7354570239322,7122.1076233398098,7128.510426327678,7243.8626950263242,85957.509927971769,6951.3612319483527,6794.0199902623826,6852.1786177199492,7077.6996041093553,7155.6994471593762,7183.4733693354565,7347.0764396599689,7426.6601124159606,7334.3882595507939,7171.293643912205,7081.7842306681987,7202.7988531641486,85578.433799906154,85795.669685565983,87882.928578045074,91729.28161633524,96851.576780230171,100047.19344612102,103020.95769307864,106546.87329285042,110452.16122602472,113925.58899268987,118030.01073012434,121602.57406330032,125164.28555973299,130421.81436946572,140022.91324625537,145135.03346750612,149440.73379495283,152889.61760790317,155849.54295806304,160387.16410670753,161914.50593414719,172044.60083769259,179552.87832485494,184620.9105247824,190888.85143023444,198283.04847201623,203721.1823119999,209358.58484494736,215071.69564594168,220954.71333980953,227012.76185704517,233251.10764762721,239675.17795292757,246290.56562922616,253103.03411436727]
[{"$f":"ROW()","v":261},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,920.68486761999998,998.64638058000003,908.11469631999989,909.61124394000001,1141.0697010599999,972.59302587999991,854.61940587999993,965.17590685999994,1069.6350193399999,986.49004207999997,975.08126073999995,974.58002269999997,11676.301573000001,964.11129199033803,1047.4814618458704,853.65436164899779,1006.732475533852,1199.7285450849458,1019.4843947645219,893.26953786021579,1011.4892785483709,1123.180371408296,1034.223598036514,1021.9914283344033,1021.4249606685535,12196.771705724879,972.56149397237152,1058.4506442959328,858.67583897036286,1016.397135070686,1215.2428485718463,1029.4783721211118,899.39708800039932,1021.1815158049093,1136.2320176091398,1044.5470145149118,1031.9151240755778,1031.3026751459954,12315.381768153244,982.98614522832202,1071.6464405516963,865.33965266675932,1028.1664586478055,1233.4443166302283,1041.6165004046411,907.28896658150529,1032.9948546750304,1151.7417379939504,1057.061061663348,1043.9931338662268,1043.3335210540451,12459.612789963556,968.5047403054574,1057.7256160296101,850.03482615490202,1013.9063459440869,1220.4963878695469,1027.3920439794902,892.17057333498917,1018.6631476055173,1138.1451289658576,1042.8320386227915,1029.65529819639,1028.9661616918409,12288.492308700479,12623.704137451203,12716.191346729467,13101.099824019584,13709.664785161513,14068.636741757458,14411.920165142961,14838.730548422644,15314.746994100769,15724.03661601217,16217.148743453625,16633.535905860244,17037.626827932283,17661.808122864215,18858.895827993485,19441.022044084024,19907.196227591827,20251.047577016972,20682.978905039883,21152.041661735584,21220.056946787616,22406.958159848724,23239.04403528785,23746.180596378297,24399.63820875786,25187.281855917321,25717.440270603529,26099.285128898347,26645.434604175625,27204.920466014446,27778.067527078852,28365.207116239068,28966.678966858173,29582.831416038771,30214.021608797193]
[{"$f":"ROW()","v":262},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,46.68445732,64.467097699999997,78.099578839999992,73.865871240000004,79.667791459999989,79.571134919999992,88.119674899999993,97.996519140000004,64.359495960000004,53.440929279999999,54.981700719999992,52.8878579,834.14210937999997,50.328090677479452,78.474333227052298,95.960284139084905,92.279857166591,101.28505832884531,98.344932044454751,111.3323008459171,126.37532236123774,74.373032970926332,58.770377923356072,57.706467341018097,55.541058441541281,1000.7711154675043,50.191933553663759,73.847490199091766,89.914146339076851,85.809036189148287,93.437123256370313,91.899755401410772,102.99695858979969,115.83752161587127,71.717377235810829,58.041598796023123,58.320768504832984,56.116040790632759,948.12975047173222,51.205594759626067,77.606040329344168,94.701789764987936,90.736972406793484,99.213820299258799,96.929089081244925,109.20310694242721,123.41317633333641,74.426284305940342,59.506422693805831,59.102943282584619,56.876904051934176,992.92214425128395,50.426082018802902,75.31211107208874,91.801858780759815,87.787872449014074,95.794760955416251,93.896301393457875,105.51599618746143,118.96494913019448,72.674709910094492,58.456959979531121,58.397359881932182,56.193816440621021,965.22277819937437,1002.3300907507485,1008.1038536526733,1043.7197717088447,1094.5240808142544,1127.6276169070209,1159.1460504855768,1198.3945785944566,1242.0233059699876,1281.0097599965814,1327.4464410217108,1368.3426913706112,1408.9062777825734,1468.4887918656814,1576.9111280919417,1635.1506769566336,1684.5549319387326,1724.4302309220038,1772.307373507987,1823.9086903195434,1841.2773717660166,1956.4757883559323,2041.8591196130815,2099.492192860338,2170.7705106450221,2254.8565001975194,2316.6983106882772,2365.7647173731889,2430.3230642204362,2496.8013609551508,2565.2575079318385,2635.7510159689409,2708.3432128219479,2783.0972976888174,2860.0783973328839]
[{"$f":"ROW()","v":263},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,205.25215627999998,175.38314849999998,191.385943,199.49907250000001,194.56917199999998,211.74174778,214.39595877999997,215.40609649999999,209.04193178,201.43957827999998,194.84850913999998,188.32926136,2401.2925759,214.46074369899983,185.06732644046721,197.81878095005214,210.62766951841283,204.60234196156759,220.06030473255532,225.4756721973194,224.37179560168772,220.89270220505441,210.59535773475127,204.80028580716251,198.48912744662431,2517.2621082946548,217.23040123637099,186.5360206103328,201.4664046341889,212.2425156777885,206.58304209074655,223.50166051076519,227.64623357340216,227.62387678321934,222.49090698673822,213.25509311794906,206.83117759019257,200.18452321339558,2545.5918560250902,219.89723118024594,189.29190794333209,203.38708552882517,215.40698612601739,209.45369767686304,225.94239387106987,230.81578895540039,230.23908977613041,225.85665204601889,215.90345985500292,209.68079310506792,203.08096873213765,2578.9560547961119,217.39384624690084,186.90654246871205,201.34495664177845,212.67835514522667,206.90375868803039,223.52009434772987,228.00274662800433,227.70659999634159,222.97174024642266,213.43055043456147,207.14019454410416,200.55197651313966,2548.5513619009525,2624.7838732046393,2650.7936931715863,2738.7962020652858,2875.0693368997877,2960.4999005175628,3044.0327460977433,3146.6981570501566,3261.4667063953325,3363.7341596735255,3485.725817040634,3593.0858843786577,3699.6153497499404,3856.0639787858995,4140.7713481073752,4293.6989583804143,4423.4293983778243,4528.1363494454017,4653.855981485146,4789.354842487056,4834.9631195670099,5137.4600159057663,5361.6662710290275,5513.0038484094557,5700.17215217997,5920.971827509683,6083.3610881514523,6212.2037486041818,6381.7263348384231,6556.2904925015773,6736.0482616987629,6921.1559114522797,7111.774481875801,7308.0699273003811,7510.2132636478418]
[{"$f":"ROW()","v":264},"Total Retail",null,{"$f":"SUM(D258:D263)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P257:P263)","v":0},{"$f":"SUM(Q258:Q263)","v":208843.24721279999},186335.17158131997,195487.55053156,210186.33009880001,226454.86795675996,254741.10368141998,276213.02972572,272539.00161809992,271206.96100559999,259680.76818585998,213456.81806401999,210186.20037211996,{"$f":"SUM(AC257:AC263)","v":2785331.0500340797},{"$f":"SUM(AD258:AD263)","v":223654.43906831052},199386.29055441575,208738.65575305949,223890.55226081223,240640.15780790395,270517.23777261603,293117.08220526477,288822.50004878407,287470.73138536193,274704.84542720928,225198.73022316181,221905.77066052204,{"$f":"SUM(AP257:AP263)","v":2958046.9931674218},{"$f":"SUM(AQ258:AQ263)","v":227364.9569927422},204242.1221995955,214097.81596391668,227349.61374042992,244078.72279728431,274265.5483251086,297072.48883046053,292665.34123630606,291608.00221362343,278946.56496853259,228779.26953724341,225598.02881476743,{"$f":"SUM(BC257:BC263)","v":3006068.4756200104},{"$f":"SUM(BD258:BD263)","v":231652.49982711082},206113.08870157608,215849.87129835173,231418.77262436238,248443.66170595915,278087.69542765088,302382.64525209332,297988.0743816914,297447.19630000298,284416.95500319323,233881.47088494108,229780.85919727365,{"$f":"SUM(BP257:BP263)","v":3057462.7906042063},{"$f":"SUM(BQ258:BQ263)","v":229632.80777551289},204891.10154835126,214463.41276586472,228734.01149197787,246299.81613546234,277283.51504277845,299935.86229100783,295491.20191862999,295105.41145530448,282365.79906283383,232217.04714460173,228227.92631114216,{"$f":"SUM(CC257:CC263)","v":3034647.912943467},{"$f":"SUM(CD258:CD263)","v":3111685.9372519692},3163591.1974825398,3285318.6789869023,3474990.4320379081,3603323.5986783612,3738689.494445873,3902924.9091485338,4092644.604177576,4267416.1889300542,4471718.8808161039,4644237.7809540844,4823534.2816011589,5070776.1873522075,5496011.5658654356,5738161.2920297924,5961563.5281989845,6154372.6237673583,6402625.563047871,6646475.2309905933,6766726.1708237091,7250266.2549345428,7629127.768707918,7908207.6082931776,8242289.6792436913,8629471.4572281949,8932948.7957112957,9250156.0241064113,9575496.1540431213,9912213.7575727813,10260704.024149304,10630429.781898815,11013402.186102679,11410095.127406932,11820999.429653548]
[{"$f":"ROW()","v":265},"Resale",null,{"$f":"D55*D198","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D265:O265)","v":0},{"$f":"Q55*Q198","v":7429.4371808271226},8353.2868362148074,7246.2723759568898,7842.3976941042411,10039.882225529569,12023.204462898955,11573.22428723536,12441.754082538873,13149.931194217121,11752.202238607595,10582.083023487448,7801.0655258252618,{"$f":"SUM(Q265:AB265)","v":120234.74112744325},{"$f":"AD55*AD198","v":7883.3406455131153},8926.668368408149,7739.4273900773824,8424.2162111365251,10758.306203171254,12836.869210697976,12370.30451597928,13281.984036904791,14016.518687272061,12565.033963222522,11344.408388009626,8377.0426101232133,{"$f":"SUM(AD265:AO265)","v":128524.12023051591},{"$f":"AQ55*AQ198","v":8106.1669987318155},9161.2639499369579,7960.4720163569664,8663.0926719453892,11036.576466953888,13164.669082548487,12688.761067911726,13621.622890430883,14367.619890088181,12890.57385201332,11643.022339231064,8611.7642915110937,{"$f":"SUM(AQ265:BB265)","v":131915.60551765977},{"$f":"BD55*BD198","v":9124.3487956233366},10298.552811352338,8946.8280222608464,9752.0725656926916,12394.1755508567,14779.32990710734,11901.491175122865,12622.445226230022,13117.298313091545,12152.334556133253,11225.367358230675,9395.4687673505778,{"$f":"SUM(BD265:BO265)","v":135709.7130490522},{"$f":"BQ55*BQ198","v":9449.0797489970028},9884.2130771411412,8961.2929125573955,10145.400805620833,10826.509036732585,12688.87264900097,12541.374250848481,13300.771889583099,13821.723885809834,12807.173997437952,11831.919784689921,9902.7754554134808,{"$f":"SUM(BQ265:CB265)","v":136161.10749383271},{"$f":"CD55*CD198","v":147813.16274803056},151504.40251746026,154477.32101309844,164400.86796209117,171888.00132163856,179454.00555412716,188357.69085146475,198228.2336712078,207586.44891873209,218421.55703268098,228609.9568946998,239006.4562476264,252943.25049657578,275794.87198334886,290377.44581899157,303750.50964979932,315721.61408142594,329476.87480091362,344283.70685819077,352907.06702507689,380753.28291424352,403481.16914086638,421250.42955560691,442251.05860509013,466447.78062059026,486612.25134019554,504562.3280449108,526304.73184666922,549019.20213213773,572749.95830631559,588489.21570412768,604697.05340196867,621387.58209641336,638575.34285888856]
[{"$f":"ROW()","v":266},"Totals",null,{"$f":"SUM(D264:D265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,216272.6843936271,194688.45841753477,202733.82290751688,218028.72779290425,236494.75018228954,266764.30814431893,287786.25401295535,284980.75570063881,284356.89219981711,271432.97042446758,224038.90108750743,217987.26589794521,2905565.7911615227,231537.77971382363,208312.95892282389,216478.08314313687,232314.76847194874,251398.46401107521,283354.10698331404,305487.38672124402,302104.48408568889,301487.25007263396,287269.8793904318,236543.13861117142,230282.81327064525,3086571.1133979377,235471.12399147401,213403.38614953245,222058.28798027366,236012.70641237532,255115.29926423819,287430.21740765707,309761.24989837228,306286.96412673697,305975.62210371159,291837.13882054592,240422.29187647448,234209.79310627852,3137984.0811376702,240776.84862273416,216411.64151292841,224796.69932061259,241170.84519005506,260837.83725681587,292867.02533475822,314284.13642721617,310610.51960792142,310564.49461309455,296569.28955932648,245106.83824317175,239176.32796462422,{"$f":"SUM(BP264:BP265)","v":3193172.5036532586},239081.88752450989,214775.31462549241,223424.70567842212,238879.4122975987,257126.32517219492,289972.38769177941,312477.23654185631,308791.97380821308,308927.13534111431,295172.97306027176,244048.96692929167,238130.70176655563,3170809.0204372997,3259499.0999999996,3315095.6,3439796.0000000009,3639391.2999999993,3775211.5999999996,3918143.5,4091282.5999999987,4290872.8378487835,4475002.6378487861,4690140.437848785,4872847.7378487838,5062540.7378487857,5323719.4378487831,5771806.437848784,6028538.7378487838,6265314.0378487837,6470094.2378487838,6732102.437848785,6990758.937848784,7119633.2378487857,7631019.5378487865,8032608.937848784,8329458.0378487846,8684540.737848781,9095919.2378487848,9419561.0470514912,9754718.3521513212,10101800.885889791,10461232.959704919,10833453.982455621,11218918.997602943,11618099.239504648,12031482.709503345,12459574.772512436]
[{"$f":"ROW()","v":267},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,1.57160684466362E-9,2.6193447411060333E-10,6.4028427004814148E-10,9.6042640507221222E-10,1.6298145055770874E-9,1.3969838619232178E-9,1.1059455573558807E-9,0,5.2386894822120667E-10,0,7.5669959187507629E-10,1.3969838619232178E-9,1.1175870895385742E-8,7.2759576141834259E-10,5.8207660913467407E-10,5.2386894822120667E-10,8.149072527885437E-10,6.1118043959140778E-10,0,5.2386894822120667E-10,5.8207660913467407E-10,5.2386894822120667E-10,0,6.4028427004814148E-10,9.6042640507221222E-10,7.9162418842315674E-9,0,6.9849193096160889E-10,0,0,1.1350493878126144E-9,7.5669959187507629E-10,4.6566128730773926E-10,8.149072527885437E-10,0,0,6.1118043959140778E-10,1.1932570487260818E-9,4.1909515857696533E-9,3.7834979593753815E-10,-5.8207660913467407E-10,0,2.3283064365386963E-10,0,4.6566128730773926E-10,4.6566128730773926E-10,0,0,0,0,3.4924596548080444E-10,0,{"$f":"+CD266-CD451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":268},{"$f":"+B200","v":"3.  Capacity"}]
[{"$f":"ROW()","v":269},"Residential",null,{"$f":"D202*D48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D269:O269)","v":0},{"$f":"Q202*Q48","v":9922.6348816000009},8616.0057138400007,8969.6278131600011,9768.2527544000022,10866.313916080002,12695.642320480003,14181.918119880002,13997.942363440001,13613.747331520002,12984.913253900002,10289.844484220001,9731.7881032400019,{"$f":"SUM(Q269:AB269)","v":135638.63105575999},{"$f":"AD202*AD48","v":12284.277623458698},10800.016165451145,11191.680276291803,12118.056205101322,13442.853834932916,15690.861649183013,17488.562593908235,17289.277493569025,16914.761020272719,16016.962631403239,12611.465628045433,11979.80923226941,{"$f":"SUM(AD269:AO269)","v":167828.58435388698},{"$f":"AQ202*AQ48","v":9672.2429324316199},8608.3331301187391,8920.8597039927718,9551.8897564135204,10572.182405121646,12329.585651162561,13713.658311881318,13588.934645855212,13347.509867847579,12595.409561319893,9892.2413504098568,9436.4804432956716,{"$f":"SUM(AQ269:BB269)","v":132229.32775985036},{"$f":"BD202*BD48","v":9311.1462327390109},8213.6497946908221,8497.1240160122798,9179.8979659466968,10163.368133010163,11807.032416060345,13175.053414479919,13075.453672284802,12899.562925837374,12127.019236396723,9521.7933563659026,9064.9900232220552,{"$f":"SUM(BD269:BO269)","v":127036.09118704607},{"$f":"BQ202*BQ48","v":8746.6735581886096},7749.3617211588089,8009.9484667710585,8607.5303744084486,9561.4192113118752,11175.765524749129,12385.843389300406,12292.535260863922,12147.699878564446,11408.72406841247,8950.4455076920767,8538.8041160938192,{"$f":"SUM(BQ269:CB269)","v":119574.75107751506},{"$f":"CD202*CD48","v":121925.23592740465},116774.58699256388,64147.642980792756,35799.583453778687,35337.818687959349,35797.582874517029,36267.26557226845,36751.339751197571,37247.45643466097,28846.483473532702,24662.668728748526,23740.116108945782,23089.67312599959,23128.290998758112,23165.23701219296,23199.734169688407,23232.005791739412,23246.474008260982,23254.820490790094,23263.024029785847,23271.08013416332,23278.99281895957,23286.759324285911,23294.396256606615,23301.912685486212,23308.582395148704,23298.059378214555,23305.252684868636,23312.342707587191,23319.331909205619,23326.735187174545,23334.032259787524,23341.225736141925,23348.31814632237]
[{"$f":"ROW()","v":270},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8450.3707395800011,7700.1618146600013,8186.7612898400012,8725.2776471000016,9071.5533861400017,9834.2624114000009,10311.110000800001,10173.05620632,10417.364762840001,10006.462334820002,8479.8895797000005,8756.9274345000013,110113.19760770001,10644.211759258002,9545.9935369265058,10165.041123033308,10809.457440631539,11224.969089227561,12165.441773862703,12788.844118712284,12515.733141159395,12752.537915741706,12327.191440704855,10488.555364512707,10765.846714477826,136193.82341824839,8370.8349886978249,7542.1691521311841,8055.7963298828408,8485.7519314397741,8797.0134890819445,9526.1860330168893,10025.155726222027,9778.6792956200006,9932.7202946479174,9667.9044483846264,8262.2680845366685,8455.5913330803469,106900.07110674205,8035.0536446078258,7144.8755024082193,7627.9004585701614,8115.6259563812537,8421.5448655216787,9085.0643440570639,9614.1390997942763,9363.8260768341843,9506.7870370838318,9283.8191297696176,7969.2262325849488,8099.665399757142,102267.5277473702,7520.35470788778,6705.5932007964821,7156.8866286618841,7578.4597466638652,7893.8591822273702,8566.59293703193,9017.2549806204679,8767.9607501718656,8886.2059528188311,8710.0763844028625,7492.5120789886805,7602.9255047629249,95898.682055034951,96906.263190614322,92272.608198669943,50399.580244556913,27993.057468490148,27491.644722905319,27727.402670926807,27980.17791059953,28255.863019776916,28537.091591366749,22065.488901996534,18812.241608685319,18054.57292173442,17507.451424060062,17481.58072865901,17454.459801680132,17431.810674997312,17411.356509360361,17420.890176769608,17423.719716173746,17426.316918952729,17428.821055013123,17431.23431491404,17433.552219279813,17435.790168471391,17437.957756552441,17440.44488045196,17461.143748130249,17463.086602144544,17464.97641200382,17466.81464588892,17469.000597366186,17471.132468147407,17473.211886310022,17475.240416778728]
[{"$f":"ROW()","v":271},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,593.07608416000005,588.28705292000006,589.4927752000001,594.26631026000007,614.4794313000001,619.58608544000003,627.19556900000009,602.5934090400001,614.94087760000002,611.30155534000016,612.91895574000011,596.07186394000007,7264.2099699400023,716.3977518385849,710.32836417990723,711.20769451614547,733.89040748823504,753.31027488700363,758.73483211685186,751.5628691639215,753.37543037896739,741.41236652950306,719.69297319068312,703.12126183940154,708.3904438099471,8761.4246699391515,555.72413571831055,539.95881214354893,538.31886406911281,553.77364276654794,581.67336013313979,591.9810797872334,594.25746483944351,591.89814295707254,586.90383788035365,571.84107026638935,555.92487021408965,557.48355665141014,6819.738837426652,529.50911738501497,529.12839836114961,531.65454425499513,555.82702816354072,571.2098212915912,577.77149976354065,574.71715510663194,572.86161696520912,558.75440637172937,552.57639508454099,553.07316345432503,562.02289353049457,6669.1060397327656,510.63662495868573,499.07857209098671,503.35081809377965,519.91725328606537,525.64700538401621,527.68723626954079,539.7052737266406,545.55137159178435,538.77321894605473,526.79253181158958,520.21730385898604,529.10685747878279,6286.4640674969123,6238.2206674172367,6005.1255105095006,3307.6196601389952,1838.5633517842932,1803.6429527646608,1809.3193702792694,1812.2881257668228,1812.0918591029374,1813.288770077439,1386.9407380476136,1174.5420435018066,1118.6809193098907,1076.7448417496812,1066.5678185380743,1058.8550454389688,1049.4115011414729,1039.9949042221663,1019.0240484001019,1010.2182787298483,1001.7149633862479,993.39986538117978,985.26824924621803,977.32685164483757,969.54884953857299,961.91876091724578,954.72511630888528,947.49891296367502,940.28385121405199,933.18901023975445,926.21138819750172,918.56500548466397,911.04234629086204,903.64014255492793,896.35523545505134]
[{"$f":"ROW()","v":272},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,84.084036260000019,91.204082340000014,82.936031360000001,83.072707620000017,104.21127738000001,88.824689240000012,78.05042924,88.147300780000009,97.687311820000005,90.09387184000002,89.051934020000004,89.00615710000001,1066.3698290000002,102.48959176496356,111.35223526354714,90.747497473209904,107.02042522600149,127.53682052690037,108.37601457240677,94.958778132731041,107.52609589194496,119.3993874985234,109.94286161469039,108.64252410222231,108.58230590925713,1296.5745379763985,79.993281862711314,87.057673218284137,70.626175147962059,83.598767804466817,99.953847977671913,84.674700883221192,73.975502025131121,83.992283606792157,93.45519908957769,85.914098253738416,84.875123979479071,84.824749992688268,1012.9414038417242,76.266039390963485,83.144843948250838,67.138309484022855,79.77140269610554,95.698106525022325,80.814938680225296,70.392992210708485,80.146019005190936,89.35912391487544,82.013221609288465,80.999332348517626,80.948155577653822,966.69248539082514,71.14491325427089,77.698945671151947,62.44229011292839,74.480047467187774,89.655843723329454,75.470686724771014,65.537519236004982,74.829475020287305,83.606443108898659,76.604885695441652,75.636942002863847,75.586319063402499,902.69431108053845,917.87210634544601,868.90965388063,472.40591645115251,260.25479478193517,253.62827921746799,253.11127853612876,252.39647437091236,251.25563904033712,250.27054297635306,190.5636041896326,160.6609679443124,152.27720877002227,145.81349664706838,143.6499992535166,141.83497800672197,139.79348298288778,137.75288744112612,135.23589801260457,133.22873584150443,131.28192835391002,129.37964406447563,127.52060810397107,125.70504530001688,123.92887786380001,122.18956254919966,120.5229906623829,118.11812879359459,116.49265047006287,114.89835369244966,113.33443228139461,111.70487845941348,110.10681788417669,108.53941534330328,107.00186407469106]
[{"$f":"ROW()","v":273},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,4.2635843600000012,5.8876321000000011,7.1326553200000005,6.7460005200000008,7.2758765800000003,7.2670491600000009,8.0477677000000014,8.9497972200000024,5.8778050800000008,4.880637440000001,5.0213525600000004,4.830126700000001,76.180284739999991,5.3501141524817131,8.3421929016768601,10.201032213574864,9.8097854134746925,10.767080902645324,10.454531568218851,11.83515031796402,13.434294676945582,7.9062052802808624,6.2475692290696188,6.1344705005679137,5.9042772895191815,106.3867044464195,4.1282916431264356,6.0739635847824065,7.3954476874972519,7.0578019598636619,7.6852128974993734,7.5587642349616972,8.4715103266363823,9.5276479423927718,5.8987615767580301,4.7739274082185492,4.7968891451809546,4.6155500662994715,77.983768473217012,3.9728412510516793,6.0211482709755817,7.3475404141466374,7.0399257867321294,7.697611165530426,7.5203478318439299,8.4726407346791852,9.5751442818310935,5.7744434732408765,4.6168699316987682,4.5855655467702379,4.412855894172659,77.036934582673211,3.704224751495794,5.5323153168356001,6.7436275815006264,6.4487661342703193,7.0369402180078326,6.8974822110086409,7.751047654477464,8.7389876723753019,5.3385757623677366,4.2941610647568362,4.2897829305080712,4.1279139169040127,70.903825214508231,72.879625633920071,68.884711362759049,37.634962094428772,20.777688185673913,20.328782192900302,20.357657792062717,20.383857335734739,20.376788435661961,20.389103384933506,15.598486649628303,13.216628293547327,12.59238258743629,12.123644648350947,12.011481713421748,11.929494230186073,11.82938061791558,11.730022488805238,11.588252364958404,11.488113203804469,11.391413538899835,11.296854276803979,11.204381565795932,11.114072014208148,11.025620592501445,10.938851240338407,10.857045099694476,10.706795232204255,10.625263931900601,10.545091143684665,10.466242946296614,10.379837724489143,10.294830596328342,10.211184632276161,10.128864137214618]
[{"$f":"ROW()","v":274},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,18.745208440000003,16.0173405,17.478839000000004,18.219792500000004,17.769556000000001,19.337887940000005,19.580290940000001,19.672544500000001,19.091319940000005,18.397014440000003,17.79506722,17.199679280000002,219.30454070000002,22.798191717000705,19.673532395580338,21.029072339935603,22.390717796472117,21.750196970005703,23.393451547644666,23.969130730465086,23.851783425662102,23.481939337230138,22.387282900994613,21.771239337309098,21.100333344080592,267.59687184238072,17.867222610547383,15.342606680102401,16.570632285620331,17.456968515706595,16.991476237173433,18.38303432413041,18.723925880350645,18.722087032082722,18.299899743908671,17.54025311321595,17.011885407257125,16.465197408295229,209.3751892383909,17.06096365301369,14.686416667900815,15.780006210516545,16.712583151576073,16.250690851696799,17.52998411494103,17.908091724365118,17.863347897062521,17.52333174304491,16.751102600863526,16.268310295223092,15.756255808959274,200.0910847191634,15.969427602770518,13.729875753006974,14.790500116650326,15.623034661757046,15.198841421467819,16.419452648151459,16.748741596730692,16.72698710700714,16.379171373990822,15.678289805467667,15.216209646702589,14.732248979493708,187.21278071319679,190.84857155772463,181.13129691423492,98.756863712883742,54.578327915686792,53.371659896732545,53.46123288513234,53.52314459496214,53.508027383005341,53.538642469983188,40.959880520319814,34.705107762922523,33.06605460210222,31.835142140044731,31.540648322669806,31.325343695841909,31.062465816811805,30.801559992932773,30.429291436550027,30.16634050580732,29.91242122716752,29.664122345906623,29.421302455211062,29.184162720011244,28.951902171917816,28.724058499372131,28.509247573182943,28.114711910527053,27.900622615606551,27.690100577906655,27.483056725076164,27.256169035508762,27.032952538506581,26.813310262353987,26.597148476745907]
[{"$f":"ROW()","v":275},"Total Retail",null,{"$f":"SUM(D269:D274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19073.174534400001,17017.563636359999,17853.429403880004,19195.835212400005,20681.603443479999,23264.920443660005,25225.902177560005,24890.361621300002,24768.709408799998,23716.048667780004,19494.52137346,19195.823364760003,254377.89328784001,23775.525032189729,21195.706027118362,22189.90669586798,23800.624981657045,25581.187297447035,28757.262252850836,31159.732640965602,30703.198239101945,30559.498834659968,29202.424759043533,23939.690488337641,23589.633307100041,314454.3905563397,18700.790852964143,16798.935337876643,17609.567153065804,18699.528868899881,20075.499791449078,22558.369263408997,24434.242441174905,24071.754103013551,23984.787860786095,22943.383358746083,18817.118203692535,18555.460830494711,247249.43806557238,17973.008839026883,15991.506104347318,16746.944874946123,17954.874862125904,19275.769228365683,21575.733530507961,23460.683394050582,23119.72587726828,23077.761268424096,22066.795955392732,18145.945960595687,17827.795583790481,{"$f":"SUM(BP269:BP274)","v":237216.54547884167},16868.483456643607,15050.994630787271,15754.162331337802,16802.459222621594,18092.817024286065,20368.83331963453,22032.840952134728,21706.342832427239,21678.003240574595,20742.170321192585,17058.317825119819,16765.282960295328,222920.70811705515,226251.3200889733,216171.24636390098,118463.64062774714,65966.815084936432,64960.435084936427,65661.23508493643,66386.035084936404,67144.435084936427,67922.035084936433,52546.035084936433,44858.03508493644,43111.305595949649,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244806,41863.641675244813,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799]
[{"$f":"ROW()","v":276},"Resale",null,{"$f":"D209*D55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D276:O276)","v":0},{"$f":"Q209*Q55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q276:AB276)","v":0},{"$f":"AD209*AD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD276:AO276)","v":0},{"$f":"AQ209*AQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ276:BB276)","v":0},{"$f":"BD209*BD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD276:BO276)","v":0},{"$f":"BQ209*BQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ276:CB276)","v":0},{"$f":"CD209*CD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":277},"Totals",null,{"$f":"SUM(D275:D276)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19073.174534400001,17017.563636359999,17853.429403880004,19195.835212400005,20681.603443479999,23264.920443660005,25225.902177560005,24890.361621300002,24768.709408799998,23716.048667780004,19494.52137346,19195.823364760003,254377.89328784001,23775.525032189729,21195.706027118362,22189.90669586798,23800.624981657045,25581.187297447035,28757.262252850836,31159.732640965602,30703.198239101945,30559.498834659968,29202.424759043533,23939.690488337641,23589.633307100041,314454.3905563397,18700.790852964143,16798.935337876643,17609.567153065804,18699.528868899881,20075.499791449078,22558.369263408997,24434.242441174905,24071.754103013551,23984.787860786095,22943.383358746083,18817.118203692535,18555.460830494711,247249.43806557238,17973.008839026883,15991.506104347318,16746.944874946123,17954.874862125904,19275.769228365683,21575.733530507961,23460.683394050582,23119.72587726828,23077.761268424096,22066.795955392732,18145.945960595687,17827.795583790481,{"$f":"SUM(BP275:BP276)","v":237216.54547884167},16868.483456643607,15050.994630787271,15754.162331337802,16802.459222621594,18092.817024286065,20368.83331963453,22032.840952134728,21706.342832427239,21678.003240574595,20742.170321192585,17058.317825119819,16765.282960295328,222920.70811705515,226251.3200889733,216171.24636390098,118463.64062774714,65966.815084936432,64960.435084936427,65661.23508493643,66386.035084936404,67144.435084936427,67922.035084936433,52546.035084936433,44858.03508493644,43111.305595949649,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244799,41863.641675244799,41863.641675244806,41863.641675244806,41863.641675244799,41863.641675244806,41863.641675244813,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244799]
