{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Summary of Returns","Summary of Rates","Func & Classif","Alloc & Returns","Billing Det","Purchased Power","Meters","Services","Line Loss Calculation","ZeroInt"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":12,"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":"Summary of Returns","index":0,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Summary of Rates of Return by Class"]
[]
[]
[]
[null,null,null,"Pro Forma","Pro Forma",null,null,"Pro Forma","Unitized "]
[null,null,null,"Operating","Operating",null,null,"Rate of Return","Rate of Return"]
["#","Rate","Code","Revenue","Expenses","Margin","Rate Base","on Rate Base","on Rate Base"]
[]
[1,"R - Residential","R",{"$f":"'Alloc & Returns'!F$351","v":40110579.291263267},{"$f":"'Alloc & Returns'!F$377","v":40039404.644808903},{"$f":"D10-E10","v":71174.646454364061},{"$f":"'Alloc & Returns'!F$385","v":69019279.362637118},{"$f":"F10/G10","v":1.0312284786458336E-3},{"$f":"H10/H$26","v":4.6514104104903316E-2}]
[2,"C-1 Small Commercial Single Phase","C1",{"$f":"'Alloc & Returns'!G$351","v":4008207.3916206895},{"$f":"'Alloc & Returns'!G$377","v":3797091.1074802512},{"$f":"D11-E11","v":211116.28414043831},{"$f":"'Alloc & Returns'!G$385","v":6715144.274976233},{"$f":"F11/G11","v":3.1438830722841843E-2},1.4180650316203391]
[3,"C-3 Small Commercial Three Phase","C3",{"$f":"'Alloc & Returns'!H$351","v":1277432.316881103},{"$f":"'Alloc & Returns'!H$377","v":1228689.879636544},48742.43724455894,{"$f":"'Alloc & Returns'!H$385","v":2236897.592647668},2.1790196120183462E-2,0.98285828193130154]
[4,"D - Commercial and Industrial Demand < 3,000 kW","D",{"$f":"'Alloc & Returns'!I$351","v":16485291.574527066},{"$f":"'Alloc & Returns'!I$377","v":15689770.597547945},795520.97697912157,{"$f":"'Alloc & Returns'!I$385","v":18839697.427114233},4.2225783086845221E-2,1.90461620395875]
[5,"I-E - Large Commercial Existing","I-E",{"$f":"'Alloc & Returns'!J$351","v":1212883.3603548245},{"$f":"'Alloc & Returns'!J$377","v":1037057.7619029385},175825.59845188598,{"$f":"'Alloc & Returns'!J$385","v":558369.71308018058},0.31489100202438419,14.203324629953192]
[6,"I-E - Large Commercial Existing - DIRECT SERVE","I-E",{"$f":"'Alloc & Returns'!K$351","v":791939.83258486621},{"$f":"'Alloc & Returns'!K$377","v":543262.76797509997},248677.06460976624,{"$f":"'Alloc & Returns'!K$385","v":662313.83284390951},0.37546711585649922,16.935642174904515]
[7,"L - Large Commercial and Industrial 3,000 - 5,000 kW","L",{"$f":"'Alloc & Returns'!L$351","v":879388.95128208096},{"$f":"'Alloc & Returns'!L$377","v":804804.21458191203},{"$f":"D16-E16","v":74584.736700168927},{"$f":"'Alloc & Returns'!L$385","v":1038725.2049637294},{"$f":"F16/G16","v":7.1804107904335779E-2},{"$f":"H16/H$26","v":3.2387621360184005}]
[8,"OL - Outdoor Lighting","OL",{"$f":"'Alloc & Returns'!M$351","v":1394039.8976488162},{"$f":"'Alloc & Returns'!M$377","v":790374.80245103594},{"$f":"D17-E17","v":603665.09519778029},{"$f":"'Alloc & Returns'!M$385","v":1483632.7001023199},{"$f":"F17/G17","v":0.40688311544774391},{"$f":"H17/H$26","v":18.352677396299544}]
[]
[]
[]
[]
[]
[]
[]
[]
[9,null,null,{"$f":"SUM(D10:D25)","v":66159762.616162717},{"$f":"SUM(E10:E25)","v":63930455.776384622},2229306.8397780955,{"$f":"SUM(G10:G25)","v":100554060.1083654},{"$f":"F26/G26","v":2.217023198641218E-2},{"$f":"H26/H$26","v":1}]
[]
[]
["#","Rate","Code","Rev Share"]
[]
[1,"R - Residential","R",{"$f":"D10/D$26","v":0.60626848865785266}]
[2,"C-1 Small Commercial Single Phase","C1",6.0583763198713343E-2]
[3,"C-3 Small Commerical Three Phase","C3",1.930829655922962E-2]
[4,"D - Commercial and Industrial Demand < 3,000 kW","D",0.24917398313789804]
[5,"I-E - Large Commercial Existing","I-E",1.8332643776120792E-2]
[6,"I-E - Large Commercial Existing - DIRECT SERVE","I-E",1.1970112970015353E-2]
[7,"L - Large Commercial and Industrial 3,000 - 5,000 kW","L",1.3291900038759324E-2]
[8,"OL - Outdoor Lighting","OL",2.1070811661410869E-2]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[9,null,null,1]

{"sheet":"Summary of Rates","index":1,"n_rows":16,"n_cols":9,"rows_kept":16,"cut":false,"hidden":false,"merged":[[1,10,1,13],[3,3,3,4],[3,6,3,8]]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Summary of Cost-Based Rates"]
[]
[null,null,null,"Two-Part Rates",null,null,"Three-Part Rates"]
[]
[null,null,null,"Customer ","Energy",null,"Customer ","Energy","Demand"]
["#","Rate",null,"$/Month","$/KWH",null,"$/Month","$/KWH","$/KW"]
[]
[1,{"$f":"'Summary of Returns'!B10","v":"R - Residential"},null,{"$f":"'Alloc & Returns'!F642","v":30.217605456098198},{"$f":"'Alloc & Returns'!F643","v":9.6819723417241488E-2}]
[2,{"$f":"'Summary of Returns'!B11","v":"C-1 Small Commercial Single Phase"},null,{"$f":"'Alloc & Returns'!G642","v":34.354909778735809},{"$f":"'Alloc & Returns'!G643","v":8.5753005539881286E-2}]
[3,{"$f":"'Summary of Returns'!B12","v":"C-3 Small Commercial Three Phase"},null,{"$f":"'Alloc & Returns'!H642","v":45.050574490586108},{"$f":"'Alloc & Returns'!H643","v":9.5995195021831098E-2}]
[4,{"$f":"'Summary of Returns'!B13","v":"D - Commercial and Industrial Demand < 3,000 kW"},null,null,null,null,{"$f":"'Alloc & Returns'!I642","v":62.415094986900755},{"$f":"'Alloc & Returns'!I643","v":4.8623663385688666E-2},{"$f":"'Alloc & Returns'!I644","v":11.941036451243672}]
[5,{"$f":"'Summary of Returns'!B14","v":"I-E - Large Commercial Existing"},null,null,null,null,{"$f":"'Alloc & Returns'!J642","v":99.727655076421428},{"$f":"'Alloc & Returns'!J643","v":4.8635234216869265E-2},{"$f":"'Alloc & Returns'!J644","v":13.487318879054111}]
[6,{"$f":"'Summary of Returns'!B15","v":"I-E - Large Commercial Existing - DIRECT SERVE"},null,null,null,null,{"$f":"'Alloc & Returns'!K642","v":99.727655076421428},{"$f":"'Alloc & Returns'!K643","v":3.9370624387739188E-2},{"$f":"'Alloc & Returns'!K644","v":14.387794018139981}]
[7,{"$f":"'Summary of Returns'!B16","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},null,null,null,null,{"$f":"'Alloc & Returns'!L642","v":99.727655076421428},{"$f":"'Alloc & Returns'!L643","v":4.8635234216869272E-2},{"$f":"'Alloc & Returns'!L644","v":13.27369725437099}]
[8,{"$f":"'Summary of Returns'!B17","v":"OL - Outdoor Lighting"}]

{"sheet":"Func & Classif","index":2,"n_rows":489,"n_cols":29,"rows_kept":489,"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,{"$f":"IF(COUNTIF(AC4:AC490,\"err\"),\"err\",\"ok\")","v":"err"}]
[null,null,null,"Allocation",null,"Total",null,"Power Supply",null,null,"Transmission",null,"Station Equipment",null,"Pri & Sec. Distr Plant",null,null,"Customer Services",null,null,"Meters",null,"Lighting",null,"Meter Reading Billing and Cust Acct Service",null,"Load Management"]
["Description",null,"Name","Vector",null,"System",null,"Demand","Energy",null,"Demand",null,"Demand",null,"Demand","Customer",null,"Demand","Customer",null,"Customer",null,"Customer",null,"Customer",null,"Customer","Total Check","Status"]
[]
["Plant in Service"]
[]
["Intangible Plant"]
[301,"ORGANIZATION","P301","PT&D",null,0,null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,6,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,7,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,9,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,11,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,13,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,14,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,16,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,17,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,19,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,21,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,23,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},null,{"$f":"IF(VLOOKUP($D8,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D8,$C$5:$AA$496,25,)/VLOOKUP($D8,$C$5:$AA$496,4,))*$F8))","v":0},{"$f":"SUM(H8:AA8)","v":0},{"$f":"IF(ABS(AB8-F8)<1,\"ok\",\"err\")","v":"ok"}]
[302,"FRANCHISES","P302","PT&D",null,0,null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,6,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,7,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,9,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,11,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,13,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,14,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,16,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,17,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,19,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,21,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,23,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},null,{"$f":"IF(VLOOKUP($D9,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D9,$C$5:$AA$496,25,)/VLOOKUP($D9,$C$5:$AA$496,4,))*$F9))","v":0},{"$f":"SUM(H9:AA9)","v":0},{"$f":"IF(ABS(AB9-F9)<1,\"ok\",\"err\")","v":"ok"}]
[303,"MISC. INTANGIBLE","P303","PT&D",null,0,null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,6,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,7,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,9,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,11,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,13,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,14,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,16,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,17,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,19,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,21,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,23,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},null,{"$f":"IF(VLOOKUP($D10,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D10,$C$5:$AA$496,25,)/VLOOKUP($D10,$C$5:$AA$496,4,))*$F10))","v":0},{"$f":"SUM(H10:AA10)","v":0},{"$f":"IF(ABS(AB10-F10)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Intangible Plant","PINT",null,null,{"$f":"SUM(F8:F10)","v":0},{"$f":"SUM(G8:G10)","v":0},{"$f":"SUM(H8:H10)","v":0},{"$f":"SUM(I8:I10)","v":0},null,{"$f":"SUM(K8:K10)","v":0},null,{"$f":"SUM(M8:M10)","v":0},null,{"$f":"SUM(O8:O10)","v":0},{"$f":"SUM(P8:P10)","v":0},null,{"$f":"SUM(R8:R10)","v":0},{"$f":"SUM(S8:S10)","v":0},null,{"$f":"SUM(U8:U10)","v":0},null,{"$f":"SUM(W8:W10)","v":0},null,{"$f":"SUM(Y8:Y10)","v":0},null,{"$f":"SUM(AA8:AA10)","v":0},{"$f":"SUM(H12:AA12)","v":0},{"$f":"IF(ABS(AB12-F12)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Steam Production"]
[310,"LAND AND LAND RIGHTS","P310","F016",null,0,null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,6,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,7,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,9,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,11,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,13,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,14,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,16,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,17,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,19,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,21,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,23,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},null,{"$f":"IF(VLOOKUP($D15,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D15,$C$5:$AA$496,25,)/VLOOKUP($D15,$C$5:$AA$496,4,))*$F15))","v":0},{"$f":"SUM(H15:AA15)","v":0},{"$f":"IF(ABS(AB15-F15)<1,\"ok\",\"err\")","v":"ok"}]
[311,"STRUCTURES AND IMPROVEMENTS","P311","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[312,"BOILER PLANT EQUIPMENT","P312","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[313,"ENGINES AND ENGINE DRIVEN GENERATORS","P313","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[314,"TURBOGENERATOR UNITS","P314","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[315,"ACCESSORY ELEC EQUIP","P315","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[316,"MISC POWER PLANT EQUIPMENT","P316","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H21:AA21)","v":0},{"$f":"IF(ABS(AB21-F21)<1,\"ok\",\"err\")","v":"ok"}]
[317,"ASSET RETIREMENT COST FOR STEAM PROD","P317","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
[null,"Total Steam Production Plant","PPROD",null,null,{"$f":"SUM(F15:F23)","v":0},{"$f":"SUM(G15:G23)","v":0},{"$f":"SUM(H15:H23)","v":0},{"$f":"SUM(I15:I23)","v":0},null,{"$f":"SUM(K15:K23)","v":0},null,{"$f":"SUM(M15:M23)","v":0},null,{"$f":"SUM(O15:O23)","v":0},{"$f":"SUM(P15:P23)","v":0},null,{"$f":"SUM(R15:R23)","v":0},{"$f":"SUM(S15:S23)","v":0},null,{"$f":"SUM(U15:U23)","v":0},null,{"$f":"SUM(W15:W23)","v":0},null,{"$f":"SUM(Y15:Y23)","v":0},null,{"$f":"SUM(AA15:AA23)","v":0},{"$f":"SUM(H24:AA24)","v":0},{"$f":"IF(ABS(AB24-F24)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
[350,"LAND AND LAND RIGHTS","P350","F011",null,0,null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,6,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,7,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,9,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,11,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,13,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,14,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,16,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,17,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,19,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,21,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,23,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},null,{"$f":"IF(VLOOKUP($D27,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D27,$C$5:$AA$496,25,)/VLOOKUP($D27,$C$5:$AA$496,4,))*$F27))","v":0},{"$f":"SUM(H27:AA27)","v":0},{"$f":"IF(ABS(AB27-F27)<1,\"ok\",\"err\")","v":"ok"}]
[352,"STRUCTURES AND IMPROVEMENTS","P352","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[353,"STATION EQUIPMENT","P353","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[354,"TOWERS AND FIXTURES","P354","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[355,"POLES AND FIXTURES","P355","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[356,"CONDUCTORS AND DEVICES","P356","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[359,"ROADS AND TRAILS","P359","F011",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
[null,"Total Transmission Plant","PTRAN",null,null,{"$f":"SUM(F27:F34)","v":0},{"$f":"SUM(G27:G34)","v":0},0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H35:AA35)","v":0},{"$f":"IF(ABS(AB35-F35)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Plant in Service (Continued)"]
[]
["Distribution"]
[360,"LAND AND LAND RIGHTS","P360","F001",null,274958.43,null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,6,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,7,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,9,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,11,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F40))","v":274958.43},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,13,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,14,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,16,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,17,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,19,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,21,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,23,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D40,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D40,$C$5:$AA$496,25,)/VLOOKUP($D40,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"SUM(H40:AA40)","v":274958.43},{"$f":"IF(ABS(AB40-F40)<1,\"ok\",\"err\")","v":"ok"}]
[361,"STRUCTURES AND IMPROVEMENTS","P361","F001",null,0,null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,6,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,7,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,9,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,0,null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,13,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,14,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,16,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,17,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,19,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,21,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,23,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},null,{"$f":"IF(VLOOKUP($D41,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D41,$C$5:$AA$496,25,)/VLOOKUP($D41,$C$5:$AA$496,4,))*$F41))","v":0},0,{"$f":"IF(ABS(AB41-F41)<1,\"ok\",\"err\")","v":"ok"}]
[362,"STATION EQUIPMENT","P362","F001",null,19846831.359999999,null,0,0,null,0,null,19846831.359999999,null,0,0,null,0,0,null,0,null,0,null,0,null,0,19846831.359999999,"ok"]
[364,"POLES, TOWERS AND FIXTURES","P364","F002",null,42304678.789999999,null,0,0,null,0,null,0,null,30701335.064821478,11603343.725178517,null,0,0,null,0,null,0,null,0,null,0,42304678.789999992,"ok"]
[365,"OVERHEAD CONDUCTORS AND DEVICE","P365","F003",null,21480757.09,null,0,0,null,0,null,0,null,2713418.3062768374,18767338.783723164,null,0,0,null,0,null,0,null,0,null,0,21480757.090000004,"ok"]
[366,"UNDERGROUND CONDUIT","P366","F004",null,4835304.28,null,0,0,null,0,null,0,null,4351353.0609276975,483951.21907230234,null,0,0,null,0,null,0,null,0,null,0,4835304.2799999993,"ok"]
[367,"UNDERGROUND CONDUCTORS AND DEV","P367","F004",null,16412290.729999999,null,0,0,null,0,null,0,null,14769633.381752919,1642657.3482470778,null,0,0,null,0,null,0,null,0,null,0,16412290.729999997,"ok"]
[368,"LINE TRANSFORMERS","P368","F005",null,21900800.010000002,null,0,0,null,0,null,0,null,10700853.726929884,11199946.283070117,null,0,0,null,0,null,0,null,0,null,0,21900800.010000002,"ok"]
[369,"SERVICES","P369","F006",null,10005610.129999999,null,0,0,null,0,null,0,null,0,0,null,0,10005610.129999999,null,0,null,0,null,0,null,0,10005610.129999999,"ok"]
[370,"METERS","P370","F007",null,8635541.6699999999,null,0,0,null,0,null,0,null,0,0,null,0,0,null,8635541.6699999999,null,0,null,0,null,0,8635541.6699999999,"ok"]
[371,"INSTALLATIONS ON CONSUMERS PRE","P371","F013",null,2383139.5100000002,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,2383139.5100000002,null,0,null,0,2383139.5100000002,"ok"]
[372,"LEASED PROP. ON CONSUMERS PREMISES","P372","F013",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[373,"STREET LIGHTING AND SIGNAL SYS","P373","F008",null,623583.39,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,623583.39,null,0,null,0,623583.39,"ok"]
[]