[{"$f":"ROW()","v":278},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0017766878008842E-11,0,6.9121597334742546E-11,8.3673512563109398E-11,0,1.2005330063402653E-10,0,2.9103830456733704E-11,9.822542779147625E-11,4.3655745685100555E-11,3.637978807091713E-11,0,-5.8207660913467407E-11,-5.8207660913467407E-11,-6.184563972055912E-11,-5.8207660913467407E-11,0,-7.2759576141834259E-11,4.3655745685100555E-11,-3.2741809263825417E-11,-5.0931703299283981E-11,-4.3655745685100555E-11,-6.184563972055912E-11,-7.6397554948925972E-11,3.4924596548080444E-10,-2.9103830456733704E-11,-2.9103830456733704E-11,-3.2741809263825417E-11,-3.2741809263825417E-11,4.3655745685100555E-11,2.9103830456733704E-11,0,0,-4.7293724492192268E-11,0,-3.2741809263825417E-11,-2.9103830456733704E-11,2.3283064365386963E-10,-6.5483618527650833E-11,-6.3664629124104977E-11,-6.0026650317013264E-11,-5.8207660913467407E-11,-8.0035533756017685E-11,0,-2.9103830456733704E-11,0,-8.7311491370201111E-11,-6.9121597334742546E-11,-6.5483618527650833E-11,-6.9121597334742546E-11,-3.2014213502407074E-10,{"$f":"+CD277-CD462","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":279},{"$f":"+B211","v":"4.  Nuclear"}]
[{"$f":"ROW()","v":280},"Residential",null,{"$f":"D213*D48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D280:O280)","v":0},{"$f":"Q213*Q48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q280:AB280)","v":0},{"$f":"AD213*AD48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD280:AO280)","v":0},{"$f":"AQ213*AQ48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ280:BB280)","v":0},{"$f":"BD213*BD48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD280:BO280)","v":0},{"$f":"BQ213*BQ48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ280:CB280)","v":0},{"$f":"CD213*CD48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":281},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":282},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":283},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":284},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":285},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":286},"Total Retail",null,{"$f":"SUM(D280:D285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP280:BP285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":287},"Resale",null,{"$f":"D220*D55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D287:O287)","v":0},{"$f":"Q220*Q55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q287:AB287)","v":0},{"$f":"AD220*AD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD287:AO287)","v":0},{"$f":"AQ220*AQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ287:BB287)","v":0},{"$f":"BD220*BD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD287:BO287)","v":0},{"$f":"BQ220*BQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ287:CB287)","v":0},{"$f":"CD220*CD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":288},"Totals",null,{"$f":"SUM(D286:D287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP286:BP287)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":289}]
[{"$f":"ROW()","v":290},{"$f":"+B222","v":"5.  Conservation"}]
[{"$f":"ROW()","v":291},"Residential",null,{"$f":"D48*D224","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D291:O291)","v":0},{"$f":"Q48*Q224","v":5961.9192776000009},5176.8437692400003,5389.3141902600009,5869.1602684000009,6528.9197058800009,7628.0539992800013,8521.0684501800006,8410.5283948400011,8179.6885227200009,7801.8596441500013,6182.5536186700001,5847.2508351400002,{"$f":"SUM(Q291:AB291)","v":81497.160676360014},{"$f":"AD48*AD224","v":6325.4349561405452},{"$f":"AE48*AE224","v":5561.1572673488045},5762.8334206983636,6239.844024189515,6922.0104074651726,8079.5572853361282,9005.2316102745917,8902.6154875718312,8709.7690162974432,8247.4735939213806,6493.9109955855165,6168.6577272548348,{"$f":"SUM(AD291:AO291)","v":86418.495792084126},{"$f":"AQ48*AQ224","v":6828.8565455074768},6077.7083921672693,6298.36032931916,6743.884054683449,7464.2373565118614,8705.0100235819082,9682.2015307260608,9594.1433596201441,9423.6911504415384,8892.6886583630476,6984.181183971069,6662.4020604032248,{"$f":"SUM(AQ291:BB291)","v":93357.364645296228},{"$f":"BD48*BD224","v":6880.3475882025123},6069.3672017024046,6278.8367048371374,6783.3634282174517,7510.0856193298696,8724.6494660381632,9735.5303760588085,9661.9324721199537,9531.9603459330028,8961.0994682749297,7036.0024767394461,6698.4537332315713,{"$f":"SUM(BD291:BO291)","v":93871.628880685239},{"$f":"BQ48*BQ224","v":6928.4382165611132},6138.4449237352837,6344.8615865978109,6818.2197494303819,7573.8167004295938,8852.5769763646604,9811.1070582290613,9737.1955764898248,9622.4681899973366,9037.108714751128,7089.8505927073857,6763.7801237349031,{"$f":"SUM(BQ291:CB291)","v":94717.868409028481},{"$f":"CD48*CD224","v":80638.794611638747},81674.118646604024,82793.375856868675,83791.441786966054,84819.253586970284,85844.895317810879,86872.920616645701,87901.628790483112,88944.400621346256,89928.338696863968,90963.476394919358,92022.845961692685,93096.917641253705,94194.577689945101,95301.301659328121,96414.03503933466,97533.795378584313,98594.62309401462,99644.646709835593,100709.31782955943,101788.97678462978,102884.0097331413,103994.7825732522,105121.75757543402,106265.37551638126,106295.79186938352,106247.8030042133,106280.6071539463,106312.9402905766,106344.81364554822,106378.57534245431,106411.85270349565,106444.65762712515,106477.00165146832]
[{"$f":"ROW()","v":292},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5077.3235956300005,4626.5678130100005,4918.9364052400006,5242.4987543500001,5450.5551857900009,5908.8215329000004,6195.3307988000006,6112.3825105200003,6259.1729457399997,6012.2861927700005,5095.0597054500004,5261.5152232500004,66160.450663450014,5480.9302757857995,4915.4344325674429,5234.1951575120402,5566.0187800797248,5779.9745361507003,6264.2438580460421,6585.2469405814945,6444.6163087061823,6566.5521070361938,6347.5321903476179,5400.7794984549082,5543.5626927027524,70129.086777970893,5910.028491143491,5324.9687318293309,5687.6029563047232,5991.1628590574473,6210.9216616555977,6725.7365535312138,7078.022210462821,6904.0034023964663,7012.7603775713906,6825.7934622713692,5833.3774165907143,5969.8686875853282,75474.246810399884,5937.3959535047134,5279.6106625575676,5636.5355254154911,5996.9337909663354,6222.9884974523166,6713.287385446838,7104.2401348318672,6919.2746578894512,7024.9137568225397,6860.1545891550986,5888.7536634763692,5985.1399500653133,75569.228567583894,5957.043282065224,5311.652239909612,5669.1319848325556,6003.069599219144,6252.9046351676607,6785.7922781499419,7142.7718892878456,6945.3002834347526,7038.9649864208686,6899.4487663674554,5934.9885051456658,6022.4494802999889,75963.517930300717,64091.770621318472,64537.020801706465,65049.17712199386,65519.718919037012,65986.551288450661,66492.08657646316,67022.4163887826,67582.199700304409,68144.639930597143,68788.722941265587,69385.309202667166,69984.20628005483,70589.555531588267,71197.223961646669,71807.283386955707,72443.554435814105,73097.247748249181,73886.736557571887,74658.946353807885,75441.2877252053,76234.616164110485,77039.212772798855,77855.33604208527,78683.340277872834,79523.56333362397,79534.905542253153,79629.300065839518,79638.160201665669,79646.778436445835,79655.161465629921,79665.130216166726,79674.852338645549,79684.335257704093,79693.58610998017]
[{"$f":"ROW()","v":293},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,356.34403376000006,353.46659062000003,354.19103720000004,357.05916961000003,369.20402805000003,372.27231184000004,376.84439650000007,362.06242644000002,369.48128360000004,367.29463199000008,368.26643139000004,358.14401909000003,4364.6303600900001,368.88838895391314,365.76313258676191,366.2159184173438,377.89572816535576,387.89542956034904,390.68864907028114,386.99565331121607,387.92897950435759,381.7689443296855,370.58516828174101,362.05204281213332,364.76525630733352,4511.4432913004721,392.3557780969021,381.22504721703905,380.06720097386261,390.97867904617948,410.67660939052837,417.95412912621362,419.56131652550414,417.89557355441258,414.3694635144077,403.73475552240956,392.49750190233033,393.59797530382019,4814.9140301736097,391.27371514382565,390.99238788806582,392.85904977627189,410.72098505296674,422.08789530793183,426.93656028650315,424.67959295204003,423.3084677374809,412.88413221992329,408.3189730013691,408.6860533768143,415.2993373061467,4928.0471500493386,404.48683532122431,395.33143988262009,398.71558269752938,411.83823120325297,416.37689760514445,417.9930106958912,427.51277034530443,432.1435968643413,426.77446864480322,417.2842950318439,412.07590805748725,419.11752480673795,4979.6505611561806,4125.828351412455,4200.0862179399855,4269.0422436168483,4303.2867759924184,4329.176351878893,4338.8636736330736,4341.0706597250446,4334.1501836795596,4330.010643569035,4323.7601754148836,4332.0708161796092,4336.2973224527432,4341.4051513851909,4343.8101522621982,4356.1075609011432,4361.1705419421905,4366.1598181609534,4321.9583296822275,4328.6871865435705,4336.5828317557643,4345.1853223904855,4354.4988794637011,4364.5786871601413,4375.3303582542394,4386.7067791731542,4353.9010882431148,4320.9469173816487,4288.0435563337323,4255.6884466678921,4223.8678988639685,4188.9975540433998,4154.6914344170482,4120.9346364123176,4087.7127546286611]
[{"$f":"ROW()","v":294},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.521080610000013,54.799091490000009,49.831312959999998,49.913433570000009,62.614338930000009,53.369456140000004,46.895846140000003,52.962453830000008,58.69447727,54.132032240000008,53.505993970000006,53.478489350000004,640.71800650000012,52.774063421740308,57.337626433593535,46.727810156548735,55.107085617540484,65.671412474048353,55.805107308417035,48.896287840819227,55.367466162876376,61.481275706652838,56.611910065240089,55.942338714911841,55.911331090820845,667.63371499320965,56.477349696537168,61.464994804867992,49.863927303371405,59.022917094408804,70.570031561374833,59.782553995457221,52.228639700276645,59.300749545603693,65.981815435452916,60.657600962873857,59.924057944676925,59.8884925921705,715.16313063707196,56.35577479605476,61.438775874808748,49.610960260743916,58.946016358098518,70.714842186652646,59.717123385318821,52.015964745602979,59.222834093991686,66.030735351338564,60.602578608003981,59.853378632439103,59.815562238712339,714.32454653176615,56.355497049886196,61.547094560369146,49.461952166144876,58.997332392706411,71.018424302482913,59.782040184234752,51.913753254029317,59.274121871210248,66.22655707141746,60.680464875781851,59.913734755294286,59.873635178459125,715.04460766201657,607.06136592930193,607.73008915668754,609.71968384652587,609.14464311867732,608.76879588222278,606.97704886546467,604.57877195769129,600.95169493024127,597.62908850592532,594.07824723537112,592.56685989346863,590.26594738683207,587.91594901574308,585.04327083970372,583.50613972773567,580.95725011334468,578.32122017071924,573.57224964934801,570.87219055431535,568.34027385875868,565.91363658917942,563.59102764358488,561.37776288616089,559.2598885965607,557.2297829680125,549.6295962465191,538.66253302724158,531.24974821531396,523.97916283271786,516.84710040217817,509.41572980379635,502.12798010626915,494.98004243096455,487.96823764308834]
[{"$f":"ROW()","v":295},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5617334600000006,3.5375268500000003,4.2855870200000004,4.0532692200000007,4.3716401300000003,4.3663362600000006,4.8354234500000004,5.3773991700000012,3.5316223800000004,2.9324838400000006,3.0170311600000002,2.9021349500000002,45.772187890000012,2.754887191317136,4.2955719667525107,5.2527277329877382,5.0512664617848033,5.5441982023530914,5.3832599244909671,6.0941697857321468,6.9176031155764885,4.0710726982276482,3.2170058349217241,3.1587689020968286,3.0402375379852509,54.780769354226329,2.9146819001412716,4.288377191606342,5.2213795394226441,4.9829928225751994,5.4259613582217172,5.3366852944510583,5.9811079134921252,6.7267686997955476,4.1646799904874969,3.3705176407510855,3.3867292277477454,3.2586990940520861,55.058580672744313,2.9356781685882747,4.4492473803872405,5.42936720185343,5.2020594669168441,5.6880473245556979,5.557060943295971,6.2607451099399229,7.0754254330734501,4.2669481534538622,3.411574590882994,3.3884426322648529,3.2608211330416053,56.925417538254138,2.9342003174415985,4.382272256101917,5.3417801342526134,5.1082137039988638,5.5741197164557574,5.4636518707232424,6.1397803896993253,6.9223500523415646,4.2288067672729666,3.40150223181434,3.398034212521682,3.2698141009020518,56.164525753525922,48.20105631262404,48.179130696795539,48.574279852745718,48.631639871604825,48.793960576899096,48.818966582223993,48.826543502699323,48.737077481791694,48.687796520033146,48.627971997811656,48.746973371908943,48.81134017275069,48.882196866981076,48.919154791290538,49.07769032001594,49.16083559610275,49.245580578157394,49.148932170761853,49.225449063735219,49.315234560567603,49.41305822899178,49.518968068511946,49.633591627137498,49.755855540361232,49.88522403555384,49.512157653733269,48.826962459431492,48.455149451630497,48.089531763462425,47.72995470138504,47.335914801490198,46.948250727836587,46.566794068016073,46.191382039034529]
[{"$f":"ROW()","v":296},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.262877340000001,9.6238642500000005,10.501991500000001,10.947186250000001,10.676666000000001,11.618983090000002,11.764628590000001,11.820058250000001,11.470835090000001,11.053668340000002,10.691994170000001,10.334261080000001,131.76701395000001,11.739272201738753,10.130318879160075,10.828315131873829,11.529455242237193,11.19963749063171,12.045784107131647,12.342213521880533,12.281788907054816,12.091348345794461,11.527686541741316,11.210472651622101,10.865008933531943,137.79130195439839,12.614726586835372,10.832281693551717,11.699299897382506,12.32507646323468,11.996426736862967,12.978903150757278,13.219581507500903,13.218283232517704,12.920207962239871,12.383877567881742,12.010836144865641,11.624860115712828,147.82436105934323,12.606972029897207,10.852332137694704,11.66042557581121,12.349540894897412,12.008231727148594,12.95354845812393,13.232946043937247,13.19988318824007,12.948632776446594,12.378004329299497,12.021251380448136,11.642875532670567,147.85464407461518,12.649745273282477,10.875745532621609,11.715890111654492,12.375359579738685,12.039346507148899,13.006220303713668,13.267057537486007,13.249825313489108,12.974312594177043,12.41912843046798,12.053104271705891,11.669748066664575,148.29548352215042,126.22324366820351,126.68628865053095,127.46242505394221,127.74441334720358,128.10480451870549,128.20345878303138,128.20685039753229,127.98017139439594,127.8466483456819,127.69161314910544,128.00306753079954,128.17260182074543,128.35840463120647,128.45558061252709,128.87181027192744,129.0901717133965,129.31268512166491,129.05890670294443,129.25983855348375,129.49561211652178,129.75249293955767,130.03060706725699,130.33160236618929,130.65266031957597,130.9923740591251,130.01275646100692,128.21352731992246,127.23720062838289,126.27714195454762,125.33294509541622,124.29825297132538,123.280302848709,122.27865250053108,121.29287448179184]
[{"$f":"ROW()","v":297},"Total Retail",null,{"$f":"SUM(D291:D296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11459.932598400001,10224.83865546,10727.06052418,11533.632081400001,12426.341564780001,13978.502619510004,15156.73954366,14955.133243049999,14882.039686800001,14249.558653330003,11713.094774810001,11533.624962859998,152840.49890824003,12242.521843695056,10914.118349782517,11426.053349649157,12255.446339756159,13172.295621343255,14807.723943792491,16044.806875315733,15809.727633967879,15735.733764413997,15036.947554992643,12327.054117121188,12146.802253827258,161919.23164765735,13203.247572931385,11860.487824903666,12432.81509333792,13202.356579167295,14173.828047214445,15926.79884868,17251.214386835654,16995.288137048938,16933.88769491552,16198.628872328332,13285.377725781405,13100.640775094311,174564.57155823891,13280.91568184559,11816.710607540928,12374.932033067311,13267.515820956667,14243.573133328477,15943.101144558244,17335.959759742193,17084.013740462189,17053.004551256705,16305.965187959586,13408.705266237783,13173.612279507455,{"$f":"SUM(BP291:BP296)","v":175288.00920646315},13361.907776588172,11922.233715876608,12479.228776539947,13309.608485529225,14331.730123728486,16134.614177569165,17452.712309043425,17194.08575402596,17171.63732149588,16430.342871688492,13512.279879150063,13280.160326187655,176580.54151742306,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":298},"Resale",null,{"$f":"D55*D231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D298:O298)","v":0},{"$f":"Q55*Q231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q298:AB298)","v":0},{"$f":"AD55*AD231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD298:AO298)","v":0},{"$f":"AQ55*AQ231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ298:BB298)","v":0},{"$f":"BD55*BD231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD298:BO298)","v":0},{"$f":"BQ55*BQ231","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ298:CB298)","v":0},{"$f":"CD55*CD231","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":299},"Totals",null,{"$f":"SUM(D297:D298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11459.932598400001,10224.83865546,10727.06052418,11533.632081400001,12426.341564780001,13978.502619510004,15156.73954366,14955.133243049999,14882.039686800001,14249.558653330003,11713.094774810001,11533.624962859998,152840.49890824003,12242.521843695056,10914.118349782517,11426.053349649157,12255.446339756159,13172.295621343255,14807.723943792491,16044.806875315733,15809.727633967879,15735.733764413997,15036.947554992643,12327.054117121188,12146.802253827258,161919.23164765735,13203.247572931385,11860.487824903666,12432.81509333792,13202.356579167295,14173.828047214445,15926.79884868,17251.214386835654,16995.288137048938,16933.88769491552,16198.628872328332,13285.377725781405,13100.640775094311,174564.57155823891,13280.91568184559,11816.710607540928,12374.932033067311,13267.515820956667,14243.573133328477,15943.101144558244,17335.959759742193,17084.013740462189,17053.004551256705,16305.965187959586,13408.705266237783,13173.612279507455,{"$f":"SUM(BP297:BP298)","v":175288.00920646315},13361.907776588172,11922.233715876608,12479.228776539947,13309.608485529225,14331.730123728486,16134.614177569165,17452.712309043425,17194.08575402596,17171.63732149588,16430.342871688492,13512.279879150063,13280.160326187655,176580.54151742306,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":300}]
[{"$f":"ROW()","v":301},"Less: Load Control Credits","LT Escalation >",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,{"$f":"+CD301","v":0.02},{"$f":"+CE301","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"ROW()","v":302},"     Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D302:O302)","v":0},-1620.92390515995,-1557.8531922956499,-1637.38157099826,-1879.61383082355,-2097.7524446663001,-2275.2409931611801,-2401.4334446007801,-2451.11779887889,-2437.2252777338799,-2341.4126447240596,-2070.47537920176,-1976.5192197819899,{"$f":"SUM(Q302:AB302)","v":-24746.949702026246},-1915.06088209718,-1822.1615763821098,-1878.27767291438,-2135.4870742047601,-2360.87460608115,-2634.6723559792599,-2755.65001560875,-2787.7276101641,-2760.9848946700199,-2629.7702767302399,-2305.9781713645098,-2183.1931521105103,{"$f":"SUM(AD302:AO302)","v":-28169.838288306968},-2108.4242654996701,-1999.6371824422299,-2054.6274886098499,-2347.3977944655398,-2586.9391231434497,-2771.22793869827,-2889.42128032042,-2914.0013600899697,-2877.1660804356497,-2732.0393336103498,-2388.3992986286598,-2254.4207689713398,{"$f":"SUM(AQ302:BB302)","v":-29923.701914915404},-2177.0895715123002,-2064.67542983253,-2121.3140520308102,-2404.0098803054298,-2649.2084689257199,-2837.8119853477301,-2958.7157624034799,-2983.7230385314301,-2945.8678761603101,-2797.1592875430101,-2445.1947008269403,-2307.9387730192302,{"$f":"SUM(BD302:BO302)","v":-30692.708826438924},-2228.6814464849899,-2113.4954930132303,-2171.3891679283101,-2460.6310825037099,-2711.4865247079897,-2904.38691563879,-3027.9841144865404,-3053.4447169728801,-3014.57838188497,-2862.2784287588802,-2502.01582666683,-2361.4567770671201,{"$f":"SUM(BQ302:CB302)","v":-31411.828876114243},{"$f":"+CC302*(1+CD301)*0","v":0},{"$f":"+CD302*(1+CE301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":303},"     Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D303:O303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q303:AB303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AD303:AO303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AQ303:BB303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BD303:BO303)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BQ303:CB303)","v":0}]
[{"$f":"ROW()","v":304},"     Totals",null,{"$f":"SUM(D302:D303)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,-1620.92390515995,-1557.8531922956499,-1637.38157099826,-1879.61383082355,-2097.7524446663001,-2275.2409931611801,-2401.4334446007801,-2451.11779887889,-2437.2252777338799,-2341.4126447240596,-2070.47537920176,-1976.5192197819899,-24746.949702026246,-1915.06088209718,-1822.1615763821098,-1878.27767291438,-2135.4870742047601,-2360.87460608115,-2634.6723559792599,-2755.65001560875,-2787.7276101641,-2760.9848946700199,-2629.7702767302399,-2305.9781713645098,-2183.1931521105103,-28169.838288306968,-2108.4242654996701,-1999.6371824422299,-2054.6274886098499,-2347.3977944655398,-2586.9391231434497,-2771.22793869827,-2889.42128032042,-2914.0013600899697,-2877.1660804356497,-2732.0393336103498,-2388.3992986286598,-2254.4207689713398,-29923.701914915404,-2177.0895715123002,-2064.67542983253,-2121.3140520308102,-2404.0098803054298,-2649.2084689257199,-2837.8119853477301,-2958.7157624034799,-2983.7230385314301,-2945.8678761603101,-2797.1592875430101,-2445.1947008269403,-2307.9387730192302,{"$f":"SUM(BP302:BP303)","v":-30692.708826438924},-2228.6814464849899,-2113.4954930132303,-2171.3891679283101,-2460.6310825037099,-2711.4865247079897,-2904.38691563879,-3027.9841144865404,-3053.4447169728801,-3014.57838188497,-2862.2784287588802,-2502.01582666683,-2361.4567770671201,-31411.828876114243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC304/P304-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP304/AC304-1","v":0.13831557535353389},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC304/AP304-1","v":6.2260337054772741E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP304/BC304-1","v":2.5698923004583651E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC304/BP304-1","v":2.3429670340985531E-2},{"$f":"+CD304/CC304-1","v":-1},{"$f":"+CE304/CD304-1","v":{"$error":"#DIV/0!"}},{"$f":"+CF304/CE304-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[{"$f":"ROW()","v":306},"Conservation  (Net)"]
[{"$f":"ROW()","v":307},"Residential",null,{"$f":"D291+D302","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D307:O307)","v":0},{"$f":"Q291+Q302","v":4340.9953724400511},3618.9905769443503,3751.9326192617409,3989.5464375764509,4431.1672612137008,5352.8130061188212,6119.6350055792209,5959.4105959611115,5742.463244986121,5460.4469994259416,4112.0782394682401,3870.7316153580105,{"$f":"SUM(Q307:AB307)","v":56750.210974333764},{"$f":"AD291+AD302","v":4410.374074043365},{"$f":"AE291+AE302","v":3738.9956909666944},3884.5557477839839,4104.3569499847545,4561.1358013840227,5444.8849293568683,6249.5815946658422,6114.8878774077311,5948.7841216274228,5617.7033171911407,4187.9328242210067,3985.4645751443245,{"$f":"SUM(AD307:AO307)","v":58248.657503777162},{"$f":"AQ291+AQ302","v":4720.4322800078062},4078.0712097250394,4243.73284070931,4396.4862602179091,4877.2982333684122,5933.7820848836382,6792.7802504056408,6680.1419995301749,6546.5250700058887,6160.6493247526978,4595.7818853424087,4407.9812914318845,{"$f":"SUM(AQ307:BB307)","v":63433.662730380813},{"$f":"BD291+BD302","v":4703.2580166902117},4004.6917718698746,4157.5226528063267,4379.3535479120219,4860.8771504041497,5886.837480690433,6776.8146136553287,6678.2094335885231,6586.0924697726932,6163.9401807319191,4590.8077759125063,4390.5149602123411,{"$f":"SUM(BD307:BO307)","v":63178.92005424633},{"$f":"BQ291+BQ302","v":4699.7567700761228},4024.9494307220534,4173.4724186695003,4357.588666926672,4862.3301757216041,5948.1900607258704,6783.1229437425209,6683.7508595169447,6607.8898081123662,6174.8302859922478,4587.8347660405561,4402.323346667783,{"$f":"SUM(BQ307:CB307)","v":63306.039532914234},{"$f":"CD291+CD302","v":80638.794611638747},{"$f":"CE291+CE302","v":81674.118646604024},82793.375856868675,83791.441786966054,84819.253586970284,85844.895317810879,86872.920616645701,87901.628790483112,88944.400621346256,89928.338696863968,90963.476394919358,92022.845961692685,93096.917641253705,94194.577689945101,95301.301659328121,96414.03503933466,97533.795378584313,98594.62309401462,99644.646709835593,100709.31782955943,101788.97678462978,102884.0097331413,103994.7825732522,105121.75757543402,106265.37551638126,106295.79186938352,106247.8030042133,106280.6071539463,106312.9402905766,106344.81364554822,106378.57534245431,106411.85270349565,106444.65762712515,106477.00165146832]
[{"$f":"ROW()","v":308},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5077.3235956300005,4626.5678130100005,4918.9364052400006,5242.4987543500001,5450.5551857900009,5908.8215329000004,6195.3307988000006,6112.3825105200003,6259.1729457399997,6012.2861927700005,5095.0597054500004,5261.5152232500004,66160.450663450014,5480.9302757857995,4915.4344325674429,5234.1951575120402,5566.0187800797248,5779.9745361507003,6264.2438580460421,6585.2469405814945,6444.6163087061823,6566.5521070361938,6347.5321903476179,5400.7794984549082,5543.5626927027524,70129.086777970893,5910.028491143491,5324.9687318293309,5687.6029563047232,5991.1628590574473,6210.9216616555977,6725.7365535312138,7078.022210462821,6904.0034023964663,7012.7603775713906,6825.7934622713692,5833.3774165907143,5969.8686875853282,75474.246810399884,5937.3959535047134,5279.6106625575676,5636.5355254154911,5996.9337909663354,6222.9884974523166,6713.287385446838,7104.2401348318672,6919.2746578894512,7024.9137568225397,6860.1545891550986,5888.7536634763692,5985.1399500653133,75569.228567583894,5957.043282065224,5311.652239909612,5669.1319848325556,6003.069599219144,6252.9046351676607,6785.7922781499419,7142.7718892878456,6945.3002834347526,7038.9649864208686,6899.4487663674554,5934.9885051456658,6022.4494802999889,75963.517930300717,{"$f":"CD292+CD303","v":64091.770621318472},64537.020801706465,65049.17712199386,65519.718919037012,65986.551288450661,66492.08657646316,67022.4163887826,67582.199700304409,68144.639930597143,68788.722941265587,69385.309202667166,69984.20628005483,70589.555531588267,71197.223961646669,71807.283386955707,72443.554435814105,73097.247748249181,73886.736557571887,74658.946353807885,75441.2877252053,76234.616164110485,77039.212772798855,77855.33604208527,78683.340277872834,79523.56333362397,79534.905542253153,79629.300065839518,79638.160201665669,79646.778436445835,79655.161465629921,79665.130216166726,79674.852338645549,79684.335257704093,79693.58610998017]
[{"$f":"ROW()","v":309},"Industrial",null,{"$f":"D293","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q293","v":356.34403376000006},353.46659062000003,354.19103720000004,357.05916961000003,369.20402805000003,372.27231184000004,376.84439650000007,362.06242644000002,369.48128360000004,367.29463199000008,368.26643139000004,358.14401909000003,4364.6303600900001,{"$f":"AD293","v":368.88838895391314},365.76313258676191,366.2159184173438,377.89572816535576,387.89542956034904,390.68864907028114,386.99565331121607,387.92897950435759,381.7689443296855,370.58516828174101,362.05204281213332,364.76525630733352,4511.4432913004721,{"$f":"AQ293","v":392.3557780969021},381.22504721703905,380.06720097386261,390.97867904617948,410.67660939052837,417.95412912621362,419.56131652550414,417.89557355441258,414.3694635144077,403.73475552240956,392.49750190233033,393.59797530382019,4814.9140301736097,{"$f":"BD293","v":391.27371514382565},390.99238788806582,392.85904977627189,410.72098505296674,422.08789530793183,426.93656028650315,424.67959295204003,423.3084677374809,412.88413221992329,408.3189730013691,408.6860533768143,415.2993373061467,4928.0471500493386,{"$f":"BQ293","v":404.48683532122431},395.33143988262009,398.71558269752938,411.83823120325297,416.37689760514445,417.9930106958912,427.51277034530443,432.1435968643413,426.77446864480322,417.2842950318439,412.07590805748725,419.11752480673795,4979.6505611561806,{"$f":"CD293","v":4125.828351412455},{"$f":"CE293","v":4200.0862179399855},4269.0422436168483,4303.2867759924184,4329.176351878893,4338.8636736330736,4341.0706597250446,4334.1501836795596,4330.010643569035,4323.7601754148836,4332.0708161796092,4336.2973224527432,4341.4051513851909,4343.8101522621982,4356.1075609011432,4361.1705419421905,4366.1598181609534,4321.9583296822275,4328.6871865435705,4336.5828317557643,4345.1853223904855,4354.4988794637011,4364.5786871601413,4375.3303582542394,4386.7067791731542,4353.9010882431148,4320.9469173816487,4288.0435563337323,4255.6884466678921,4223.8678988639685,4188.9975540433998,4154.6914344170482,4120.9346364123176,4087.7127546286611]
[{"$f":"ROW()","v":310},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,50.521080610000013,54.799091490000009,49.831312959999998,49.913433570000009,62.614338930000009,53.369456140000004,46.895846140000003,52.962453830000008,58.69447727,54.132032240000008,53.505993970000006,53.478489350000004,640.71800650000012,52.774063421740308,57.337626433593535,46.727810156548735,55.107085617540484,65.671412474048353,55.805107308417035,48.896287840819227,55.367466162876376,61.481275706652838,56.611910065240089,55.942338714911841,55.911331090820845,667.63371499320965,56.477349696537168,61.464994804867992,49.863927303371405,59.022917094408804,70.570031561374833,59.782553995457221,52.228639700276645,59.300749545603693,65.981815435452916,60.657600962873857,59.924057944676925,59.8884925921705,715.16313063707196,56.35577479605476,61.438775874808748,49.610960260743916,58.946016358098518,70.714842186652646,59.717123385318821,52.015964745602979,59.222834093991686,66.030735351338564,60.602578608003981,59.853378632439103,59.815562238712339,714.32454653176615,56.355497049886196,61.547094560369146,49.461952166144876,58.997332392706411,71.018424302482913,59.782040184234752,51.913753254029317,59.274121871210248,66.22655707141746,60.680464875781851,59.913734755294286,59.873635178459125,715.04460766201657,{"$f":"CD294","v":607.06136592930193},607.73008915668754,609.71968384652587,609.14464311867732,608.76879588222278,606.97704886546467,604.57877195769129,600.95169493024127,597.62908850592532,594.07824723537112,592.56685989346863,590.26594738683207,587.91594901574308,585.04327083970372,583.50613972773567,580.95725011334468,578.32122017071924,573.57224964934801,570.87219055431535,568.34027385875868,565.91363658917942,563.59102764358488,561.37776288616089,559.2598885965607,557.2297829680125,549.6295962465191,538.66253302724158,531.24974821531396,523.97916283271786,516.84710040217817,509.41572980379635,502.12798010626915,494.98004243096455,487.96823764308834]