[null,"Total Distribution Plant","PDIST",null,null,{"$f":"SUM(F40:F53)","v":148703495.38999999},{"$f":"SUM(G42:G52)","v":0},{"$f":"SUM(H40:H53)","v":0},{"$f":"SUM(I40:I53)","v":0},null,null,{"$f":"SUM(L40:L53)","v":0},{"$f":"SUM(M40:M53)","v":20121789.789999999},null,{"$f":"SUM(O40:O53)","v":63236593.540708825},{"$f":"SUM(P40:P53)","v":43697237.359291181},null,{"$f":"SUM(R40:R52)","v":0},{"$f":"SUM(S40:S52)","v":10005610.129999999},null,{"$f":"SUM(U40:U52)","v":8635541.6699999999},null,{"$f":"SUM(W40:W52)","v":3006722.9000000004},null,{"$f":"SUM(Y40:Y52)","v":0},null,{"$f":"SUM(AA40:AA52)","v":0},{"$f":"SUM(H54:AA54)","v":148703495.39000002},{"$f":"IF(ABS(AB54-F54)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Transmission and Distribution Plant","PT&D",null,null,{"$f":"F35+F54","v":148703495.38999999},0,0,0,0,0,0,20121789.789999999,null,{"$f":"O35+O54","v":63236593.540708825},43697237.359291181,0,0,10005610.129999999,0,8635541.6699999999,0,3006722.9000000004,0,0,0,0,{"$f":"SUM(H56:AA56)","v":148703495.39000002},{"$f":"IF(ABS(AB56-F56)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Production, Transmission & Distribution Plant","PPT&D",null,null,{"$f":"F56+F24","v":148703495.38999999},null,{"$f":"H56+H24","v":0},0,0,0,0,20121789.789999999,0,63236593.540708825,43697237.359291181,0,0,10005610.129999999,0,8635541.6699999999,0,3006722.9000000004,0,0,null,{"$f":"AA56+AA24","v":0},{"$f":"SUM(H58:AA58)","v":148703495.39000002},{"$f":"IF(ABS(AB58-F58)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Plant in Service (Continued)"]
[]
["General Plant"]
[389,"LAND AND LAND RIGHTS","P389","PT&D",null,86866.25,null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,6,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,7,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,9,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,11,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":11754.292780821415},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,13,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":36940.125242173694},{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,14,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":25526.065374632672},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,16,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,17,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":5844.8513848018201},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,19,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":5044.5157299381326},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,21,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":1756.3994876322797},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,23,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},null,{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,25,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":0},{"$f":"SUM(H63:AA63)","v":86866.250000000015},{"$f":"IF(ABS(AB63-F63)<1,\"ok\",\"err\")","v":"ok"}]
[390,"STRUCTURES AND IMPROVEMENTS","P390","PT&D",null,2801667.5,null,0,0,null,0,null,379107.19145251444,null,1191417.2459030712,823283.47042704944,null,0,188511.9959377693,null,162699.04334314467,null,56648.552936451269,null,0,null,0,{"$f":"SUM(H64:AA64)","v":2801667.5},{"$f":"IF(ABS(AB64-F64)<1,\"ok\",\"err\")","v":"ok"}]
[391,"OFFICE FURNITURE AND EQUIPMENT","P391","PT&D",null,756892.76,null,0,0,null,0,null,102418.82324520739,null,321870.84568856738,222416.57805357265,null,0,50928.015154705899,null,43954.440691249911,null,15304.057166696872,null,0,null,0,756892.76,"ok"]
[392,"TRANSPORTATION EQUIPMENT","P392","PT&D",null,3898168.1700000004,null,0,0,null,0,null,527480.0049393042,null,1657707.3422054602,1145495.4662913643,null,0,262290.74728809955,null,226375.26831777755,null,78819.34095799533,null,0,null,0,3898168.1700000013,"ok"]
[393,"STORES EQUIPMENT","P393","PT&D",null,99882.37,null,0,0,null,0,null,13515.566985133277,null,42475.268096471671,29350.914841992708,null,0,6720.6493731660767,null,5800.3906765688698,null,2019.5800266674087,null,0,null,0,99882.37000000001,"ok"]
[394,"TOOLS, SHOP & GARAGE EQUIPMENT","P394","PT&D",null,711788.69000000006,null,0,0,null,0,null,96315.573198305821,null,302690.20885053457,209162.53014104039,null,0,47893.158855513779,null,41335.147345454156,null,14392.071609151444,null,0,null,0,711788.69000000018,"ok"]
[395,"LABORATORY EQUIPMENT","P395","PT&D",null,246491.04,null,0,0,null,0,null,33353.895811194365,null,104821.03105260842,72432.577684672666,null,0,16585.307832273647,null,14314.281191703445,null,4983.9464275474975,null,0,null,0,246491.04000000004,"ok"]
[396,"POWER OPERATED EQUIPMENT","P396","PT&D",null,651517.13,null,0,0,null,0,null,88159.936658258957,null,277059.55281391292,191451.44233891819,null,0,43837.748256688959,null,37835.044227293649,null,13173.405704927442,null,0,null,0,651517.13000000012,"ok"]
[397,"COMMUNICATION EQUIPMENT","P397","PT&D",null,884271.95,null,0,0,null,0,null,119655.1180483545,null,376039.21639464295,259847.56570767026,null,0,59498.805709915017,null,51351.632668822072,null,17879.611470595275,null,0,null,0,884271.95000000007,"ok"]
[398,"MISCELLANEOUS EQUIPMENT","P398","PT&D",null,214219.27,null,0,0,null,0,null,28987.046394587465,null,91097.367079700372,62949.362848356948,null,0,14413.881074764191,null,12440.187957588405,null,4331.4246450026449,null,0,null,0,214219.27000000002,"ok"]
[399,"OTHER TANGIBLE PROPERTY","P399","PT&D",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
[null,"Total General Plant","PGP",null,null,{"$f":"SUM(F63:F74)","v":10351765.129999999},{"$f":"SUM(G63:G74)","v":0},0,0,null,{"$f":"SUM(K63:K74)","v":0},null,1400747.4495136817,null,4402118.2033271436,3041915.9737092699,null,0,696525.16086769814,null,601149.95214954077,null,209308.39043266742,null,{"$f":"SUM(Y63:Y74)","v":0},null,{"$f":"SUM(AA63:AA74)","v":0},{"$f":"SUM(H75:AA75)","v":10351765.130000001},{"$f":"IF(ABS(AB75-F75)<1,\"ok\",\"err\")","v":"ok"}]
[]
[106,"COMPLETED CONSTR NOT CLASSIFIED","P106","PT&D",null,0,null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,6,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,7,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,9,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,11,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,13,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,14,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,16,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,17,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,19,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,21,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,23,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},null,{"$f":"IF(VLOOKUP($D77,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D77,$C$5:$AA$496,25,)/VLOOKUP($D77,$C$5:$AA$496,4,))*$F77))","v":0},{"$f":"SUM(H77:AA77)","v":0},{"$f":"IF(ABS(AB77-F77)<1,\"ok\",\"err\")","v":"ok"}]
[102,"ELECTRIC PLANT PURCHASED OR SOLD","P102","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,6,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,7,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,9,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,11,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,13,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,14,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,16,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,17,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,19,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,21,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,23,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},null,{"$f":"IF(VLOOKUP($D78,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D78,$C$5:$AA$496,25,)/VLOOKUP($D78,$C$5:$AA$496,4,))*$F78))","v":0},{"$f":"SUM(H78:AA78)","v":0},{"$f":"IF(ABS(AB78-F78)<1,\"ok\",\"err\")","v":"ok"}]
[]
[114,"Electric Plant Acquisition Adjustment",null,"PPROD",null,0,null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,6,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,7,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,9,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,11,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,13,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,14,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,16,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,17,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,19,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,21,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,23,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},null,{"$f":"IF(VLOOKUP($D80,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D80,$C$5:$AA$496,25,)/VLOOKUP($D80,$C$5:$AA$496,4,))*$F80))","v":0},{"$f":"SUM(H80:AA80)","v":0},{"$f":"IF(ABS(AB80-F80)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Plant in Service","TPIS",null,null,{"$f":"F12+F24+F35+F54+F75+F77+F78+F80","v":159055260.51999998},{"$f":"G12+G35+G54+G75+G77+G80","v":0},{"$f":"H12+H24+H35+H54+H75+H77+H78+H80","v":0},{"$f":"I12+I24+I35+I54+I75+I77+I78+I80","v":0},null,{"$f":"K12+K24+K35+K54+K75+K77+K78+K80","v":0},null,{"$f":"M12+M24+M35+M54+M75+M77+M78+M80","v":21522537.23951368},null,{"$f":"O12+O24+O35+O54+O75+O77+O78+O80","v":67638711.744035974},{"$f":"P12+P24+P35+P54+P75+P77+P78+P80","v":46739153.333000451},null,{"$f":"R12+R24+R35+R54+R75+R77+R78+R80","v":0},{"$f":"S12+S24+S35+S54+S75+S77+S78+S80","v":10702135.290867697},null,{"$f":"U12+U24+U35+U54+U75+U77+U78+U80","v":9236691.6221495401},null,{"$f":"W12+W24+W35+W54+W75+W77+W78+W80","v":3216031.2904326678},null,{"$f":"Y12+Y24+Y35+Y54+Y75+Y77+Y78+Y80","v":0},null,{"$f":"AA12+AA24+AA35+AA54+AA75+AA77+AA78+AA80","v":0},{"$f":"SUM(H82:AA82)","v":159055260.51999998},{"$f":"IF(ABS(AB82-F82)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Construction Work in Progress (CWIP)"]
[null,"  CWIP Production","CWIP1","PPROD",null,0,null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,6,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,7,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,9,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,11,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,13,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,14,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,16,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,17,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,19,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,21,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,23,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},null,{"$f":"IF(VLOOKUP($D85,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D85,$C$5:$AA$496,25,)/VLOOKUP($D85,$C$5:$AA$496,4,))*$F85))","v":0},{"$f":"SUM(H85:AA85)","v":0},{"$f":"IF(ABS(AB85-F85)<1,\"ok\",\"err\")","v":"ok"}]
[null,"  CWIP Transmission","CWIP2","PTRAN",null,0,null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,6,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,7,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,9,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,11,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,13,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,14,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,16,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,17,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,19,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,21,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,23,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},null,{"$f":"IF(VLOOKUP($D86,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D86,$C$5:$AA$496,25,)/VLOOKUP($D86,$C$5:$AA$496,4,))*$F86))","v":0},{"$f":"SUM(H86:AA86)","v":0},{"$f":"IF(ABS(AB86-F86)<1,\"ok\",\"err\")","v":"ok"}]
[null,"  CWIP Distribution","CWIP3","PDIST",null,1671255.2799999998,null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,6,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,7,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,9,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,11,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":226145.64197963732},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,13,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":710706.16441764275},{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,14,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":491106.40248635144},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,16,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,17,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":112451.48418016608},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,19,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":97053.499474216471},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,21,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":33792.087461986004},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,23,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},null,{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,25,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":0},{"$f":"SUM(H87:AA87)","v":1671255.2800000003},{"$f":"IF(ABS(AB87-F87)<1,\"ok\",\"err\")","v":"ok"}]
[null,"  CWIP General Plant","CWIP4","PGP",null,0,null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,6,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,7,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,9,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,11,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,13,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,14,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,16,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,17,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,19,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,21,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,23,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},null,{"$f":"IF(VLOOKUP($D88,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D88,$C$5:$AA$496,25,)/VLOOKUP($D88,$C$5:$AA$496,4,))*$F88))","v":0},{"$f":"SUM(H88:AA88)","v":0},{"$f":"IF(ABS(AB88-F88)<1,\"ok\",\"err\")","v":"ok"}]
[null,"  CWIP Other","CWIP5","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,6,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,7,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,9,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,11,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,13,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,14,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,16,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,17,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,19,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,21,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,23,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},null,{"$f":"IF(VLOOKUP($D89,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D89,$C$5:$AA$496,25,)/VLOOKUP($D89,$C$5:$AA$496,4,))*$F89))","v":0},{"$f":"SUM(H89:AA89)","v":0},{"$f":"IF(ABS(AB89-F89)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Construction Work in Progress",null,"TCWIP",null,null,{"$f":"SUM(F85:F89)","v":1671255.2799999998},{"$f":"SUM(G85:G89)","v":0},{"$f":"SUM(H85:H89)","v":0},{"$f":"SUM(I85:I89)","v":0},null,{"$f":"SUM(K85:K89)","v":0},null,{"$f":"SUM(M85:M89)","v":226145.64197963732},null,{"$f":"SUM(O85:O89)","v":710706.16441764275},{"$f":"SUM(P85:P89)","v":491106.40248635144},null,{"$f":"SUM(R85:R89)","v":0},{"$f":"SUM(S85:S89)","v":112451.48418016608},null,{"$f":"SUM(U85:U89)","v":97053.499474216471},null,{"$f":"SUM(W85:W89)","v":33792.087461986004},null,{"$f":"SUM(Y85:Y89)","v":0},null,{"$f":"SUM(AA85:AA89)","v":0},{"$f":"SUM(H91:AA91)","v":1671255.2800000003},{"$f":"IF(ABS(AB91-F91)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Utility Plant",null,null,null,null,{"$f":"F82+F91","v":160726515.79999998},{"$f":"G82+G91","v":0},{"$f":"H82+H91","v":0},{"$f":"I82+I91","v":0},null,{"$f":"K82+K91","v":0},null,{"$f":"M82+M91","v":21748682.881493319},null,{"$f":"O82+O91","v":68349417.908453614},{"$f":"P82+P91","v":47230259.735486805},null,{"$f":"R82+R91","v":0},{"$f":"S82+S91","v":10814586.775047863},null,{"$f":"U82+U91","v":9333745.1216237564},null,{"$f":"W82+W91","v":3249823.3778946539},null,{"$f":"Y82+Y91","v":0},null,{"$f":"AA82+AA91","v":0},{"$f":"SUM(H93:AA93)","v":160726515.79999998},{"$f":"IF(ABS(AB93-F93)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Rate Base"]
[]
["Utility Plant"]
["Plant in Service",null,null,null,null,{"$f":"F82","v":159055260.51999998},null,{"$f":"H82","v":0},{"$f":"I82","v":0},null,{"$f":"K82","v":0},null,{"$f":"M82","v":21522537.23951368},null,{"$f":"O82","v":67638711.744035974},{"$f":"P82","v":46739153.333000451},null,{"$f":"R82","v":0},{"$f":"S82","v":10702135.290867697},null,{"$f":"U82","v":9236691.6221495401},null,{"$f":"W82","v":3216031.2904326678},null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":0},{"$f":"SUM(H98:AA98)","v":159055260.51999998},{"$f":"IF(ABS(AB98-F98)<1,\"ok\",\"err\")","v":"ok"}]
["Construction Work in Progress (CWIP)",null,null,null,null,{"$f":"F91","v":1671255.2799999998},{"$f":"G91","v":0},{"$f":"H91","v":0},{"$f":"I91","v":0},null,{"$f":"K91","v":0},null,{"$f":"M91","v":226145.64197963732},null,{"$f":"O91","v":710706.16441764275},{"$f":"P91","v":491106.40248635144},null,{"$f":"R91","v":0},{"$f":"S91","v":112451.48418016608},null,{"$f":"U91","v":97053.499474216471},null,{"$f":"W91","v":33792.087461986004},null,{"$f":"Y91","v":0},null,{"$f":"AA91","v":0},{"$f":"SUM(H99:AA99)","v":1671255.2800000003},{"$f":"IF(ABS(AB99-F99)<1,\"ok\",\"err\")","v":"ok"}]
[]
["    Total Utility Plant",null,"TUP",null,null,{"$f":"F98+F99","v":160726515.79999998},{"$f":"G98+G99","v":0},0,0,null,0,null,21748682.881493319,null,68349417.908453614,47230259.735486805,null,0,10814586.775047863,null,9333745.1216237564,null,3249823.3778946539,null,0,null,0,{"$f":"SUM(H101:AA101)","v":160726515.79999998},{"$f":"IF(ABS(AB101-F101)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Less: Acummulated Provision for Depreciation"]