[{"$f":"ROW()","v":311},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5617334600000006,3.5375268500000003,4.2855870200000004,4.0532692200000007,4.3716401300000003,4.3663362600000006,4.8354234500000004,5.3773991700000012,3.5316223800000004,2.9324838400000006,3.0170311600000002,2.9021349500000002,45.772187890000012,2.754887191317136,4.2955719667525107,5.2527277329877382,5.0512664617848033,5.5441982023530914,5.3832599244909671,6.0941697857321468,6.9176031155764885,4.0710726982276482,3.2170058349217241,3.1587689020968286,3.0402375379852509,54.780769354226329,2.9146819001412716,4.288377191606342,5.2213795394226441,4.9829928225751994,5.4259613582217172,5.3366852944510583,5.9811079134921252,6.7267686997955476,4.1646799904874969,3.3705176407510855,3.3867292277477454,3.2586990940520861,55.058580672744313,2.9356781685882747,4.4492473803872405,5.42936720185343,5.2020594669168441,5.6880473245556979,5.557060943295971,6.2607451099399229,7.0754254330734501,4.2669481534538622,3.411574590882994,3.3884426322648529,3.2608211330416053,56.925417538254138,2.9342003174415985,4.382272256101917,5.3417801342526134,5.1082137039988638,5.5741197164557574,5.4636518707232424,6.1397803896993253,6.9223500523415646,4.2288067672729666,3.40150223181434,3.398034212521682,3.2698141009020518,56.164525753525922,{"$f":"CD295","v":48.20105631262404},48.179130696795539,48.574279852745718,48.631639871604825,48.793960576899096,48.818966582223993,48.826543502699323,48.737077481791694,48.687796520033146,48.627971997811656,48.746973371908943,48.81134017275069,48.882196866981076,48.919154791290538,49.07769032001594,49.16083559610275,49.245580578157394,49.148932170761853,49.225449063735219,49.315234560567603,49.41305822899178,49.518968068511946,49.633591627137498,49.755855540361232,49.88522403555384,49.512157653733269,48.826962459431492,48.455149451630497,48.089531763462425,47.72995470138504,47.335914801490198,46.948250727836587,46.566794068016073,46.191382039034529]
[{"$f":"ROW()","v":312},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.262877340000001,9.6238642500000005,10.501991500000001,10.947186250000001,10.676666000000001,11.618983090000002,11.764628590000001,11.820058250000001,11.470835090000001,11.053668340000002,10.691994170000001,10.334261080000001,131.76701395000001,11.739272201738753,10.130318879160075,10.828315131873829,11.529455242237193,11.19963749063171,12.045784107131647,12.342213521880533,12.281788907054816,12.091348345794461,11.527686541741316,11.210472651622101,10.865008933531943,137.79130195439839,12.614726586835372,10.832281693551717,11.699299897382506,12.32507646323468,11.996426736862967,12.978903150757278,13.219581507500903,13.218283232517704,12.920207962239871,12.383877567881742,12.010836144865641,11.624860115712828,147.82436105934323,12.606972029897207,10.852332137694704,11.66042557581121,12.349540894897412,12.008231727148594,12.95354845812393,13.232946043937247,13.19988318824007,12.948632776446594,12.378004329299497,12.021251380448136,11.642875532670567,147.85464407461518,12.649745273282477,10.875745532621609,11.715890111654492,12.375359579738685,12.039346507148899,13.006220303713668,13.267057537486007,13.249825313489108,12.974312594177043,12.41912843046798,12.053104271705891,11.669748066664575,148.29548352215042,{"$f":"CD296","v":126.22324366820351},126.68628865053095,127.46242505394221,127.74441334720358,128.10480451870549,128.20345878303138,128.20685039753229,127.98017139439594,127.8466483456819,127.69161314910544,128.00306753079954,128.17260182074543,128.35840463120647,128.45558061252709,128.87181027192744,129.0901717133965,129.31268512166491,129.05890670294443,129.25983855348375,129.49561211652178,129.75249293955767,130.03060706725699,130.33160236618929,130.65266031957597,130.9923740591251,130.01275646100692,128.21352731992246,127.23720062838289,126.27714195454762,125.33294509541622,124.29825297132538,123.280302848709,122.27865250053108,121.29287448179184]
[{"$f":"ROW()","v":313},"Total Retail",null,{"$f":"SUM(D307:D312)","v":0},{"$f":"SUM(E307:E312)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q307:Q312)","v":9839.0086932400518},{"$f":"SUM(R307:R312)","v":8666.9854631643502},9089.6789531817412,9654.0182505764496,10328.589120113702,11703.261626348823,12755.306099059222,12504.015444171111,12444.814409066121,11908.146008605943,9642.6193956082407,9557.1057430780093,128093.54920621378,{"$f":"SUM(AD307:AD312)","v":10327.460961597875},{"$f":"SUM(AE307:AE312)","v":9091.9567734004067},9547.7756767347764,10119.959265551399,10811.421015262105,12173.051587813232,13289.156859706984,13022.000023803779,12974.748869743977,12407.177278262403,10021.075945756678,9963.6091017167491,133749.39335935036,{"$f":"SUM(AQ307:AQ312)","v":11094.823307431714},{"$f":"SUM(AR307:AR312)","v":9860.850642461437},10378.187604728071,10854.958784701756,11586.888924070996,13155.57090998173,14361.793106515235,14081.286776958972,14056.721614479868,13466.589538717983,10896.978427152744,10846.220006122971,144640.8696433235,{"$f":"SUM(BD307:BD312)","v":11103.82611033329},{"$f":"SUM(BE307:BE312)","v":9752.0351777083979},10253.617981036499,10863.505940651237,11594.364664402756,13105.289159210513,14377.243997338715,14100.290701930759,14107.136675096395,13508.805900416575,10963.510565410843,10865.673506488227,144595.30038002421,{"$f":"SUM(BQ307:BQ312)","v":11133.226330103182},{"$f":"SUM(BR307:BR312)","v":9808.7382228633778},10307.839608611637,10848.977403025514,11620.243599020498,13230.227261930375,14424.728194556887,14140.641037053081,14157.058939610906,13568.064442929614,11010.264052483233,10918.703549120535,145168.71264130884,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":314},"Resale",null,{"$f":"D298","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D314:O314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q314:AB314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD314:AO314)","v":0},{"$f":"AQ298","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ314:BB314)","v":0},{"$f":"BD298","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD314:BO314)","v":0},{"$f":"BQ298","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ314:CB314)","v":0},0,0,{"$f":"CF298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":315},"Totals",null,{"$f":"SUM(D313:D314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,9839.0086932400518,8666.9854631643502,9089.6789531817412,9654.0182505764496,10328.589120113702,11703.261626348823,12755.306099059222,12504.015444171111,12444.814409066121,11908.146008605943,9642.6193956082407,9557.1057430780093,128093.54920621378,10327.460961597875,9091.9567734004067,9547.7756767347764,10119.959265551399,10811.421015262105,12173.051587813232,13289.156859706984,13022.000023803779,12974.748869743977,12407.177278262403,10021.075945756678,9963.6091017167491,133749.39335935036,11094.823307431714,9860.850642461437,10378.187604728071,10854.958784701756,11586.888924070996,13155.57090998173,14361.793106515235,14081.286776958972,14056.721614479868,13466.589538717983,10896.978427152744,10846.220006122971,144640.8696433235,11103.82611033329,9752.0351777083979,10253.617981036499,10863.505940651237,11594.364664402756,13105.289159210513,14377.243997338715,14100.290701930759,14107.136675096395,13508.805900416575,10963.510565410843,10865.673506488227,{"$f":"SUM(BP313:BP314)","v":144595.30038002421},11133.226330103182,9808.7382228633778,10307.839608611637,10848.977403025514,11620.243599020498,13230.227261930375,14424.728194556887,14140.641037053081,14157.058939610906,13568.064442929614,11010.264052483233,10918.703549120535,145168.71264130884,149637.87925027983,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827351,162193.21472888408,163811.2196459267,165450.17331456236,167110.59945358057,168793.0348747411,170498.02981009748,172226.14824750467,173977.96827451375,175754.082430865,177555.0980697918,179381.63772835859,181234.33950705637,183113.85745888849,185020.8619881832,186956.0402593771,188920.0966160176,190913.75301024108,190913.75301024105,190913.75301024105,190913.75301024099,190913.75301024105,190913.75301024105,190913.75301024102,190913.75301024105,190913.75301024105,190913.75301024108]
[{"$f":"ROW()","v":316},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,1.4551915228366852E-11,0,0,0,0,1.4551915228366852E-11,0,0,1.7462298274040222E-10,0,0,0,0,0,0,0,-2.0008883439004421E-11,-1.4551915228366852E-11,0,0,0,0,-3.4560798667371273E-11,-4.0017766878008842E-11,-3.092281986027956E-11,-3.4560798667371273E-11,-5.2750692702829838E-11,-6.0026650317013264E-11,-5.8207660913467407E-11,-4.7293724492192268E-11,-6.0026650317013264E-11,-5.4569682106375694E-11,-3.8198777474462986E-11,-4.7293724492192268E-11,-6.1118043959140778E-10,-3.8198777474462986E-11,-2.9103830456733704E-11,-3.092281986027956E-11,-3.2741809263825417E-11,-4.3655745685100555E-11,-4.9112713895738125E-11,-5.6388671509921551E-11,-4.9112713895738125E-11,-4.5474735088646412E-11,-4.1836756281554699E-11,-3.2741809263825417E-11,-3.4560798667371273E-11,-5.8207660913467407E-10,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":317},{"$f":"+B233","v":"6.  Environmental"}]
[{"$f":"ROW()","v":318},"Residential",null,{"$f":"D235*D48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D318:O318)","v":0},{"$f":"Q235*Q48","v":6045.302764},5249.2471785999996,5464.6892139000001,5951.2464260000006,6620.2332681999997,7734.7400692000001,8640.244232699999,8528.1581625999988,8294.0897607999996,7910.9765622499999,6269.0229000499994,5929.0305670999996,{"$f":"SUM(Q318:AB318)","v":82636.981105400002},{"$f":"AD235*AD48","v":5744.0013068025373},5049.9759830707535,5233.1140749842925,5666.277888826372,6285.7395739375761,7336.8848035191977,8177.4711930699159,8084.2875389827823,7909.1675052312676,7489.3662538281324,5896.9910375399304,5601.6350325715148,{"$f":"SUM(AD318:AO318)","v":78474.912192364282},{"$f":"AQ235*AQ48","v":7292.459922378308},6490.3171672188691,6725.9489157776934,7201.7187448898831,7970.9760207646405,9295.9833462360457,10339.515283808416,10245.478942680371,10063.454925067412,9496.4032720768555,7458.3293755444929,7114.7050298229142,{"$f":"SUM(AQ318:BB318)","v":99695.290946265915},{"$f":"BD235*BD48","v":7772.9996568551578},6856.8031732951677,7093.4491210638134,7663.4328315428902,8484.4395132157279,9856.5801271405326,10998.612105319224,10915.465654543556,10768.631024562914,10123.707007387282,7948.8491149929987,7567.5070048999733,{"$f":"SUM(BD318:BO318)","v":106050.47633481924},{"$f":"BQ235*BQ48","v":7714.1968238343716},6834.6098866512502,7064.4363952047097,7591.4784098871369,8432.7680941285817,9856.5533904287458,10923.790981635582,10841.497151503008,10713.75845876679,10062.012991230973,7893.915080745257,7530.86475143999,{"$f":"SUM(BQ318:CB318)","v":105459.88241545641},{"$f":"CD235*CD48","v":105480.00259601124},106445.96727455223,107246.54729685586,108300.35607231721,109320.10736691894,110557.0170919738,111877.9478524705,113403.29538066041,114868.41696419497,116280.15498156349,117332.42853136855,118541.89249349323,119751.89191182626,121072.1684752086,122099.05319789318,123315.72880934615,124533.26884955342,126135.29950603331,127280.46582268471,128406.20035122881,129525.84427766067,130639.25215703316,131744.71750879896,132845.16436204565,133942.1180965236,134989.96975618572,136822.49470423808,137914.94036348912,139005.75488414869,140094.944866743,141305.97966668091,142517.33980607358,143729.0717130056,144941.22257660358]
[{"$f":"ROW()","v":319},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5148.3351144500002,4691.2750551499994,4987.7327186000002,5315.8204152499993,5526.7867268499995,5991.4623935,6281.9787820000001,6197.870377799999,6346.7138260999991,6096.3741115499997,5166.3192817499994,5335.1028487499998,67085.771651749994,4977.1234523635367,4463.6079573880679,4753.0682132178508,5054.3906258064817,5248.6795800034688,5688.434891234815,5979.9313872633338,5852.2275156925598,5962.9549818367923,5764.0673644005101,4904.3401302802149,5033.9987008031612,63682.824800290793,6311.2536666378364,5686.4748594447574,6073.7279128434675,6397.8961553761983,6632.5741354827142,7182.3392303310302,7558.5411635950331,7372.7084147142868,7488.848778398451,7289.1888898724465,6229.3988369956624,6375.1563465947656,80598.108390286667,6707.71005644242,5964.5841060059101,6367.8161812683338,6774.972296354922,7030.3552015672831,7584.2651660395195,8025.9398849195741,7816.9771006456103,7936.3217513672325,7750.1868305183662,6652.7569455927178,6761.6483297818031,85373.533850503693,6632.6353688350146,5914.0501160103013,6312.0718673305346,6683.8815600405405,6962.0505471276747,7555.3733183589184,7952.8382154018309,7732.9712284915395,7837.2585053202165,7681.919661562205,6608.0793455660823,6705.4593258237137,84578.58905986858,83835.580182939491,84111.169096052225,84261.56777199106,84684.172241962966,85047.398633725694,85633.126173663564,86313.782850464355,87188.875343322026,88006.292231330837,88945.970541687901,89499.073208283487,90152.180911098985,90800.35127153089,91512.722980993785,91998.757221611566,92656.942624041505,93332.153954032445,94525.698793187868,95365.137852463507,96189.005299310229,97008.078219829826,97822.248272688012,98630.229321285966,99434.23238779146,100235.41967201397,101005.07559982025,102544.04494489607,103342.39151420668,104139.35058505795,104934.92885391955,105821.67729009394,106708.48891603282,107595.40020108243,108482.44806990275]
[{"$f":"ROW()","v":320},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,361.3278664,358.41017929999998,359.14475799999997,362.05300414999999,374.36772074999999,377.47891759999999,382.11494750000003,367.12623659999997,374.64885399999997,372.43161985,373.41701085,363.15302635,4425.6741413500004,334.98018759304432,332.14220462721164,332.55337040799947,343.15957265669346,352.24010202404037,354.77656894315095,351.42303316052568,352.27056805895563,346.67676299438574,336.52099905407078,328.77223802998424,331.23605308303996,4096.7516606331019,418.99236980860991,407.10598615019501,405.86953503010301,417.52178105489736,438.55698169686502,446.328564047898,448.04486158892456,446.26603320430132,442.50053952651308,431.14385319095624,419.1437150835099,420.31889838433466,5141.7931187671084,442.03732653918956,441.7195000581213,443.82834151278405,464.00767329750136,476.84931950485958,482.32704729862161,479.77726240891684,478.22824825147109,466.4514658488124,461.29402567817982,461.70873083599281,469.18001815896599,5567.408959393415,450.35994589074096,440.16623120268775,443.9341718176122,458.54506827926713,463.59846773922408,465.39786524872278,475.99726692565946,481.15327844056236,475.17523395733133,464.60877368815619,458.80970021747947,466.64991122374721,5544.39591463119,5396.8116377928882,5473.9769159875341,5529.911495381386,5561.9939242263699,5579.700405079122,5587.8899211153284,5590.5807407555831,5591.5563825953886,5592.0492418892154,5590.7571582648125,5587.8733924532735,5585.926903760369,5584.4113167904434,5583.2780132008547,5581.0004643536058,5578.0356420311846,5574.8077101339122,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5529.2214855087532,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003,5564.3761094740003]
[{"$f":"ROW()","v":321},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,51.227669150000004,55.565512350000006,50.528254399999994,50.611523550000001,63.49006395,54.115882099999993,47.551732099999995,53.703187450000001,59.515379049999993,54.889123599999998,54.254329549999994,54.226440250000003,649.67909749999978,47.923074280525569,52.067154819732401,42.432592298285762,50.04164519847744,59.634899684536542,50.675504772146631,44.401743627575804,50.278091577745542,55.829920068986695,51.40814626188714,50.800121874955551,50.771964470044345,606.26485893489939,60.311533334975813,65.637784050181864,53.249133146814223,63.029916435423893,75.360951493535055,63.841124229809267,55.774383204047794,63.326610618699391,70.461246544321028,64.775577149937234,63.992234722710428,63.954254878493465,763.71474980894948,63.667338391835735,69.409804907436751,56.047455762879842,66.593636302636199,79.889342363154896,67.464786281782523,58.764484051915517,66.906368201501095,74.597522385048052,68.465119921015187,67.61871920094589,67.575996531532255,807.00057430168397,62.746809996614004,68.527189899586148,55.071463780780732,65.688257574505869,79.072669202476831,66.561959578310493,57.801325197401617,65.996437924709653,73.737353245445945,67.562275188460646,66.708589714862086,66.663942419383659,796.13827372253763,794.06983651661517,792.05528329044625,789.80148151605465,787.31885193028393,784.61749323502522,781.70719082852781,778.59742531590382,775.29738080417769,771.8159529870959,768.16175702480223,764.34313522335037,760.36816451892207,756.2446637714902,751.98020087256873,747.58209967156881,743.05744672518665,738.41309787413002,733.78958433547507,729.20001965140762,724.64412077826569,720.12160729886739,715.63220139596422,711.17562782597872,706.75161389302616,702.35988942321273,698.00018673921261,693.67224063511765,689.37578835155477,685.11056955107358,680.87632629379516,676.67280301332437,672.49974649291744,668.35690584190843,664.24403247238251]
[{"$f":"ROW()","v":322},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5975619000000001,3.5870027499999999,4.3455252999999994,4.1099582999999997,4.4327819499999999,4.4274038999999998,4.9030517500000004,5.4526075499999997,3.5810157,2.9734976,3.0592273999999997,2.9427242499999999,46.412358349999998,2.5016581052118254,3.9007232169130446,4.7698972753280353,4.5869543136054762,5.03457579443978,4.8884309546359672,5.5339940187259771,6.2817374000880948,3.6968599093738224,2.921298827338886,2.8684150303241625,2.7607790629836009,49.745323908968679,3.1125563703992154,4.5795102874732443,5.5758531134784768,5.3212825910121646,5.7943237614555514,5.6989868463019402,6.3871585908852522,7.1834414478423403,4.4474154227388274,3.5993382858535066,3.6166504592259385,3.4799285040039387,58.796445680670388,3.3165512504340349,5.0264900018007355,6.1337699666962218,5.8769714658919634,6.4260110895789806,6.2780306156956041,7.0730103337605179,7.9933867814594226,4.8205393851737766,3.8541901821557745,3.8280570974393133,3.6838780633203689,64.310886233406706,3.2669698511848062,4.8792685541155256,5.9475948341105589,5.6875394856900439,6.2062841968587632,6.083288122123097,6.8360968086639957,7.7074181970187112,4.7083984460928141,3.7872687743980049,3.7834074448203707,3.6406458083748658,62.53418052345156,63.049647126697614,62.791913208857288,62.920780167777444,62.856346688317373,62.888563428047412,62.872455058182382,62.880509243114908,62.876482150648656,62.878495696881764,62.877488923765199,62.877992310323492,62.877740617044338,62.877866463683922,62.877803540364148,62.877835002024035,62.877819271194078,62.877827136609035,62.877823203901571,62.877819271194397,62.87781533848753,62.877811405780967,62.877807473074725,62.877803540368788,62.877799607663164,62.877795674957852,62.877791742252867,62.877787809548167,62.877783876843779,62.877779944139718,62.877776011435955,62.877772078732498,62.877768146029368,62.87776421332655,62.877760280624024]
[{"$f":"ROW()","v":323},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,11.4204001,9.7584637499999989,10.6488725,11.100293750000001,10.825989999999999,11.78148635,11.929168849999998,11.985373749999999,11.631266350000001,11.2082651,10.841532549999998,10.4787962,133.60990924999999,10.660198916793647,9.1991404992211887,9.8329769730021699,10.469668321202533,10.170167400022487,10.938536263922348,11.207717902418116,11.152847515017321,10.979912240157564,10.468062199563454,10.18000659358305,9.8662978823368146,125.12553270724065,13.471126161930639,11.567673093104609,12.493552185932819,13.161812017784563,12.8108506317758,13.860026262463148,14.117044001676225,14.115657588267171,13.79734632372857,13.224605063175503,12.826238278252841,12.414058771356137,157.85999037944802,14.242592835048098,12.260307041321569,13.173242025588475,13.951762742764924,13.566172333300425,14.634133876128582,14.94978033305714,14.912427922776374,14.628580436930733,13.983919005657761,13.580881148419483,13.153415050633907,167.03721475162746,14.08436097131051,12.109170785998945,13.044596698818003,13.778857020855755,13.404736490900953,14.481264062826199,14.771683014025713,14.752496472489307,14.445737679553428,13.827589724926312,13.42005453233126,12.993221655008618,165.11376910904499,165.10698273604186,165.11037718298789,165.10867995951489,165.10952857125136,165.10910426538308,165.10931641831723,165.10921034185014,165.10926338008369,165.10923686096692,165.10925012052533,165.10924349074611,165.10924680563573,165.10924514819089,165.10924597691334,165.10924556255213,165.10924576973272,165.10924566614241,165.1092457179376,165.10924576973269,165.10924582152788,165.10924587332306,165.10924592511822,165.10924597691334,165.1092460287085,165.10924608050368,165.10924613229889,165.10924618409399,165.10924623588917,165.10924628768436,165.10924633947951,165.1092463912747,165.10924644306988,165.10924649486503,165.10924654666022]
[{"$f":"ROW()","v":324},"Total Retail",null,{"$f":"SUM(D318:D323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11620.211376000001,10367.8433919,10877.089342700001,11694.941621,12600.136551699998,14174.006152649999,15368.721914899999,15164.295945749998,15090.180101999997,14448.85317995,11876.914282149997,11694.9344029,154978.12826359997,11117.189878061648,9910.8931636218986,10375.77112515676,11128.926355122831,11961.498898844085,13446.598735687869,14569.969069042494,14356.498299227149,14289.305942280966,13654.752124571503,11193.951949348992,11030.26882787308,147035.62436883932,14099.601174692059,12665.682980244581,13276.864902097488,14098.649692365199,15136.073263830987,17008.051277953549,18422.379894788981,18149.07910025377,18083.510251283165,17298.335535639224,14187.307051083853,13990.028516955868,186415.56364118878,15003.973522314085,13349.803381309759,13980.448111600097,14988.835171706605,16091.525560073904,18011.549291252286,19585.116527366445,19300.48318634637,19265.450883986108,18421.49109269266,15148.342448868514,14882.748642486229,{"$f":"SUM(BP318:BP323)","v":198029.76782000306},14877.290279379236,13274.341863103942,13894.506089666567,14819.059692287998,15957.100798885716,17964.451085799647,19432.035568983167,19144.078011029331,19119.083687415434,18293.71856016912,15044.716178220833,14786.271798370217,196606.65361331124,195734.62088312296,197051.07086027428,198055.85750587162,199561.80696569642,200959.82156665219,202787.72214905772,204788.89858859128,207187.01023291275,209466.56212295993,211813.03117758528,213411.70550312972,215268.35546029423,217120.88627553097,219148.13671979305,220654.3800640945,222521.75158718499,224406.63068439663,227151.9964379872,229132.01224534932,231077.05831798606,233011.2526475772,234934.34117002407,236843.33099293694,238743.35689487524,240637.10618522501,242450.25406612846,245852.57503323691,247739.07080563408,249622.57917446352,251503.11317878126,253596.69288773218,255690.69159266242,257785.19194011213,259880.27779527998]
[{"$f":"ROW()","v":325},"Resale",null,{"$f":"D242*D55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D325:O325)","v":0},{"$f":"Q242*Q55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q325:AB325)","v":0},{"$f":"AD242*AD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD325:AO325)","v":0},{"$f":"AQ242*AQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ325:BB325)","v":0},{"$f":"BD242*BD55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD325:BO325)","v":0},{"$f":"BQ242*BQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ325:CB325)","v":0},{"$f":"CD242*CD55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":326},"Totals",null,{"$f":"SUM(D324:D325)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,11620.211376000001,10367.8433919,10877.089342700001,11694.941621,12600.136551699998,14174.006152649999,15368.721914899999,15164.295945749998,15090.180101999997,14448.85317995,11876.914282149997,11694.9344029,154978.12826359997,11117.189878061648,9910.8931636218986,10375.77112515676,11128.926355122831,11961.498898844085,13446.598735687869,14569.969069042494,14356.498299227149,14289.305942280966,13654.752124571503,11193.951949348992,11030.26882787308,147035.62436883932,14099.601174692059,12665.682980244581,13276.864902097488,14098.649692365199,15136.073263830987,17008.051277953549,18422.379894788981,18149.07910025377,18083.510251283165,17298.335535639224,14187.307051083853,13990.028516955868,186415.56364118878,15003.973522314085,13349.803381309759,13980.448111600097,14988.835171706605,16091.525560073904,18011.549291252286,19585.116527366445,19300.48318634637,19265.450883986108,18421.49109269266,15148.342448868514,14882.748642486229,{"$f":"SUM(BP324:BP325)","v":198029.76782000306},14877.290279379236,13274.341863103942,13894.506089666567,14819.059692287998,15957.100798885716,17964.451085799647,19432.035568983167,19144.078011029331,19119.083687415434,18293.71856016912,15044.716178220833,14786.271798370217,196606.65361331124,195734.62088312296,197051.07086027428,198055.85750587162,199561.80696569642,200959.82156665219,202787.72214905772,204788.89858859128,207187.01023291275,209466.56212295993,211813.03117758528,213411.70550312972,215268.35546029423,217120.88627553097,219148.13671979305,220654.3800640945,222521.75158718499,224406.63068439663,227151.9964379872,229132.01224534932,231077.05831798606,233011.2526475772,234934.34117002407,236843.33099293694,238743.35689487524,240637.10618522501,242450.25406612846,245852.57503323691,247739.07080563408,249622.57917446352,251503.11317878126,253596.69288773218,255690.69159266242,257785.19194011213,259880.27779527998]
[{"$f":"ROW()","v":327},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1827872842550278E-11,2.1827872842550278E-11,0,0,0,0,0,0,1.6370904631912708E-11,0,0,0,0,-2.5465851649641991E-11,-2.9103830456733704E-11,-2.9103830456733704E-11,-3.092281986027956E-11,-2.5465851649641991E-11,-3.8198777474462986E-11,-4.3655745685100555E-11,-4.7293724492192268E-11,-3.8198777474462986E-11,-4.0017766878008842E-11,-3.8198777474462986E-11,-2.7284841053187847E-11,-4.3655745685100555E-10,-5.8207660913467407E-11,-5.6388671509921551E-11,-5.0931703299283981E-11,-7.0940586738288403E-11,-6.3664629124104977E-11,-7.6397554948925972E-11,0,-5.8207660913467407E-11,0,-8.0035533756017685E-11,-6.9121597334742546E-11,-6.184563972055912E-11,-8.440110832452774E-10,-2.3646862246096134E-11,-2.1827872842550278E-11,0,-1.8189894035458565E-11,-2.0008883439004421E-11,0,0,4.0017766878008842E-11,0,-2.9103830456733704E-11,-2.5465851649641991E-11,-1.4551915228366852E-11,0,0,0,0,0,-1.4551915228366852E-11,0,8.3673512563109398E-11,0,0,6.9121597334742546E-11,0,0,4.3655745685100555E-10]
[{"$f":"ROW()","v":328},{"$f":"+B244","v":"7.  Storm Fund"}]
[{"$f":"ROW()","v":329},"Residential",null,{"$f":"D48*D246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D329:O329)","v":0},{"$f":"Q48*Q246","v":17616.139698211173},15232.346462991687,4352.5626433022962,4740.0999143750969,5272.9403055201237,5760.4181836859425,6434.7889579023049,6351.3132844387601,6547.5965945910684,6245.1558510601089,4948.9496949719096,4680.5498216148881,{"$f":"SUM(Q329:AB329)","v":88182.861412665356},{"$f":"AD48*AD246","v":5738.97231675083},5045.5546263154647,4095.5812379399204,4434.5873370820345,4919.3953536494382,5776.6466569248896,6438.4766688566042,5.9495044700000007E-4,5.8206276310000013E-4,5.511681492E-4,4.3397979560000008E-4,4.1224353420000001E-4,{"$f":"SUM(AD329:AO329)","v":36449.216771923871},{"$f":"AQ48*AQ246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ329:BB329)","v":0},{"$f":"BD48*BD246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD329:BO329)","v":0},{"$f":"BQ48*BQ246","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ329:CB329)","v":0},{"$f":"CD48*CD246","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":330},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,15002.357058019006,13613.214345203256,3972.6722336807043,4233.9903427752824,4402.0226042495087,4462.1187796369732,4678.479752598183,4615.8403391699558,5010.2811801024181,4812.6557010262941,4078.4432663884891,4211.6859416408415,73093.761544490902,4972.765879481648,4459.6999777736064,3719.8839386588529,3955.7072747997709,4107.7632369183757,4478.7507610620905,4708.2585568613076,4.3068549450000002E-4,4.388343085000001E-4,4.241974866E-4,3.6092721080000005E-4,3.7046922970000002E-4,30402.831650669374,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":331},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,1052.9170200149438,1040.0401888517331,286.0547043064193,288.37108920124916,298.17962054456439,281.12598502951738,284.57865062618225,273.41586531653934,295.75874283536081,294.00839346748148,294.78628989035769,286.68360087959235,4975.9201509639415,334.68690562095816,331.85140736697349,260.26555602283054,268.56626613790246,275.67294204341096,279.33093347161656,276.69054974114175,2.5924799300000002E-5,2.5513132000000002E-5,2.47657345E-5,2.4195476600000003E-5,2.4376797200000002E-5,2027.0646851807735,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":332},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,149.2785078580628,161.24086115803385,40.245178440030379,40.311501368461087,50.569111939016253,40.302596918074158,35.413971226434981,39.995244150573107,46.983177712317172,43.33107660131995,42.82995164609089,42.807935018471483,733.30911403688629,47.881116653615109,52.021568965965436,33.20893189100503,39.16398921442309,46.671938118442455,39.899016145052414,34.959412714895393,3.7001372000000006E-6,4.1087153000000002E-6,3.7833018000000004E-6,3.7385552000000002E-6,3.7364830000000003E-6,293.80599277059144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":333},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7.5693501370431679,10.408819930304045,3.4611613480588903,3.2735349188034473,3.5306602747688793,3.2972921783937714,3.651529101633328,4.0608086889171835,2.8269583376483238,2.3473658136425599,2.4150434205558504,2.3230724327562737,49.165596582525723,2.4994678526244898,3.8973080543452561,3.7330548327083597,3.5898785611981072,3.9401996343364485,3.8488730691479667,4.3571527840238238,4.622946E-7,2.7206460000000003E-7,2.1498840000000004E-7,2.1109650000000004E-7,2.0317520000000003E-7,25.865936152003755,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":334},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,33.279286650309587,28.317260690739516,8.481705513809171,8.8412573917357413,8.6227775828326365,8.7742170511499946,8.884203030097078,8.9260614151333755,9.1820612195419553,8.8481316837057502,8.558622302356337,8.272267637951872,148.98785216936301,10.650865695675071,9.1910864644841048,7.6955624178408222,8.1938548499728139,7.9594570638831987,8.6123825891787256,8.8243209327351462,8.2077630000000005E-7,8.0804940000000009E-7,7.7038060000000011E-7,7.4918160000000002E-7,7.2609470000000007E-7,61.127533888252486,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":335},"Total Retail",null,{"$f":"SUM(D329:D334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33861.540920890533,30085.567938825752,8663.4776265913188,9314.8876400306308,10035.865080110814,10556.037054500051,11445.797064484836,11293.55160317988,11912.628714798353,11406.346519652554,9375.9828686197598,9232.3226392245015,167184.00567090898,11107.45655205535,9902.2159749408384,8120.368281763157,8709.8086006453032,9361.4031274278896,10587.088623261976,11471.566661890709,1.0565439489000001E-3,1.0515990329000003E-3,1.0049000411000001E-3,8.2380131630000017E-4,8.1175531399999988E-4,69259.912570584856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP329:BP334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":336},"Resale",null,{"$f":"D55*D253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D336:O336)","v":0},{"$f":"Q55*Q253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q336:AB336)","v":0},{"$f":"AD55*AD253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD336:AO336)","v":0},{"$f":"AQ55*AQ253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ336:BB336)","v":0},{"$f":"BD55*BD253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD336:BO336)","v":0},{"$f":"BQ55*BQ253","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ336:CB336)","v":0},{"$f":"CD55*CD253","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":337},"Totals",null,{"$f":"SUM(D335:D336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,33861.540920890533,30085.567938825752,8663.4776265913188,9314.8876400306308,10035.865080110814,10556.037054500051,11445.797064484836,11293.55160317988,11912.628714798353,11406.346519652554,9375.9828686197598,9232.3226392245015,167184.00567090898,11107.45655205535,9902.2159749408384,8120.368281763157,8709.8086006453032,9361.4031274278896,10587.088623261976,11471.566661890709,1.0565439489000001E-3,1.0515990329000003E-3,1.0049000411000001E-3,8.2380131630000017E-4,8.1175531399999988E-4,69259.912570584856,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP335:BP336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24879.415167172199,22071.490558680918,0,0,0,0,0,0,1.6370904631912708E-11,1.6370904631912708E-11,0,0,46950.90572585327,0,0,0,0,1.8189894035458565E-11,0,1.4551915228366852E-11,0,0,0,0,0,1.4551915228366852E-10,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":339},"Total Revenue Before Taxes"]
[{"$f":"ROW()","v":340},"Residential",null,{"$f":"D329+D280+D269+D318+D307+D258+D167","v":0},0,0,0,0,0,0,0,0,0,0,0,0,437468.12630360638,381744.9066283073,387834.33836438635,421012.39369324758,466921.7852811222,542673.96521181171,605033.60208367463,596988.43153858464,579652.9913024304,551410.55255237094,440861.66912588506,418129.75965218031,5829732.5217376072,440394.81401284982,388752.01575370191,401412.06564756139,433499.35931879317,479590.03794095566,571652.29012143763,636045.1095730525,622188.43173928361,608443.41559805057,574872.2864774561,456944.45313045708,435165.54560879886,6048959.8249223987,449503.07067651441,401298.47037297668,415557.37290677195,446498.31162717741,492899.84000793908,572335.20245321142,635529.67680279212,629431.95411388262,617852.12380958768,581882.1007996354,461489.69397240569,441222.05367853527,6145499.8712214297,456804.12898711162,404542.64356301329,418237.01711019047,450696.34843881079,497646.83829488355,575729.22488628502,641223.53942940466,636002.49045167642,626893.08748974686,588321.60567430768,466496.74971640139,445196.19633267174,{"$f":"BP329+BP280+BP269+BP318+BP307+BP258+BP167","v":6207789.8703745026},484284.21798039891,430531.95071086462,444765.89463482128,476977.04890899197,528335.90638201055,614858.56039601727,680461.85086546408,674960.60014510457,666393.85971049045,624871.16599783779,494890.59107968339,473153.24002191622,6594484.8868336007,6957128.2670002244,7098298.3908437323,7221675.814060105,7419286.0689996332,7611367.6183026582,7869337.960425918,8115475.3284010664,8355971.9058358651,8600273.715023702,8881924.7632799968,9146878.4148724265,9433787.4603921976,9712216.8054930121,10170401.884383816,10511131.457904067,10805853.443460759,11075329.061022989,11442158.134092096,11727281.203887448,11973929.365041809,12432364.681991871,12863179.014592318,13164202.907972906,13533759.50147434,13898839.061487198,14254842.714614015,14665746.200473562,15046303.683282008,15437994.927269166,15841209.704287743,16270457.779461607,16712805.470354352,17168727.839285467,17638718.868854336]
[{"$f":"ROW()","v":341},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,294341.92483953817,277406.71641941997,281680.32166216301,297108.24889874266,307311.39444766415,326424.66662092268,339144.31929626316,336744.76863233087,346332.05372541345,336633.48818869324,288687.43571585626,295712.0358430302,3727527.3742900379,300032.33750496246,278636.49666868406,291269.06713175605,306826.55851987598,316958.21764945285,343880.08519259212,358266.11625183071,348322.00445261586,357090.65860856452,349274.2661959934,300723.54944004049,306263.33540139924,3857542.6930177677,303242.48785325733,283163.23431720666,297828.59731594258,312107.68710153108,321843.09166912752,341793.70709213411,356422.54521574941,350021.42140721681,357755.4323595668,352301.01271951222,304654.28095715889,309375.30375527428,3890508.801763677,307207.48744850408,283210.12509033352,297741.03074700327,313730.62493370974,323826.94282342098,342652.42212017841,359268.79491477524,352294.58116292546,359900.14020752721,355539.81253014499,308765.0551082578,311477.23461043532,3915614.2516972162,329217.63001755747,303591.00491011253,319379.41437132121,335188.81850154669,347373.89480419602,370170.46956420469,386317.58371933561,378042.02048063121,385387.43597362074,381807.20724370214,332004.7075815117,334568.2306959792,4203048.4178637192,4417372.211107742,4481940.7486533821,4533655.7001676969,4643966.0705684023,4747345.2606346793,4901328.3086048961,5045608.7198852953,5184319.3256452596,5324868.0576804308,5503538.2459920263,5665568.2930920701,5840192.7341555376,6006845.1505103428,6305677.1107032504,6517013.3174661789,6692257.490410395,6848651.5818445776,7089659.2304460127,7273431.783796791,7428070.0513158608,7740923.1835658774,8032626.0348022766,8226720.0513556581,8471670.9490412679,8712790.6442150809,8947696.2901201062,9229509.7976584658,9481024.1220154092,9740355.4746236056,10007786.624298653,10292529.393042291,10586472.450710917,10889959.777967095,11203349.19185999]
[{"$f":"ROW()","v":342},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,16253.026285176866,16685.680874718495,15861.362765428286,15890.78154030415,16319.753713920993,16464.833951063192,16694.657503231501,15956.110349081308,16374.092245441812,16535.515845333895,16415.486181903027,15787.189050523826,195238.49030612735,15837.901791666722,16266.996941388297,16053.673487187705,16453.156657594154,16782.410966175394,17197.294351149823,17077.045218834137,16731.639337532528,16611.532282451259,16395.432278161214,15869.482509559421,15792.242074203223,197068.80789590388,15660.780859965627,15792.658459031492,15585.182510125664,15972.618815081241,16656.010784583388,16977.968045084581,17080.910189389098,16905.335715999034,16906.689576212048,16746.891980739274,16131.231436503251,15978.840359573624,196395.11873228831,15762.691550352389,16328.661997318628,16237.09336533241,16850.326637396331,17205.40156508888,17434.956500339442,17386.67812792143,17220.621774254185,16948.51752824572,17030.207464062376,16873.942003934764,16931.105091352569,202210.20360559915,17721.72814627644,17913.506661561572,17892.524548454552,18363.576758300747,18464.974770513581,18572.261243100649,19024.363395369866,19110.320608834907,19021.998972007939,18879.326502717398,18477.31114537824,18574.047364247061,222015.94011676294,231759.05449474632,237796.36244628171,242549.82234815124,249155.65360451373,254864.06921897281,262585.85374059621,268961.33648637071,274044.80511102697,279326.86078963551,286328.95251569129,293565.18784905272,301119.70843536826,308097.75640894356,322778.78392030194,332816.83164413174,339758.07734433928,345359.20799685986,350877.75246615638,357244.1284676434,361876.54281104758,375452.09841127263,387610.24750023382,394107.57036799286,403328.59193797049,412186.3903898198,420698.98648251657,430572.52434507705,439543.58247828647,448783.90783245501,458302.49018710485,468104.27220012748,478203.3086535089,488609.57744857983,499333.41789302474]
[{"$f":"ROW()","v":343},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,5908.1441049856148,6334.5197071188277,5983.029785357423,5988.2210014117172,6845.1870175686863,6228.1766904296692,5788.3161232398643,6196.4133602260817,6526.0825007532403,6313.8237570349829,6218.0599853675121,6244.2792670477402,74574.253300541357,5950.5823304127016,6376.8002890324315,5740.2724771550174,6292.2700311508179,6986.3095271630955,6438.7891060013062,5977.6687188562792,6367.3340134382397,6710.1598691351273,6489.3507111547351,6391.1145761623948,6414.9634493957928,76135.615099057948,6055.9888789693196,6501.7074963042778,5853.8983288379259,6423.4497830792461,7144.5163092250295,6477.9560258805577,6008.4547975774585,6444.0290002396614,6796.2374439396845,6571.4822485508166,6473.7246839175023,6496.1351016029439,77247.58009812441,6099.3779332197637,6543.5482587204087,5877.9233361721826,6465.4438442040273,7203.4090326368241,6519.307176385013,6042.6951657673781,6487.0989008159268,6848.8130842977807,6618.5899775712487,6522.2468018744203,{"$f":"BO332+BO283+BO272+BO321+BO310+BO261+BO170","v":6540.4484823905605},77768.901994055544,6332.2245013704614,6802.2253469082598,6077.6858028439001,6708.2647386600511,7506.5814883751773,6772.0924929240273,6253.9474986380337,6733.0592580874509,7127.4646355313271,6872.777044239243,6773.9242120463678,6791.1004867896208,80751.347506413935,83332.106968421358,84005.845230275852,84593.237820284383,85561.161226491866,86459.97165998022,87671.500761114468,88700.377773970395,89533.016919471367,90369.709881626113,91428.511605994208,92502.312001479935,93584.255087283542,94555.880282329614,96533.757240442617,97858.909114791692,98744.386428627273,99426.649040502423,100444.71339731725,101191.49934842336,101703.78450012309,103376.50513382581,104847.01111693113,105573.16572220437,106640.47935214436,107650.44104104367,108606.33242604698,109381.87577623331,110369.42501921354,111379.95106955816,112414.07568570392,113471.9087968442,114554.65446690854,115662.99295600147,116797.62625375735]
[{"$f":"ROW()","v":344},"Other Retail",null,{"$f":"D333+D284+D273+D322+D311+D262+D171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,186.43447581704311,236.72411887030393,261.18645203805869,247.21688864880323,255.2602713547688,252.6916419483936,274.30399011163337,290.82850497891718,230.97809507764831,200.35233596364239,209.94632916055576,200.12090893275621,2846.0440129025246,188.35040038911461,262.21949981673993,296.86091967368372,285.60216561665379,300.33918548262,295.78063067094837,327.0953345023629,349.06311980614214,252.3509885908731,212.20726478967464,216.67683565510339,205.46188391520428,3192.0082289091206,188.55771981733062,249.73904574295364,283.33534122947492,271.37996073259927,282.57668659354692,276.6749942871254,303.08262208081317,324.78516438590168,245.64038711579514,210.22168079084628,217.56093960698743,206.82610194498812,3060.3806443283625,190.87916625970001,258.52905906250749,293.337947117684,281.04014587633412,293.9134146989237,286.2841666020804,315.09463399080641,339.3484701297001,250.57722487780876,212.59282378854331,218.53129654905888,207.48553401246878,3147.6138829656156,201.22716061500455,271.14710623608698,309.02187763193399,295.48358055219813,309.13239181314071,301.95231391418565,332.11480345099983,358.04289327693817,263.93192212836544,224.10661031352569,230.74391313217166,219.36489038581166,3316.2694634503628,3534.6630010631316,3559.6927521324251,3601.773113420928,3665.2460855295294,3731.0237063989716,3821.3236446921487,3900.7690596346656,3965.9100018434269,4034.0015664151433,4122.3447825820767,4214.4870118544904,4309.7695427247618,4398.4699495790619,4573.7989277177239,4697.7646739085503,4787.4821014938643,4862.4509588913797,4966.9937961050209,5049.1597782473,5111.7049764925614,5276.0494292200983,5424.3748902248781,5508.4265762251562,5623.553554145331,5734.652645039434,5841.9298067268264,5933.8535126391262,6045.910214475216,6161.1164736272294,6279.5749428970885,6401.3425530359555,6526.5792130943573,6655.3987739995355,6787.9191815694885]
[{"$f":"ROW()","v":345},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,635.72718723030914,559.43389044073911,579.29081401380881,597.57940114173573,589.95841158283247,624.06962396114977,633.66840444009654,640.65247316513251,631.58822108954132,615.45990630370568,596.81411461235632,565.39935607795121,7269.6418040593589,626.396349250208,556.91175938891286,581.68493506270397,612.70489968829725,602.36972363611039,644.62241376043198,662.11619280481784,654.36394056019822,655.48995095628516,632.18813112743078,616.25788441885811,585.28756334266791,7430.3937439969231,631.57710835568423,559.34580934709106,591.94386254312406,619.68050524451371,610.63708805655835,642.77515015811582,656.44751162292914,660.60873356608704,657.16092417661525,637.11425020222168,619.43471241056773,587.50883994875926,7474.2344956322686,636.67312352820477,565.18879281024874,595.14464741074096,623.47463739525574,613.75132115900851,644.27571963026276,659.87696922675968,662.49232880420936,661.27861217244106,639.42137837082328,622.48049119915822,590.83629515440089,7514.8943168615133,683.28605441477339,604.59475608279445,639.10283496923535,668.28118852716318,657.63692228355399,692.61310458226376,708.23900788749427,711.55728316506929,708.19068721713074,685.14508329864088,666.45235430570847,633.22658824215148,8058.3258649759791,8551.3355087259279,{"$f":"CE334+CE285+CE274+CE323+CE312+CE263+CE172","v":8648.2716367837402},8732.315683557068,8901.5883242831951,9062.0655227279221,9294.3889421139866,9494.2944309256436,9658.5271222649462,9829.4332687189581,10053.950734063552,10288.108252730863,10530.56727554067,10755.596859606634,11208.058200813955,11525.548884794367,11753.036794741154,11941.711090160572,12207.963498135945,12415.374486155837,12571.180313417521,12994.213926316137,13375.098576351815,13587.122379934826,13880.659182359399,14163.531562349895,14436.279460164955,14668.621634053545,14953.74019349487,15247.037842611106,15548.7832235569,15859.124908979527,16178.481870627505,16507.152128096212,16845.444444328466]
[{"$f":"ROW()","v":346},"Total Retail",null,{"$f":"SUM(D340:D345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,754793.38319635426,682967.98163887567,692199.52984338684,740844.4414234967,798243.3391432137,892668.40374013688,967568.86740096088,956817.2048583671,949747.78609020624,911709.19258570031,752989.41145278479,736638.78407779278,9837188.3254512772,763030.38238953112,690851.44091201236,715353.62459839648,763969.65159271902,821219.68499286566,940108.86181561218,1018355.1512898809,994612.8366032365,989763.60729774868,947875.73105868255,780761.5343762933,764426.83598105505,10190329.342908036,{"$f":"SUM(AQ340:AQ345)","v":775282.46309687977},707565.15550060908,735700.33026545076,781893.12779284606,839436.67254552513,938504.28376075579,1016001.1171392119,1003788.1341352902,1000213.2845005986,958348.82367943088,789585.92670200288,773866.66783687996,10320185.986955481,786701.23820897576,711448.69676125853,738981.54715322668,788647.25863739254,846790.25645188801,943266.47056942026,1024896.6792410861,1013006.6330886058,1011502.4141468678,968362.22984824562,799499.00541821646,780943.30634601705,10414045.735871201,838440.31386063318,759714.42949176568,789063.64407004206,838201.47367657884,902648.12675919197,1011367.9491147432,1093098.099290146,1079915.6006691004,1078902.8819009962,1033339.7284821088,853043.73028605746,833939.21004755993,11111675.187648922,11701677.638080923,11914249.311562588,12094808.663193215,12410535.788808852,12712830.009045418,13134039.336119328,13532140.826037263,13917493.49063573,14308701.778210528,14777396.768910356,15213016.803079613,15683524.494888652,16136869.659503812,16911173.393376343,17475043.829687875,17953153.916540354,18385570.661953982,19000314.787695825,19476613.149764709,19883262.628958747,20670386.732458383,21407061.78147833,21909699.244374923,22534903.734542221,23151364.721340533,{"$f":"SUM(DC340:DC345)","v":23752122.53290958},24455812.873400033,25098240.463202886,25759922.415111028,26441541.252625659,27166823.82096288,27914740.94526941,28686122.738559239,29481832.468487009]
[{"$f":"ROW()","v":347},"Resale",null,{"$f":"D336+D287+D276+D325+D314+D265+D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,24894.518180827123,24321.696836214807,23469.332375956888,26297.974694104243,27989.195225529569,29554.629462898956,31280.90328723536,32877.823082538875,34553.175194217118,33556.701238607595,34596.360023487447,28164.563525825262,351556.87312744325,27035.927645513115,25475.765368408152,24229.240390077379,26757.739211136526,28867.633203171255,30690.131210697975,31936.86651597928,33591.908036904788,35282.724687272057,34345.722963222521,35604.21538800963,28892.698610123211,362710.57323051593,27517.770998731816,25457.796949936957,24629.256016356965,26659.912671945389,28838.444466953886,31044.102082548488,32493.860067911723,34126.632890430883,35877.92689008818,34983.76985201332,36205.459339231063,29303.082291511091,367138.01451765979,28766.023795623336,26728.254811352337,26040.436022260845,28227.722565692693,30755.220550856699,33477.201907107337,32442.813175122865,31157.043226230024,32641.377313091547,32291.240556133253,34093.184358230676,28175.784767350575,{"$f":"BP336+BP287+BP276+BP325+BP314+BP265+BP174","v":364796.30304905219},27514.948748997002,24285.646077141144,24036.463912557396,26554.077805620833,27202.625036732585,29302.249649000973,30898.949250848484,32608.055889583098,34159.974885809832,33859.256997437951,35810.863784689922,29439.697455413479,355672.80949383264,375705.50705268478,387108.17568622436,391097.80860475963,408408.46265271795,423771.85084332421,443680.95765483985,462167.19844399346,478964.15662618872,496569.06072677462,518749.88282207085,541673.76441723073,565424.12353390991,588602.53671970731,627448.4262982402,658191.65392355947,683565.15956717264,706853.32686263043,736226.51252170838,762062.04934739741,784744.60632640764,827744.03435026505,868702.85660627764,897817.04237324593,933939.69236857223,970115.19612735137,1006473.1460474412,1040515.2684912676,1079632.0244381847,1120384.9106474717,1162848.3338369539,1188810.2225653741,1215531.5929547159,1243037.777440758,1271355.0198747241]
[{"$f":"ROW()","v":348},"Totals",null,{"$f":"SUM(D346:D347)","v":0},{"$f":"SUM(E346:E347)","v":0},0,0,0,0,0,0,0,0,0,0,0,779687.90137718141,707289.67847509054,715668.86221934378,767142.41611760098,826232.53436874331,922223.03320303583,998849.77068819629,989695.027940906,984300.96128442336,945265.89382430795,787585.77147627226,764803.34760361805,10188745.198578721,790066.31003504421,716327.20628042053,739582.86498847383,790727.39080385549,850087.31819603697,970798.99302631011,1050292.0178058601,1028204.7446401413,1025046.3319850208,982221.45402190508,816365.74976430298,793319.53459117829,10553039.916138552,802800.23409561161,733022.95245054609,760329.58628180774,808553.04046479147,868275.11701247899,969548.38584330422,1048494.9772071235,1037914.767025721,1036091.2113906867,993332.5935314442,825791.3860412339,803169.75012839108,10687324.00147314,815467.26200459909,738176.95157261088,765021.98317548749,816874.98120308528,877545.47700274468,976743.67247652763,1057339.4924162091,1044163.6763148359,1044143.7914599593,1000653.4704043788,833592.18977644714,809119.09111336758,10778842.038920254,{"$f":"SUM(BQ346:BQ347)","v":865955.26260963012},784000.07556890685,813100.10798259941,864755.55148219969,929850.7517959245,1040670.1987637441,1123997.0485409945,1112523.6565586836,1113062.8567868061,1067198.9854795467,888854.59407074738,863378.90750297345,11467347.997142754,12077383.145133607,12301357.487248812,12485906.471797975,12818944.251461571,13136601.859888742,13577720.293774167,13994308.024481257,14396457.647261919,14805270.838937303,15296146.651732426,15754690.567496844,16248948.618422562,16725472.19622352,17538621.819674581,18133235.483611435,18636719.076107528,19092423.988816611,19736541.300217532,20238675.199112106,20668007.235285155,21498130.766808648,22275764.638084609,22807516.286748171,23468843.426910792,24121479.917467885,24758595.678957019,25496328.141891301,26177872.48764107,26880307.325758498,27604389.586462613,28355634.043528255,29130272.538224127,29929160.515999995,30753187.488361735]
[{"$f":"ROW()","v":349},null,null,null,null,null,null,null,null,null,null,null,null,null,null,7289517.6588239502,754808.48621000908,685218.18791640806,715668.86221934354,767142.41611759958,826232.53436874284,922223.03320303501,998849.77068819629,989695.02794090519,984300.96128442232,945265.89382430806,787585.77147627203,764803.34760361735,10141794.292852864,790066.31003504386,716327.20628042042,739582.86498847336,790727.39080385526,850087.31819603767,970798.99302631046,1050292.0178058599,1028204.744640142,1025046.3319850195,982221.45402190473,816365.7497643024,793319.53459117806,10553039.916138547,802800.23409561173,733022.95245054667,760329.58628180809,808553.04046479089,868275.11701247829,969548.38584330492,1048494.9772071231,1037914.7670257215,1036091.2113906872,993332.59353144467,825791.38604123425,803169.75012839038,10687324.001473142,815467.26200459839,738176.95157261007,765021.98317548679,816874.98120308551,877545.47700274538,976743.67247652705,1057339.4924162091,1044163.6763148361,1044143.7914599592,1000653.4704043793,833592.1897764469,809119.09111336758,10778842.038920261,812986.0318935226,736737.99601361179,763629.9904458042,811993.64544312889,873036.95453151956,976709.41448229039,1054811.0639962319,1044362.9185499005,1044991.1087801836,1002065.8744847158,835289.25876186392,810733.73975999176,10767347.997142766]
[{"$f":"ROW()","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P348-P349","v":-7289517.6588239502},{"$f":"+Q348-Q349-Q109","v":24879.415167172323},22071.490558682475,2.3283064365386963E-10,1.3969838619232178E-9,4.6566128730773926E-10,8.149072527885437E-10,0,8.149072527885437E-10,1.0477378964424133E-9,-1.1641532182693481E-10,2.3283064365386963E-10,6.9849193096160889E-10,46950.905725857243,3.4924596548080444E-10,1.1641532182693481E-10,4.6566128730773926E-10,2.3283064365386963E-10,-6.9849193096160889E-10,-3.4924596548080444E-10,2.3283064365386963E-10,-6.9849193096160889E-10,1.280568540096283E-9,3.4924596548080444E-10,5.8207660913467407E-10,2.3283064365386963E-10,5.5879354476928711E-9,-1.1641532182693481E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,5.8207660913467407E-10,6.9849193096160889E-10,-6.9849193096160889E-10,4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,-3.4924596548080444E-10,6.9849193096160889E-10,-1.862645149230957E-9,{"$f":"+BD348-BD349-BD109","v":6.9849193096160889E-10},{"$f":"+BE348-BE349-BE109","v":8.149072527885437E-10},6.9849193096160889E-10,-2.3283064365386963E-10,-6.9849193096160889E-10,5.8207660913467407E-10,0,-2.3283064365386963E-10,1.1641532182693481E-10,-4.6566128730773926E-10,2.3283064365386963E-10,0,-7.4505805969238281E-9,-7.7125150710344315E-10,-5.5297277867794037E-10,-5.6752469390630722E-10,3.4197000786662102E-10,-1.2878444977104664E-9,-1.3751559890806675E-9,-8.440110832452774E-10,-3.2014213502407074E-10,-8.149072527885437E-10,-1.5570549294352531E-9,-3.4197000786662102E-10,-4.5110937207937241E-10,-1.1175870895385742E-8]
[{"$f":"ROW()","v":351}]
[{"$f":"ROW()","v":352},"Tax Rates"]
[{"$f":"ROW()","v":353},"Franchise Rate"]
[{"$f":"ROW()","v":354},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(P381-P392)/(P340+P403)","v":{"$error":"#DIV/0!"}},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,{"$f":"+(AC381-AC392)/(AC340+AC403)","v":4.6449707156108008E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(AP381-AP392)/(AP340+AP403)","v":4.6353564155164201E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(BC381-BC392)/(BC340+BC403)","v":4.635510741520639E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(BP381-BP392)/(BP340+BP403)","v":4.6355140312033111E-2},4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,{"$f":"+(CC381-CC392)/(CC340+CC403)","v":4.635511906389856E-2},{"$f":"+CC354","v":4.635511906389856E-2},{"$f":"+CD354","v":4.635511906389856E-2},4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2,4.635511906389856E-2]
[{"$f":"ROW()","v":355},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6484415480476146E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6393872011202236E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6396734712859718E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6397901578888963E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.639814099337209E-2,{"$f":"+CC355","v":4.639814099337209E-2},4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2,4.639814099337209E-2]
[{"$f":"ROW()","v":356},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6509967075116183E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6410537267245297E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6412550251900296E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6417886615783367E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2,4.641668201868164E-2]
[{"$f":"ROW()","v":357},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6514486522556471E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6429550840117302E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6430459854094865E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6430692540567094E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2,4.6431019035730145E-2]
[{"$f":"ROW()","v":358},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6433856053348189E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6307688350809798E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6324207330460991E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.631661612125007E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2,4.631675598181216E-2]
[{"$f":"ROW()","v":359},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},4.6935957779861898E-2,4.6643615648809297E-2,4.6148403765975197E-2,4.6496749055501198E-2,4.66024375717011E-2,4.6479075899586102E-2,4.5402356562469701E-2,4.54899970536514E-2,4.5525032036697402E-2,4.7731549265759697E-2,4.7433521022849701E-2,4.7227261903067599E-2,4.6495484002694223E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6405254752822714E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406580853055948E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406712591603276E-2,4.6895407598774599E-2,4.6573475121428697E-2,4.6027140079867399E-2,4.6397181380635699E-2,4.6523876000934702E-2,4.6389859192344299E-2,4.5206715094517597E-2,4.5304346464028998E-2,4.5347917181925802E-2,4.774740371577E-2,4.7443248957891197E-2,4.7227970714374803E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2,4.6406274127832312E-2]
[{"$f":"ROW()","v":360},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(P388-P399)/(P347+P410)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AC388-AC399)/(AC347+AC410)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(AP388-AP399)/(AP347+AP410)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(BC388-BC399)/(BC347+BC410)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(BP388-BP399)/(BP347+BP410)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+(CC388-CC399)/(CC347+CC410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":361}]
[{"$f":"ROW()","v":362},"RAF Tax Rate"]
[{"$f":"ROW()","v":363},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P392/P340","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC392/AC340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP392/AP340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC392/BC340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP392/BP340","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC392/CC340","v":0},{"$f":"+CC363","v":0},{"$f":"+CD363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":364},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"+CC364","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":365},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":366},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":367},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":368},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":369},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P399/P347","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC399/AC347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP399/AP347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC399/BC347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP399/BP347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC399/CC347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":370}]
[{"$f":"ROW()","v":371},"GRT Rate"]
[{"$f":"ROW()","v":372},"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D340:O340*D372:O372)/P340","v":{"$error":"#DIV/0!"}},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(Q340:AB340*Q372:AB372)/AC340","v":2.4999999999999998E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(AD340:AO340*AD372:AO372)/AP340","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(AQ340:BB340*AQ372:BB372)/BC340","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(BD340:BO340*BD372:BO372)/BP340","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"SUMPRODUCT(BQ340:CB340*BQ372:CB372)/CC340","v":2.5000000000000005E-2},{"$f":"+CC372","v":2.5000000000000005E-2},{"$f":"+CD372","v":2.5000000000000005E-2},2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2]
[{"$f":"ROW()","v":373},"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"+CC373","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"ROW()","v":374},"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2,2.5000000000000005E-2]
[{"$f":"ROW()","v":375},"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[{"$f":"ROW()","v":376},"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000008E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000008E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2,2.4999999999999998E-2]
[{"$f":"ROW()","v":377},"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#DIV/0!"},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.4999999999999994E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[{"$f":"ROW()","v":378},"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(D347:O347*D378:O378)/P347","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(Q347:AB347*Q378:AB378)/AC347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AD347:AO347*AD378:AO378)/AP347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AQ347:BB347*AQ378:BB378)/BC347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BD347:BO347*BD378:BO378)/BP347","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(BQ347:CB347*BQ378:CB378)/CC347","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":379}]
[{"$f":"ROW()","v":380},"8.  Franchise Revenues (Incl RAF)"]