["  Electric Plant Amortization",null,"ADEPREPA","TUP",null,null,null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,6,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,7,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,9,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,11,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,13,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,14,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,16,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,17,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,19,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,21,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,23,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},null,{"$f":"IF(VLOOKUP($D104,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D104,$C$5:$AA$496,25,)/VLOOKUP($D104,$C$5:$AA$496,4,))*$F104))","v":0},{"$f":"SUM(H104:AA104)","v":0},{"$f":"IF(ABS(AB104-F104)<1,\"ok\",\"err\")","v":"ok"}]
["  Retirement Work in Progress",null,"RWIP","PDIST",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Steam Production",null,"ADEPRPP","PPROD",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Transmission",null,"ADEPRTP","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist",null,"ADEPRD12","PDIST",null,3157521.54,null,0,0,null,0,null,427259.52418701298,null,1342745.210509964,927852.89167945925,null,0,212455.86341773215,null,183364.27641516094,null,63843.773790671141,null,0,null,0,3157521.54,"ok"]
["  Dist-Structures",null,"ADEPRD1","P361",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Station",null,"ADEPRD2","P362",null,3437689.98,null,0,0,null,0,null,3437689.98,null,0,0,null,0,0,null,0,null,0,null,0,null,0,3437689.98,"ok"]
["  Dist-Poles and Fixtures",null,"ADEPRD3","P364",null,19423592.809999999,null,0,0,null,0,null,0,null,14096082.232006645,5327510.5779933538,null,0,0,null,0,null,0,null,0,null,0,19423592.809999999,{"$f":"IF(ABS(AB111-F111)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-OH Conductor",null,"ADEPRD4","P365",null,10469769,null,0,0,null,0,null,0,null,1322526.1450544961,9147242.854945505,null,0,0,null,0,null,0,null,0,null,0,10469769.000000002,"ok"]
["  Dist-UG Conduit",null,"ADEPRD5","P366",null,1502129.43,null,0,0,null,0,null,0,null,1351785.7645848249,150343.66541517479,null,0,0,null,0,null,0,null,0,null,0,1502129.4299999997,"ok"]
["  Dist-UG Conductor",null,"ADEPRD6","P367",null,5859908.8099999996,null,0,0,null,0,null,0,null,5273407.9719902715,586500.838009728,null,0,0,null,0,null,0,null,0,null,0,5859908.8099999996,"ok"]
["  Dist-Line Transformers",null,"ADEPRD7","P368",null,9920750.3499999996,null,0,0,null,0,null,0,null,4847334.2667055586,5073416.083294441,null,0,0,null,0,null,0,null,0,null,0,9920750.3499999996,{"$f":"IF(ABS(AB115-F115)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-Services",null,"ADEPRD8","P369",null,3401213.01,null,0,0,null,0,null,0,null,0,0,null,0,3401213.01,null,0,null,0,null,0,null,0,3401213.01,"ok"]
["  Dist-Meters",null,"ADEPRD9","P370",null,355761.67,null,0,0,null,0,null,0,null,0,0,null,0,0,null,355761.67,null,0,null,0,null,0,355761.67,"ok"]
["  Dist-Installations on Customer Premises",null,"ADEPRD10","P371",null,1951612.86,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,1951612.86,null,0,null,0,1951612.86,"ok"]
["  Dist-Lighting & Signal Systems",null,"ADEPRD11","P373",null,291814.7,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,291814.7,null,0,null,0,291814.7,"ok"]
["  Accum Amtz - Electric Plant Acquisition",null,null,"PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,{"$f":"IF(ABS(AB120-F120)<1,\"ok\",\"err\")","v":"ok"}]
["  Accum Amtz - Electric Plant in Service ",null,null,"PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,{"$f":"IF(ABS(AB121-F121)<1,\"ok\",\"err\")","v":"ok"}]
["  General Plant ",null,null,"PGP",null,6429759.9800000004,null,0,0,null,0,null,870041.94742294564,null,2734274.1161074215,1889415.8961930193,null,0,432630.52708095865,null,373390.41755384504,null,130007.07564181184,null,0,null,0,6429759.9800000014,{"$f":"IF(ABS(AB122-F122)<1,\"ok\",\"err\")","v":"ok"}]
[]
["   Total Accumulated Depreciation & Amort",null,"TADEPR",null,null,{"$f":"SUM(F104:F122)","v":66201524.140000001},{"$f":"SUM(G104:G122)","v":0},{"$f":"SUM(H104:H122)","v":0},{"$f":"SUM(I104:I122)","v":0},null,{"$f":"SUM(K104:K122)","v":0},null,{"$f":"SUM(M104:M122)","v":4734991.4516099589},null,{"$f":"SUM(O104:O122)","v":30968155.706959184},{"$f":"SUM(P104:P122)","v":23102282.807530683},null,{"$f":"SUM(R104:R122)","v":0},{"$f":"SUM(S104:S122)","v":4046299.4004986905},null,{"$f":"SUM(U104:U122)","v":912516.36396900588},null,{"$f":"SUM(W104:W122)","v":2437278.4094324834},null,{"$f":"SUM(Y104:Y122)","v":0},null,{"$f":"SUM(AA104:AA122)","v":0},{"$f":"SUM(H124:AA124)","v":66201524.140000008},{"$f":"IF(ABS(AB124-F124)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Net Utility Plant",null,"NTPLANT",null,null,{"$f":"F101-F124","v":94524991.659999982},{"$f":"G101-G124","v":0},{"$f":"H101-H124","v":0},{"$f":"I101-I124","v":0},null,{"$f":"K101-K124","v":0},null,{"$f":"M101-M124","v":17013691.429883361},null,{"$f":"O101-O124","v":37381262.201494426},{"$f":"P101-P124","v":24127976.927956123},null,{"$f":"R101-R124","v":0},{"$f":"S101-S124","v":6768287.3745491728},null,{"$f":"U101-U124","v":8421228.7576547507},null,{"$f":"W101-W124","v":812544.96846217057},null,{"$f":"Y101-Y124","v":0},null,{"$f":"AA101-AA124","v":0},{"$f":"SUM(H126:AA126)","v":94524991.659999996},{"$f":"IF(ABS(AB126-F126)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Working Capital"]
["Cash Working Capital - Operation and Maintenance Expenses",null,"CWC","OMLPP",null,{"$f":"0.125*(F285-F180)","v":1216274.7337500006},null,{"$f":"0.125*(H285-H180)","v":0},{"$f":"0.125*(I285-I180)","v":0},null,{"$f":"0.125*(K285-K180)","v":0},null,{"$f":"0.125*(M285-M180)","v":95247.443847989009},null,{"$f":"0.125*(O285-O180)","v":223722.94936427608},{"$f":"0.125*(P285-P180)","v":544354.31512703386},null,{"$f":"0.125*(R285-R180)","v":0},{"$f":"0.125*(S285-S180)","v":18885.122286895676},null,{"$f":"0.125*(U285-U180)","v":103491.7371231297},null,{"$f":"0.125*(W285-W180)","v":8838.8213515856296},null,{"$f":"0.125*(Y285-Y180)","v":221734.34464909008},null,{"$f":"0.125*(AA285-AA180)","v":0},{"$f":"SUM(H129:AA129)","v":1216274.7337500001},{"$f":"IF(ABS(AB129-F129)<1,\"ok\",\"err\")","v":"ok"}]
["Materials and Supplies (13-Month Avg)",null,"M&S","TPIS",null,2114292.0115384618,null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,6,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,7,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,9,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,11,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":286095.08673132467},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,13,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":899108.82195050595},{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,14,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":621294.87698150193},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,16,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,17,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":142261.49501694852},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,19,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":122781.62473789653},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,21,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":42750.106120284647},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,23,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},null,{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,25,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":0},{"$f":"SUM(H130:AA130)","v":2114292.0115384622},{"$f":"IF(ABS(AB130-F130)<1,\"ok\",\"err\")","v":"ok"}]
["Prepayments (13-Month Average)",null,"PREPAY","TPIS",null,410005.87307692319,null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,6,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,7,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,9,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,11,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":55479.879400831276},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,13,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":174356.18898580654},{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,14,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":120482.19786332306},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,16,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,17,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":27587.508324930957},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,19,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":23809.950079617302},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,21,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":8290.1484224141532},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,23,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},null,{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,25,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":0},{"$f":"SUM(H131:AA131)","v":410005.87307692331},{"$f":"IF(ABS(AB131-F131)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Working Capital",null,"TWC",null,null,{"$f":"SUM(F129:F132)","v":3740572.6183653856},{"$f":"SUM(G129:G132)","v":0},0,0,null,0,null,436822.40998014499,null,1297187.9603005885,1286131.3899718588,null,0,188734.12562877516,null,250083.31194064353,null,59879.075894284433,null,{"$f":"SUM(Y129:Y132)","v":221734.34464909008},null,{"$f":"SUM(AA129:AA132)","v":0},{"$f":"SUM(H133:AA133)","v":3740572.6183653851},{"$f":"IF(ABS(AB133-F133)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Deferred Debits & Credits"]
[1,null,"DDEB1","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,6,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,7,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,9,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,11,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,13,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,14,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,16,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,17,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,19,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,21,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,23,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},null,{"$f":"IF(VLOOKUP($D136,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D136,$C$5:$AA$496,25,)/VLOOKUP($D136,$C$5:$AA$496,4,))*$F136))","v":0},{"$f":"SUM(H136:AA136)","v":0},{"$f":"IF(ABS(AB136-F136)<1,\"ok\",\"err\")","v":"ok"}]
[2,null,"DDEB2","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,6,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,7,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,9,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,11,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,13,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,14,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,16,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,17,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,19,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,21,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,23,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},null,{"$f":"IF(VLOOKUP($D137,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D137,$C$5:$AA$496,25,)/VLOOKUP($D137,$C$5:$AA$496,4,))*$F137))","v":0},{"$f":"SUM(H137:AA137)","v":0},{"$f":"IF(ABS(AB137-F137)<1,\"ok\",\"err\")","v":"ok"}]
[3,null,"DDEB3","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,6,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,7,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,9,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,11,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,13,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,14,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,16,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,17,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,19,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,21,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,23,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},null,{"$f":"IF(VLOOKUP($D138,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D138,$C$5:$AA$496,25,)/VLOOKUP($D138,$C$5:$AA$496,4,))*$F138))","v":0},{"$f":"SUM(H138:AA138)","v":0},{"$f":"IF(ABS(AB138-F138)<1,\"ok\",\"err\")","v":"ok"}]
[4,null,"DCRED1","PDIST",null,0,null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,6,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,7,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,9,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,11,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,13,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,14,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,16,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,17,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,19,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,21,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,23,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},null,{"$f":"IF(VLOOKUP($D139,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D139,$C$5:$AA$496,25,)/VLOOKUP($D139,$C$5:$AA$496,4,))*$F139))","v":0},{"$f":"SUM(H139:AA139)","v":0},{"$f":"IF(ABS(AB139-F139)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Deferred Debits & Credits",null,null,null,null,0,{"$f":"SUM(G139:G139)","v":0},{"$f":"SUM(H136:H139)","v":0},{"$f":"SUM(I136:I139)","v":0},null,{"$f":"SUM(K136:K139)","v":0},null,{"$f":"SUM(M136:M139)","v":0},null,{"$f":"SUM(O136:O139)","v":0},{"$f":"SUM(P136:P139)","v":0},null,{"$f":"SUM(R136:R139)","v":0},{"$f":"SUM(S136:S139)","v":0},null,{"$f":"SUM(U136:U139)","v":0},null,{"$f":"SUM(W136:W139)","v":0},null,{"$f":"SUM(Y136:Y139)","v":0},null,{"$f":"SUM(AA136:AA139)","v":0},{"$f":"SUM(H141:AA141)","v":0},{"$f":"IF(ABS(AB141-F141)<1,\"ok\",\"err\")","v":"ok"}]
["Less: Customer Deposits (enter negative)",null,"CSTDEP","TPIS",null,-2288495.83,null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,6,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,7,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,9,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,11,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-309667.44867550879},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,13,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-973189.50198025419},{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,14,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-672485.50692765322},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,16,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,17,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-153982.91075174409},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,19,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-132898.0267058014},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,21,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":-46272.434959038852},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,23,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},null,{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,25,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":0},{"$f":"SUM(H142:AA142)","v":-2288495.8300000005},{"$f":"IF(ABS(AB142-F142)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Net Rate Base",null,"RB",null,null,{"$f":"F126+F133+F142","v":95977068.448365375},{"$f":"G101-G124+G133-G142","v":0},{"$f":"H126+H133-H142","v":0},{"$f":"I126+I133-I142","v":0},null,{"$f":"K126+K133-K142","v":0},null,{"$f":"M126+M133-M142","v":17760181.288539015},null,{"$f":"O126+O133-O142","v":39651639.663775265},{"$f":"P126+P133-P142","v":26086593.824855637},null,{"$f":"R126+R133-R142","v":0},{"$f":"S126+S133-S142","v":7111004.410929692},null,{"$f":"U126+U133-U142","v":8804210.0963011961},null,{"$f":"W126+W133-W142","v":918696.47931549384},null,{"$f":"Y126+Y133-Y142","v":221734.34464909008},null,{"$f":"AA126+AA133-AA142","v":0},{"$f":"SUM(H144:AA144)","v":100554060.10836539},{"$f":"IF(ABS(AB144-F144)<1,\"ok\",\"err\")","v":"err"}]
[]
["Operation and Maintenance Expenses"]
[]
["Steam Power Production Operations Expense"]
[500,"OPERATION SUPV AND ENGINEERING","OM500","PPROD",null,0,null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,6,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,7,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,9,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,11,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,13,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,14,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,16,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,17,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,19,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,21,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,23,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},null,{"$f":"IF(VLOOKUP($D149,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D149,$C$5:$AA$496,25,)/VLOOKUP($D149,$C$5:$AA$496,4,))*$F149))","v":0},{"$f":"SUM(H149:AA149)","v":0},{"$f":"IF(ABS(AB149-F149)<1,\"ok\",\"err\")","v":"ok"}]
[501,"FUEL","OM501","F017",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[502,"STEAM EXPENSES","OM502","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[503,"STEAM FROM OTHER SOURCES","OM503","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[504,"STEAM TRANSFERRED - CREDIT","OM504","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[505,"ELECTRIC EXPENSES","OM505","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[506,"MISC STEAM POWER EXPENSES","OM506","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[507,"RENTS","OM507","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[509,"ALLOWANCES","OM509","F017",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Steam Production Operation Expense",null,"OMPO",null,null,{"$f":"SUM(F149:F158)","v":0},null,{"$f":"SUM(H149:H158)","v":0},{"$f":"SUM(I149:I158)","v":0},null,{"$f":"SUM(K149:K158)","v":0},null,{"$f":"SUM(M149:M158)","v":0},null,{"$f":"SUM(O149:O158)","v":0},{"$f":"SUM(P149:P158)","v":0},null,{"$f":"SUM(R149:R158)","v":0},{"$f":"SUM(S149:S158)","v":0},null,{"$f":"SUM(U149:U158)","v":0},null,{"$f":"SUM(W149:W158)","v":0},null,{"$f":"SUM(Y149:Y158)","v":0},null,{"$f":"SUM(AA149:AA158)","v":0},{"$f":"SUM(H159:AA159)","v":0},{"$f":"IF(ABS(AB159-F159)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Steam Power Production Maintenance Expense"]