[{"$f":"ROW()","v":381},"Residential",null,{"$f":"(D340+D403)*D354+D392","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D381:O381)","v":0},{"$f":"(Q340+Q403)*Q354+Q392","v":21059.472314073191},18262.525846832163,18356.857067845689,20077.648839805956,22317.634204544331,25869.727608009376,28174.309060593234,27853.335376158142,27065.354870985258,26994.543543398227,21447.816667334646,20253.460172882285,{"$f":"SUM(Q381:AB381)","v":277732.68557246251},{"$f":"(AD340+AD403)*AD354+AD392","v":21182.045443609361},18569.776752933634,18949.589102881266,20628.870156618887,22884.499955331888,27198.840252015023,29490.779544338679,28910.605412746008,28299.119610695856,28152.470920458341,22234.799435687921,21078.959634786959,{"$f":"SUM(AD381:AO381)","v":287580.35622210382},{"$f":"(AQ340+AQ403)*AQ354+AQ392","v":21620.133042334288},19169.091616598176,19617.351193847884,21247.449385347438,23519.601064010167,27231.332771924455,29466.88105983043,29247.182897134502,28736.725067891439,28495.753417292886,22455.969684752683,21372.330491965306,{"$f":"SUM(AQ381:BB381)","v":292179.80169292964},{"$f":"(BD340+BD403)*BD354+BD392","v":21971.298278619288},19324.058200552816,19743.850023709369,21447.220744723785,23746.112612398323,27392.818128607472,29730.881906546943,29552.489414777483,29157.226475289033,28811.106893170472,22699.611728043375,21564.833766718435,{"$f":"SUM(BD381:BO381)","v":295141.50817315682},{"$f":"(BQ340+BQ403)*BQ354+BQ392","v":23293.031585481654},20565.506764525762,20996.207318055858,22697.836566800866,25210.496610623697,29254.566194850013,31550.200025398106,31362.716798505393,30994.434421225851,30601.00085460789,24081.248737960359,22919.043449401655,{"$f":"SUM(BQ381:CB381)","v":313526.28932743712},{"$f":"(CD340+CD403)*CD354+CD392","v":330767.70170216373},337479.45339347771,343345.27405295667,352740.39907446352,361872.66890822741,374137.53652266675,385839.82062375662,397273.92060473119,408888.93542773428,422279.67171121365,434876.55177888728,448517.27276922419,461754.83732617961,483538.65669570264,499738.20536146942,513750.38252170436,526562.25363648869,544002.66938850726,557558.47846361261,569285.0475684352,591080.76418414421,611563.27667863411,625875.0699286192,643445.16212616558,660802.39953354176,677728.13463905605,697264.01157319988,715357.12688216718,733979.58252453769,753149.90970096784,773557.95650366903,794588.80766159098,816265.04940076685,838610.16748756601]
[{"$f":"ROW()","v":382},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,14169.456571396766,13271.027958016062,13332.407402046429,14168.787375758182,14688.676999815058,15560.940364483031,15792.770575205141,15711.301059402311,16171.054196086823,16480.038898444254,14044.575949805785,14323.76386117754,177714.80121163739,14430.911548829048,13309.815328739494,13750.03297826219,14600.910244146584,15124.230579897865,16361.588442190472,16611.317174785469,16185.128995657806,16608.530885149255,17104.553226245553,14633.130485727736,14835.072651511826,183555.2225411433,14585.312891430725,13526.047024385343,14059.690839437239,14852.222532041467,15357.32111648405,16262.319943418946,16525.838415211485,16264.094097707124,16639.449967205837,17252.778137223766,14824.39886926956,14985.813113338363,185135.28694715392,14776.020862864645,13528.286887211649,14055.557056119411,14929.453035599508,15451.984137106265,16303.177040072613,16657.807234936325,16369.718730671959,16739.201796814799,17411.387657339499,15024.428081023661,15087.628425001118,186334.65094476144,15834.661485513774,14501.833963354527,15077.047224507505,15950.580932079221,16575.569238802207,17612.467651535822,17911.947634053802,17566.099152631861,17924.633363575882,18697.746529082779,16155.263586647719,16206.131898738357,200013.98266052341,210213.18838069832,213285.86541534285,215746.86809413932,220996.30001094245,225915.89204835347,233243.6122230317,240109.60490525703,246710.54259072046,253398.95272959999,261901.48051277312,269612.139969707,277922.13939263165,285852.76740382798,300073.53399086004,310130.56693279935,318470.05805539689,325912.5145732364,337381.5472504574,346126.88554900244,353485.7862047159,368373.79004097678,382255.29775362811,391491.81215979601,403148.49553135497,414622.86026258935,425801.51183063089,439212.4070681709,451181.42971777718,463522.44783297414,476248.91777004331,489799.2102121053,503787.32450311229,518229.62993873667,533143.15425836015]
[{"$f":"ROW()","v":383},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,782.41164668312513,798.23639544518733,750.74520325906622,757.81505802596189,780.0413370651695,784.89258142107508,777.41209502566846,744.45478232558492,764.54469132879683,809.50337354492808,798.60954759958554,764.70329436136387,9313.3700060855117,761.76908720981896,777.03648958985082,757.8509521961455,782.9539422834971,800.80287875596991,818.23596250168032,791.79191575797813,777.45229277820533,772.61373354819136,802.91212726146682,772.2049328553104,764.95953455875633,9380.5838492968724,753.2499505058214,754.37844701838321,735.73474724497771,760.08665875597831,794.77146708942416,807.80056100881518,791.9711184479545,785.52326807009638,786.34170125394076,820.12370501410169,784.94156824552272,773.99815851447522,9348.9213511694925,758.15163600772883,779.98208543419219,766.50971365747728,801.85401160844594,820.9866348312645,829.54377135937909,806.14831237848682,800.17334890955226,788.28714792544076,833.99814476913423,821.08167322430211,820.12485683733473,9626.8413369427381,852.37709207621526,855.68641727157444,844.6581884863424,873.86482220728817,881.08943239360156,883.65598353935627,882.08100089133848,887.98008810392844,884.72618873568592,924.55264041752184,899.10120281292063,899.70724611904689,10569.480303054821,11033.31932044405,11320.736554736643,11547.033823201906,11861.516663094877,12133.276368127516,12500.886231467999,12804.402903597442,13046.410848933456,13297.872899024682,13631.220452987729,13975.714847327203,14335.361801028324,14667.56470759299,15366.482231390159,15844.362097323861,16174.812963457271,16441.465169039977,16704.185706308992,17007.268834998624,17227.803505313055,17874.092989951598,18452.90421066753,18762.221307616743,19201.205129258851,19622.89704118199,20028.154955016016,20498.203024109233,20925.28687307363,21365.189687138864,21818.339441420318,22284.971440307399,22765.75478774502,23261.164500218594,23771.692799632827]
[{"$f":"ROW()","v":384},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,284.4147715578921,303.04092568067551,283.18694797797974,285.57211199130529,327.18194938755232,296.90245857488571,269.54173592167041,289.10238512809298,304.71806658556056,309.09598945050186,302.50715798694398,302.46175624693194,3557.7262564899929,286.210239830533,304.60487140058592,270.98289784884247,299.4293271089669,333.36430579065086,306.35335384266773,277.15976072076495,295.86451917641261,312.09412720309933,317.79451103458899,310.98998969772282,310.73405735574283,3625.5819610105782,291.28006860811519,310.57139725736795,276.34687014843576,305.67175864095674,340.91342652004198,308.21689014851006,278.58718378704776,299.42822815498261,316.09765410921017,321.81663172571473,315.00977627071137,314.66592649756512,3678.6058118686592,293.3669890023715,312.57003285475179,277.48102643355753,307.67012384189621,343.72359858298319,310.18435071193892,280.17476796088681,301.42951399896043,318.54298311920576,324.1235771161472,317.37085003706437,316.81241988227544,3703.4502335420393,304.56640922945132,324.92643380982929,286.91127775273594,319.22520597839298,358.19001677546527,322.21170993259227,289.96966439692369,312.85830706793018,331.50325744531239,336.57154890232573,329.61740801436184,328.95373836766839,3845.5049776729898,3968.4047640392537,4000.4892297431165,4028.4617800283809,4074.5558006424817,4117.3585538186981,4175.0534571593189,4224.0501834868455,4263.7017568352039,4303.5463792484024,4353.9681669604015,4405.1042147587323,4456.6280301561928,4502.8983357221196,4597.0879179708145,4660.1937147945428,4702.3615240400886,4734.8519325727475,4783.3337433736369,4818.8968538468916,4843.2926709036019,4922.9502335547913,4992.9780194970663,5027.5586331384247,5078.385771055182,5126.481720186096,5172.002757204742,5208.9353398258036,5255.9639733637896,5304.0867982659975,5353.3334236378751,5403.70908447888,5455.2711201892516,5508.0519258150016,5562.0849311962074]
[{"$f":"ROW()","v":385},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,8.9748519852917124,11.324788528604616,12.362397791645996,11.789519624395064,12.200770113175484,12.046024620831203,12.773382118519528,13.569013163701316,10.784907875061823,9.8083357892909078,10.213839608110098,9.6935000804586853,135.54133129908644,9.0592500488614593,12.525613693403502,14.014009368265544,13.590908185454607,14.331223613964246,14.073048008869833,15.166057021122308,16.219565658987001,11.737017160406172,10.392149685468615,10.54343903322374,9.9523567553513264,151.60463823337835,9.0692216684402656,11.929451521803891,13.375503015739561,12.91411821659508,13.483654079828886,13.164014386689653,14.052686919494018,15.091466270477436,11.424902493808483,10.294912269259763,10.586459303884139,10.018438036539688,145.40482818256089,9.1808782603722019,12.349329949142628,13.847699264334747,13.373816024066246,14.024606420988745,13.621212489916049,14.609634201675574,15.768164782352953,11.654518196344277,10.411031163597055,10.633676622838719,10.050380229740812,149.52494760537002,9.6785945815227912,12.952064622085931,14.588095640521711,14.061133622441043,14.750807245730174,14.366692641314478,15.39878902387801,16.636819780514632,12.275654303942162,10.974880818474519,11.227939401279631,10.625803711695541,157.53727539340062,167.91192174172403,169.1009441751209,171.09994502171176,174.11518826334711,177.23991238116673,181.5295536192157,185.30355761692482,188.39803671918997,191.63268326348535,195.82937165923133,200.20652976059603,204.73286589561945,208.94652240819187,217.27541419997533,223.16432826810225,227.42629770480468,230.98764567846217,235.95388678704731,239.85712960231896,242.82829953561111,250.63537842170936,257.68148527632292,261.67430725615338,267.14334124923261,272.42103302640527,277.51716648311952,281.88394377100036,287.20712624799404,292.67992644565686,298.30722082017076,304.09171383072493,310.04100185523998,316.16049330973163,322.45579113540117]
[{"$f":"ROW()","v":386},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,30.603553250617587,26.763096786293254,27.418816803107379,28.497948159614332,28.198461585321944,29.749927608939938,29.507732144369768,29.890542683791139,29.490332306771379,30.130107527010438,29.034866515075525,27.386936891609416,346.67232226252213,30.128320119459357,26.602375354595505,27.459788706132972,29.156697808863722,28.743153158116623,30.670710775974921,30.699587782147781,30.405672488929742,30.487286163641254,30.959325047445724,29.986949982304846,28.350711693369547,353.65057908098197,30.377503514251529,26.718644241950916,27.944085210964246,29.488644922947358,29.13764529878479,30.582819187869699,30.436754494813115,30.695843018093772,30.565004271547661,31.200565453821103,30.141533614414666,28.458307987216731,355.74735121667561,30.62261090773347,26.997749929085575,28.095185696571761,29.669195730721796,29.286246524114425,30.654215297122239,30.595764251556805,30.783366147597249,30.756520757922758,31.313549433400844,30.289740426043146,28.619486404658211,357.68363150652829,32.864592849578749,28.88008085227516,30.170334062122432,31.801398479345224,31.380326795852714,32.954076303942209,32.838111844506415,33.063218138988191,32.938433469675452,33.552716816548788,32.429399962972752,30.672827451347491,383.5455170271556,407.01089207897616,411.6246813420957,415.62485680196795,423.68158764081784,431.31968903804102,442.37739599839495,451.89213334552517,459.708981853262,467.84346132246856,478.52963470017858,489.67463777747935,501.21476072853397,511.92530900036695,533.46073980273991,548.57208309897374,559.3996382884693,568.37981374909407,581.05241090981258,590.92438133768519,598.34014331780759,618.47492670802342,636.60358053432003,646.69510335554969,660.66633342726459,674.12997774421979,687.11173539939489,698.17033500240029,711.74088887764844,725.70073616578861,740.06266320679151,754.83374149091037,770.0339124723132,785.67736074488539,801.7787822447965]
[{"$f":"ROW()","v":387},"Total Retail",null,{"$f":"SUM(D381:D386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,36335.333708946891,32672.919011288985,32762.977835723916,35330.110853365411,38153.933722510599,42554.25896471813,45056.314581008606,44641.65315886162,44345.947065168271,44633.120248154206,36632.758028850149,35681.469521640189,468800.79670023703,36700.12388964709,33000.361431711564,33769.92972926284,36354.911276152263,39185.972096548452,44729.761769334691,47216.914040406162,46215.67645850635,46034.582659920445,46419.082259732859,37991.655232984216,37028.028946662002,{"$f":"SUM(AP381:AP386)","v":484646.9997908689},37289.422678061645,33798.736581023019,34730.443238905238,37207.833097925388,40055.2283734823,44653.417000075286,47107.767218691224,46642.015800355271,46520.604297225786,46931.967368979545,38421.047891456772,37485.284436339469,490843.76798252092,37838.641255662136,33984.244285931636,34885.34070488072,37529.24092752843,40406.117835863937,44879.998718538445,47520.217620275871,47070.362539287904,47045.66944210275,47422.340852992245,38903.415749377287,37828.06933507356,495313.65926751489,40327.1797597322,36289.785724436049,37249.582438505087,39887.370059167552,43071.476432636548,48120.222308803037,50682.435225608548,50179.354384228609,50180.511318756355,50604.399170645549,41508.88827479961,40395.134963789758,528496.34006110881,556557.53698116587,566667.27021881752,575254.36255214992,590270.5683250475,604647.75547994638,624680.9953839432,643615.07430706033,661942.68281979277,680548.7835801933,702840.69985029427,723559.39197821834,745937.3496196646,767498.93960473128,804326.49698992632,831145.06451775425,853884.44100059185,874450.45277076552,903688.74238634412,926342.31121240056,945683.09839222103,983120.70775375713,1018158.7417282374,1042065.0314397821,1071801.0582325112,{"$f":"SUM(DB381:DB386)","v":1101121.18956827},1129694.4330837901,1163163.611284079,1193718.7554615072,1225189.6875055281,1257608.8702200961,1292104.7726958822,1327677.232986965,1364365.7336195917,1402211.3340501352]
[{"$f":"ROW()","v":388},"Resale",null,{"$f":"(D347+D410)*D360+D399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D388:O388)","v":0},{"$f":"(Q347+Q410)*Q360+Q399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q388:AB388)","v":0},{"$f":"(AD347+AD410)*AD360+AD399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD388:AO388)","v":0},{"$f":"(AQ347+AQ410)*AQ360+AQ399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ388:BB388)","v":0},{"$f":"(BD347+BD410)*BD360+BD399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD388:BO388)","v":0},{"$f":"(BQ347+BQ410)*BQ360+BQ399","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ388:CB388)","v":0},{"$f":"(CD347+CD410)*CD360+CD399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":389},"Totals",null,{"$f":"SUM(D387:D388)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,36335.333708946891,32672.919011288985,32762.977835723916,35330.110853365411,38153.933722510599,42554.25896471813,45056.314581008606,44641.65315886162,44345.947065168271,44633.120248154206,36632.758028850149,35681.469521640189,468800.79670023703,36700.12388964709,33000.361431711564,33769.92972926284,36354.911276152263,39185.972096548452,44729.761769334691,47216.914040406162,46215.67645850635,46034.582659920445,46419.082259732859,37991.655232984216,37028.028946662002,484646.9997908689,{"$f":"SUM(AQ387:AQ388)","v":37289.422678061645},33798.736581023019,34730.443238905238,37207.833097925388,40055.2283734823,44653.417000075286,47107.767218691224,46642.015800355271,46520.604297225786,46931.967368979545,38421.047891456772,37485.284436339469,490843.76798252092,37838.641255662136,33984.244285931636,34885.34070488072,37529.24092752843,40406.117835863937,44879.998718538445,47520.217620275871,47070.362539287904,47045.66944210275,47422.340852992245,38903.415749377287,37828.06933507356,495313.65926751489,40327.1797597322,36289.785724436049,37249.582438505087,39887.370059167552,43071.476432636548,48120.222308803037,50682.435225608548,50179.354384228609,50180.511318756355,50604.399170645549,41508.88827479961,40395.134963789758,528496.34006110881,556557.53698116587,566667.27021881752,575254.36255214992,590270.5683250475,604647.75547994638,624680.9953839432,643615.07430706033,661942.68281979277,680548.7835801933,702840.69985029427,723559.39197821834,745937.3496196646,767498.93960473128,804326.49698992632,831145.06451775425,853884.44100059185,874450.45277076552,903688.74238634412,926342.31121240056,945683.09839222103,983120.70775375713,1018158.7417282374,1042065.0314397821,1071801.0582325112,1101121.18956827,{"$f":"SUM(DC387:DC388)","v":1129694.4330837901},1163163.611284079,1193718.7554615072,1225189.6875055281,1257608.8702200961,1292104.7726958822,1327677.232986965,1364365.7336195917,1402211.3340501352]
[{"$f":"ROW()","v":390},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1197.6812101273681,-1055.891407605639,-1.127773430198431E-10,-1.3096723705530167E-10,-8.0035533756017685E-11,-1.0186340659856796E-10,-7.2759576141834259E-11,0,-8.7311491370201111E-11,-7.2759576141834259E-11,-1.3096723705530167E-10,-1.2369127944111824E-10,-2253.5726177342585,-1.0913936421275139E-10,-1.3096723705530167E-10,-1.5279510989785194E-10,-1.8917489796876907E-10,0,-1.0913936421275139E-10,0,0,-9.4587448984384537E-11,-8.0035533756017685E-11,0,-7.2759576141834259E-11,-1.1059455573558807E-9,0,0,0,-1.0186340659856796E-10,0,0,0,0,-8.0035533756017685E-11,0,0,0,5.2386894822120667E-10,-1.3678800314664841E-9,-1.2078089639544487E-9,-1.3242242857813835E-9,-1.3460521586239338E-9,-1.4333636499941349E-9,-1.5425030142068863E-9,-1.7098500393331051E-9,-1.5861587598919868E-9,-1.6880221664905548E-9,-1.6079866327345371E-9,-1.280568540096283E-9,-1.3023964129388332E-9,-1.6822014003992081E-8,1.2878444977104664E-9,1.1641532182693481E-9,1.229636836796999E-9,1.3242242857813835E-9,1.4479155652225018E-9,1.7244019545614719E-9,1.7025740817189217E-9,1.6952981241047382E-9,1.7826096154749393E-9,1.7680577002465725E-9,1.3169483281672001E-9,1.3824319466948509E-9,1.8393620848655701E-8]
[{"$f":"ROW()","v":391},"RAF Tax"]
[{"$f":"ROW()","v":392},"Residential",null,{"$f":"+D340*D363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D392:O392)","v":0},{"$f":"+Q340*Q363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q392:AB392)","v":0},{"$f":"+AD340*AD363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD392:AO392)","v":0},{"$f":"+AQ340*AQ363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ392:BB392)","v":0},{"$f":"+BD340*BD363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD392:BO392)","v":0},{"$f":"+BQ340*BQ363","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ392:CB392)","v":0},{"$f":"+CD340*CD363","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":393},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":394},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":395},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":396},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":397},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":398},"Total Retail",null,{"$f":"SUM(D392:D397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AB392:AB397)","v":0},{"$f":"SUM(AC392:AC397)","v":0},{"$f":"SUM(AD392:AD397)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AO392:AO397)","v":0},{"$f":"SUM(AP392:AP397)","v":0},{"$f":"SUM(AQ392:AQ397)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BB392:BB397)","v":0},{"$f":"SUM(BC392:BC397)","v":0},{"$f":"SUM(BD392:BD397)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BO392:BO397)","v":0},{"$f":"SUM(BP392:BP397)","v":0},{"$f":"SUM(BQ392:BQ397)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CB392:CB397)","v":0},{"$f":"SUM(CC392:CC397)","v":0},{"$f":"SUM(CD392:CD397)","v":0},{"$f":"SUM(CE392:CE397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":399},"Resale",null,{"$f":"+D347*D369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D399:O399)","v":0},{"$f":"+Q347*Q369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q399:AB399)","v":0},{"$f":"+AD347*AD369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD399:AO399)","v":0},{"$f":"+AQ347*AQ369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ399:BB399)","v":0},{"$f":"+BD347*BD369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD399:BO399)","v":0},{"$f":"+BQ347*BQ369","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ399:CB399)","v":0},{"$f":"+CD347*CD369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":400},"Totals",null,{"$f":"SUM(D398:D399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP398:BP399)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":401}]
[{"$f":"ROW()","v":402},"9.  GRT Revenue"]
[{"$f":"ROW()","v":403},"Residential",null,{"$f":"D340/(1-D372)*D372","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D403:O403)","v":0},{"$f":"Q340/(1-Q372)*Q372","v":11217.131443682216},9788.3309391873681,9944.4702144714465,10795.189581878143,11972.353468746725,13914.717056713123,15513.682104709609,15307.395680476531,14862.897212882832,14138.732116727462,11304.145362202182,10721.275888517444,{"$f":"SUM(Q403:AB403)","v":149480.32107019509},{"$f":"AD340/(1-AD372)*AD372","v":11292.174718278202},9968.000403941076,10292.617067886191,11115.368187661365,12297.180460024505,14657.751028754814,16308.848963411605,15953.549531776505,15601.113220462836,14740.315037883491,11716.52443924249,11158.090913046126,{"$f":"SUM(AD403:AO403)","v":155101.53397236919},{"$f":"AQ340/(1-AQ372)*AQ372","v":11525.719760936268},10289.704368537865,10655.317254019794,11448.674657107113,12638.457436101002,14675.261601364395,16295.632738533133,16139.280874714939,15842.362148963788,14920.053866657319,11833.069076215532,11313.385991757315,{"$f":"SUM(AQ403:BB403)","v":157576.91977490849},{"$f":"BD340/(1-BD372)*BD372","v":11712.926384284914},10372.888296487521,10724.026079748473,11556.316626636175,12760.17534089445,14762.287817597053,16441.629216138583,16307.756165427601,16074.18173050633,15085.169376264301,11961.455120933369,11415.287085453121,{"$f":"SUM(BD403:BO403)","v":159174.0992403719},{"$f":"BQ340/(1-BQ372)*BQ372","v":12417.544050779461},11039.280787458069,11404.253708585162,12230.180741256205,13547.074522615656,15765.604112718393,17447.739765781131,17306.682055002682,17087.022043858731,16022.337589688148,12689.502335376499,12132.134359536314,{"$f":"SUM(BQ403:CB403)","v":169089.35607265643},{"$f":"CD340/(1-CD372)*CD372","v":178387.90428205708},182007.65104727523,185171.17471948991,190238.10433332398,195163.27226417075,201777.89642117743,208089.11098464279,214255.68989322733,220519.83884676165,227741.66059692306,234535.34397108792,241891.98616390256,249031.20014084651,260779.53549702099,269516.19122830947,277073.16521694261,283982.79643648694,293388.67010492564,300699.51804839616,307023.82987286698,318778.58158953523,329825.10293826461,337543.66430699767,347019.47439677804,356380.48875608208,365508.78755420563,376044.77437111706,385802.65854569263,395846.02377613256,406184.86421250633,417191.22511440032,428533.47359882965,440223.79075090948,452274.84279113694]
[{"$f":"ROW()","v":404},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,7547.2288420394416,7112.9927287030769,7222.5723503118716,7618.1602281728892,7879.7793448119019,8369.8632466903255,8696.0081870836711,8634.4812469828448,8880.3090698823962,8631.6279022741855,7402.241941432213,7582.3598934110314,95577.624981795845,7693.1368591016017,7144.5255556072843,7468.4376187629769,7867.3476543557954,8127.1337858834077,8817.4380818613372,9186.310673123864,8931.3334475029715,9156.1707335529372,8955.7504152818838,7710.8602420523212,7852.9060359333134,98911.351103019697,7775.4484064937778,7260.5957517232491,7636.6307004087839,8002.7612077315662,8252.3869658750646,8763.9412074906195,9139.039620916652,8974.9082412106873,9173.2162143478672,9033.3593005003131,7811.6482296707418,7932.7000962890852,99756.635942658395,7877.1150627821571,7261.7980792393209,7634.3854037693154,8044.3749983002508,8303.2549441902811,8785.9595415430358,9212.0203824301352,9033.194388792961,9228.2087232699287,9116.4054494908978,7917.0526950835338,7986.5957592419327,100400.36542813374,8441.4776927578841,7784.3847412849373,8189.2157531108014,8594.5850897832479,8907.022943697335,9491.5505016462757,9905.5790697265547,9693.3851405290061,9881.7291275287371,9789.9283908641573,8512.9412200387615,8578.6725819481853,107770.47225291588,113265.95413096776,114921.55765777903,116247.58205558197,119076.0530914975,121726.80155473539,125675.08483602299,129374.58256116143,132931.26476013486,136535.07840206235,141116.36528184684,145270.98187415567,149748.53164501381,154021.67052590623,161684.02847957052,167102.90557605587,171596.34590795886,175606.45081652765,181786.13411400036,186498.25086658439,190463.33464912465,198485.20983502251,205964.7701231353,210941.53977835021,217222.33202669921,223404.88831320722,229428.11000307967,236654.09737585811,243103.18261577972,249752.70447752834,256609.91344355524,263911.01007800747,271448.01155669021,279229.73789659224,287265.36389384593]
[{"$f":"ROW()","v":405},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,416.74426372248377,427.83797114662815,406.70160936995609,407.45593693087562,418.45522343387165,422.17522951444084,428.06814110850001,409.13103459182844,419.84851911389262,423.98758577779222,420.9099021000776,404.79971924420073,5006.1151360545482,406.10004594017238,417.10248567662302,411.63265351763351,421.87581173318353,430.31822990193314,440.95626541409803,437.87295432908041,429.01639327006478,425.93672519105797,420.39569944003119,406.90980793742108,404.9292839539288,5053.0463563052281,401.55848358886226,404.93996048798704,399.6200643621965,409.55432859182673,427.07719960470234,435.33251397652776,437.9720561381821,433.47014656407782,433.50486092851406,429.40748668562247,413.62131888469878,409.71385537368269,5035.7722751868805,404.17157821416384,418.68364095688798,416.33572731621564,432.05965736913669,441.16414269458664,447.05016667537029,445.8122596902931,441.55440446805608,434.57737251912107,436.67198625800967,432.66517958807094,434.13089977827104,5184.8770155281818,454.40328580196001,459.3206836297839,458.78268072960395,470.86094252053203,473.46089155163031,476.21182674617052,487.8041896248684,490.0082207393566,487.74356338481897,484.08529494147183,473.77720885585234,476.25762472428363,5692.7164132503322,5942.5398588396502,6097.3426268277371,6219.226214055162,6388.6065026798406,6534.9761338198168,6732.9706087332379,6896.4445252915584,7026.7898746417195,7162.227199734245,7341.7680132228543,7527.3125089500709,7721.0181650094437,7899.942472024195,8276.37907487954,8533.7649139520981,8711.745572931779,8855.3643076117933,8996.8654478501667,9160.1058581447051,9278.8857131037857,9626.9768823403265,9938.7242948777912,10105.322317128024,10341.758767640271,10568.881804867176,10787.153499551709,11040.321137053259,11270.348268674015,11507.279688011669,11751.345902233459,12002.673646157118,12261.623298807923,12528.450703809742,12803.420971616022]
[{"$f":"ROW()","v":406},"Street Lighting *",null,{"$f":"(D343/(1-D375)+D414)*D375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(Q343/(1-Q375)+Q414)*Q375","v":151.49087448681064},162.42358223381609,153.41102013736983,153.54412824132609,175.51761583509455,159.69683821614538,148.4183621343555,158.88239385195084,167.3354487372626,161.89291684705086,159.43743552224393,160.10972479609592,1912.1603410395221,{"$f":"(AD343/(1-AD375)+AD414)*AD375","v":152.57903411314621},163.50769971878032,147.18647377320559,161.34025720899535,179.13614172213067,165.09715656413607,153.27355689375074,163.26497470354462,172.05538125987508,166.39360797832657,163.8747327221127,164.48624229219982,1952.1952589502037,{"$f":"(AQ343/(1-AQ375)+AQ414)*AQ375","v":155.28176612741845},166.71044862318661,150.09995714969043,164.70384059177556,183.19272587756487,166.10143656103995,154.06294352762714,165.23151282665799,174.26249856255603,168.49954483463634,165.9929406132693,166.56756670776781,1980.7071820031904,{"$f":"(BD343/(1-BD375)+BD414)*BD375","v":156.39430597999396},167.7832886851387,150.71598297877392,165.78061138984685,184.70279570863653,167.1617224714106,154.94090168634304,166.33586925169044,175.61059190507132,169.70743532233973,167.2370974839595,167.70380724078362,1994.0744101039882,{"$f":"(BQ343/(1-BQ375)+BQ414)*BQ375","v":162.36473080437082},174.41603453610924,155.83809750881798,172.00678817077056,192.47644841987636,173.64339725446226,160.357628170206,172.64254507916542,182.75550347516224,176.22505241639087,173.69036441144533,174.13078171255438,2070.547371959331,{"$f":"(CD343/(1-CD375)+CD414)*CD375","v":2136.7206914979834},2153.9960315455346,2169.0573800072916,2193.8759288844067,2216.922350255903,2247.9871990029351,2274.3686608710359,2295.7183825505476,2317.1720482468231,2344.3208104101077,2371.8541538841009,2399.5962842893214,2424.5097508289641,2475.2245446267334,2509.2027978151714,2531.9073443237758,2549.4012574487801,2575.5054717260828,2594.6538294467528,2607.789346157002,2650.6796188160461,2688.3849004341314,2707.0042492872913,2734.371265439599,2760.2677190011195,2784.7777545140248,2804.6634814418794,2829.9852569029113,2855.8961812707216,2882.4121970693313,2909.5361229960049,2937.2988324848343,2965.7177681026019,2994.8109295835216]
[{"$f":"ROW()","v":407},"Other Retail",null,{"$f":"D344/(1-D376)*D376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q344/(1-Q376)*Q376","v":4.7803711747959774},6.0698492018026649,6.6970885137963769,6.3388945807385451,6.545135162942791,6.4792728704716316,7.0334356438880352,7.45714115330557,5.9225152584012388,5.1372393836831387,5.3832392092450201,5.1313053572501595,72.975487510321145,{"$f":"AD344/(1-AD376)*AD376","v":4.8294974458747344},6.7235769183779475,7.6118184531713782,7.3231324517090712,7.7010047559646155,7.5841187351525221,8.387059859034947,8.9503364052856966,6.4705381689967467,5.4412119176839653,5.5558162988488053,5.2682534337231877,81.846364843823622,{"$f":"AQ344/(1-AQ376)*AQ376","v":4.8348133286495036},6.4035652754603509,7.2650087494737168,6.9584605316051098,7.2455560665012033,7.0942306227468057,7.7713492841234144,8.3278247278436321,6.2984714645075677,5.3902995074575974,5.5784856309483963,5.303233383204824,78.47129857252213,{"$f":"BD344/(1-BD376)*BD376","v":4.8943375964025648},6.628950232371988,7.5214858235303597,7.2061575865726697,7.5362414025365059,7.340619656463601,8.0793495895078564,8.7012428238384647,6.4250570481489433,5.4510980458600855,5.6033665781809976,5.3201418977556099,80.708048281169638,{"$f":"BQ344/(1-BQ376)*BQ376","v":5.1596707850001167},6.9524899034894112,7.923637887998308,7.5765020654409785,7.926471584952326,7.742367023440659,8.5157641910512787,9.1805870071009803,6.7674851827786018,5.7463233413724542,5.9165105931326067,5.6247407791233766,85.032550344881102,{"$f":"CD344/(1-CD376)*CD376","v":90.632384642644396},91.274173131600648,92.353156754382766,93.980668859731509,95.667274523050551,97.982657556208935,100.01971947781193,101.69000004726735,103.43593760038829,105.70114827133528,108.06376953473051,110.50691135191695,112.78128075843749,117.27689558250573,120.45550445919358,122.75595132035549,124.67822971516358,127.35881528474411,129.46563533967435,131.06935837160412,135.28331869795124,139.08653564679173,141.24170708269631,144.1936808755213,147.04237551383164,149.79307196735454,152.15009006766991,155.02333883269785,157.97734547762127,161.01474212556639,164.13698853938345,167.34818495113734,170.6512506153727,174.04920978383302]