[510,"MAINENANCE SUPV AND ENGINEERING","OM510","F017",null,0,null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,6,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,7,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,9,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,11,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,13,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,14,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,16,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,17,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,19,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,21,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,23,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},null,{"$f":"IF(VLOOKUP($D162,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D162,$C$5:$AA$496,25,)/VLOOKUP($D162,$C$5:$AA$496,4,))*$F162))","v":0},{"$f":"SUM(H162:AA162)","v":0},{"$f":"IF(ABS(AB162-F162)<1,\"ok\",\"err\")","v":"ok"}]
[511,"MAINTENANCE OF STRUCTURES","OM511","F016",null,0,null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,6,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,7,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,9,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,11,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,13,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,14,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,16,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,17,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,19,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,21,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,23,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},null,{"$f":"IF(VLOOKUP($D163,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D163,$C$5:$AA$496,25,)/VLOOKUP($D163,$C$5:$AA$496,4,))*$F163))","v":0},{"$f":"SUM(H163:AA163)","v":0},{"$f":"IF(ABS(AB163-F163)<1,\"ok\",\"err\")","v":"ok"}]
[512,"MAINTENANCE OF BOILER PLANT","OM512","F017",null,0,null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,6,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,7,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,9,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,11,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,13,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,14,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,16,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,17,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,19,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,21,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,23,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},null,{"$f":"IF(VLOOKUP($D164,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D164,$C$5:$AA$496,25,)/VLOOKUP($D164,$C$5:$AA$496,4,))*$F164))","v":0},{"$f":"SUM(H164:AA164)","v":0},{"$f":"IF(ABS(AB164-F164)<1,\"ok\",\"err\")","v":"ok"}]
[513,"MAINTENANCE OF ELECTRIC PLANT","OM513","F017",null,0,null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,6,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,7,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,9,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,11,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,13,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,14,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,16,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,17,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,19,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,21,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,23,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},null,{"$f":"IF(VLOOKUP($D165,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D165,$C$5:$AA$496,25,)/VLOOKUP($D165,$C$5:$AA$496,4,))*$F165))","v":0},{"$f":"SUM(H165:AA165)","v":0},{"$f":"IF(ABS(AB165-F165)<1,\"ok\",\"err\")","v":"ok"}]
[514,"MAINTENANCE OF MISC STEAM PLANT","OM514","F016",null,0,null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,6,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,7,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,9,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,11,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,13,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,14,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,16,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,17,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,19,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,21,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,23,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},null,{"$f":"IF(VLOOKUP($D166,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D166,$C$5:$AA$496,25,)/VLOOKUP($D166,$C$5:$AA$496,4,))*$F166))","v":0},{"$f":"SUM(H166:AA166)","v":0},{"$f":"IF(ABS(AB166-F166)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Steam Production Maintenance Expense",null,"OMPM",null,null,{"$f":"SUM(F162:F167)","v":0},null,{"$f":"SUM(H162:H167)","v":0},{"$f":"SUM(I162:I167)","v":0},null,{"$f":"SUM(K162:K167)","v":0},null,{"$f":"SUM(M162:M167)","v":0},null,{"$f":"SUM(O162:O167)","v":0},{"$f":"SUM(P162:P167)","v":0},null,{"$f":"SUM(R162:R167)","v":0},{"$f":"SUM(S162:S167)","v":0},null,{"$f":"SUM(U162:U167)","v":0},null,{"$f":"SUM(W162:W167)","v":0},null,{"$f":"SUM(Y162:Y167)","v":0},null,{"$f":"SUM(AA162:AA167)","v":0},{"$f":"SUM(H168:AA168)","v":0},{"$f":"IF(ABS(AB168-F168)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Steam Production Operation and Maintenance Expenses",null,"OMP",null,null,{"$f":"F159+F168","v":0},null,{"$f":"H159+H168","v":0},{"$f":"I159+I168","v":0},null,{"$f":"K159+K168","v":0},null,{"$f":"M159+M168","v":0},null,{"$f":"O159+O168","v":0},{"$f":"P159+P168","v":0},null,{"$f":"R159+R168","v":0},{"$f":"S159+S168","v":0},null,{"$f":"U159+U168","v":0},null,{"$f":"W159+W168","v":0},null,{"$f":"Y159+Y168","v":0},null,{"$f":"AA159+AA168","v":0},{"$f":"SUM(H170:AA170)","v":0},{"$f":"IF(ABS(AB170-F170)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses (Continued)"]
[]
["Purchased Power"]
[555,"PURCHASED POWER","OM555","OMPP",null,53014406.390000008,null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,6,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":18966356.058875803},{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,7,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":34048050.331124209},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,9,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,11,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,13,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,14,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,16,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,17,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,19,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,21,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,23,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},null,{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,25,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":0},{"$f":"SUM(H175:AA175)","v":53014406.390000015},{"$f":"IF(ABS(AB175-F175)<1,\"ok\",\"err\")","v":"ok"}]
[556,"SYSTEM CONTROL & LOAD DISPATCHING","OM556","OMPP",null,0,null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,6,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,7,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,9,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,11,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,13,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,14,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,16,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,17,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,19,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,21,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,23,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},null,{"$f":"IF(VLOOKUP($D176,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D176,$C$5:$AA$496,25,)/VLOOKUP($D176,$C$5:$AA$496,4,))*$F176))","v":0},{"$f":"SUM(H176:AA176)","v":0},{"$f":"IF(ABS(AB176-F176)<1,\"ok\",\"err\")","v":"ok"}]
[557,"OTHER EXPENSES","OM557","OMPP",null,0,null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,6,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,7,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,9,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,11,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,13,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,14,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,16,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,17,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,19,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,21,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,23,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},null,{"$f":"IF(VLOOKUP($D177,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D177,$C$5:$AA$496,25,)/VLOOKUP($D177,$C$5:$AA$496,4,))*$F177))","v":0},{"$f":"SUM(H177:AA177)","v":0},{"$f":"IF(ABS(AB177-F177)<1,\"ok\",\"err\")","v":"ok"}]
[559,"RENEWABLE ENERGY CR EXP","OM559","OMPP",null,0,null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,6,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,7,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,9,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,11,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,13,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,14,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,16,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,17,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,19,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,21,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,23,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},null,{"$f":"IF(VLOOKUP($D178,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D178,$C$5:$AA$496,25,)/VLOOKUP($D178,$C$5:$AA$496,4,))*$F178))","v":0},{"$f":"SUM(H178:AA178)","v":0},{"$f":"IF(ABS(AB178-F178)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Purchased Power",null,"TPP",null,null,{"$f":"SUM(F175:F179)","v":53014406.390000008},null,{"$f":"SUM(H175:H179)","v":18966356.058875803},{"$f":"SUM(I175:I179)","v":34048050.331124209},null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H180:AA180)","v":53014406.390000015},{"$f":"IF(ABS(AB180-F180)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission Expenses"]
[560,"OPERATION SUPERVISION AND ENG","OM560","PTRAN",null,0,null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,6,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,6,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,7,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,7,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,9,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,9,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,11,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,11,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,13,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,13,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,14,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,14,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,16,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,16,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,17,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,17,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,19,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,19,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,21,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,21,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,23,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,23,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},null,{"$f":"IF((VLOOKUP($D183,$C$5:$AA$496,25,)=0),0,((VLOOKUP($D183,$C$5:$AA$496,25,)/VLOOKUP($D183,$C$5:$AA$496,4,))*$F183))","v":0},{"$f":"SUM(H183:AA183)","v":0},{"$f":"IF(ABS(AB183-F183)<1,\"ok\",\"err\")","v":"ok"}]
[561,"LOAD DISPATCHING","OM561","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[562,"STATION EXPENSES","OM562","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[563,"OVERHEAD LINE EXPENSES","OM563","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[564,"UNDERGROUND LINE EXPENSES","OM564","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H187:AA187)","v":0},{"$f":"IF(ABS(AB187-F187)<1,\"ok\",\"err\")","v":"ok"}]
[565,"TRANSMISION OF ELEC BY OTHERS","OM565","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H188:AA188)","v":0},{"$f":"IF(ABS(AB188-F188)<1,\"ok\",\"err\")","v":"ok"}]
[566,"MISC. TRANSMISSION EXPENSES","OM566","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H189:AA189)","v":0},{"$f":"IF(ABS(AB189-F189)<1,\"ok\",\"err\")","v":"ok"}]
[567,"RENTS","OM567","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H190:AA190)","v":0},{"$f":"IF(ABS(AB190-F190)<1,\"ok\",\"err\")","v":"ok"}]
[568,"MAINTENANCE SUPERVISION AND ENG","OM568","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H191:AA191)","v":0},{"$f":"IF(ABS(AB191-F191)<1,\"ok\",\"err\")","v":"ok"}]
[569,"MAINTENANCE OF STRUCTURES","OM569","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[570,"MAINT OF STATION EQUIPMENT","OM570","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[571,"MAINT OF OVERHEAD LINES","OM571","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[572,"MAINT OF UNDERGROUND LINES","OM572","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H195:AA195)","v":0},{"$f":"IF(ABS(AB195-F195)<1,\"ok\",\"err\")","v":"ok"}]
[573,"MAINT MISC","OM573","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H196:AA196)","v":0},{"$f":"IF(ABS(AB196-F196)<1,\"ok\",\"err\")","v":"ok"}]
[574,"MAINT OF TRANS PLANT ","OM574","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Transmission Expenses",null,null,null,null,{"$f":"SUM(F183:F197)","v":0},{"$f":"SUM(G183:G197)","v":0},0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H199:AA199)","v":0},{"$f":"IF(ABS(AB199-F199)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Distribution Operation Expense"]
[580,"OPERATION SUPERVISION AND ENGI","OM580","PDIST",null,466052.55000000005,null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,6,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,7,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,9,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,11,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":63063.826560354704},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,13,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":198190.20121663384},{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,14,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":136951.78345231045},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,16,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,17,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":31358.644954259216},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,19,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":27064.704870450583},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,21,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":9423.388945991308},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,23,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},null,{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,25,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":0},{"$f":"SUM(H202:AA202)","v":466052.5500000001},{"$f":"IF(ABS(AB202-F202)<1,\"ok\",\"err\")","v":"ok"}]
[581,"LOAD DISPATCHING","OM581","P362",null,1298.44,null,0,0,null,0,null,1298.44,null,0,0,null,0,0,null,0,null,0,null,0,null,0,1298.44,"ok"]
[582,"STATION EXPENSES","OM582","P362",null,232941.21,null,0,0,null,0,null,232941.21,null,0,0,null,0,0,null,0,null,0,null,0,null,0,232941.21,"ok"]
[583,"OVERHEAD LINE EXPENSES","OM583","P365",null,583354.72999999986,null,0,0,null,0,null,0,null,73688.529543126147,509666.2004568738,null,0,0,null,0,null,0,null,0,null,0,583354.73,"ok"]
[584,"UNDERGROUND LINE EXPENSES","OM584","P367",null,249060.85000000003,null,0,0,null,0,null,0,null,224133.09054559734,24927.759454402702,null,0,0,null,0,null,0,null,0,null,0,249060.85000000003,"ok"]
[585,"STREET LIGHTING EXPENSE","OM585","P371",null,3735.03,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,3735.03,null,0,null,0,3735.03,"ok"]
[586,"METER EXPENSES","OM586","P370",null,465716.08000000007,null,0,0,null,0,null,0,null,0,0,null,0,0,null,465716.08000000007,null,0,null,0,null,0,465716.08000000007,"ok"]
[586,"METER EXPENSES - LOAD MANAGEMENT","OM586x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[587,"CUSTOMER INSTALLATIONS EXPENSE","OM587","P369",null,11046.100000000004,null,0,0,null,0,null,0,null,0,0,null,0,11046.100000000004,null,0,null,0,null,0,null,0,11046.100000000004,"ok"]
[588,"MISCELLANEOUS DISTRIBUTION EXP","OM588","PDIST",null,723829.66,null,0,0,null,0,null,97944.895135710583,null,307810.66633358761,212700.82709059204,null,0,48703.343250245416,null,42034.393169565512,null,14635.535020298992,null,0,null,0,723829.66000000015,"ok"]
[588,"MISC DISTR EXP -- MAPPING","OM588x","F015",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[589,"RENTS","OM589","PDIST",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Distribution Operation Expense",null,"OMDO",null,null,{"$f":"SUM(F202:F214)","v":2737034.6500000004},{"$f":"SUM(G202:G214)","v":0},0,0,null,0,null,395248.3716960653,null,803822.48763894499,884246.57045417896,null,0,91108.088204504631,null,534815.17804001621,null,27793.953966290301,null,0,null,0,{"$f":"SUM(H215:AA215)","v":2737034.65},{"$f":"IF(ABS(AB215-F215)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses (Continued)"]
[]
["Distribution Maintenance Expense"]
[590,"MAINTENANCE SUPERVISION AND EN","OM590","PDIST",null,41686.749999999993,null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,6,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,7,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,9,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,11,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":5640.8359354859576},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,13,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":17727.411577444451},{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,14,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":12249.851993794693},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,16,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,17,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":2804.9197296462921},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,19,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":2420.841996805415},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,21,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":842.88876682318994},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,23,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},null,{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,25,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":0},{"$f":"SUM(H220:AA220)","v":41686.75},{"$f":"IF(ABS(AB220-F220)<1,\"ok\",\"err\")","v":"ok"}]
[592,"MAINTENANCE OF STATION EQUIPME","OM592","P362",null,148466.08000000002,null,0,0,null,0,null,148466.08000000002,null,0,0,null,0,0,null,0,null,0,null,0,null,0,148466.08000000002,"ok"]
[593,"MAINTENANCE OF OVERHEAD LINES","OM593","P365",null,2869921.9299999997,null,0,0,null,0,null,0,null,362524.40590525535,2507397.5240947446,null,0,0,null,0,null,0,null,0,null,0,2869921.9299999997,"ok"]
[594,"MAINTENANCE OF UNDERGROUND LIN","OM594","P367",null,95536.079999999987,null,0,0,null,0,null,0,null,85974.157997980918,9561.9220020190733,null,0,0,null,0,null,0,null,0,null,0,95536.079999999987,"ok"]
[595,"MAINTENANCE OF LINE TRANSFORME","OM595","P368",null,11987.03,null,0,0,null,0,null,0,null,5856.9300935011979,6130.0999064988027,null,0,0,null,0,null,0,null,0,null,0,11987.03,"ok"]
[596,"MAINTENANCE OF ST LIGHTS & SIG SYSTEMS","OM596","P373",null,20460.699999999997,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,20460.699999999997,null,0,null,0,20460.699999999997,"ok"]
[597,"MAINTENANCE OF METERS","OM597","P370",null,76271.240000000005,null,0,0,null,0,null,0,null,0,0,null,0,0,null,76271.240000000005,null,0,null,0,null,0,76271.240000000005,"ok"]
[598,"MAINTENANCE OF MISC DISTR PLANT","OM598","PDIST",null,238388.03,null,0,0,null,0,null,32257.438303866449,null,101375.20250310173,70051.469222049927,null,0,16040.091603651335,null,13843.721435701016,null,4820.1069316295861,null,0,null,0,238388.03000000003,"ok"]
[]
["Total Distribution Maintenance Expense",null,"OMDM",null,null,{"$f":"SUM(F220:F228)","v":3502717.84},0,0,0,null,0,null,186364.35423935243,null,{"$f":"SUM(O220:O228)","v":573458.1080772836},2605390.8672191072,null,0,18845.011333297629,null,92535.803432506422,null,26123.695698452775,null,0,null,0,{"$f":"SUM(H229:AA229)","v":3502717.84},{"$f":"IF(ABS(AB229-F229)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Distribution Operation and Maintenance Expenses",null,null,null,null,{"$f":"F215+F229","v":6239752.4900000002},{"$f":"G215+G229","v":0},{"$f":"H215+H229","v":0},{"$f":"I215+I229","v":0},null,{"$f":"K215+K229","v":0},null,{"$f":"M215+M229","v":581612.72593541769},null,{"$f":"O215+O229","v":1377280.5957162287},{"$f":"P215+P229","v":3489637.4376732861},null,{"$f":"R215+R229","v":0},{"$f":"S215+S229","v":109953.09953780226},null,{"$f":"U215+U229","v":627350.9814725226},null,{"$f":"W215+W229","v":53917.649664743076},null,{"$f":"Y215+Y229","v":0},null,{"$f":"AA215+AA229","v":0},{"$f":"SUM(H231:AA231)","v":6239752.4900000002},{"$f":"IF(ABS(AB231-F231)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission and Distribution Expenses",null,null,null,null,{"$f":"F231+F199","v":6239752.4900000002},{"$f":"G231+G199","v":0},{"$f":"H231+H199","v":0},{"$f":"I231+I199","v":0},null,{"$f":"K231+K199","v":0},null,{"$f":"M231+M199","v":581612.72593541769},null,{"$f":"O231+O199","v":1377280.5957162287},{"$f":"P231+P199","v":3489637.4376732861},null,{"$f":"R231+R199","v":0},{"$f":"S231+S199","v":109953.09953780226},null,{"$f":"U231+U199","v":627350.9814725226},null,{"$f":"W231+W199","v":53917.649664743076},null,{"$f":"Y231+Y199","v":0},null,{"$f":"AA231+AA199","v":0},{"$f":"SUM(H233:AA233)","v":6239752.4900000002},{"$f":"IF(ABS(AB233-F233)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Steam Production, Transmission and Distribution Expenses",null,null,null,null,{"$f":"F170+F199+F231","v":6239752.4900000002},{"$f":"G233+G201","v":0},{"$f":"H170+H199+H231","v":0},{"$f":"I170+I199+I231","v":0},null,{"$f":"K170+K199+K231","v":0},null,{"$f":"M170+M199+M231","v":581612.72593541769},null,{"$f":"O170+O199+O231","v":1377280.5957162287},{"$f":"P170+P199+P231","v":3489637.4376732861},null,{"$f":"R170+R199+R231","v":0},{"$f":"S170+S199+S231","v":109953.09953780226},null,{"$f":"U170+U199+U231","v":627350.9814725226},null,{"$f":"W170+W199+W231","v":53917.649664743076},null,{"$f":"Y170+Y199+Y231","v":0},null,{"$f":"AA170+AA199+AA231","v":0},{"$f":"SUM(H235:AA235)","v":6239752.4900000002},{"$f":"IF(ABS(AB235-F235)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Production, Purchased Power, Trans and Distr Expenses",null,"OMSUB",null,null,{"$f":"F231+F199+F180+F170","v":59254158.88000001},{"$f":"G233+G180","v":0},{"$f":"H231+H199+H180+H170","v":18966356.058875803},{"$f":"I231+I199+I180+I170","v":34048050.331124209},null,{"$f":"K231+K199+K180+K170","v":0},null,{"$f":"M231+M199+M180+M170","v":581612.72593541769},null,{"$f":"O231+O199+O180+O170","v":1377280.5957162287},{"$f":"P231+P199+P180+P170","v":3489637.4376732861},null,{"$f":"R231+R199+R180+R170","v":0},{"$f":"S231+S199+S180+S170","v":109953.09953780226},null,{"$f":"U231+U199+U180+U170","v":627350.9814725226},null,{"$f":"W231+W199+W180+W170","v":53917.649664743076},null,{"$f":"Y231+Y199+Y180+Y170","v":0},null,{"$f":"AA231+AA199+AA180+AA170","v":0},{"$f":"SUM(H237:AA237)","v":59254158.880000018},{"$f":"IF(ABS(AB237-F237)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Accounts Expense"]
[901,"SUPERVISION/CUSTOMER ACCTS","OM901","F009",null,136620.99,null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,6,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,7,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,9,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,11,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,13,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,14,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,16,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,17,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,19,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,21,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,23,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":136620.99},null,{"$f":"IF(VLOOKUP($D240,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D240,$C$5:$AA$496,25,)/VLOOKUP($D240,$C$5:$AA$496,4,))*$F240))","v":0},{"$f":"SUM(H240:AA240)","v":136620.99},{"$f":"IF(ABS(AB240-F240)<1,\"ok\",\"err\")","v":"ok"}]
[902,"METER READING EXPENSES","OM902","F009",null,18434.400000000001,null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,6,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,7,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,9,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,11,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,13,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,14,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,16,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,17,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,19,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,21,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,23,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":18434.400000000001},null,{"$f":"IF(VLOOKUP($D241,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D241,$C$5:$AA$496,25,)/VLOOKUP($D241,$C$5:$AA$496,4,))*$F241))","v":0},{"$f":"SUM(H241:AA241)","v":18434.400000000001},{"$f":"IF(ABS(AB241-F241)<1,\"ok\",\"err\")","v":"ok"}]
[903,"RECORDS AND COLLECTION","OM903","F009",null,955572.32999999984,null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,6,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,7,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,9,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,11,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,13,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,14,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,16,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,17,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,19,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,21,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,23,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":955572.32999999984},null,{"$f":"IF(VLOOKUP($D242,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D242,$C$5:$AA$496,25,)/VLOOKUP($D242,$C$5:$AA$496,4,))*$F242))","v":0},{"$f":"SUM(H242:AA242)","v":955572.32999999984},{"$f":"IF(ABS(AB242-F242)<1,\"ok\",\"err\")","v":"ok"}]
[904,"UNCOLLECTIBLE ACCOUNTS","OM904","F009",null,182174.85,null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,6,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,7,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,9,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,11,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,13,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,14,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,16,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,17,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,19,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,21,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,23,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":182174.85},null,{"$f":"IF(VLOOKUP($D243,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D243,$C$5:$AA$496,25,)/VLOOKUP($D243,$C$5:$AA$496,4,))*$F243))","v":0},{"$f":"SUM(H243:AA243)","v":182174.85},{"$f":"IF(ABS(AB243-F243)<1,\"ok\",\"err\")","v":"ok"}]
[905,"MISC CUST ACCOUNTS","OM903","F009",null,0,null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,6,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,7,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,9,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,11,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,13,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,14,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,16,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,17,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,19,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,21,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,23,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},null,{"$f":"IF(VLOOKUP($D244,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D244,$C$5:$AA$496,25,)/VLOOKUP($D244,$C$5:$AA$496,4,))*$F244))","v":0},{"$f":"SUM(H244:AA244)","v":0},{"$f":"IF(ABS(AB244-F244)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Customer Accounts Expense",null,"OMCA",null,null,{"$f":"SUM(F240:F245)","v":1292802.5699999998},{"$f":"SUM(G240:G245)","v":0},0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,{"$f":"SUM(Y240:Y245)","v":1292802.5699999998},null,{"$f":"SUM(AA240:AA245)","v":0},{"$f":"SUM(H246:AA246)","v":1292802.5699999998},{"$f":"IF(ABS(AB246-F246)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Service Expense"]
[907,"SUPERVISION","OM907","F010",null,0,null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,6,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,7,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,9,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,11,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,13,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,14,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,16,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,17,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,19,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,21,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,23,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},null,{"$f":"IF(VLOOKUP($D249,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D249,$C$5:$AA$496,25,)/VLOOKUP($D249,$C$5:$AA$496,4,))*$F249))","v":0},{"$f":"SUM(H249:AA249)","v":0},{"$f":"IF(ABS(AB249-F249)<1,\"ok\",\"err\")","v":"ok"}]
[908,"CUSTOMER ASSISTANCE EXPENSES","OM908","F010",null,682.7299999999999,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,682.7299999999999,null,0,682.7299999999999,"ok"]
[908,"CUSTOMER ASSISTANCE EXP-LOAD MGMT","OM908x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[909,"INFORMATIONAL AND INSTRUCTIONA","OM909","F010",null,321.2,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,321.2,null,0,321.2,"ok"]
[909,"INFORM AND INSTRUC -LOAD MGMT","OM909x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[910,"MISCELLANEOUS CUSTOMER SERVICE","OM910","F010",null,80343.070000000007,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,80343.070000000007,null,0,80343.070000000007,"ok"]
[911,"SUPERVISION","OM911","F010",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H255:AA255)","v":0},{"$f":"IF(ABS(AB255-F255)<1,\"ok\",\"err\")","v":"ok"}]
[912,"DEMONSTRATION AND SELLING EXP","OM912","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[913,"ADVERTISING EXPENSES","OM913","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[914,"SALES ","OM914","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H258:AA258)","v":0},{"$f":"IF(ABS(AB258-F258)<1,\"ok\",\"err\")","v":"ok"}]
[916,"MISC SALES EXPENSE","OM916","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[917,"MISC SALES EXPENSE","OM917","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Customer Service Expense",null,"OMCS",null,null,{"$f":"SUM(F249:F260)","v":81347},{"$f":"SUM(G249:G261)","v":0},0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,{"$f":"SUM(Y249:Y261)","v":81347},null,{"$f":"SUM(AA249:AA261)","v":0},{"$f":"SUM(H262:AA262)","v":81347},{"$f":"IF(ABS(AB262-F262)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Sub-Total Transmission, Distribution, Cust Acct and Cust Service",null,"OMSUB2",null,null,{"$f":"F233+F246+F262","v":7613902.0600000005},0,0,0,null,0,null,581612.72593541769,null,{"$f":"O233+O246+O262","v":1377280.5957162287},3489637.4376732861,null,0,109953.09953780226,null,627350.9814725226,null,53917.649664743076,null,1374149.5699999998,null,0,{"$f":"SUM(H264:AA264)","v":7613902.0600000005},{"$f":"IF(ABS(AB264-F264)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses (Continued)"]
[]
["Administrative and General Expense"]
[920,"ADMIN. & GEN. SALARIES-","OM920","OMSUB2",null,772398.28,null,{"$f":"IF((VLOOKUP($D269,$C$5:$AA$496,6,)=0),0,((VLOOKUP($D269,$C$5:$AA$496,6,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269))","v":0},{"$f":"(VLOOKUP($D269,$C$5:$AA$496,7,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":0},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,9,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":0},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,11,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":59002.160206225191},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,13,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":139719.31275519854},{"$f":"(VLOOKUP($D269,$C$5:$AA$496,14,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":354009.01317641232},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,16,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":0},{"$f":"(VLOOKUP($D269,$C$5:$AA$496,17,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":11154.278620135976},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,19,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":63642.113495440513},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,21,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":5469.7183565676341},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,23,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":139401.68339001978},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,25,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":0},{"$f":"SUM(H269:AA269)","v":772398.27999999991},{"$f":"IF(ABS(AB269-F269)<1,\"ok\",\"err\")","v":"ok"}]
[921,"OFFICE SUPPLIES AND EXPENSES","OM921","LBSUB2",null,459365.38,null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,6,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":0},{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,7,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":0},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,9,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":0},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,11,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":38709.694103811489},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,13,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":84828.370524233207},{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,14,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":160125.21326654899},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,16,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":0},{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,17,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":8786.6933499592906},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,19,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":53989.802776028686},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,21,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":4281.2024726960281},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,23,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":108644.40350672236},null,{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,25,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":0},{"$f":"SUM(H270:AA270)","v":459365.38},{"$f":"IF(ABS(AB270-F270)<1,\"ok\",\"err\")","v":"ok"}]
[923,"OUTSIDE SERVICES EMPLOYED","OM923","OMSUB2",null,141833.79,null,{"$f":"IF((VLOOKUP($D271,$C$5:$AA$496,6,)=0),0,((VLOOKUP($D271,$C$5:$AA$496,6,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271))","v":0},{"$f":"(VLOOKUP($D271,$C$5:$AA$496,7,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":0},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,9,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":0},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,11,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":10834.436348351399},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,13,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":25656.34877419089},{"$f":"(VLOOKUP($D271,$C$5:$AA$496,14,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":65005.8931163991},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,16,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":0},{"$f":"(VLOOKUP($D271,$C$5:$AA$496,17,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":2048.235544245199},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,19,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":11686.460721622108},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,21,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":1004.392299714286},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,23,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":25598.023195477021},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,25,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":0},141833.78999999998,"ok"]