[{"$f":"ROW()","v":408},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,16.300697108469468,14.344458729249721,14.853610615738688,15.322548747223994,15.127138758534167,16.001785229773073,16.247907806156324,16.426986491413654,16.194569771526702,15.781023238556557,15.302926015701445,14.497419386614135,186.40107189895789,16.061444852569437,14.279788702279816,14.91499833494113,15.710382043289673,15.445377529131036,16.528779840011079,16.977338277046613,16.778562578466623,16.807434639904749,16.209952080190533,15.801484215868157,15.007373419042768,190.52291651274163,16.194284829632931,14.342200239669005,15.178047757516001,15.889243724218302,15.657361232219447,16.481414106618356,16.831987477511003,16.938685476053514,16.850280107092697,16.336262825697993,15.882941343860711,15.064329229455366,191.64703834954531,16.324951885338585,14.492020328467916,15.260119164377976,15.986529163980917,15.737213363051502,16.519890246929815,16.919922287865635,16.98698278985152,16.955861850575413,16.395419958226238,15.961038235875854,15.149648593702588,192.68959786824396,17.520155241404449,15.502429643148577,16.387252178698343,17.135415090440084,16.862485186757795,17.759310373904199,18.159974561217805,18.245058542694085,18.158735569670021,17.567822648683102,17.088521905274575,16.236579185696193,206.62374012758923,219.26501304425457,221.75055478932669,223.90553034761717,228.24585446879988,232.36065442892109,238.31766518240994,243.44344694681141,247.65454159653711,252.03675047997331,257.79360856573214,263.7976475059196,270.01454552668389,275.78453486170855,287.38610771317838,295.52689448190688,301.35991781387577,306.19772026052755,313.02470508040886,318.34293554245738,322.33795675429542,333.18497246964455,342.95124554748247,348.38775333166222,355.91433800921538,363.1674759576897,370.16101179910146,376.11850343727042,383.42923573063774,390.94968827207964,398.68674932197183,406.6442284353725,414.83286847762838,423.26031097682602,431.93447293149916]
[{"$f":"ROW()","v":409},"Total Retail",null,{"$f":"SUM(D403:D408)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19353.676492214217,17511.999529201941,17748.705893420178,18996.011318551198,20467.77792674907,22888.933429234276,24809.458138486178,24533.774483547873,24352.507335646311,23377.158784248728,19307.420806481659,18888.173950712637,252235.5980884943,19564.881599731569,17714.139510564419,18342.40063072812,19588.965425454335,21056.914999817069,24105.355431169548,26111.670545894383,25502.893246236839,25378.554033275606,24304.505924581608,20019.526522469059,19600.688102078333,261290.49597200088,{"$f":"SUM(AQ403:AQ408)","v":19879.037515304604},18142.696294887417,18864.111032447454,20048.541738278102,21524.017244757051,24064.21240412195,26051.310695877233,25738.157285520258,25646.494474374325,24573.046761011046,20245.792992359053,19842.735072740514,264620.15351167903,20171.82662074297,18242.274275929711,18948.244798800686,20221.724580445964,21712.570678253542,24186.319758190264,26279.40203182273,25974.529053554001,25935.959337099175,24829.800765339634,20499.974497902989,20024.187342205569,267026.81374028721,21498.469586170078,19479.857166455531,20232.401130001082,21492.345478886637,23144.823763056203,25932.51151576265,28028.156392055029,27690.143606900001,27664.1764589999,26495.890473900225,21872.916161180965,21383.056667886161,284914.74840125442,300043.01636104932,305493.57209134841,310123.29905623628,318218.86637971422,325970.00023193384,336770.23938767519,346977.96989839146,356858.80745219818,366889.78918488545,378907.60945923999,390077.35392511846,402141.65371509379,413765.88870522601,433619.8305993934,448078.0469150737,460337.2799112912,471424.88876805082,487187.55865886738,499400.33717345417,509827.24689637835,530009.91621688171,548899.02003790624,561787.16011217772,577818.04447544168,593624.73644462915,{"$f":"SUM(DC403:DC408)","v":609028.78289511742},627072.12495897536,643544.62726161256,660510.83115669305,677988.23724681197,696585.22617853573,715762.58834024135,735541.60868100636,755944.42226889776]
[{"$f":"ROW()","v":410},"Resale",null,{"$f":"D347/(1-D378)*D378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D410:O410)","v":0},{"$f":"Q347/(1-Q378)*Q378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q410:AB410)","v":0},{"$f":"AD347/(1-AD378)*AD378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD410:AO410)","v":0},{"$f":"AQ347/(1-AQ378)*AQ378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ410:BB410)","v":0},{"$f":"BD347/(1-BD378)*BD378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD410:BO410)","v":0},{"$f":"BQ347/(1-BQ378)*BQ378","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ410:CB410)","v":0},{"$f":"CD347/(1-CD378)*CD378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":411},"Totals",null,{"$f":"SUM(D409:D410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,19353.676492214217,17511.999529201941,17748.705893420178,18996.011318551198,20467.77792674907,22888.933429234276,24809.458138486178,24533.774483547873,24352.507335646311,23377.158784248728,19307.420806481659,18888.173950712637,252235.5980884943,19564.881599731569,17714.139510564419,18342.40063072812,19588.965425454335,21056.914999817069,24105.355431169548,26111.670545894383,25502.893246236839,25378.554033275606,24304.505924581608,20019.526522469059,19600.688102078333,261290.49597200088,{"$f":"SUM(AQ409:AQ410)","v":19879.037515304604},18142.696294887417,18864.111032447454,20048.541738278102,21524.017244757051,24064.21240412195,26051.310695877233,25738.157285520258,25646.494474374325,24573.046761011046,20245.792992359053,19842.735072740514,264620.15351167903,20171.82662074297,18242.274275929711,18948.244798800686,20221.724580445964,21712.570678253542,24186.319758190264,26279.40203182273,25974.529053554001,25935.959337099175,24829.800765339634,20499.974497902989,20024.187342205569,267026.81374028721,21498.469586170078,19479.857166455531,20232.401130001082,21492.345478886637,23144.823763056203,25932.51151576265,28028.156392055029,27690.143606900001,27664.1764589999,26495.890473900225,21872.916161180965,21383.056667886161,284914.74840125442,300043.01636104932,305493.57209134841,310123.29905623628,318218.86637971422,325970.00023193384,336770.23938767519,346977.96989839146,356858.80745219818,366889.78918488545,378907.60945923999,390077.35392511846,402141.65371509379,413765.88870522601,433619.8305993934,448078.0469150737,460337.2799112912,471424.88876805082,487187.55865886738,499400.33717345417,509827.24689637835,530009.91621688171,548899.02003790624,561787.16011217772,577818.04447544168,593624.73644462915,{"$f":"SUM(DC409:DC410)","v":609028.78289511742},627072.12495897536,643544.62726161256,660510.83115669305,677988.23724681197,696585.22617853573,715762.58834024135,735541.60868100636,755944.42226889776]
[{"$f":"ROW()","v":412},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-637.93372223527331,-565.93565535078233,0,-4.3655745685100555E-11,-2.9103830456733704E-11,0,0,0,0,-5.4569682106375694E-11,-8.3673512563109398E-11,-4.0017766878008842E-11,-1203.8693775862921,0,0,-9.822542779147625E-11,-6.9121597334742546E-11,0,0,0,0,-4.3655745685100555E-11,-9.4587448984384537E-11,-8.7311491370201111E-11,-3.2741809263825417E-11,-2.3283064365386963E-10,-4.3655745685100555E-11,-5.4569682106375694E-11,0,0,0,0,-2.9103830456733704E-11,0,0,0,0,0,0,-7.3850969783961773E-10,-6.1118043959140778E-10,-6.8394001573324203E-10,-7.021299097687006E-10,-7.8216544352471828E-10,-8.1854523159563541E-10,-8.6583895608782768E-10,-8.694769348949194E-10,-9.0585672296583652E-10,-8.6220097728073597E-10,-6.8394001573324203E-10,-7.4942363426089287E-10,-8.9639797806739807E-9,6.9485395215451717E-10,6.1481841839849949E-10,6.2573235481977463E-10,6.6575012169778347E-10,8.0399331636726856E-10,8.7311491370201111E-10,9.2040863819420338E-10,9.0949470177292824E-10,9.4587448984384537E-10,9.1313268058001995E-10,6.8030203692615032E-10,7.5669959187507629E-10,9.6624717116355896E-9]
[{"$f":"ROW()","v":413},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AC414/P414-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AP414/AC414-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BC414/AP414-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BP414/BC414-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CC414/BP414-1","v":{"$error":"#DIV/0!"}},0.02,{"$f":"+CD413","v":0.02},{"$f":"+CE413","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[{"$f":"ROW()","v":414},"* Street Lighting Revenue Adjustment",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D414:O414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q414:AB414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AD414:AO414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AQ414:BB414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BD414:BO414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ414:CB414)","v":0},{"$f":"+CD415*CD51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":415},"Equivalent $/MWh Revenue Adjustment",null,{"$f":"+D414/D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP414/BP51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+CC415*(1+CD413)","v":0},{"$f":"+CD415*(1+CE413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":416}]
[{"$f":"ROW()","v":417},"Total Sales Revenue, Including Taxes"]
[{"$f":"ROW()","v":418},"Residential",null,{"$f":"+D340+D381+D403","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D418:O418)","v":0},{"$f":"+Q340+Q381+Q403","v":469744.7300613618},409795.76341432682,416135.66564670351,451885.23211493168,501211.77295441326,582458.40987653413,648721.59324897744,640149.16259521933,621581.24338629853,592543.82821249671,473613.6311554219,449104.49571358005,{"$f":"SUM(Q418:AB418)","v":6256945.5283802655},{"$f":"+AD340+AD381+AD403","v":472869.0341747374},417289.79291057662,430654.27181832882,465243.59766307339,514771.71835631208,613508.88140220754,681844.73808080284,667052.58668380603,652343.64842920925,617765.07243579789,490895.77700538753,467402.59615663195,{"$f":"SUM(AD418:AO418)","v":6491641.7151168715},{"$f":"+AQ340+AQ381+AQ403","v":482648.92347978498},430757.26635811274,445830.04135463963,479194.43566963193,529057.89850805025,614241.79682650021,681292.19060115563,674818.41788573202,662431.21102644294,625297.90808358556,495778.73273337394,473907.77016225789,{"$f":"SUM(AQ418:BB418)","v":6595256.5926892692},{"$f":"+BD340+BD381+BD403","v":490488.35365001584},434239.59006005363,448704.89321364829,483699.88581017079,534153.12624817633,617884.33083248953,687396.05055209028,681862.73603188153,672124.49569554219,632217.88194374251,501157.8165653781,478176.3171848433,{"$f":"SUM(BD418:BO418)","v":6662105.477788033},{"$f":"+BQ340+BQ381+BQ403","v":519994.79361666006},462136.73826284846,477166.35566146229,511905.06621704908,567093.47751524986,659878.73070358566,729459.79065664322,723629.99899861263,714475.31617557502,671494.50444213382,531661.3421530202,508204.41783085419,{"$f":"SUM(BQ418:CB418)","v":7077100.5322336964},{"$f":"+CD340+CD381+CD403","v":7466283.8729844447},7617785.4952844856,7750192.2628325522,7962264.5724074207,8168403.5594750559,8445253.3933697622,8709404.2600094657,8967501.516333824,9229682.4892981984,9531946.0955881346,9816290.3106224015,10124196.719325325,10423002.842960039,10914720.07657654,11280385.854493845,11596676.991199406,11885874.111095965,12279549.473585529,12585539.200399457,12850238.242483111,13342224.02776555,13804567.394209217,14127621.642208524,14524224.137997283,14916021.949776823,15298079.636807278,15739054.986417878,16147463.468709869,16567820.533569837,17000544.478201218,17461206.961079679,17935927.751614772,18425216.679437142,18929603.879133038]
[{"$f":"ROW()","v":419},"Commercial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,316058.61025297438,297790.73710613913,302235.30141452129,318895.19650267373,329879.85079229111,350355.47023209604,363633.09805855196,361090.55093871598,371383.41699138266,361745.15498941171,310134.25360709429,317618.1595976188,4000819.8004834712,322156.38591289311,299090.83755303081,312487.53772878117,329294.81641837838,340209.58201523416,369059.11171664397,384063.74409974006,373438.46689577663,382855.36022726673,375334.56983752083,323067.54016782052,328951.31408884434,4140009.2666619308,325603.24915118184,303949.8770933153,319524.91885578859,334962.67084130412,345452.79975148663,366819.9682430437,382087.42325187754,375260.42374613462,383568.09854112047,378587.15015723632,327290.32805609924,332293.81696490175,4175400.7246534899,329860.62337415083,304000.2100567845,319430.97320689203,336704.45296760951,347582.18190471752,367741.55870179407,385138.62253214169,377697.4942823904,385867.55072761193,382067.60563697538,331706.53588436503,334551.45879467839,4202349.2680701111,353493.76919582917,325877.223614752,342645.67734893953,359733.98452340916,372856.48698669556,397274.4877173868,414135.11042311601,405301.50477379211,413193.79846472538,410294.88216364908,356672.91238819814,359353.0351766657,4510832.8727771575,4740851.3536194088,4810148.1717265043,4865650.1503174184,4984038.4236708423,5094987.9542377684,5260247.0056639509,5415092.9073517136,5563961.1329961149,5714802.0888120923,5906556.0917866454,6080451.4149359325,6267863.4051931836,6446719.5884400774,6767434.6731736809,6994246.7899750341,7182323.8943737512,7350170.5472343415,7608826.9118104698,7806056.9202123778,7972019.1721697021,8307782.1834418764,8620846.1026790403,8829153.4032938033,9092041.7765993215,9350818.3927908782,9602925.9119538181,9905376.302102495,10175308.734348966,10453630.626934107,10740645.455512252,11046239.613332404,11361707.78677072,11687419.145802423,12023757.710012196]
[{"$f":"ROW()","v":420},"Industrial",null,0,0,0,0,0,0,0,0,0,0,0,0,0,17452.182195582474,17911.755241310311,17018.809578057309,17056.052535260987,17518.250274420032,17671.901761998706,17900.137739365669,17109.696165998721,17558.485455884504,17769.006804656616,17635.005631602689,16956.692064129391,209557.97544826742,17005.770924816712,17461.13591665477,17223.157092901485,17657.986411610833,18013.532074833296,18456.4865790656,18306.710088921194,17938.108023580797,17810.082741190508,17618.740104862714,17048.597250352152,16962.130892715908,211502.43810150601,16815.589294060312,16951.976866537861,16720.537321732838,17142.259802429049,17877.859451277513,18221.101120069925,18310.853363975235,18124.32913063321,18126.536138394502,17996.423172438997,17329.794323633472,17162.552373461782,210779.81235864473,16925.014764574284,17527.32772370971,17419.938806306101,18084.240306373911,18467.55234261473,18711.55043837419,18638.63869999021,18462.349527631795,18171.38204869028,18300.877595089521,18127.68885674714,18185.360847968175,217021.92195807007,19028.508524154615,19228.513762462931,19195.965417670497,19708.302523028568,19819.525094458812,19932.129053386176,20394.248585886075,20488.308917678194,20394.468724128445,20287.964438076393,19850.189557047011,19950.012235090391,238278.1368330681,248734.91367403002,255214.4416278461,260316.08238540831,267405.77677028842,273532.32172092015,281819.71058079746,288662.18391525972,294118.00583460217,299786.96088839445,307301.94098190183,315068.21520532999,323176.08840140601,330665.26358856075,346421.64522657159,357194.95865540771,364644.63588072831,370656.03747351159,376578.80362031551,383411.5031607867,388383.23202946445,402953.16828356456,416001.87600577914,422975.11399273761,432871.55583486962,442378.16923586896,451514.29493708431,462111.04850623955,471739.21762003406,481656.37720760558,491872.17553075863,502391.91728659201,513230.68674006185,524399.19265260815,535908.53166427359]
[{"$f":"ROW()","v":421},"Street Lighting",null,0,0,0,0,0,0,0,0,0,0,0,0,0,6344.0497510303176,6799.9842150333188,6419.6277534727724,6427.3372416443481,7347.8865827913332,6684.7759872207007,6206.2762212958905,6644.398139206126,6998.1360160760632,6784.8126633325355,6680.0045788766993,6706.8507480907683,80044.139898070876,6389.3716043563809,6844.9128601517978,6158.4418487770654,6753.0396154687805,7498.8099746758771,6910.2396164081092,6408.1020364707947,6826.4635073181971,7194.3093775981024,6973.5388301676503,6865.9792985822305,6890.1837490437356,81713.39231901872,6502.5507137048535,6978.9893421848319,6280.3451561360525,6893.8253823119785,7668.6224616226364,6952.2743525901078,6441.1049248921336,6908.6887412213018,7286.5975966114511,7061.7984251111675,6954.7274008014829,6977.3685948082766,82906.893091996259,6549.1392282021288,7023.9015802602989,6306.1203455845143,6938.8945794357705,7731.8354269284437,6996.6532495683632,6477.8108354146079,6954.864284066578,7342.9666593220581,7112.4209900097358,7006.8547493954438,7024.9647095136197,83466.426637701559,6799.1556414042834,7301.5678152541986,6520.4351781054538,7199.4967328092152,8057.2479535705197,7267.9476001110816,6704.2747912051636,7218.5601102345472,7641.7233964518018,7385.5736455579599,7277.2319844721751,7294.1850068698441,86667.399856046235,89437.232423958601,90160.330491564513,90790.756980320046,91829.592956018751,92794.252564054827,94094.54141727672,95198.796618328284,96092.437058857118,96990.428309121344,98126.800583364718,99279.270370122758,100440.47940172906,101483.28836888069,103606.06970304016,105028.30562740141,105978.65529699113,106710.90223052396,107803.55261241696,108605.05003171699,109154.86651718369,110950.13498619664,112528.37403686233,113307.72860463009,114453.23638863914,115537.19048023089,116563.11293776575,117395.474597501,118455.37424948024,119539.93404909488,120649.82130641113,121785.15400431909,122947.22441958264,124136.76264991908,125354.52211453707]
[{"$f":"ROW()","v":422},"Other Retail",null,0,0,0,0,0,0,0,0,0,0,0,0,0,200.1896989771308,254.11875660071121,280.24593834350105,265.34530285393686,274.00617663088713,271.21693943969643,294.11080787404092,311.85465929592402,247.68551821111137,215.29791113661645,225.5434079779109,214.94571437046505,3054.5608317119318,202.23914788385079,281.46869042852137,318.48674749512065,306.51620625381747,322.37141385254887,317.4377974149707,350.64845138252014,374.23302187041486,270.55854392027607,228.04062639282722,232.77609098717593,220.68249410427879,3425.4592319863223,202.4617548144204,268.07206254021787,303.97585299468824,291.25253948079944,303.30589673987703,296.93323929656185,324.90665828443059,348.20445538422274,263.36376107411115,225.90689256756363,233.72588454181997,222.14777336473264,3284.2567710834455,204.95438211647479,277.50733924402215,314.7071322055491,301.62011948697301,315.47426252244895,307.24599874846007,337.78361778198985,363.8178777358915,268.656800122302,228.45495299800044,234.76833975007861,222.8560561399652,3377.8468788521559,216.06542598152745,291.05166076166233,331.53361116045403,317.12121624008017,331.80967064382321,324.06137357894079,356.02935666592913,383.86030006455383,282.97506161508625,240.82781447337268,247.8883631265839,235.61543487663059,3558.8392891886447,3793.2073074475002,3820.0678694391463,3865.2262151970226,3933.3419426526079,4003.9308933031889,4100.8358558675736,4186.0923367294026,4255.9980386098841,4329.0701872790169,4423.8753025126434,4522.7573111498168,4625.0093199722978,4720.1977527456911,4908.3512375002056,5041.3845066358463,5137.6643505190241,5218.116834285006,5330.3064981768121,5418.4825431892932,5485.6026343997764,5661.9681263397588,5821.1429111479929,5911.3425905640051,6034.8905762700851,6154.1160535796707,6269.240045177301,6367.8875464777966,6488.1406795559078,6611.7737455505076,6738.8969058428256,6869.5712554060638,7003.9683999007348,7142.21051792464,7284.4241824887231]
[{"$f":"ROW()","v":423},"Metro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,682.63143758939611,600.54144595628202,621.56324143265488,641.39989804857407,633.28401192668866,669.82133679986282,679.42404439062273,686.97000234033737,677.27312316783946,661.37103706927269,641.15190714313337,607.28371235617476,7802.7151982208379,672.5861142222368,597.79392344578821,624.05972210377809,657.57197954045057,646.55825432335803,691.82190437641805,709.79311886401229,701.54817562759467,702.7846717598311,679.35740825506707,662.04631861703115,628.64564845508028,7974.5672395906458,678.1488966995687,600.40665382871089,635.06599551160423,665.05839389167943,655.43209458756269,689.8393834526039,703.71625359525331,708.24326206023431,704.57620855525556,684.6510784817408,665.45918736884312,631.03147716543128,8021.6288851984873,683.62068632127682,606.6785630678022,638.49995227169074,669.13036228995838,658.77478104617444,691.44982517431481,707.3926557661822,710.26267774165808,708.99099478093922,687.13034776245036,668.73126986107729,634.60543015276176,8065.2675462362868,733.67080250575668,648.97726657821818,685.66042121005603,717.21800209694857,705.87973426616452,743.32649126011017,759.23709429321855,762.86555984675158,759.28785625647629,736.26562276387278,715.97027617395577,680.13599487919521,8648.4951221307238,9177.6114138491575,9281.646872915162,9371.8460707066533,9553.515766392813,9725.745866194884,9975.0840032947926,10189.63001121798,10365.890645714746,10549.313480521399,10790.273977329463,11041.580538014263,11301.796581795888,11543.30670346871,12028.905048329874,12369.647862375248,12613.796350843499,12816.288624170193,13102.040614126166,13324.64180303598,13491.858413489625,13945.873825493805,14354.653402433618,14582.205236622038,14897.23985379588,15200.829016051805,15493.552207363451,15742.910472493215,16048.910318103157,16363.688267048974,16687.532636085663,17020.602878905811,17363.348651577446,17716.089799817921,18079.157699504762]
[{"$f":"ROW()","v":424},"Total Retail",null,{"$f":"SUM(D418:D423)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P418:P423)","v":0},{"$f":"SUM(Q418:Q423)","v":810482.39339751541},733152.90017936658,742711.21357253101,795170.56359541346,856865.05079247325,958111.59613408905,1037434.6401204556,1025992.6325007764,1018446.2404910207,979719.47161810345,808929.59028811671,791208.42755014566,{"$f":"SUM(AC418:AC423)","v":10558224.720240008},{"$f":"SUM(AD418:AD423)","v":819295.38787890959},741565.94185428822,767465.95495838753,819913.52829432557,881462.57208923134,1008943.9790161165,1091683.7358761814,1066331.4063079797,1061176.7439909447,1018599.319242997,838772.71613174665,821055.55302979529,{"$f":"SUM(AP418:AP423)","v":10936266.838670902},{"$f":"SUM(AQ418:AQ423)","v":832450.92329024605},759506.58837651962,789294.88453680347,839149.50262904947,901015.91816376441,1007221.913164953,1089160.19505378,1076168.3072211656,1072380.3832721987,1029853.8378094212,848252.76758581877,831194.68734595971,{"$f":"SUM(BC418:BC423)","v":11075649.908449681},{"$f":"SUM(BD418:BD423)","v":844711.70608538075},763675.21532312001,792815.13265690813,846398.22414536693,908908.94496600563,1012332.7890461489,1098696.2988931849,1086051.524681448,1084484.0429260698,1040614.3714665776,858902.39566549682,838795.56302329607,{"$f":"SUM(BP418:BP423)","v":11176386.208879005},{"$f":"SUM(BQ418:BQ423)","v":900265.96320653555},815484.07238265756,846545.62763854838,899581.1892146332,968864.4269548849,1085420.6829393089,1171808.6909078094,1157785.098660229,1156747.5696787525,1110440.0181266544,916425.53472203785,895717.40167923598,{"$f":"SUM(CC418:CC423)","v":11925086.276111286},{"$f":"SUM(CD418:CD423)","v":12558278.19142314},12786410.153872754,12980186.324801603,13319025.223513618,13643447.764757296,14095490.57089095,14522733.870242713,14936294.980907721,15356140.350975607,15859145.078219889,16326653.54898295,16831603.498223413,17318134.487813767,18149119.720965661,18754266.941120703,19267375.637452241,19731446.003492799,20391191.088741034,20902355.798150565,21338772.974247351,22183517.356429018,22974119.543244481,23513551.435926877,24184522.837250177,24846110.647353437,25490845.748888489,26246048.609643087,26935503.845926009,27645622.933773249,28377138.360092569,29155513.819837309,29958180.766596615,30786030.080859836,31639988.224806041]
[{"$f":"ROW()","v":425},"Resale",null,{"$f":"+D347+D388+D410","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D425:O425)","v":0},{"$f":"+Q347+Q388+Q410","v":24894.518180827123},24321.696836214807,23469.332375956888,26297.974694104243,27989.195225529569,29554.629462898956,31280.90328723536,32877.823082538875,34553.175194217118,33556.701238607595,34596.360023487447,28164.563525825262,{"$f":"SUM(Q425:AB425)","v":351556.87312744325},{"$f":"+AD347+AD388+AD410","v":27035.927645513115},25475.765368408152,24229.240390077379,26757.739211136526,28867.633203171255,30690.131210697975,31936.86651597928,33591.908036904788,35282.724687272057,34345.722963222521,35604.21538800963,28892.698610123211,{"$f":"SUM(AD425:AO425)","v":362710.57323051587},{"$f":"+AQ347+AQ388+AQ410","v":27517.770998731816},25457.796949936957,24629.256016356965,26659.912671945389,28838.444466953886,31044.102082548488,32493.860067911723,34126.632890430883,35877.92689008818,34983.76985201332,36205.459339231063,29303.082291511091,{"$f":"SUM(AQ425:BB425)","v":367138.01451765979},{"$f":"+BD347+BD388+BD410","v":28766.023795623336},26728.254811352337,26040.436022260845,28227.722565692693,30755.220550856699,33477.201907107337,32442.813175122865,31157.043226230024,32641.377313091547,32291.240556133253,34093.184358230676,28175.784767350575,{"$f":"SUM(BD425:BO425)","v":364796.30304905219},{"$f":"+BQ347+BQ388+BQ410","v":27514.948748997002},24285.646077141144,24036.463912557396,26554.077805620833,27202.625036732585,29302.249649000973,30898.949250848484,32608.055889583098,34159.974885809832,33859.256997437951,35810.863784689922,29439.697455413479,{"$f":"SUM(BQ425:CB425)","v":355672.80949383276},{"$f":"+CD347+CD388+CD410","v":375705.50705268478},{"$f":"CE265+CE120","v":382158.68397157348},384374.75178309728,399801.97166095913,413297.01414728072,427024.41651098744,442246.91453358752,458597.71067732986,474601.74892751279,492252.48452824703,509430.65960247826,526995.53635003092,548283.87869989593,578674.90450902842,600989.54439436202,622292.26457526418,642395.67045306985,664491.06196954008,687851.17120787723,705246.40815646714,742088.69331999181,774042.57746289275,801273.64751612931,831977.93170576333,866126.34270650428,896496.88312797865,924913.91971672792,957390.84981453,991114.26007960783,1026135.3926174818,1046408.5043584055,1067195.5349427892,1088511.0484526423,1110370.0438786796]
[{"$f":"ROW()","v":426},"Totals",null,{"$f":"SUM(D424:D425)","v":0},{"$f":"SUM(E424:E425)","v":0},0,0,0,0,0,0,0,0,0,0,0,835376.91157834255,757474.59701558144,766180.54594848794,821468.53828951775,884854.24601800286,987666.22559698799,1068715.5434076909,1058870.4555833153,1052999.4156852379,1013276.1728567111,843525.95031160419,819372.99107597093,10909781.593367452,846331.31552442268,767041.70722269639,791695.19534846488,846671.26750546205,910330.20529240265,1039634.1102268144,1123620.6023921606,1099923.3143448846,1096459.4686782167,1052945.0422062194,874376.93151975633,849948.25163991854,11298977.411901418,859968.69428897789,784964.38532645663,813924.14055316045,865809.41530099488,929854.36263071827,1038266.0152475014,1121654.0551216917,1110294.9401115966,1108258.310162287,1064837.6076614344,884458.22692504979,860497.76963747083,11442787.922967341,873477.72988100408,790403.47013447236,818855.56867916894,874625.94671105966,939664.1655168623,1045809.9909532563,1131139.1120683078,1117208.567907678,1117125.4202391615,1072905.612022711,892995.5800237275,866971.3477906466,11541182.511928057,{"$f":"SUM(BQ424:BQ425)","v":927780.9119555325},839769.71845979872,870582.09155110572,926135.26702025405,996067.05199161754,1114722.93258831,1202707.6401586579,1190393.1545498122,1190907.5445645624,1144299.2751240924,952236.39850672777,925157.0991346495,12280759.085605118,12933983.698475825,13168568.837844327,13364561.0765847,13718827.195174577,14056744.778904576,14522514.987401938,14964980.7847763,15394892.691585051,15830742.09990312,16351397.562748136,16836084.20858543,17358599.034573443,17866418.366513662,18727794.625474691,19355256.485515065,19889667.902027506,20373841.67394587,21055682.150710575,21590206.969358444,22044019.382403817,22925606.049749009,23748162.120707374,24314825.083443005,25016500.768955939,25712236.990059942,26387342.632016469,27170962.529359814,27892894.69574054,28636737.193852857,29403273.752710052,30201922.324195717,31025376.301539406,31874541.129312478,32750358.268684719]
[{"$f":"ROW()","v":427},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,808661.88147880719,733781.27939394314,766180.54594848712,821468.538289516,884854.24601800239,987666.22559698764,1068715.5434076916,1058870.4555833151,1052999.4156852367,1013276.1728567098,843525.95031160291,819372.99107596895,10859373.245646272,846331.31552442245,767041.707222695,791695.19534846488,846671.26750546123,910330.20529240242,1039634.1102268149,1123620.602392161,1099923.3143448848,1096459.468678216,1052945.0422062189,874376.93151975516,849948.25163991807,11298977.41190142,859968.694288978,784964.38532645628,813924.14055316104,865809.41530099476,929854.36263071839,1038266.0152475026,1121654.0551216919,1110294.9401115968,1108258.3101622865,1064837.6076614347,884458.22692504991,860497.76963747141,11442787.922967343,873477.72988100222,790403.47013447096,818855.56867916661,874625.94671105815,939664.16551685939,1045809.9909532545,1131139.1120683055,1117208.5679076749,1117125.4202391591,1072905.6120227077,892995.58002372528,866971.34779064404,11541182.511928029,870905.78951375675,789038.1914427228,817508.15763682174,869509.71854481671,935085.5183265144,1046078.9161184633,1128539.788223675,1117317.5487049159,1117924.3035413278,1074306.4054412581,894691.11763754464,868611.97894654784,11529517.434078369]
[{"$f":"ROW()","v":428},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P427-(P426-SUM(D426:G426))","v":0},{"$f":"+Q427-Q426","v":-26715.030099535361},-23693.3176216383,0,-1.7462298274040222E-9,0,0,0,0,0,-1.280568540096283E-9,-1.280568540096283E-9,-1.9790604710578918E-9,-50408.347721179947,0,-1.3969838619232178E-9,0,0,0,0,0,0,0,0,-1.1641532182693481E-9,0,0,0,0,0,0,0,1.1641532182693481E-9,0,0,0,0,0,0,0,-1.862645149230957E-9,-1.3969838619232178E-9,-2.3283064365386963E-9,-1.5133991837501526E-9,-2.9103830456733704E-9,-1.7462298274040222E-9,-2.3283064365386963E-9,-3.0267983675003052E-9,-2.3283064365386963E-9,-3.2596290111541748E-9,-2.2118911147117615E-9,-2.5611370801925659E-9,-2.7939677238464355E-8,-56875.122441775748,-50731.527017075918,-53073.933914283989,-56625.548475437332,-60981.533665103139,-68644.016469846712,-74167.851934982929,-73075.605844896287,-72983.241023234557,-69992.869682834251,-57545.280869183131,-56545.12018810166,{"$f":"+CC427-CC426","v":-751241.65152674913}]
[{"$f":"ROW()","v":429}]
[{"$f":"ROW()","v":430}]
[{"$f":"ROW()","v":431},"LT Forecast Revenue Requirements"]
[{"$f":"ROW()","v":432}]
[{"$f":"ROW()","v":433},"1a. New Generation"]