[924,"PROPERTY INSURANCE","OM924","NTPLANT",null,20994.959999999999,null,0,0,null,0,null,3778.9135418025176,null,8302.7577245690245,5359.0685551758106,null,0,1503.3053185372257,null,1870.4403757448713,null,180.47448417055523,null,0,null,0,20994.960000000003,"ok"]
[925,"INJURIES AND DAMAGES - INSURAN","OM925","LBSUB2",null,188897.62999999998,null,0,0,null,0,null,15917.981181418076,null,34882.642111143658,65845.783348531084,null,0,3613.2142769315142,null,22201.380932449109,null,1760.4918347186269,null,44676.136314807925,null,0,188897.62999999998,"ok"]
[926,"EMPLOYEE BENEFITS","OM926","LBSUB2",null,73752.02,null,0,0,null,0,null,6214.9179238065071,null,13619.362607322866,25708.4195838589,null,0,1410.7209900756227,null,8668.1695824220005,null,687.35552163362183,null,17443.073790880495,null,0,73752.020000000019,"ok"]
[928,"ASSOCIATED DUES","OM928","OMSUB2",null,55374.75,null,0,0,null,0,null,4229.9807696097778,null,10016.751997416321,25379.601573414351,null,0,799.6721458524928,null,4562.6281356836325,null,392.13485375102545,null,9993.9805242723978,null,0,55374.75,"ok"]
[929,"DUPLICATE CHARGES - CREDIT","OM929","OMSUB2",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[930,"MISCELLANEOUS GENERAL EXPENSES","OM930","OMSUB2",null,299025.82,null,0,0,null,0,null,22842.061918415791,null,54090.853317875983,137050.84306048366,null,0,4318.2609247843329,null,24638.370730845185,null,2117.5435770541712,null,53967.886470540878,null,0,299025.82,"ok"]
[931,"RENTS AND LEASES","OM931","NTPLANT",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[932,"MAINTENANCE OF GENERAL PLANT","OM932","PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H279:AA279)","v":0},{"$f":"IF(ABS(AB279-F279)<1,\"ok\",\"err\")","v":"ok"}]
[933,"TRANSPORTATION EXPENSES","OM933","PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H280:AA280)","v":0},{"$f":"IF(ABS(AB280-F280)<1,\"ok\",\"err\")","v":"ok"}]
[935,"MAINT OF GENERAL PLANT","OM935","NTPLANT",null,104653.18,null,0,0,null,0,null,18836.678855053611,null,41386.599386029433,26713.247662160542,null,0,7493.4975868414904,null,9323.5487622789296,null,899.60774763601671,null,0,null,0,104653.18000000004,"ok"]
[]
["Total Administrative and General Expense",null,"OMAG",null,null,{"$f":"SUM(F269:F282)","v":2116295.81},{"$f":"SUM(G269:G282)","v":0},{"$f":"SUM(H269:H282)","v":0},{"$f":"SUM(I269:I282)","v":0},null,{"$f":"SUM(K269:K282)","v":0},null,{"$f":"SUM(M269:M282)","v":180366.82484849435},null,{"$f":"SUM(O269:O282)","v":412502.99919797992},{"$f":"SUM(P269:P282)","v":865197.0833429849},null,{"$f":"SUM(R269:R282)","v":0},{"$f":"SUM(S269:S282)","v":41127.878757363149},null,{"$f":"SUM(U269:U282)","v":200582.915512515},null,{"$f":"SUM(W269:W282)","v":16792.921147941965},null,{"$f":"SUM(Y269:Y282)","v":399725.18719272088},null,{"$f":"SUM(AA269:AA282)","v":0},{"$f":"SUM(H283:AA283)","v":2116295.8100000005},{"$f":"IF(ABS(AB283-F283)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operation and Maintenance Expenses",null,"TOM",null,null,{"$f":"F237+F246+F262+F283","v":62744604.260000013},null,{"$f":"H237+H246+H262+H283","v":18966356.058875803},{"$f":"I237+I246+I262+I283","v":34048050.331124209},null,{"$f":"K237+K246+K262+K283","v":0},null,{"$f":"M237+M246+M262+M283","v":761979.55078391207},null,{"$f":"O237+O246+O262+O283","v":1789783.5949142086},{"$f":"P237+P246+P262+P283","v":4354834.5210162709},null,{"$f":"R237+R246+R262+R283","v":0},{"$f":"S237+S246+S262+S283","v":151080.97829516541},null,{"$f":"U237+U246+U262+U283","v":827933.8969850376},null,{"$f":"W237+W246+W262+W283","v":70710.570812685037},null,{"$f":"Y237+Y246+Y262+Y283","v":1773874.7571927207},null,{"$f":"AA237+AA246+AA262+AA283","v":0},{"$f":"SUM(H285:AA285)","v":62744604.260000013},{"$f":"IF(ABS(AB285-F285)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses Less Purchase Power",null,"OMLPP",null,null,{"$f":"F285-F180","v":9730197.8700000048},{"$f":"G285-G175","v":0},{"$f":"H285-H180","v":0},{"$f":"I285-I180","v":0},null,{"$f":"K285-K180","v":0},null,{"$f":"M285-M180","v":761979.55078391207},null,{"$f":"O285-O180","v":1789783.5949142086},{"$f":"P285-P180","v":4354834.5210162709},{"$f":"Q285-Q180","v":0},{"$f":"R285-R180","v":0},{"$f":"S285-S180","v":151080.97829516541},null,{"$f":"U285-U180","v":827933.8969850376},null,{"$f":"W285-W180","v":70710.570812685037},null,{"$f":"Y285-Y180","v":1773874.7571927207},null,{"$f":"AA285-AA180","v":0},{"$f":"SUM(H287:AA287)","v":9730197.870000001},{"$f":"IF(ABS(AB287-F287)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Other Expenses"]
[]
["Depreciation Expenses"]
["  Steam Prod Plant",null,"DEPRPP","PPROD",null,0,null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,6,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,6,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,7,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,7,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,9,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,9,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,11,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,11,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,13,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,13,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,14,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,14,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,16,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,16,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,17,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,17,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,19,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,19,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,21,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,21,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,23,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,23,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},null,{"$f":"IF((VLOOKUP($D293,$C$5:$AA$496,25,)=0),0,((VLOOKUP($D293,$C$5:$AA$496,25,)/VLOOKUP($D293,$C$5:$AA$496,4,))*$F293))","v":0},{"$f":"SUM(H293:AA293)","v":0},{"$f":"IF(ABS(AB293-F293)<1,\"ok\",\"err\")","v":"ok"}]
["  Transmission",null,"DEPRTP","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H294:AA294)","v":0},{"$f":"IF(ABS(AB294-F294)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-Structures",null,"DEPRDP1","P361",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H295:AA295)","v":0},{"$f":"IF(ABS(AB295-F295)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-Station",null,"DEPRDP2","P362",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Poles and Fixtures",null,"DEPRDP3","P364",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-OH Conductor",null,"DEPRDP4","P365",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-UG Conduit",null,"DEPRDP5","P366",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-UG Conductor",null,"DEPRDP6","P367",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Line Transformers",null,"DEPRDP7","P368",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Services",null,"DEPRDP8","P369",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Meters",null,"DEPRDP9","P370",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Installations on Customer Premises",null,"DEPRDP10","P371",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-Lighting & Signal Systems",null,"DEPRDP11","P373",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Distribution Plant",null,"DEPRDP12","PDIST",null,5548462.3700000001,null,0,0,null,0,null,750789.30171787413,null,2359499.7464410849,1630442.354600427,null,0,373331.85174697061,null,322211.51140327583,null,112187.60409036864,null,0,null,0,5548462.370000001,"ok"]
["  General Plant",null,"DEPRGP","PGP",null,147666.73000000001,null,0,0,null,0,null,19981.500046410489,null,62795.706045814673,43392.578862771581,null,0,9935.8507053044941,null,8575.3344051749336,null,2985.7599345238709,null,0,null,0,{"$f":"SUM(H307:AA307)","v":147666.73000000004},{"$f":"IF(ABS(AB307-F307)<1,\"ok\",\"err\")","v":"ok"}]
["  Asset Retirement Costs",null,"DEPRGP","PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H308:AA308)","v":0},{"$f":"IF(ABS(AB308-F308)<1,\"ok\",\"err\")","v":"ok"}]
["AMORT LIMITED-TERM ELECT PLANT",null,"DEPRLTEP","PT&D",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H309:AA309)","v":0},{"$f":"IF(ABS(AB309-F309)<1,\"ok\",\"err\")","v":"ok"}]
["AMORT ELECT PLANT ACQUISIT ADJ",null,"DEPRAADJ","PDIST",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H310:AA310)","v":0},{"$f":"IF(ABS(AB310-F310)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Depreciation Expense",null,"TDEPR",null,null,{"$f":"SUM(F293:F311)","v":5696129.1000000006},null,{"$f":"SUM(H293:H311)","v":0},{"$f":"SUM(I293:I311)","v":0},null,{"$f":"SUM(K293:K311)","v":0},null,{"$f":"SUM(M293:M311)","v":770770.80176428461},null,{"$f":"SUM(O293:O311)","v":2422295.4524868997},{"$f":"SUM(P293:P311)","v":1673834.9334631986},null,{"$f":"SUM(R293:R311)","v":0},{"$f":"SUM(S293:S311)","v":383267.70245227509},null,{"$f":"SUM(U293:U311)","v":330786.84580845077},null,{"$f":"SUM(W293:W311)","v":115173.36402489251},null,{"$f":"SUM(Y293:Y311)","v":0},null,{"$f":"SUM(AA293:AA311)","v":0},{"$f":"SUM(H312:AA312)","v":5696129.1000000015},{"$f":"IF(ABS(AB312-F312)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Property Taxes",null,"PTAX","NTPLANT",null,0,null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,6,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,7,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,9,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,11,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,13,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,14,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,16,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,17,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,19,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,21,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,23,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},null,{"$f":"IF(VLOOKUP($D314,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D314,$C$5:$AA$496,25,)/VLOOKUP($D314,$C$5:$AA$496,4,))*$F314))","v":0},{"$f":"SUM(H314:AA314)","v":0},{"$f":"IF(ABS(AB314-F314)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Other Taxes (PSC Assessment)",null,"OT","NTPLANT",null,81520.139999999985,600157,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,6,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,7,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,9,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,11,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":14672.929168506967},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,13,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":32238.307293414618},{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,14,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":20808.423492472946},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,16,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,17,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":5837.0990004219693},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,19,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":7262.6269015218168},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,21,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":700.75414366169036},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,23,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},null,{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,25,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":0},{"$f":"SUM(H316:AA316)","v":81520.14},{"$f":"IF(ABS(AB316-F316)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Interest -- LTD",null,"INTLTD","NTPLANT",null,2124754.2800000003,null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,6,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,7,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,9,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,11,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":382437.62892117247},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,13,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":840264.52115560579},{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,14,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":542354.1578275559},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,16,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,17,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":152139.10432354882},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,19,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":189294.29700502998},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,21,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":18264.570767087887},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,23,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},null,{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,25,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":0},{"$f":"SUM(H318:AA318)","v":2124754.2800000007},{"$f":"IF(ABS(AB318-F318)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Interest -- Other",null,"INTOTH","NTPLANT",null,17394.77,null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,6,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,7,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,9,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,11,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":3130.910080778443},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,13,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":6879.0110095280743},{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,14,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":4440.1020498022172},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,16,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,17,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":1245.5203656368853},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,19,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":1549.6995533592642},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,21,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":149.52694089512192},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,23,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},null,{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,25,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":0},{"$f":"SUM(H320:AA320)","v":17394.770000000004},{"$f":"IF(ABS(AB320-F320)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Donations",null,"DONAT","NTPLANT",null,1915.39,null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,6,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,7,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,9,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,11,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":344.75384610559507},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,13,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":757.46841708973318},{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,14,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":488.91287813352335},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,16,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,17,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":137.14796189528425},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,19,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":170.64203938935674},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,21,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":16.46485738650799},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,23,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},null,{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,25,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},{"$f":"SUM(H322:AA322)","v":1915.3900000000006},{"$f":"IF(ABS(AB322-F322)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Regulatory Liabilities",null,"REGLIAB","NTPLANT",null,0,null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,6,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,7,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,9,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,11,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,13,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,14,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,16,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,17,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,19,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,21,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,23,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},null,{"$f":"IF(VLOOKUP($D324,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D324,$C$5:$AA$496,25,)/VLOOKUP($D324,$C$5:$AA$496,4,))*$F324))","v":0},{"$f":"SUM(H324:AA324)","v":0},{"$f":"IF(ABS(AB324-F324)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Other Deductions",null,"DEDUCT","NTPLANT",null,0,null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,6,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,7,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,9,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,11,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,13,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,14,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,16,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,17,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,19,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,21,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,23,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},null,{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,25,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":0},{"$f":"SUM(H326:AA326)","v":0},{"$f":"IF(ABS(AB326-F326)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Other Expenses",null,"TOE",null,null,{"$f":"SUM(F312:F326)","v":7921713.6799999997},{"$f":"G312+G314+G316+G318+G322+G326","v":600157},{"$f":"SUM(H312:H326)","v":0},{"$f":"SUM(I312:I326)","v":0},null,{"$f":"SUM(K312:K326)","v":0},null,{"$f":"SUM(M312:M326)","v":1171357.0237808481},null,{"$f":"SUM(O312:O326)","v":3302434.760362538},{"$f":"SUM(P312:P326)","v":2241926.5297111631},{"$f":"SUM(Q312:Q326)","v":0},{"$f":"SUM(R312:R326)","v":0},{"$f":"SUM(S312:S326)","v":542626.57410377811},{"$f":"T312+T314+T316+T318+T322+T326","v":0},{"$f":"SUM(U312:U326)","v":529064.11130775115},{"$f":"V312+V314+V316+V318+V322+V326","v":0},{"$f":"SUM(W312:W326)","v":134304.68073392371},{"$f":"X312+X314+X316+X318+X322+X326","v":0},{"$f":"SUM(Y312:Y326)","v":0},{"$f":"Z312+Z314+Z316+Z318+Z322+Z326","v":0},{"$f":"SUM(AA312:AA326)","v":0},{"$f":"SUM(H328:AA328)","v":7921713.6800000025},{"$f":"IF(ABS(AB328-F328)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Cost of Service (O&M + Other Expenses)",null,null,null,null,{"$f":"F285+F328","v":70666317.940000013},{"$f":"G285+G328","v":600157},{"$f":"H285+H328","v":18966356.058875803},{"$f":"I285+I328","v":34048050.331124209},null,{"$f":"K285+K328","v":0},null,{"$f":"M285+M328","v":1933336.5745647601},null,{"$f":"O285+O328","v":5092218.3552767467},6596761.0507274345,0,0,693707.55239894358,0,1356998.0082927886,0,205015.25154660875,0,1773874.7571927207,0,0,{"$f":"SUM(H330:AA330)","v":70666317.940000027},{"$f":"IF(ABS(AB330-F330)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Labor Expenses"]
[]
["Steam Power Production Operations Expense"]
[500,"OPERATION SUPV AND ENGINEERING","LB500","PPROD",null,0,null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,6,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,7,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,9,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,11,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,13,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,14,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,16,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,17,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,19,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,21,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,23,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},null,{"$f":"IF(VLOOKUP($D337,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D337,$C$5:$AA$496,25,)/VLOOKUP($D337,$C$5:$AA$496,4,))*$F337))","v":0},{"$f":"SUM(H337:AA337)","v":0},{"$f":"IF(ABS(AB337-F337)<1,\"ok\",\"err\")","v":"ok"}]
[501,"FUEL","LB501","F017",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[502,"STEAM EXPENSES","LB502","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[503,"STEAM FROM OTHER SOURCES","LB503","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[504,"STEAM TRANSFERRED - CREDIT","LB504","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[505,"ELECTRIC EXPENSES","LB505","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[506,"MISC STEAM POWER EXPENSES","LB506","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[507,"RENTS","LB507","F016",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[509,"ALLOWANCES","LB509","F017",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Steam Production Operation Expense",null,"LBPO",null,null,{"$f":"SUM(F337:F346)","v":0},null,{"$f":"SUM(H337:H346)","v":0},{"$f":"SUM(I337:I346)","v":0},null,{"$f":"SUM(K337:K346)","v":0},null,{"$f":"SUM(M337:M346)","v":0},null,{"$f":"SUM(O337:O346)","v":0},{"$f":"SUM(P337:P346)","v":0},null,{"$f":"SUM(R337:R346)","v":0},{"$f":"SUM(S337:S346)","v":0},null,{"$f":"SUM(U337:U346)","v":0},null,{"$f":"SUM(W337:W346)","v":0},null,{"$f":"SUM(Y337:Y346)","v":0},null,{"$f":"SUM(AA337:AA346)","v":0},{"$f":"SUM(H347:AA347)","v":0},{"$f":"IF(ABS(AB347-F347)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Steam Power Production Maintenance Expense"]
[510,"MAINENANCE SUPV AND ENGINEERING","LB510","F017",null,0,null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,6,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,7,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,9,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,11,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,13,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,14,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,16,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,17,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,19,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,21,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,23,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},null,{"$f":"IF(VLOOKUP($D350,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D350,$C$5:$AA$496,25,)/VLOOKUP($D350,$C$5:$AA$496,4,))*$F350))","v":0},{"$f":"SUM(H350:AA350)","v":0},{"$f":"IF(ABS(AB350-F350)<1,\"ok\",\"err\")","v":"ok"}]
[511,"MAINTENANCE OF STRUCTURES","LB511","F016",null,0,null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,6,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,7,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,9,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,11,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,13,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,14,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,16,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,17,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,19,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,21,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,23,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},null,{"$f":"IF(VLOOKUP($D351,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D351,$C$5:$AA$496,25,)/VLOOKUP($D351,$C$5:$AA$496,4,))*$F351))","v":0},{"$f":"SUM(H351:AA351)","v":0},{"$f":"IF(ABS(AB351-F351)<1,\"ok\",\"err\")","v":"ok"}]
[512,"MAINTENANCE OF BOILER PLANT","LB512","F017",null,0,null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,6,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,7,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,9,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,11,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,13,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,14,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,16,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,17,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,19,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,21,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,23,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},null,{"$f":"IF(VLOOKUP($D352,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D352,$C$5:$AA$496,25,)/VLOOKUP($D352,$C$5:$AA$496,4,))*$F352))","v":0},{"$f":"SUM(H352:AA352)","v":0},{"$f":"IF(ABS(AB352-F352)<1,\"ok\",\"err\")","v":"ok"}]
[513,"MAINTENANCE OF ELECTRIC PLANT","LB513","F017",null,0,null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,6,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,7,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,9,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,11,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,13,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,14,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,16,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,17,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,19,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,21,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,23,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},null,{"$f":"IF(VLOOKUP($D353,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D353,$C$5:$AA$496,25,)/VLOOKUP($D353,$C$5:$AA$496,4,))*$F353))","v":0},{"$f":"SUM(H353:AA353)","v":0},{"$f":"IF(ABS(AB353-F353)<1,\"ok\",\"err\")","v":"ok"}]
[514,"MAINTENANCE OF MISC STEAM PLANT","LB514","F016",null,0,null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,6,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,7,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,9,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,11,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,13,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,14,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,16,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,17,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,19,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,21,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,23,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},null,{"$f":"IF(VLOOKUP($D354,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D354,$C$5:$AA$496,25,)/VLOOKUP($D354,$C$5:$AA$496,4,))*$F354))","v":0},{"$f":"SUM(H354:AA354)","v":0},{"$f":"IF(ABS(AB354-F354)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Steam Production Maintenance Expense",null,"LBPM",null,null,{"$f":"SUM(F350:F355)","v":0},null,{"$f":"SUM(H350:H355)","v":0},{"$f":"SUM(I350:I355)","v":0},null,{"$f":"SUM(K350:K355)","v":0},null,{"$f":"SUM(M350:M355)","v":0},null,{"$f":"SUM(O350:O355)","v":0},{"$f":"SUM(P350:P355)","v":0},null,{"$f":"SUM(R350:R355)","v":0},{"$f":"SUM(S350:S355)","v":0},null,{"$f":"SUM(U350:U355)","v":0},null,{"$f":"SUM(W350:W355)","v":0},null,{"$f":"SUM(Y350:Y355)","v":0},null,{"$f":"SUM(AA350:AA355)","v":0},{"$f":"SUM(H356:AA356)","v":0},{"$f":"IF(ABS(AB356-F356)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Steam Production Operation and Maintenance Expenses",null,"LBP",null,null,{"$f":"F347+F356","v":0},null,{"$f":"H347+H356","v":0},{"$f":"I347+I356","v":0},null,{"$f":"K347+K356","v":0},null,{"$f":"M347+M356","v":0},null,{"$f":"O347+O356","v":0},{"$f":"P347+P356","v":0},null,{"$f":"R347+R356","v":0},{"$f":"S347+S356","v":0},null,{"$f":"U347+U356","v":0},null,{"$f":"W347+W356","v":0},null,{"$f":"Y347+Y356","v":0},null,{"$f":"AA347+AA356","v":0},{"$f":"SUM(H358:AA358)","v":0},{"$f":"IF(ABS(AB358-F358)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Labor Expenses (Continued)"]
[]
["Purchased Power"]
[555,"PURCHASED POWER","LB555","OMPP",null,0,null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,6,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,7,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,9,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,11,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,13,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,14,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,16,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,17,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,19,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,21,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,23,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},null,{"$f":"IF(VLOOKUP($D364,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D364,$C$5:$AA$496,25,)/VLOOKUP($D364,$C$5:$AA$496,4,))*$F364))","v":0},{"$f":"SUM(H364:AA364)","v":0},{"$f":"IF(ABS(AB364-F364)<1,\"ok\",\"err\")","v":"ok"}]
[557,"OTHER EXPENSES","LB557","OMPP",null,null,null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,6,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,7,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,9,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,11,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,13,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,14,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,16,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,17,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,19,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,21,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,23,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},null,{"$f":"IF(VLOOKUP($D365,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D365,$C$5:$AA$496,25,)/VLOOKUP($D365,$C$5:$AA$496,4,))*$F365))","v":0},{"$f":"SUM(H365:AA365)","v":0},{"$f":"IF(ABS(AB365-F365)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Purchased Power Labor","LBPP",null,null,{"$f":"SUM(F364:F366)","v":0},null,{"$f":"SUM(H364:H366)","v":0},{"$f":"SUM(I364:I366)","v":0},null,{"$f":"SUM(K364:K366)","v":0},null,{"$f":"SUM(M364:M366)","v":0},null,{"$f":"SUM(O364:O366)","v":0},{"$f":"SUM(P364:P366)","v":0},null,{"$f":"SUM(R364:R366)","v":0},{"$f":"SUM(S364:S366)","v":0},null,{"$f":"SUM(U364:U366)","v":0},null,{"$f":"SUM(W364:W366)","v":0},null,{"$f":"SUM(Y364:Y366)","v":0},null,{"$f":"SUM(AA364:AA366)","v":0},{"$f":"SUM(H367:AA367)","v":0},{"$f":"IF(ABS(AB367-F367)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission Labor Expenses"]
[560,"OPERATION SUPERVISION AND ENG","LB560","PTRAN",null,0,null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,6,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,6,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,7,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,7,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,9,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,9,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,11,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,11,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,13,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,13,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,14,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,14,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,16,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,16,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,17,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,17,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,19,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,19,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,21,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,21,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,23,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,23,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},null,{"$f":"IF((VLOOKUP($D370,$C$5:$AA$496,25,)=0),0,((VLOOKUP($D370,$C$5:$AA$496,25,)/VLOOKUP($D370,$C$5:$AA$496,4,))*$F370))","v":0},{"$f":"SUM(H370:AA370)","v":0},{"$f":"IF(ABS(AB370-F370)<1,\"ok\",\"err\")","v":"ok"}]
[561,"LOAD DISPATCHING","LB561","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[562,"STATION EXPENSES","LB562","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[563,"OVERHEAD LINE EXPENSES","LB563","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[566,"MISC. TRANSMISSION EXPENSES","LB566","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H374:AA374)","v":0},{"$f":"IF(ABS(AB374-F374)<1,\"ok\",\"err\")","v":"ok"}]
[568,"MAINTENACE SUPERVISION AND ENG","LB568","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[570,"MAINT OF STATION EQUIPMENT","LB570","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[571,"MAINT OF OVERHEAD LINES","LB571","PTRAN",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Transmission Labor Expenses",null,null,null,null,{"$f":"SUM(F370:F377)","v":0},{"$f":"SUM(G370:G377)","v":0},{"$f":"SUM(H370:H377)","v":0},{"$f":"SUM(I370:I377)","v":0},null,{"$f":"SUM(K370:K377)","v":0},null,{"$f":"SUM(M370:M377)","v":0},null,{"$f":"SUM(O370:O377)","v":0},{"$f":"SUM(P370:P377)","v":0},null,{"$f":"SUM(R370:R377)","v":0},{"$f":"SUM(S370:S377)","v":0},null,{"$f":"SUM(U370:U377)","v":0},null,{"$f":"SUM(W370:W377)","v":0},null,{"$f":"SUM(Y370:Y377)","v":0},null,{"$f":"SUM(AA370:AA377)","v":0},{"$f":"SUM(H379:AA379)","v":0},{"$f":"IF(ABS(AB379-F379)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Distribution Operation Labor Expense"]
[580,"OPERATION SUPERVISION AND ENGI","LB580","PDIST",null,363465.44,null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,6,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,7,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,9,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,11,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":49182.268112990707},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,13,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":154564.73457530132},{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,14,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":106806.06775197074},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,16,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,17,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":24456.005414204054},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,19,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":21107.243945362952},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,21,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":7349.120200170275},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,23,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},null,{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,25,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":0},{"$f":"SUM(H382:AA382)","v":363465.44000000006},{"$f":"IF(ABS(AB382-F382)<1,\"ok\",\"err\")","v":"ok"}]
[581,"LOAD DISPATCHING","LB581","P362",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[582,"STATION EXPENSES","LB582","P362",null,75069.83,null,0,0,null,0,null,75069.83,null,0,0,null,0,0,null,0,null,0,null,0,null,0,75069.83,"ok"]
[583,"OVERHEAD LINE EXPENSES","LB583","P365",null,152442.48000000001,null,0,0,null,0,null,0,null,19256.314577422592,133186.16542257744,null,0,0,null,0,null,0,null,0,null,0,152442.48000000004,"ok"]
[584,"UNDERGROUND LINE EXPENSES","LB584","P367",null,38843.120000000003,null,0,0,null,0,null,0,null,34955.427687785945,3887.6923122140574,null,0,0,null,0,null,0,null,0,null,0,38843.120000000003,"ok"]
[585,"STREET LIGHTING EXPENSE","LB585","P371",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[586,"METER EXPENSES","LB586","P370",null,371024.32,null,0,0,null,0,null,0,null,0,0,null,0,0,null,371024.32,null,0,null,0,null,0,371024.32,"ok"]
[586,"METER EXPENSES - LOAD MANAGEMENT","LB586x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[587,"CUSTOMER INSTALLATIONS EXPENSE","LB587","P369",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[588,"MISCELLANEOUS DISTRIBUTION EXP","LB588","PDIST",null,552795.15,null,0,0,null,0,null,74801.38766112375,null,235077.74393698582,162441.51367970731,null,0,37195.176469448488,null,32102.039970742484,null,11177.288281992251,null,0,null,0,552795.15,"ok"]