[{"$f":"ROW()","v":434},"Generation Capital - FPL",null,{"$f":"+D$443*D$442*$P434/$P$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$443*O$442*$P434/$P$441","v":{"$error":"#DIV/0!"}},0,{"$f":"+Q$443*Q$442*$AC434/$AC$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB$443*AB$442*$AC434/$AC$441","v":{"$error":"#DIV/0!"}},0,{"$f":"+AD$443*AD$442*$AP434/$AP$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AO$443*AO$442*$AP434/$AP$441","v":{"$error":"#DIV/0!"}},0,{"$f":"+AQ$443*AQ$442*$BC434/$BC$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BB$443*BB$442*$BC434/$BC$441","v":{"$error":"#DIV/0!"}},0,{"$f":"+BD$443*BD$442*$BP434/$BP$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BO$443*BO$442*$BP434/$BP$441","v":{"$error":"#DIV/0!"}},0,{"$f":"+BQ$443*BQ$442*$CC434/$CC$441","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,45365.897575508367,87659.996518243381,127289.36490273666,164977.91366773858,201015.09047799409,314492.03834538505,375262.81538585079,362239.03261649091,391455.8039878647,471031.91424720018,565662.11659142503,659749.71319064137,681768.69799422717,807143.84665258694,943445.26993547135,971743.69340307696,1019095.5736291,1112018.5457188217,1123901.4234844809,1170286.3200423894,1264952.0376507486,1358837.3346270272,1364886.8036157326,1408196.6420455,1413167.4781410052,{"$f":"+DB434*(1+DC$444)","v":1483576.2220640343},{"$f":"+DC434*(1+DD$444)","v":1557492.9657800817},1635092.4896056557,1716558.2819988951,1802082.9734283958,1891868.7918588356,1986128.0409304225,2085083.6019628455,2188969.4609707478]
[{"$f":"ROW()","v":435},"Transmission Capital - FPL",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,7953.0721356687809,12301.24686752661,11906.658014986117,14152.520327303459,19533.21049804259,25807.217449161573,32020.755908654264,33606.873830402757,41867.03692480742,50689.965375147978,51828.718264792849,55119.079999462971,61253.398073603174,62185.476952787685,65392.922483418617,71642.435675720393,77886.227466346187,78528.091049463968,81640.157059386227,82256.915939829341,{"$f":"+DB435*(1+DC$444)","v":86355.231404833059},90657.738693208506,95174.611326512982,99916.529705272653,104894.70636339295,110120.91248082848,115607.50571720306,121367.45943219402,127414.39336177411]
[{"$f":"ROW()","v":436},"Generation Fixed O&M",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,1418.2363749132005,2640.7388586356274,4025.0953459364841,5486.5575665491897,7185.9067932022053,12298.679991030967,13360.743879507918,17112.125845120558,16802.423248834522,24134.305623026026,28786.935150810299,32118.771964315096,30796.205882791077,40306.337220308262,42533.989657756021,59862.371217216321,48185.486458623513,58519.578434207782,62015.883686784568,70649.420251498857,68618.120958059124,84167.49646442091,73443.239123186257,107981.67404449318,90946.754226493926,95478.026583106242,100235.06212768969,105229.10913954233,110471.9763249668,115976.06073962344,121754.37710206881,127820.58856779299,134189.03903652265,140874.78706918235]
[{"$f":"ROW()","v":437},"Capital Replacement Charges",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,12696.788879082886,12525.107166323196,15206.090747781969,21989.248426266677,38369.975944645717,44838.659027533751,74409.977772279279,88636.250154428082,107901.42292058663,119772.89940112879,145207.48317547349,168585.96773687942,199757.37528344142,210913.25642553272,249770.60555225812,267741.21050914505,278067.69327584252,311453.29775193316,326970.94574808294,343261.73501796619,360364.18605317402,378318.73856539727,397167.84710840939,416956.08146425732,437730.23203102924,459539.42046139424,482435.21581352525]
[{"$f":"ROW()","v":438},"Nuclear Construction Revenue Requirements",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":439},"Return on Nuclear Fuel Investment",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":440},"Startup Costs",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB$443*CB$442*$CC440/$CC$441","v":{"$error":"#DIV/0!"}},0,16780,18000,18390,20060,21860,28930,31760,36900,38620,39070,45020,51720,57580,57000,62270,72510,78760,88750,90180,97730,100570,113860,124370,126350,130000,136477.03605664248,143276.77977543147,150415.30953454756,157909.50479090374,165777.08599257481,174036.65647979808,182707.74647362233,191810.85925621883,201367.5196520504]
[{"$f":"ROW()","v":441},"Total: New Generation",null,{"$f":"SUM(D434:D440)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO434:BO440)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP434:BP440)","v":0},{"$f":"SUM(BQ434:BQ440)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB434:CB440)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC434:CC440)","v":0},{"$f":"SUM(CD434:CD440)","v":63564.133950421565},{"$f":"SUM(CE434:CE440)","v":108300.73537687901},149704.46024867316,190524.47123428778,230060.99727119631,363673.79047208477,432684.80613288534,440854.60535568051,473555.85473032581,568975.52111605078,687265.5176176636,813979.21700825647,848590.43673495471,1020727.198569982,1187575.4751228036,1263846.2058056726,1320933.0394883153,1465749.0054021061,1506868.7518609327,1603816.0380607485,1716695.8507100609,1884521.6641100524,1908969.3442975278,2002236.1664252218,2027824.4460592614,2128857.4618566991,2234924.2813943774,2346275.7056594323,2463175.0313854357,2585898.6736323964,2714736.8193857884,2849994.1137200701,2991990.3801491754,3141061.3768672799]
[{"$f":"ROW()","v":442},"Total Generation",null,{"$f":"+D$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,112457.19365936138,8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,113839.28073489809,8577.8640962391182,7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,114480.49298949381,8628.3745587470348,7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,{"$f":"+BO$56","v":8572.1020362399122},{"$f":"+BP$56","v":114477.13931924291},{"$f":"+BQ$56","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,{"$f":"+CB$56","v":8620.043403398131},{"$f":"+CC$56","v":114785.44184582915},{"$f":"+CD$56","v":114375.12574943517},{"$f":"+CE$56","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":443},"$/mWh",null,{"$f":"+E443","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IFERROR(P441/P442,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AC441/AC442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AP441/AP442","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BC441/BC442","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BP443","v":0},{"$f":"+BP441/BP442","v":0},{"$f":"+BR443","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC443","v":0},{"$f":"+CC441/CC442","v":0},0.55575137980327394,0.94021695897196766,1.2941452930830242,1.6341404139382463,1.9587855949710302,3.0676130651414213,3.6131594238603064,3.6381652404662121,3.8647319983819033,4.5911420073360683,5.5021078204313936,6.4583434176921344,6.6733973582632871,7.9505826617432076,9.1833372966574114,9.6879137581126091,10.03712821527086,11.001239291756367,11.208510283453156,11.825237583113926,12.548130473325671,13.657275414522388,13.717983744883455,14.268430221828494,14.331661162877875,14.927232348458602,15.453026483248079,16.093043839331315,16.760631038722522,17.456996639997485,18.183401615785364,18.941162725389816,19.731654989448224,20.556314274165793]
[{"$f":"ROW()","v":444},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CW443/CV443-1","v":5.5023128325200288E-2},6.1131362911812648E-2,8.8391250278636813E-2,4.4451274883505754E-3,4.0125902405325764E-2,{"$f":"AVERAGE(CW444:DA444)","v":4.9823354281865219E-2},{"$f":"+DB444","v":4.9823354281865219E-2},{"$f":"+DC444","v":4.9823354281865219E-2},4.9823354281865219E-2,4.9823354281865219E-2,4.9823354281865219E-2,4.9823354281865219E-2,4.9823354281865219E-2,4.9823354281865219E-2,4.9823354281865219E-2]
[{"$f":"ROW()","v":445},"2. Fuel"]
[{"$f":"ROW()","v":446},"Firm Gas Transport",null,{"$f":"+D$453*D$452*$P446/$P$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$453*O$452*$P446/$P$451","v":{"$error":"#DIV/0!"}},0,{"$f":"+Q$453*Q$452*$AC446/$AC$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AB$453*AB$452*$AC446/$AC$451","v":{"$error":"#DIV/0!"}},0,{"$f":"+AD$453*AD$452*$AP446/$AP$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+AN$453*AN$452*$AP446/$AP$451","v":{"$error":"#DIV/0!"}},{"$f":"+AO$453*AO$452*$AP446/$AP$451","v":{"$error":"#DIV/0!"}},0,{"$f":"+AQ$453*AQ$452*$BC446/$BC$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BB$453*BB$452*$BC446/$BC$451","v":{"$error":"#DIV/0!"}},0,{"$f":"+BD$453*BD$452*$BP446/$BP$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+BO$453*BO$452*$BP446/$BP$451","v":{"$error":"#DIV/0!"}},0,{"$f":"+BQ$453*BQ$452*$CC446/$CC$451","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+CB$453*CB$452*$CC446/$CC$451","v":{"$error":"#DIV/0!"}},0,969989.09999999974,969845.59999999986,964495.99999999988,961711.29999999993,959111.59999999986,958963.49999999988,953542.59999999986,950771.69999999984,947281.49999999977,946749.29999999993,942106.6,940819.60000000009,939638.29999999981,940815.29999999981,937187.59999999986,936122.89999999979,935063.1,936461.29999999993,932957.79999999993,818582.09999999986,817078.39999999991,817607.8,814466.89999999991,813459.59999999986,812538.09999999986,{"$f":"+DB446*(1+DC$454)","v":841449.00981061975},{"$f":"+DC446*(1+DD$454)","v":871388.59840698261},902393.46719842369,934501.51990864892,967752.00891336903,1002185.5832266728,1037844.3381948029,1074771.866958085,1113013.313743924]
[{"$f":"ROW()","v":447},"Incremental Firm Gas Transport",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$453*O$452*$P447/$P$451","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,0,0,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,8791.1378487851125,{"$f":"+DB447*(1+DC$454)","v":9103.9352345064144},9427.8622608040623,9763.3149313053636,10110.703339838636,10470.452171776496,10843.001223217458,11228.805938640502,11628.337967689957,12042.08574177131]
[{"$f":"ROW()","v":448},"System Net Fuel",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$453*O$452*$P448/$P$451","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,2272450,2327910,2457530,2659430,2797250,2901170,3074960,3219550,3359390,3517090,3642120,3761230,3938990,4295110,4482720,4642690,4769540,4934890,5083480,5210690,5529560,5743350,5866180,6014280,6183130,6403131.885176016,6630961.6551742833,6866897.8338844543,7111228.8553518476,7364253.4163905922,7626280.8417430995,7897631.4622322721,8178637.0063687405,8469641.0058918707]
[{"$f":"ROW()","v":449},"Emission Costs",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$453*O$452*$P449/$P$451","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,730,710,730,730,750,38830,42300,90540,136880,193470,254840,325670,409110,496790,567990,644460,722370,816360,928360,1043160.0000000001,1233870,1418890,1594700,1800970,2042450,2115122.3925225176,2190380.5406987583,2268316.448274143,2349025.3925784156,2432606.0410030135,2519160.5716228173,2608794.7981097442,2701618.2990908865,2797744.5521093444]
[{"$f":"ROW()","v":450},"Generation VOM",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"+O$453*O$452*$P450/$P$451","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,16329.999999999998,16630,17040,17520,18100,19180,20480,21220,22660,24040,24990,26030,27190,30300,31850,33250,34330,35600,37170,38410,41720,43970,45320,47040,49010,50753.82430783059,52559.695610490417,54429.821601466749,56366.488526166206,58372.063976869795,60448.99978713521,62599.835029184847,64827.199117943826,67133.815025522781]
[{"$f":"ROW()","v":451},"Total Fuel",null,{"$f":"SUM(D446:D450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E446:E450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(O446:O450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P446:P450)","v":0},{"$f":"SUM(Q446:Q450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AB446:AB450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC446:AC450)","v":0},{"$f":"SUM(AD446:AD450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(AO446:AO450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AP446:AP450)","v":0},{"$f":"SUM(AQ446:AQ450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BB446:BB450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BC446:BC450)","v":0},{"$f":"SUM(BD446:BD450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(BO446:BO450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(BP446:BP450)","v":0},{"$f":"SUM(BQ446:BQ450)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(CB446:CB450)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(CC446:CC450)","v":0},{"$f":"SUM(CD446:CD450)","v":3259499.0999999996},{"$f":"SUM(CE446:CE450)","v":3315095.5999999996},3439796,3639391.3,3775211.5999999996,3918143.5,4091282.5999999996,4290872.8378487844,4475002.6378487851,4690140.437848785,4872847.7378487848,5062540.7378487848,5323719.437848785,5771806.437848785,6028538.7378487848,6265314.0378487846,6470094.2378487848,6732102.437848785,6990758.937848785,7119633.2378487848,7631019.5378487855,8032608.937848785,8329458.0378487855,8684540.7378487848,9095919.2378487848,9419561.0470514912,9754718.3521513194,10101800.885889793,10461232.959704917,10833453.982455621,11218918.997602941,11618099.239504645,12031482.709503345,12459574.772512434]
[{"$f":"ROW()","v":452},"Total Generation",null,{"$f":"+D$56","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O$56","v":0},{"$f":"+P$56","v":0},{"$f":"+Q$56","v":8358.4691285699409},7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,{"$f":"+AB$56","v":8427.2360198261467},{"$f":"+AC$56","v":112457.19365936138},{"$f":"+AD$56","v":8526.8953897044339},7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,{"$f":"+AO$56","v":8484.5565985196226},{"$f":"+AP$56","v":113839.28073489809},{"$f":"+AQ$56","v":8577.8640962391182},7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,{"$f":"+BB$56","v":8535.7853927501401},{"$f":"+BC$56","v":114480.49298949381},{"$f":"+BD$56","v":8628.3745587470348},7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,{"$f":"+BO$56","v":8572.1020362399122},{"$f":"+BP$56","v":114477.13931924291},{"$f":"+BQ$56","v":8653.7882966015386},7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,{"$f":"+CB$56","v":8620.043403398131},{"$f":"+CC$56","v":114785.44184582915},{"$f":"+CD$56","v":114375.12574943517},{"$f":"+CE$56","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":453},"$/mWh",null,{"$f":"+E453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P453","v":0},{"$f":"+IFERROR(P451/P452,0)","v":0},{"$f":"+R453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC453","v":0},{"$f":"+AC451/AC452","v":0},{"$f":"+AE453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP453","v":0},{"$f":"+AP451/AP452","v":0},{"$f":"+AR453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC453","v":0},{"$f":"+BC451/BC452","v":0},{"$f":"+BE453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP453","v":0},{"$f":"+BP451/BP452","v":0},{"$f":"+BR453","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC453","v":0},{"$f":"+CC451/CC452","v":0},{"$f":"+CD451/CD452","v":28.498321454445232},{"$f":"+CE451/CE452","v":28.7801287118386},29.735892939804842,31.215288865186725,32.142910740017768,33.049805915616375,34.164491270178168,35.410550826223577,36.520899730373664,37.845390505158747,39.01102697415493,40.167643064960878,41.866245122170099,44.957383575149407,46.617756761864683,48.026272332303165,49.163101753688778,50.528071028827497,51.999215822382098,52.494396205188458,55.778680169709538,58.21294318373436,59.85605285293132,61.888185621908356,64.285462548340092,66.048563085663474,67.447439847211839,69.287988671020059,71.183275087486351,73.134949833761283,75.144709561398003,77.214302722872134,79.34553112553634,81.540251531689634]
[{"$f":"ROW()","v":454},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CU453/CT453-1","v":2.7764100035374772E-2},{"$f":"+CV453/CU453-1","v":2.9115395929428578E-2},9.5228432770559923E-3,6.2564467865933171E-2,4.3641459543654504E-2,2.8225847712439078E-2,3.3950330369596271E-2,{"$f":"AVERAGE(CW454:DA454)","v":3.5580989753735803E-2},{"$f":"+DB454","v":3.5580989753735803E-2},{"$f":"+DC454","v":3.5580989753735803E-2},3.5580989753735803E-2,3.5580989753735803E-2,3.5580989753735803E-2,3.5580989753735803E-2,3.5580989753735803E-2,3.5580989753735803E-2,3.5580989753735803E-2]
[{"$f":"ROW()","v":455},"3. Capacity Payments"]
[{"$f":"ROW()","v":456},"ICL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61211.094165619572,57204.719854215415,53198.345542810668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB456","v":0},{"$f":"+DC456","v":0},0,0,0,0,0,0,0]
[{"$f":"ROW()","v":457},"Cedar Bay",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101108.01083841729,94381.031424749104,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+DB457","v":0},0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":458},"Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":459},"Palm Beach SWA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20519.19340969163,21128.793409691632,21762.393409691631,22415.19340969163,23096.793409691632,23797.593409691632,24522.393409691631,25280.793409691632,26058.393409691631,10682.393409691629,2994.39340969163,1247.6639207048459,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":460},"QF's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1549.38,1593.06,1639.26,1687.98,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":461},"Plant Security, Trans. By Others and Trans Rev from Cap Sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,{"$f":"+DB461","v":41863.641675244806},41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806]
[{"$f":"ROW()","v":462},"Total Capacity Payments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD456:CD461)","v":226251.3200889733},{"$f":"SUM(CE456:CE461)","v":216171.24636390095},118463.64062774711,65966.815084936432,64960.435084936442,65661.23508493643,66386.035084936433,67144.435084936442,67922.035084936433,52546.035084936433,44858.035084936433,43111.305595949649,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806,41863.641675244806]
[{"$f":"ROW()","v":463},"Total Generation - Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD$54","v":109188.39350682535},{"$f":"+CE$54","v":109922.76056712726},110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":464},"$/mWh",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD462/CD463","v":2.0721187740053191},{"$f":"+CE462/CE463","v":1.9665740311524493},1.0722314877692412,0.59256945556107488,0.57946987257366511,0.58044164377936602,0.58111420765608601,0.58094988967433148,0.5812823786099538,0.44471159084228046,0.37680198543721899,0.35900637046322181,0.34564205149777721,0.34244465720119477,0.34010704221457616,0.33725291132218477,0.33442019215926927,0.33037837981660789,0.32752345610674627,0.32476659129016111,0.3220707485264464,0.31943439252662759,0.31685970738829078,0.3143379967985237,0.31186424132579565,0.30953198562052747,0.30524841379084433,0.30292399301912376,0.30063830284695398,0.29839037619364778,0.29592700007532508,0.29350348300846679,0.29111877214702309,0.28877184983774523]
[{"$f":"ROW()","v":465}]
[{"$f":"ROW()","v":466},"4. Nuclear"]
[{"$f":"ROW()","v":467},"Nuclear  - Return During Construction",null,{"$f":"+D470*D471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+O470*O471","v":0},0,{"$f":"+Q470*Q471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AB470*AB471","v":0},0,{"$f":"+AD470*AD471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AO470*AO471","v":0},0,{"$f":"+AQ470*AQ471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BB470*BB471","v":0},0,{"$f":"+BD470*BD471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BO470*BO471","v":0},0,{"$f":"+BQ470*BQ471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CB470*CB471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":468}]
[{"$f":"ROW()","v":469},"Total Nuclear Payments",null,{"$f":"SUM(D467:D468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP467:BP468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD467:CD468)","v":0},{"$f":"SUM(CE467:CE468)","v":0},{"$f":"SUM(CF467:CF468)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":470},"Total Generation",null,{"$f":"+D$56","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8358.4691285699409,7537.6093671887729,7837.4771508349995,8429.1577220495965,9155.3355047606219,10332.736741483905,11135.811415494589,11035.10490032292,11016.831295138931,10509.719048478086,8681.7053652128652,8427.2360198261467,112457.19365936138,8526.8953897044339,7684.8491025954045,7974.9549712764874,8559.2287613853459,9274.205388874836,10458.204434892095,11264.490701786675,11147.33148888739,11130.062749786946,10599.482381253621,8735.0187659352468,8484.5565985196226,113839.28073489809,8577.8640962391182,7786.7604646548907,8091.481979830829,8601.3871705844904,9309.3604837013772,10493.703721601983,11298.417261807126,11179.272386817829,11173.264296798352,10651.24009025548,8781.955644452175,8535.7853927501401,114480.49298949381,8628.3745587470348,7762.0807893481733,8057.1142136302287,8644.4940552101671,9355.4638124375961,10507.071790217888,11262.52221050634,11133.684011325191,11133.655775521091,10630.710945179168,8789.8651208801075,8572.1020362399122,{"$f":"+BP$56","v":114477.13931924291},8653.7882966015386,7775.9333005188382,8087.244688480183,8647.4403310063244,9307.8483097636217,10497.527376467453,11310.667027443375,11178.535892849994,11184.146205449408,10685.645851827949,8836.6211620223585,8620.043403398131,114785.44184582915,{"$f":"+CD$56","v":114375.12574943517},{"$f":"+CE$56","v":115186.96226804389},115678.24806752132,116590.0247060946,117450.83171014377,118552.6931687256,119752.48124274684,121174.98140331506,122532.65036970105,123928.97457906972,124909.49651433375,126035.29486809623,127160.18411284825,128383.94895024991,129318.50772322848,130455.97198337302,131604.67926260011,133234.89895365204,134439.69927792146,135626.53830743732,136808.89391127598,137986.64864780838,139158.15762717585,140326.31027357935,141492.63110627877,142615.68468695582,144626.96247994894,145794.40217052953,146961.95063865426,148129.64262750576,149297.52291392346,150465.63693261423,151634.03078703655,152802.75126046393]
[{"$f":"ROW()","v":471},"$/mWh",null,{"$f":"+E471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P471","v":0},{"$f":"+IFERROR(P469/P470,0)","v":0},{"$f":"+R471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC471","v":0},{"$f":"+AC469/AC470","v":0},{"$f":"+AE471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP471","v":0},{"$f":"+AP469/AP470","v":0},{"$f":"+AR471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC471","v":0},{"$f":"+BC469/BC470","v":0},{"$f":"+BE471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP471","v":0},{"$f":"+BP469/BP470","v":0},{"$f":"+BR471","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC471","v":0},0,{"$f":"+CD469/CD470","v":0},{"$f":"+CE469/CE470","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":472}]
[{"$f":"ROW()","v":473},"5. Conservation"]
[{"$f":"ROW()","v":474},"Misc DSM ECCR Costs",null,{"$f":"+D477*D478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+Q477*Q478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AD477*AD478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+AQ477*AQ478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BD477*BD478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+BQ477*BQ478","v":0},0,0,0,0,0,0,0,0,0,0,0,0,149637.8792502798,151193.8211747545,152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,{"$f":"+DB474","v":190913.75301024105},{"$f":"+DC474","v":190913.75301024105},190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":475}]
[{"$f":"ROW()","v":476},"Total Conservation",null,{"$f":"SUM(D474:D475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BP474:BP475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD474:CD475)","v":149637.8792502798},{"$f":"SUM(CE474:CE475)","v":151193.8211747545},152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":477},"Total Generation - Retail",null,{"$f":"+D$54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,8013.9388799999997,7150.2368219999989,7501.4409259999993,8065.4769800000004,8689.7493460000005,9775.1766570000018,10599.118562000001,10458.135134999999,10407.020759999999,9964.7263309999998,8190.975367,8065.4720019999995,106881.467768,8181.5213220000005,7293.766196999999,7635.8858330000003,8190.1585980000018,8802.8772879999997,9895.8131929999981,10722.539949999998,10565.439489,10515.990329,10049.000410999999,8238.0131629999996,8117.55314,108208.55891299999,8227.3997610000006,7390.6797670000005,7747.3166630000005,8226.8445519999987,8832.2019900000014,9924.5386650000019,10749.827747999998,10590.351259000001,10552.090522,10093.925345000001,8278.5778969999974,8163.4619200000006,108777.21608900002,8272.7415010000004,7360.6816419999996,7708.4002529999998,8264.3946680000008,8872.3851130000021,9931.0286769999984,10798.646509000002,10641.708212,10622.392449999999,10157.058304999999,8352.3422019999998,8205.9017340000009,{"$f":"+BP$54","v":109187.68126600001},8299.1318449999999,7404.9447989999999,7750.8965539999999,8266.6485560000019,8901.4922009999991,10021.270358000002,10839.946130999999,10679.312191999999,10665.369385000002,10204.948576999999,8392.5285309999999,8248.3581919999997,109674.84732099998,109188.39350682535,109922.76056712726,110483.26968480347,111323.3469357203,112103.21391933683,113122.88804332445,114239.22218784383,115576.98224639689,116848.60505725529,118157.55686829441,119049.35966005008,120085.07130478945,121118.48513176072,122249.364371449,123089.60556257084,124131.29811428548,125182.75707259637,126714.22899550266,127818.75891539392,128903.78135552107,129982.7502708065,131055.52393440263,132120.43279439016,133180.3412301997,134236.7483276515,135248.19282026569,137146.13994335019,138198.50074603345,139249.19505867601,140298.2301549711,141466.1104413888,142634.22446007957,143802.61831450189,144971.33878792927]
[{"$f":"ROW()","v":478},"$/mWh",null,{"$f":"+E478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+P478","v":0},{"$f":"+IFERROR(P476/P477,0)","v":0},{"$f":"+R478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AC478","v":0},{"$f":"+AC476/AC477","v":0},{"$f":"+AE478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+AP478","v":0},{"$f":"+AP476/AP477","v":0},{"$f":"+AR478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BC478","v":0},{"$f":"+BC476/BC477","v":0},{"$f":"+BE478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+BP478","v":0},{"$f":"+BP476/BP477","v":0},{"$f":"+BR478","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"+CC478","v":0},{"$f":"+CC476/CC477","v":0},{"$f":"+CD476/CD477","v":1.3704559105993803},{"$f":"+CE476/CE477","v":1.3754550958754712},1.3838959694751232,1.3869504684177862,1.3908668925448417,1.3919362187944933,1.391973936670696,1.3895123795143052,1.3880629096890813,1.3863795426010768,1.3897611359440447,1.3916017839506047,1.3936191052184714,1.3946741620025702,1.399193274365933,1.4015640770495719,1.4039799613052231,1.4012246255003735,1.4034061920996688,1.4059660438292789,1.4087550623247196,1.4117746160840341,1.415042596403872,1.4185284019468971,1.4222167579942386,1.4115808058444859,1.3920461275038452,1.381445905560742,1.3710223095350385,1.3607709291796546,1.3495370192519645,1.3384848814014756,1.3276097142592027,1.3169068769484047]
[{"$f":"ROW()","v":479}]
[{"$f":"ROW()","v":480},"Fixed + Variable per Above"]
[{"$f":"ROW()","v":481},{"$f":"+B433","v":"1a. New Generation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD441","v":63564.133950421565},{"$f":"+CE441","v":108300.73537687901},149704.46024867316,190524.47123428778,230060.99727119631,363673.79047208477,432684.80613288534,440854.60535568051,473555.85473032581,568975.52111605078,687265.5176176636,813979.21700825647,848590.43673495471,1020727.198569982,1187575.4751228036,1263846.2058056726,1320933.0394883153,1465749.0054021061,1506868.7518609327,1603816.0380607485,1716695.8507100609,1884521.6641100524,1908969.3442975278,2002236.1664252218,2027824.4460592614,2128857.4618566991,2234924.2813943774,2346275.7056594323,2463175.0313854357,2585898.6736323964,2714736.8193857884,2849994.1137200701,2991990.3801491754,3141061.3768672799]
[{"$f":"ROW()","v":482},{"$f":"+B445","v":"2. Fuel"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD451","v":3259499.0999999996},{"$f":"+CE451","v":3315095.5999999996},3439796,3639391.3,3775211.5999999996,3918143.5,4091282.5999999996,4290872.8378487844,4475002.6378487851,4690140.437848785,4872847.7378487848,5062540.7378487848,5323719.437848785,5771806.437848785,6028538.7378487848,6265314.0378487846,6470094.2378487848,6732102.437848785,6990758.937848785,7119633.2378487848,7631019.5378487855,8032608.937848785,8329458.0378487855,8684540.7378487848,9095919.2378487848,9419561.0470514912,9754718.3521513194,10101800.885889793,10461232.959704917,10833453.982455621,11218918.997602941,11618099.239504645,12031482.709503345,12459574.772512434]
[{"$f":"ROW()","v":483},{"$f":"+B455","v":"3. Capacity Payments"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl"]
[{"$f":"ROW()","v":484},{"$f":"+B466","v":"4. Nuclear"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl","Excl"]
[{"$f":"ROW()","v":485},{"$f":"+B473","v":"5. Conservation"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD476","v":149637.8792502798},{"$f":"+CE476","v":151193.8211747545},152897.35161123259,154399.96817833299,155920.64878827767,157459.84504213784,159018.0198310113,160595.64761827354,162193.21472888408,163811.21964592673,165450.17331456233,167110.59945358057,168793.0348747411,170498.02981009751,172226.14824750467,173977.96827451378,175754.082430865,177555.0980697918,179381.63772835856,181234.33950705634,183113.85745888847,185020.86198818323,186956.04025937713,188920.09661601763,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105,190913.75301024105]
[{"$f":"ROW()","v":486},"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CD481:CD485)","v":3472701.1132007008},{"$f":"SUM(CE481:CE485)","v":3574590.156551633},3742397.8118599057,3984315.7394126202,4161193.2460594736,4439277.1355142221,4682985.4259638963,4892323.0908227386,{"$f":"SUM(CL481:CL485)","v":5110751.7073079953},5422927.1786107626,5725563.4287810102,6043630.5543106217,6341102.9094584808,6963031.6662288643,7388340.3612190932,7703138.2119289711,7966781.359767965,8375406.5413206825,8677009.3274380751,8904683.6154165901,9530829.2460177336,10102151.46394702,10425383.422405692,10875697.000890024,11314657.436918287,11739332.261918431,12180556.386555938,12638990.344559466,13115321.744100595,13610266.409098258,14124569.56999897,14659007.106234957,15214386.842662761,15791549.902389955]
[{"$f":"ROW()","v":487},"Fixed + Variable per RAP detail",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3472701.1132007008,3574590.1565516335,3742397.8118599057,3984315.7394126207,4161193.2460594745,4439277.135514223,4682985.4259638963,4892323.0908227386,5110751.7073079953,5422927.1786107626,5725563.4287810121,6043630.5543106217,6341102.9094584808,6963031.6662288643,7388340.3612190932,7703138.211928972,7966781.359767965,8375406.5413206844,8677009.327438077,8904683.6154165901,9530829.2460177336,10102151.463947022,10425383.42240569,10875697.000890024,11314657.436918288,11688496.334230309,0,0,0,0,0,0,0,0]
[{"$f":"ROW()","v":488},"Variance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD486-CD487","v":0},{"$f":"+CE486-CE487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50835.927688121796,12180556.386555938,12638990.344559466,13115321.744100595,13610266.409098258,14124569.56999897,14659007.106234957,15214386.842662761,15791549.902389955]
[]
[]
[]
[]
[null,"Variance from MOPPR - Revenue by Class"]
[null,"Total Revenue Before Taxes"]
[null,"Net of Top Side Adjustments!"]
[null,"Residential",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D496:O496)","v":0},12943.275505938393,11174.81284807733,3.4924596548080444E-10,5.8207660913467407E-10,1.7462298274040222E-10,8.149072527885437E-10,-3.4924596548080444E-10,6.9849193096160889E-10,3.4924596548080444E-10,-1.1641532182693481E-10,5.8207660913467407E-11,2.9103830456733704E-10,{"$f":"SUM(Q496:AB496)","v":24118.088354018575},-1.7462298274040222E-10,-5.8207660913467407E-11,4.0745362639427185E-10,1.7462298274040222E-10,-3.4924596548080444E-10,-3.4924596548080444E-10,-4.6566128730773926E-10,-4.6566128730773926E-10,5.8207660913467407E-10,1.1641532182693481E-10,1.1641532182693481E-10,-1.1641532182693481E-10,{"$f":"SUM(AD496:AO496)","v":-5.8207660913467407E-10},-5.8207660913467407E-10,-3.4924596548080444E-10,-5.8207660913467407E-11,4.0745362639427185E-10,1.1641532182693481E-10,-5.8207660913467407E-10,1.1641532182693481E-10,-3.4924596548080444E-10,-2.3283064365386963E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,2.9103830456733704E-10,{"$f":"SUM(AQ496:BB496)","v":-2.1536834537982941E-9},6.4028427004814148E-10,2.9103830456733704E-10,5.2386894822120667E-10,-2.3283064365386963E-10,-4.6566128730773926E-10,1.1641532182693481E-10,-3.4924596548080444E-10,-5.8207660913467407E-10,-2.3283064365386963E-10,-2.3283064365386963E-10,4.0745362639427185E-10,-2.9103830456733704E-10,{"$f":"SUM(BD496:BO496)","v":-4.0745362639427185E-10},-5.2386894822120667E-10,-5.8207660913467407E-10,-3.4924596548080444E-10,4.6566128730773926E-10,-8.149072527885437E-10,-8.149072527885437E-10,-4.6566128730773926E-10,-6.9849193096160889E-10,-5.8207660913467407E-10,-1.0477378964424133E-9,1.1641532182693481E-10,0,{"$f":"SUM(BQ496:CB496)","v":-5.2968971431255341E-9}]
[null,"Commercial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,11022.825883932179,9986.9788898259867,0,6.4028427004814148E-10,1.1641532182693481E-10,-2.9103830456733704E-10,1.7462298274040222E-10,-1.1641532182693481E-10,4.0745362639427185E-10,2.3283064365386963E-10,2.3283064365386963E-10,2.3283064365386963E-10,21009.804773759795,4.0745362639427185E-10,5.8207660913467407E-11,5.8207660913467407E-11,0,-1.1641532182693481E-10,1.1641532182693481E-10,7.5669959187507629E-10,-1.1641532182693481E-10,5.2386894822120667E-10,4.0745362639427185E-10,4.6566128730773926E-10,2.3283064365386963E-10,2.7939677238464355E-9,3.4924596548080444E-10,-2.9103830456733704E-10,-4.0745362639427185E-10,5.8207660913467407E-11,5.2386894822120667E-10,1.1641532182693481E-10,4.0745362639427185E-10,-2.3283064365386963E-10,-1.7462298274040222E-10,2.3283064365386963E-10,-1.1641532182693481E-10,2.9103830456733704E-10,7.5669959187507629E-10,1.1641532182693481E-10,5.2386894822120667E-10,2.3283064365386963E-10,-2.3283064365386963E-10,0,4.0745362639427185E-10,2.3283064365386963E-10,4.6566128730773926E-10,2.3283064365386963E-10,0,-2.3283064365386963E-10,2.9103830456733704E-10,2.0372681319713593E-9,-3.4924596548080444E-10,1.1641532182693481E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,-2.9103830456733704E-10,-6.4028427004814148E-10,-3.4924596548080444E-10,0,-6.9849193096160889E-10,-4.0745362639427185E-10,-2.3283064365386963E-10,-4.0745362639427185E-10,-3.8417056202888489E-9]
[null,"Industrial",null,null,null,null,null,null,null,null,null,null,null,null,null,0,773.61983433466594,762.99830056609426,8.5492501966655254E-11,4.9112713895738125E-11,-7.2759576141834259E-12,-7.2759576141834259E-12,3.637978807091713E-12,7.2759576141834259E-12,1.2732925824820995E-11,-3.637978807091713E-12,2.5465851649641991E-11,2.5465851649641991E-11,1536.6181349009512,2.1827872842550278E-11,-1.8189894035458565E-12,5.4569682106375694E-12,5.4569682106375694E-11,-7.2759576141834259E-12,2.1827872842550278E-11,4.0017766878008842E-11,2.9103830456733704E-11,5.8207660913467407E-11,1.4551915228366852E-11,2.0008883439004421E-11,2.1827872842550278E-11,2.7830537874251604E-10,2.7284841053187847E-11,-7.2759576141834259E-12,6.3664629124104977E-11,4.1836756281554699E-11,-1.0913936421275139E-11,-1.8189894035458565E-11,0,3.2741809263825417E-11,4.7293724492192268E-11,-2.5465851649641991E-11,5.0931703299283981E-11,2.3646862246096134E-11,2.255546860396862E-10,-1.0913936421275139E-11,2.9103830456733704E-11,9.0949470177292824E-12,3.2741809263825417E-11,-2.1827872842550278E-11,4.0017766878008842E-11,3.2741809263825417E-11,-1.4551915228366852E-11,2.1827872842550278E-11,-2.5465851649641991E-11,6.5483618527650833E-11,-3.2741809263825417E-11,1.255102688446641E-10,4.0017766878008842E-11,6.0026650317013264E-11,2.7284841053187847E-11,-3.2741809263825417E-11,-1.4551915228366852E-11,-7.2759576141834259E-12,6.5483618527650833E-11,1.8189894035458565E-11,3.637978807091713E-12,2.5465851649641991E-11,-7.2759576141834259E-12,-2.1827872842550278E-11,1.5643308870494366E-10]
[null,"Street Lighting",null,null,null,null,null,null,null,null,null,null,null,null,null,0,109.68083174988533,118.290143365728,-1.7280399333685637E-11,-2.2737367544323206E-11,-3.637978807091713E-12,-9.0949470177292824E-13,-2.5465851649641991E-11,-8.1854523159563541E-12,9.0949470177292824E-13,-1.7280399333685637E-11,-1.8189894035458565E-11,-1.0004441719502211E-11,227.97097511549055,-8.1854523159563541E-12,-2.9103830456733704E-11,-1.2732925824820995E-11,-1.8189894035458565E-12,-2.4556356947869062E-11,-2.3646862246096134E-11,-9.0949470177292824E-13,-1.0004441719502211E-11,-2.2737367544323206E-11,-3.4560798667371273E-11,-1.546140993013978E-11,-2.6375346351414919E-11,-2.1009327610954642E-10,-1.0913936421275139E-11,-2.7284841053187847E-12,-2.3646862246096134E-11,-3.637978807091713E-12,-2.0008883439004421E-11,-2.7284841053187847E-12,-1.8189894035458565E-12,-2.8194335754960775E-11,-5.4569682106375694E-12,-2.2737367544323206E-11,-1.7280399333685637E-11,-1.6370904631912708E-11,-1.5552359400317073E-10,-2.6375346351414919E-11,-1.1823431123048067E-11,-7.2759576141834259E-12,-1.2732925824820995E-11,-1.546140993013978E-11,-2.7284841053187847E-11,-1.1823431123048067E-11,-2.2737367544323206E-11,-9.0949470177292824E-12,-9.0949470177292824E-13,-1.0004441719502211E-11,-1.0004441719502211E-11,-1.6552803572267294E-10,-3.637978807091713E-12,-2.7284841053187847E-12,-9.0949470177292824E-12,-2.0008883439004421E-11,-3.3651303965598345E-11,-9.0949470177292824E-12,-3.3651303965598345E-11,-1.0004441719502211E-11,-2.6375346351414919E-11,2.7284841053187847E-12,-2.4556356947869062E-11,-2.7284841053187847E-12,-1.7280399333685637E-10]
[null,"Other Retail",null,null,null,null,null,null,null,null,null,null,null,null,null,0,5.5615013222571008,7.6361586819919296,6.8212102632969618E-13,2.2737367544323206E-13,8.2422957348171622E-13,5.9685589803848416E-13,3.979039320256561E-13,1.7053025658242404E-13,3.1263880373444408E-13,3.979039320256561E-13,7.673861546209082E-13,2.2737367544323206E-13,13.197660004253635,6.2527760746888816E-13,-5.6843418860808015E-14,-2.8421709430404007E-13,-1.7053025658242404E-13,-5.6843418860808015E-14,3.4106051316484809E-13,-1.1368683772161603E-13,1.1368683772161603E-13,1.1368683772161603E-13,6.5369931689929217E-13,3.979039320256561E-13,2.8421709430404007E-13,1.8474111129762605E-12,5.9685589803848416E-13,6.5369931689929217E-13,-5.6843418860808015E-14,2.2737367544323206E-13,-5.6843418860808015E-14,3.979039320256561E-13,1.7053025658242404E-13,-3.4106051316484809E-13,1.4210854715202004E-13,2.8421709430404007E-13,4.2632564145606011E-13,1.1368683772161603E-13,2.5579538487363607E-12,2.8421709430404007E-14,4.5474735088646412E-13,0,1.1368683772161603E-13,-2.8421709430404007E-13,3.979039320256561E-13,-5.6843418860808015E-13,5.6843418860808015E-14,-2.2737367544323206E-13,3.1263880373444408E-13,-1.4210854715202004E-13,7.673861546209082E-13,9.0949470177292824E-13,-8.5265128291212022E-14,-3.4106051316484809E-13,-4.5474735088646412E-13,2.2737367544323206E-13,5.1159076974727213E-13,-3.4106051316484809E-13,-5.6843418860808015E-14,0,-8.5265128291212022E-14,1.7053025658242404E-13,2.2737367544323206E-13,-2.8421709430404007E-14,-2.5579538487363607E-13]
[null,"Metro",null,null,null,null,null,null,null,null,null,null,null,null,null,0,24.451609894976173,20.774218165142088,-1.1368683772161603E-13,6.8212102632969618E-13,4.5474735088646412E-13,-2.2737367544323206E-13,5.6843418860808015E-13,-5.6843418860808015E-13,3.4106051316484809E-13,6.8212102632969618E-13,3.4106051316484809E-13,-7.9580786405131221E-13,45.225828060119625,0,-2.2737367544323206E-13,0,3.4106051316484809E-13,4.5474735088646412E-13,-1.1368683772161603E-13,-2.2737367544323206E-13,2.2737367544323206E-13,-9.0949470177292824E-13,-2.2737367544323206E-13,1.1368683772161603E-13,-1.1368683772161603E-13,-6.8212102632969618E-13,-7.9580786405131221E-13,0,-1.0231815394945443E-12,-1.3642420526593924E-12,-5.6843418860808015E-13,-2.2737367544323206E-13,-7.9580786405131221E-13,1.1368683772161603E-13,-7.9580786405131221E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,-6.8212102632969618E-13,-6.8212102632969618E-12,-2.2737367544323206E-13,-2.2737367544323206E-13,0,-2.2737367544323206E-13,-4.5474735088646412E-13,-3.4106051316484809E-13,-3.4106051316484809E-13,3.4106051316484809E-13,1.1368683772161603E-13,-7.9580786405131221E-13,-6.8212102632969618E-13,-1.1368683772161603E-13,-2.9558577807620168E-12,-1.0231815394945443E-12,-4.5474735088646412E-13,-9.0949470177292824E-13,-2.2737367544323206E-13,-6.8212102632969618E-13,-7.9580786405131221E-13,-5.6843418860808015E-13,-3.4106051316484809E-13,-1.1368683772161603E-13,-4.5474735088646412E-13,-6.8212102632969618E-13,-1.0231815394945443E-12,-7.2759576141834259E-12]
[null,"Total Retail",null,{"$f":"SUM(D496:D501)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(P496:P501)","v":0},{"$f":"SUM(Q496:Q501)","v":24879.415167172352},22071.490558682272,4.1802650230238214E-10,1.2496457202360034E-9,2.8140334507043008E-10,5.1605297812784556E-10,-1.9548451746231876E-10,5.8076921050087549E-10,7.7099571171856951E-10,9.6576968644512817E-11,2.9942270884930622E-10,5.3876192396273836E-10,{"$f":"SUM(AC496:AC501)","v":46950.905725859178},{"$f":"SUM(AD496:AD501)","v":2.4709834178793244E-10},-3.12070369545836E-11,4.5810111259925179E-10,2.2754420569981448E-10,-4.9709569793776609E-10,-2.3442225938197225E-10,3.298055162304081E-10,-5.6263615988427773E-10,1.1406200428609736E-9,5.042863904236583E-10,5.8713567341328599E-10,1.120383785746526E-10,{"$f":"SUM(AP496:AP501)","v":2.2812685074313777E-9},{"$f":"SUM(AQ496:AQ501)","v":-2.1665869098796975E-10},-6.496350124507444E-10,-4.2672354538808577E-10,5.0272319640498608E-10,6.0873617258039303E-10,-4.8640913519193418E-10,5.2142468121019192E-10,-5.7775650930125266E-10,-3.6627056942961644E-10,-3.9750602809363045E-10,-4.319247182138497E-10,5.8878413256024942E-10,{"$f":"SUM(BC496:BC501)","v":-1.3312160263012629E-9},{"$f":"SUM(BD496:BD501)","v":7.1921135713637341E-10},8.3241502579767257E-10,7.5851858127862215E-10,-4.4576609070645645E-10,-5.0368953452561982E-10,5.3665871746488847E-10,-9.6406438387930393E-11,-1.5330670066759922E-10,1.2619238987099379E-11,-2.5968915906560142E-10,2.2927792997506913E-10,-4.2092551666428335E-11,{"$f":"SUM(BP496:BP501)","v":1.5877503756200895E-9},{"$f":"SUM(BQ496:BQ501)","v":-8.3784357229887974E-10},-4.0915892896009609E-10,-6.2345861806534231E-10,1.2187229003757238E-10,-1.1543193068064284E-9,-1.472699295845814E-9,-7.837002158339601E-10,-6.9064753915881738E-10,-1.303504859606619E-9,-1.4272814041760284E-9,-1.4870238373987377E-10,-4.3306158659106586E-10,{"$f":"SUM(CC496:CC501)","v":-9.1625054210453527E-9}]
[null,"Resale",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D503:O503)","v":0},2.1827872842550278E-11,7.2759576141834259E-12,-1.0913936421275139E-11,4.3655745685100555E-11,-2.9103830456733704E-11,5.8207660913467407E-11,5.8207660913467407E-11,-2.1827872842550278E-11,1.4551915228366852E-11,-7.2759576141834259E-12,5.0931703299283981E-11,6.184563972055912E-11,{"$f":"SUM(Q503:AB503)","v":2.4738255888223648E-10},1.4551915228366852E-11,5.4569682106375694E-11,8.0035533756017685E-11,2.5465851649641991E-11,5.4569682106375694E-11,7.2759576141834259E-11,-2.1827872842550278E-11,-7.2759576141834259E-12,5.8207660913467407E-11,1.4551915228366852E-11,2.9103830456733704E-11,1.0913936421275139E-11,{"$f":"SUM(AD503:AO503)","v":3.8562575355172157E-10},1.4551915228366852E-11,5.8207660913467407E-11,6.5483618527650833E-11,8.7311491370201111E-11,8.7311491370201111E-11,9.0949470177292824E-11,2.1827872842550278E-11,8.0035533756017685E-11,7.2759576141834259E-11,2.1827872842550278E-11,6.5483618527650833E-11,9.0949470177292824E-11,{"$f":"SUM(AQ503:BB503)","v":7.5669959187507629E-10},3.637978807091713E-11,3.637978807091713E-11,4.3655745685100555E-11,-7.2759576141834259E-12,0,3.637978807091713E-11,6.184563972055912E-11,2.5465851649641991E-11,4.3655745685100555E-11,5.4569682106375694E-11,8.0035533756017685E-11,7.6397554948925972E-11,{"$f":"SUM(BD503:BO503)","v":4.8748916015028954E-10},3.637978807091713E-12,4.3655745685100555E-11,-3.637978807091713E-12,3.2741809263825417E-11,-1.4551915228366852E-11,6.9121597334742546E-11,8.3673512563109398E-11,0,2.9103830456733704E-11,5.0931703299283981E-11,2.1827872842550278E-11,8.0035533756017685E-11,{"$f":"SUM(BQ503:CB503)","v":3.9653968997299671E-10}]
[null,"Totals",null,{"$f":"SUM(D502:D503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,24879.415167172374,22071.490558682279,4.07112565881107E-10,1.293301465921104E-9,2.5229951461369637E-10,5.7426063904131297E-10,-1.3727685654885136E-10,5.5894133765832521E-10,7.8554762694693636E-10,8.9301011030329391E-11,3.503544121485902E-10,6.0060756368329749E-10,46950.905725859426,2.6165025701629929E-10,2.3362645151792094E-11,5.3813664635526948E-10,2.5301005734945647E-10,-4.425260158313904E-10,-1.6166268324013799E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.198827703774441E-9,5.1883830565202516E-10,6.1623950387001969E-10,1.2295231499592774E-10,2.6668942609830992E-9,-2.021067757596029E-10,-5.9142735153727699E-10,-3.6123992686043493E-10,5.9003468777518719E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.432525540527422E-10,-4.9772097554523498E-10,-2.9351099328778218E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.7451643442618661E-10,7.5559114520729054E-10,8.687948138685897E-10,8.0217432696372271E-10,-4.5304204832063988E-10,-5.0368953452561982E-10,5.730385055358056E-10,-3.4560798667371273E-11,-1.2784084901795723E-10,5.6274984672199935E-11,-2.0511947695922572E-10,3.0931346373108681E-10,3.4305003282497637E-11,{"$f":"SUM(BP502:BP503)","v":2.075239535770379E-9},-8.3420559349178802E-10,-3.6550318327499554E-10,-6.2709659687243402E-10,1.546140993013978E-10,-1.1688712220347952E-9,-1.4035776985110715E-9,-7.000267032708507E-10,-6.9064753915881738E-10,-1.2744010291498853E-9,-1.3763497008767445E-9,-1.2687451089732349E-10,-3.5302605283504818E-10,-8.765965731072356E-9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+BD504-BD109","v":7.5559114520729054E-10}]
[]
[]
[null,"Checks - Should be 0"]
[null,"RAP Fixed and Variable",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+CD488","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Revenues Before Tax",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+P504","v":0},24879.415167172374,22071.490558682279,4.07112565881107E-10,1.293301465921104E-9,2.5229951461369637E-10,5.7426063904131297E-10,-1.3727685654885136E-10,5.5894133765832521E-10,7.8554762694693636E-10,8.9301011030329391E-11,3.503544121485902E-10,6.0060756368329749E-10,46950.905725859426,2.6165025701629929E-10,2.3362645151792094E-11,5.3813664635526948E-10,2.5301005734945647E-10,-4.425260158313904E-10,-1.6166268324013799E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.198827703774441E-9,5.1883830565202516E-10,6.1623950387001969E-10,1.2295231499592774E-10,2.6668942609830992E-9,-2.021067757596029E-10,-5.9142735153727699E-10,-3.6123992686043493E-10,5.9003468777518719E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.432525540527422E-10,-4.9772097554523498E-10,-2.9351099328778218E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.7451643442618661E-10,7.5559114520729054E-10,8.687948138685897E-10,8.0217432696372271E-10,-4.5304204832063988E-10,-5.0368953452561982E-10,5.730385055358056E-10,-3.4560798667371273E-11,-1.2784084901795723E-10,5.6274984672199935E-11,-2.0511947695922572E-10,3.0931346373108681E-10,3.4305003282497637E-11,2.075239535770379E-9,-8.3420559349178802E-10,-3.6550318327499554E-10,-6.2709659687243402E-10,1.546140993013978E-10,-1.1688712220347952E-9,-1.4035776985110715E-9,-7.000267032708507E-10,-6.9064753915881738E-10,-1.2744010291498853E-9,-1.3763497008767445E-9,-1.2687451089732349E-10,{"$f":"+CB504","v":-3.5302605283504818E-10},-8.765965731072356E-9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Franchise Tax revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q390","v":-1197.6812101273681},{"$f":"+R390","v":-1055.891407605639},-1.127773430198431E-10,-1.3096723705530167E-10,-8.0035533756017685E-11,-1.0186340659856796E-10,-7.2759576141834259E-11,0,-8.7311491370201111E-11,-7.2759576141834259E-11,-1.3096723705530167E-10,-1.2369127944111824E-10,-2253.5726177342585,-1.0913936421275139E-10,-1.3096723705530167E-10,-1.5279510989785194E-10,-1.8917489796876907E-10,0,-1.0913936421275139E-10,0,0,-9.4587448984384537E-11,-8.0035533756017685E-11,0,-7.2759576141834259E-11,-1.1059455573558807E-9,0,0,0,-1.0186340659856796E-10,0,0,0,0,-8.0035533756017685E-11,0,0,0,5.2386894822120667E-10,-1.3678800314664841E-9,-1.2078089639544487E-9,-1.3242242857813835E-9,-1.3460521586239338E-9,-1.4333636499941349E-9,-1.5425030142068863E-9,-1.7098500393331051E-9,-1.5861587598919868E-9,-1.6880221664905548E-9,-1.6079866327345371E-9,-1.280568540096283E-9,-1.3023964129388332E-9,-1.6822014003992081E-8,1.2878444977104664E-9,1.1641532182693481E-9,1.229636836796999E-9,1.3242242857813835E-9,1.4479155652225018E-9,1.7244019545614719E-9,1.7025740817189217E-9,1.6952981241047382E-9,1.7826096154749393E-9,1.7680577002465725E-9,1.3169483281672001E-9,1.3824319466948509E-9,1.8393620848655701E-8,{"$f":"+CD390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"GRT Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Q412","v":-637.93372223527331},{"$f":"+R412","v":-565.93565535078233},0,-4.3655745685100555E-11,-2.9103830456733704E-11,0,0,0,0,-5.4569682106375694E-11,-8.3673512563109398E-11,-4.0017766878008842E-11,-1203.8693775862921,0,0,-9.822542779147625E-11,-6.9121597334742546E-11,0,0,0,0,-4.3655745685100555E-11,-9.4587448984384537E-11,-8.7311491370201111E-11,-3.2741809263825417E-11,-2.3283064365386963E-10,-4.3655745685100555E-11,-5.4569682106375694E-11,0,0,0,0,-2.9103830456733704E-11,0,0,0,0,0,0,-7.3850969783961773E-10,-6.1118043959140778E-10,-6.8394001573324203E-10,-7.021299097687006E-10,-7.8216544352471828E-10,-8.1854523159563541E-10,-8.6583895608782768E-10,-8.694769348949194E-10,-9.0585672296583652E-10,-8.6220097728073597E-10,-6.8394001573324203E-10,-7.4942363426089287E-10,-8.9639797806739807E-9,6.9485395215451717E-10,6.1481841839849949E-10,6.2573235481977463E-10,6.6575012169778347E-10,8.0399331636726856E-10,8.7311491370201111E-10,9.2040863819420338E-10,9.0949470177292824E-10,9.4587448984384537E-10,9.1313268058001995E-10,6.8030203692615032E-10,7.5669959187507629E-10,9.6624717116355896E-9,{"$f":"+CD412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum of Variances",{"$f":"SUM(P513:DB513)","v":86986.927461069237},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P509:P512)","v":0},23043.800234809733,20449.663495725858,2.943352228612639E-10,1.1186784831807017E-9,1.4316015040094499E-10,4.7239723244274501E-10,-2.1003643269068561E-10,5.5894133765832521E-10,6.9823613557673525E-10,-3.8028247217880562E-11,1.3571366253017914E-10,4.368985173641704E-10,43493.463730538875,1.525108928035479E-10,-1.0760459190350957E-10,2.8711610866594128E-10,-5.2864379540551454E-12,-4.425260158313904E-10,-2.7080204745288938E-10,3.0797764338785782E-10,-5.6991211749846116E-10,1.0605845091049559E-9,3.4421532291162293E-10,5.2892801249981858E-10,1.7450929590268061E-11,1.3281180599733489E-9,-2.4576252144470345E-10,-6.4599703364365268E-10,-3.6123992686043493E-10,4.8817128117661923E-10,6.9604766395059414E-10,-3.9545966501464136E-10,5.1414872359600849E-10,-4.9772097554523498E-10,-3.7354652704379987E-10,-3.7567815525108017E-10,-3.6644109968619887E-10,6.7973360273754224E-10,-5.0647486204979941E-11,-1.3507985840988113E-9,-9.5019458967726678E-10,-1.2059899745509028E-9,-2.5012241167132743E-9,-2.719218628044473E-9,-1.7880097402667161E-9,-2.610249794088304E-9,-2.5834765438048635E-9,-2.5376039047841914E-9,-2.6753070869744988E-9,-1.6551950920984382E-9,-2.0175150439172285E-9,-2.3710754248895682E-8,1.1484928563731955E-9,1.4134684533928521E-9,1.2282725947443396E-9,2.1445885067805648E-9,1.0830376595549751E-9,1.1939391697524115E-9,1.9229560166422743E-9,1.9141452867188491E-9,1.4540830761688994E-9,1.304840679949848E-9,1.8703758541960269E-9,{"$f":"SUM(CB509:CB512)","v":1.786105485734879E-9},1.9290126829218934E-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,0]

{"sheet":"lookups","index":19,"n_rows":141,"n_cols":73,"rows_kept":141,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"FPL 002330"]
[null,null,null,"20170235-EI"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"LOOKUP TABLES"]
[]
[]
[null,null,"DEPRECIABLE LIFE"]
[null,null,"Capital Class","Book","Tax"]
[null,null,"Solar",30,5]
[null,null,"Oil / Gas Production",50,20]
[null,null,"Coal Production",65,20]
[null,null,"Combined Cycle Production",40,20]
[null,null,"Combustion Turbine Production",40,15]
[null,null,"Gas Turbine Production",40,20]
[null,null,"Nuclear Production",20,15]
[null,null,"Transmission, Substation",44,15]
[null,null,"Transmission, Lines",55,15]
[null,null,"Transmission, Clearing",65,20]
[null,null,"Transmission, Easements",100,67]
[null,null,"Distribution, Substation",51,20]
[null,null,"Distribution, Lines",57,20]
[null,null,"Distribution, Clearing",65,20]
[null,null,"Communications",7,7]
[null,null,"Fiber Optics",20,7]
[null,null,"Real, Office Buildings",55,39]
[null,null,"Real, Stores",7,7]
[null,null,"Real, Office Furniture",7,7]
[null,null,"Automobiles",6,5]
[null,null,"Light Trucks",9,5]
[null,null,"Heavy Trucks",13,5]
[null,null,"Information, Mainframe",5,5]
[null,null,"Information, PC",3,5]
[null,null,"Office Access",5,7]
[null,null,"Office Equipment",7,7]
[null,null,"Office, Duplicating",7,5]
[null,null,"Customer Service",null,5]
[null,null,"Prepaid Easement",null,"99 SL"]
[null,null,"OUC PPA",1,15]
[null,null,"Acquisition Adjustment",30,20]
[null,null,"Inventory",5,5]
[]
[]
[]
[null,null,"TAX DEPRECIATION SCHEDULES"]
[]
[null,null,"LIFE","sum",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68]
[null,null,1,{"$f":"SUM(F56:BU56)","v":1},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,5,1,null,0.2,0.32,0.192,0.1152,0.1152,{"$f":"1-SUM(F57:J57)","v":5.7600000000000096E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,7,1,null,0.1429,0.24490000000000001,0.1749,0.1249,8.9300000000000004E-2,8.9200000000000002E-2,8.9300000000000004E-2,{"$f":"1-SUM(F58:L58)","v":4.4599999999999862E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,10,1,null,0.1,0.18,0.14399999999999999,0.1152,9.2200000000000004E-2,7.3700000000000002E-2,6.5500000000000003E-2,6.5500000000000003E-2,6.5600000000000006E-2,6.5500000000000003E-2,{"$f":"1-SUM(F59:O59)","v":3.2800000000000051E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,15,1.0000000000000004,null,0.05,9.5000000000000001E-2,8.5500000000000007E-2,7.6999999999999999E-2,6.93E-2,6.2300000000000001E-2,5.9000000000000004E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,5.9000000000000004E-2,5.91E-2,2.9499999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,20,1.0000000000000002,null,3.7499999999999999E-2,7.2190000000000004E-2,6.6769999999999996E-2,6.1769999999999999E-2,5.713E-2,5.2850000000000001E-2,4.888E-2,4.5220000000000003E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,4.462E-2,4.4609999999999997E-2,2.231E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,39,1,null,{"$f":"(12.5-6)*0.00214","v":1.391E-2},{"$f":"0.02564","v":2.564E-2},2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,2.564E-2,{"$f":"1-SUM(F62:AR62)","v":1.1770000000000058E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,67,1,null,7.463E-3,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"0.014925","v":1.4925000000000001E-2},1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,1.4925000000000001E-2,{"$f":"1-SUM(F63:BT63)","v":7.4870000000007986E-3}]
[]
[null,null,"99 SL",0.6868686868686863,null,{"$f":"MIN(1/99,100%-SUM($E$65:E65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:F65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:G65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:H65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:I65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:J65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:K65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:L65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:M65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:N65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:O65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:P65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:Q65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:R65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:S65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:T65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:U65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:V65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:W65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:X65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:Y65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:Z65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AA65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AB65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AC65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AD65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AE65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AF65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AG65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AH65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AI65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AJ65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AK65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AL65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AM65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AN65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AO65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AP65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AQ65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AR65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AS65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AT65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AU65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AV65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AW65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AX65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AY65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:AZ65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BA65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BB65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BC65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BD65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BE65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BF65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BG65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BH65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BI65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BJ65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BK65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BL65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BM65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BN65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BO65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BP65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BQ65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BR65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BS65))","v":1.0101010101010102E-2},{"$f":"MIN(1/99,100%-SUM($E$65:BT65))","v":1.0101010101010102E-2}]
[null,null,"custom 3",0]
[null,null,"custom 4",0]
[null,null,"custom 5",0]
[null,null,"custom 6",0]
[null,null,"custom 7",0]
[null,null,"custom 8",0]
[null,null,"custom 9",0]
[null,null,"custom 10",0]
[]
[]
[null,null,"INFLATION TABLES"]
[]
[null,null,"RATE","mean",null,2016,{"$f":"F78+1","v":2017},{"$f":"G78+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,{"$f":"BS78+1","v":2082},{"$f":"BT78+1","v":2083}]
[null,null,0,{"$f":"AVERAGE(F79:BU79)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"CPI",{"$f":"GEOMEAN(F80:AI80)","v":2.3909606537658116E-2},null,1.9889970376639976E-2,2.4896265560165887E-2,2.6315789473684292E-2,2.485207100591702E-2,2.7179258836106834E-2,2.2617171657428159E-2,2.5733981827551711E-2,2.6752479477383018E-2,2.5008882049153192E-2,2.3157185705149352E-2,2.2586228217954973E-2,2.2481123447476881E-2,2.2672150926990264E-2,2.2449002678200713E-2,2.2442337024249248E-2,2.3276267921592542E-2,2.2938981787790746E-2,2.3324753877036253E-2,2.3617153357492038E-2,2.3405834161624783E-2,2.3272126273209182E-2,2.357972716057688E-2,2.3927550309389201E-2,2.4418955480042248E-2,2.428993627116105E-2,2.4473051350969222E-2,2.45558317223602E-2,2.4731013724477169E-2,2.4923279263480813E-2,2.4894668178026658E-2,{"$f":"AI80","v":2.4894668178026658E-2},{"$f":"AJ80","v":2.4894668178026658E-2},2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2,2.4894668178026658E-2]
[null,null,0.01,0.01,null,{"$f":"$C81","v":0.01},{"$f":"$C81","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$C81","v":0.01},0.01,0.01]
[null,null,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2]
[null,null,0.02,0.02,null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,2.5000000000000001E-2,2.5000000000000001E-2,null,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,{"$f":"$C84","v":2.5000000000000001E-2},2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,0.03,0.03,null,0.03,{"$f":"$C85","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[]
[null,null,"custom 1",{"$f":"GEOMEAN(F88:AI88)","v":0.01},null,0.01,{"$f":"F88","v":0.01},{"$f":"G88","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BS88","v":0.01},{"$f":"BT88","v":0.01}]
[null,null,"custom 2",{"$f":"GEOMEAN(F89:AI89)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"custom 3",{"$f":"GEOMEAN(F90:AI90)","v":0.03},null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[]
[]
[]
[]
[]
[null,null,"MODEL LOOKUPS"]
[]
[null,null,"Cash Flow Type","Code","Definition"]
[null,null,"Operating Savings",1,"Savings or Revenues that flow through the income statement"]
[null,null,"Operating Expense",2,"Expenses that flow through the income statement"]
[null,null,"Land",3,"Land is capitalized and does not depreciate"]
[null,null,"Capital",4,"Capital that starts depreciating when spent"]
[null,null,"AFUDC Capital",5,"Capital that earns AFUDC until COD"]
[null,null,"CWIP Capital",6,"Capital that goes into rate base when spent, but does not start deprecating until COD"]
[]
[]
[]
[null,null,"Denomination","factor"]
[null,null,"$ dollars",1]
[null,null,"$ thousands",{"$f":"10^3","v":1000}]
[null,null,"$ millions",{"$f":"10^6","v":1000000}]
[null,null,"$ billions",{"$f":"10^9","v":1000000000}]
[]
[]
[]
[]
[null,null,"LOOKUP TABLES"]
[]
[null,null,"Cost Category",null,"Allocator",null,"Class"]
[]
[null,null,"…",null,"…",null,"Existing Retail",null,"…"]
[null,null,"Revenue",null,"MWh Sales",null,"Project",null,"MWh Sales"]
[null,null,"Intangible",null,"Payroll",null,"Wholesale",null,"Payroll"]
[null,null,"Steam",null,"12CP",null,null,null,"12CP, Wholesale adj."]
[null,null,"Nuclear",null,"12CP",null,null,null,"12CP, excl. Contracts"]
[null,null,"Nuclear Fuel",null,"MWh Sales",null,null,null,"MWh Sales, excl. Contracts"]
[null,null,"Other Production",null,"12CP",null,null,null,"12CP, Wholesale adj."]
[null,null,"Transmission",null,"12CP Transmission",null,null,null,"12CP Demand"]
[null,null,"Distribution",null,"Retail",null,null,null,"Retail"]
[null,null,"General",null,"Payroll",null,null,null,"Payroll"]
[null,null,"Working Capital",null,"MWh Sales",null,null,null,"MWh Sales"]
[null,null,"Revenue Credits",null,"MWh Sales",null,null,null,"MWh Sales"]
[null,null,"Customer Service",null,"Retail",null,null,null,"Retail"]
[null,null,"Admin. & General",null,"Payroll",null,null,null,"Payroll"]
[null,null,"Other Tax",null,"Plant",null,null,null,"Plant"]
[null,null,"Gains and Losses",null,"Retail",null,null,null,"Retail"]
[null,null,"Other",null,"Other",null,null,null,"Other"]
[null,null,"Cash",null,"Cash",null,null,null,"Cash"]
[null,null,"Reg Asset",null,"12CP",null,null,null,"12CP, Wholesale adj."]
[null,null,"Reg Liability",null,"12CP",null,null,null,"12CP, Wholesale adj."]