[589,"RENTS","LB589","PDIST",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Distribution Operation Labor Expense",null,"LBDO",null,null,{"$f":"SUM(F382:F393)","v":1553640.3399999999},{"$f":"SUM(G382:G393)","v":0},{"$f":"SUM(H382:H393)","v":0},{"$f":"SUM(I382:I393)","v":0},null,{"$f":"SUM(K382:K393)","v":0},null,{"$f":"SUM(M382:M393)","v":199053.48577411444},null,{"$f":"SUM(O382:O393)","v":443854.22077749565},{"$f":"SUM(P382:P393)","v":406321.43916646956},null,{"$f":"SUM(R382:R393)","v":0},{"$f":"SUM(S382:S393)","v":61651.181883652542},null,{"$f":"SUM(U382:U393)","v":424233.60391610547},null,{"$f":"SUM(W382:W393)","v":18526.408482162526},null,{"$f":"SUM(Y382:Y393)","v":0},null,{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(H394:AA394)","v":1553640.34},{"$f":"IF(ABS(AB394-F394)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Labor Expenses (Continued)"]
[]
["Distribution Maintenance Labor Expense"]
[590,"MAINTENANCE SUPERVISION AND EN","LB590","PDIST",null,36794.67,null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,6,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,7,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,9,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,11,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":4978.8649096019026},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,13,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":15647.040341265465},{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,14,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":10812.290755708178},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,16,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,17,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":2475.7529869520781},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,19,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":2136.7480649030285},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,21,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":743.972941569353},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,23,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},null,{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,25,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":0},{"$f":"SUM(H401:AA401)","v":36794.67},{"$f":"IF(ABS(AB401-F401)<1,\"ok\",\"err\")","v":"ok"}]
[592,"MAINTENANCE OF STATION EQUIPME","LB592","P362",null,110883.63,null,0,0,null,0,null,110883.63,null,0,0,null,0,0,null,0,null,0,null,0,null,0,110883.63,"ok"]
[593,"MAINTENANCE OF OVERHEAD LINES","LB593","P365",null,1065860.2,null,0,0,null,0,null,0,null,134637.92577209815,931222.27422790194,null,0,0,null,0,null,0,null,0,null,0,1065860.2000000002,"ok"]
[594,"MAINTENANCE OF UNDERGROUND LIN","LB594","P367",null,77869.91,null,0,0,null,0,null,0,null,70076.14239173886,7793.7676082611424,null,0,0,null,0,null,0,null,0,null,0,77869.91,"ok"]
[595,"MAINTENANCE OF LINE TRANSFORME","LB595","P368",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[596,"MAINTENANCE OF ST LIGHTS & SIG SYSTEMS","LB596","P373",null,14501.81,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,14501.81,null,0,null,0,14501.81,"ok"]
[597,"MAINTENANCE OF METERS","LB597","P370",null,39134.03,null,0,0,null,0,null,0,null,0,0,null,0,0,null,39134.03,null,0,null,0,null,0,39134.03,"ok"]
[598,"MAINTENANCE OF MISC DISTR PLANT","LB598","PDIST",null,201136.45,null,0,0,null,0,null,27216.746690401022,null,85533.859856575,59104.91326518108,null,0,13533.59513408973,null,11680.439594076119,null,4066.8954596770977,null,0,null,0,201136.45000000004,"ok"]
[]
["Total Distribution Maintenance Labor Expense",null,"LBDM",null,null,{"$f":"SUM(F401:F409)","v":1546180.7},{"$f":"SUM(G401:G409)","v":0},{"$f":"SUM(H401:H409)","v":0},{"$f":"SUM(I401:I409)","v":0},null,{"$f":"SUM(K401:K409)","v":0},null,{"$f":"SUM(M401:M409)","v":143079.24160000292},null,{"$f":"SUM(O401:O409)","v":305894.96836167749},{"$f":"SUM(P401:P409)","v":1008933.2458570523},null,{"$f":"SUM(R401:R409)","v":0},{"$f":"SUM(S401:S409)","v":16009.348121041809},null,{"$f":"SUM(U401:U409)","v":52951.217658979142},null,{"$f":"SUM(W401:W409)","v":19312.678401246449},null,{"$f":"SUM(Y401:Y409)","v":0},null,{"$f":"SUM(AA401:AA409)","v":0},{"$f":"SUM(H410:AA410)","v":1546180.7000000002},{"$f":"IF(ABS(AB410-F410)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Distribution Operation and Maintenance Labor Expenses",null,null,null,null,{"$f":"F394+F410","v":3099821.04},{"$f":"G394+G410","v":0},{"$f":"H394+H410","v":0},{"$f":"I394+I410","v":0},null,{"$f":"K394+K410","v":0},null,{"$f":"M394+M410","v":342132.72737411736},null,{"$f":"O394+O410","v":749749.18913917313},{"$f":"P394+P410","v":1415254.6850235218},null,{"$f":"R394+R410","v":0},{"$f":"S394+S410","v":77660.530004694345},null,{"$f":"U394+U410","v":477184.82157508458},null,{"$f":"W394+W410","v":37839.086883408978},null,{"$f":"Y394+Y410","v":0},null,{"$f":"AA394+AA410","v":0},{"$f":"SUM(H412:AA412)","v":3099821.04},{"$f":"IF(ABS(AB412-F412)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission and Distribution Labor Expenses",null,null,null,null,{"$f":"F412+F379","v":3099821.04},{"$f":"G412+G379","v":0},{"$f":"H412+H379","v":0},{"$f":"I412+I379","v":0},null,{"$f":"K412+K379","v":0},null,{"$f":"M412+M379","v":342132.72737411736},null,{"$f":"O412+O379","v":749749.18913917313},{"$f":"P412+P379","v":1415254.6850235218},null,{"$f":"R412+R379","v":0},{"$f":"S412+S379","v":77660.530004694345},null,{"$f":"U412+U379","v":477184.82157508458},null,{"$f":"W412+W379","v":37839.086883408978},null,{"$f":"Y412+Y379","v":0},null,{"$f":"AA412+AA379","v":0},{"$f":"SUM(H414:AA414)","v":3099821.04},{"$f":"IF(ABS(AB414-F414)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Purchased Power, Transmission and Distribution Labor Expenses",null,"LBSUB",null,null,{"$f":"F414+F367","v":3099821.04},{"$f":"G414+G367","v":0},{"$f":"H414+H367","v":0},{"$f":"I414+I367","v":0},null,{"$f":"K414+K367","v":0},null,{"$f":"M414+M367","v":342132.72737411736},null,{"$f":"O414+O367","v":749749.18913917313},{"$f":"P414+P367","v":1415254.6850235218},null,{"$f":"R414+R367","v":0},{"$f":"S414+S367","v":77660.530004694345},null,{"$f":"U414+U367","v":477184.82157508458},null,{"$f":"W414+W367","v":37839.086883408978},null,{"$f":"Y414+Y367","v":0},null,{"$f":"AA414+AA367","v":0},{"$f":"SUM(H416:AA416)","v":3099821.04},{"$f":"IF(ABS(AB416-F416)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Accounts Expense"]
[901,"SUPERVISION/CUSTOMER ACCTS","LB901","F009",null,136620.99,null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,6,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,7,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,9,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,11,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,13,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,14,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,16,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,17,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,19,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,21,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,23,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":136620.99},null,{"$f":"IF(VLOOKUP($D419,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D419,$C$5:$AA$496,25,)/VLOOKUP($D419,$C$5:$AA$496,4,))*$F419))","v":0},{"$f":"SUM(H419:AA419)","v":136620.99},{"$f":"IF(ABS(AB419-F419)<1,\"ok\",\"err\")","v":"ok"}]
[902,"METER READING EXPENSES","LB902","F009",null,15843.58,null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,6,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,7,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,9,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,11,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,13,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,14,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,16,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,17,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,19,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,21,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,23,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":15843.58},null,{"$f":"IF(VLOOKUP($D420,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D420,$C$5:$AA$496,25,)/VLOOKUP($D420,$C$5:$AA$496,4,))*$F420))","v":0},{"$f":"SUM(H420:AA420)","v":15843.58},{"$f":"IF(ABS(AB420-F420)<1,\"ok\",\"err\")","v":"ok"}]
[903,"RECORDS AND COLLECTION","LB903","F009",null,727437.77,null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,6,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,7,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,9,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,11,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,13,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,14,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,16,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,17,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,19,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,21,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,23,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":727437.77},null,{"$f":"IF(VLOOKUP($D421,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D421,$C$5:$AA$496,25,)/VLOOKUP($D421,$C$5:$AA$496,4,))*$F421))","v":0},{"$f":"SUM(H421:AA421)","v":727437.77},{"$f":"IF(ABS(AB421-F421)<1,\"ok\",\"err\")","v":"ok"}]
[904,"UNCOLLECTIBLE ACCOUNTS","LB904","F009",null,0,null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,6,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,7,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,9,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,11,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,13,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,14,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,16,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,17,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,19,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,21,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,23,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},null,{"$f":"IF(VLOOKUP($D422,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D422,$C$5:$AA$496,25,)/VLOOKUP($D422,$C$5:$AA$496,4,))*$F422))","v":0},{"$f":"SUM(H422:AA422)","v":0},{"$f":"IF(ABS(AB422-F422)<1,\"ok\",\"err\")","v":"ok"}]
[905,"MISC CUST ACCOUNTS","LB903","F009",null,0,null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,6,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,7,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,9,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,11,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,13,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,14,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,16,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,17,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,19,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,21,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,23,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},null,{"$f":"IF(VLOOKUP($D423,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D423,$C$5:$AA$496,25,)/VLOOKUP($D423,$C$5:$AA$496,4,))*$F423))","v":0},{"$f":"SUM(H423:AA423)","v":0},{"$f":"IF(ABS(AB423-F423)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Customer Accounts Labor Expense",null,"LBCA",null,null,{"$f":"SUM(F419:F424)","v":879902.34},{"$f":"SUM(G419:G424)","v":0},{"$f":"SUM(H419:H424)","v":0},{"$f":"SUM(I419:I424)","v":0},null,{"$f":"SUM(K419:K424)","v":0},null,{"$f":"SUM(M419:M424)","v":0},null,{"$f":"SUM(O419:O424)","v":0},{"$f":"SUM(P419:P424)","v":0},null,{"$f":"SUM(R419:R424)","v":0},{"$f":"SUM(S419:S424)","v":0},null,{"$f":"SUM(U419:U424)","v":0},null,{"$f":"SUM(W419:W424)","v":0},null,{"$f":"SUM(Y419:Y424)","v":879902.34},null,{"$f":"SUM(AA419:AA424)","v":0},{"$f":"SUM(H425:AA425)","v":879902.34},{"$f":"IF(ABS(AB425-F425)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Service Expense"]
[907,"SUPERVISION","LB907","F010",null,0,null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,6,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,7,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,9,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,11,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,13,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,14,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,16,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,17,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,19,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,21,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,23,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},null,{"$f":"IF(VLOOKUP($D428,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D428,$C$5:$AA$496,25,)/VLOOKUP($D428,$C$5:$AA$496,4,))*$F428))","v":0},{"$f":"SUM(H428:AA428)","v":0},{"$f":"IF(ABS(AB428-F428)<1,\"ok\",\"err\")","v":"ok"}]
[908,"CUSTOMER ASSISTANCE EXPENSES","LB908","F010",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[908,"CUSTOMER ASSISTANCE EXP-LOAD MGMT","LB908x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[909,"INFORMATIONAL AND INSTRUCTIONA","LB909","F010",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[909,"INFORM AND INSTRUC -LOAD MGMT","LB909x","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[910,"MISCELLANEOUS CUSTOMER SERVICE","LB910","F010",null,80343.070000000007,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,80343.070000000007,null,0,80343.070000000007,"ok"]
[911,"SUPERVISION","LB911","F010",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H434:AA434)","v":0},{"$f":"IF(ABS(AB434-F434)<1,\"ok\",\"err\")","v":"ok"}]
[912,"DEMONSTRATION AND SELLING EXP","LB912","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[913,"WATER HEATER - HEAT PUMP PROGRAM","LB913","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[915,"MDSE-JOBBING-CONTRACT","LB915","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[916,"MISC SALES EXPENSE","LB916","F012",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Customer Service Labor Expense",null,"LBCS",null,null,{"$f":"SUM(F428:F439)","v":80343.070000000007},{"$f":"SUM(G428:G439)","v":0},{"$f":"SUM(H428:H439)","v":0},{"$f":"SUM(I428:I439)","v":0},null,{"$f":"SUM(K428:K439)","v":0},null,{"$f":"SUM(M428:M439)","v":0},null,{"$f":"SUM(O428:O439)","v":0},{"$f":"SUM(P428:P439)","v":0},null,{"$f":"SUM(R428:R439)","v":0},{"$f":"SUM(S428:S439)","v":0},null,{"$f":"SUM(U428:U439)","v":0},null,{"$f":"SUM(W428:W439)","v":0},null,{"$f":"SUM(Y428:Y439)","v":80343.070000000007},null,{"$f":"SUM(AA428:AA439)","v":0},{"$f":"SUM(H440:AA440)","v":80343.070000000007},{"$f":"IF(ABS(AB440-F440)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Sub-Total Trans, Distr, Cust Acct and Cust Service Labor Exp",null,"LBSUB2",null,null,{"$f":"F414+F425+F440","v":4060066.4499999997},{"$f":"G414+G425+G440","v":0},{"$f":"H414+H425+H440","v":0},{"$f":"I414+I425+I440","v":0},null,{"$f":"K414+K425+K440","v":0},null,{"$f":"M414+M425+M440","v":342132.72737411736},null,{"$f":"O414+O425+O440","v":749749.18913917313},{"$f":"P414+P425+P440","v":1415254.6850235218},null,{"$f":"R414+R425+R440","v":0},{"$f":"S414+S425+S440","v":77660.530004694345},null,{"$f":"U414+U425+U440","v":477184.82157508458},null,{"$f":"W414+W425+W440","v":37839.086883408978},null,{"$f":"Y414+Y425+Y440","v":960245.40999999992},null,{"$f":"AA414+AA425+AA440","v":0},{"$f":"SUM(H442:AA442)","v":4060066.45},{"$f":"IF(ABS(AB442-F442)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Labor Expenses (Continued)"]
[]
["Administrative and General Expense"]
[920,"ADMIN. & GEN. SALARIES-","LB920","OMSUB2",null,769443.92999999993,null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,6,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,6,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":0},{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,7,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":0},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,9,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,9,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":0},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,11,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,11,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":58776.482551938774},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,13,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,13,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":139184.89966505245},{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,14,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":352654.96235165163},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,16,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,16,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":0},{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,17,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,17,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":11111.614564693749},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,19,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,19,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":63398.688460877696},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,21,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,21,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":5448.7972037826667},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,23,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,23,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":138868.48520200295},null,{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,25,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,25,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":0},{"$f":"SUM(H448:AA448)","v":769443.92999999993},{"$f":"IF(ABS(AB448-F448)<1,\"ok\",\"err\")","v":"ok"}]
[921,"OFFICE SUPPLIES AND EXPENSES","LB921","LBSUB2",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[923,"OUTSIDE SERVICES EMPLOYED","LB923","OMSUB2",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[924,"PROPERTY INSURANCE","LB924","NTPLANT",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[925,"INJURIES AND DAMAGES - INSURAN","LB925","LBSUB2",null,60190.67,null,0,0,null,0,null,5072.1332626404346,null,11115.065869486831,20981.215150359112,null,0,1151.3208936611509,null,7074.2867088874364,null,560.96618608313622,null,14235.681928881902,null,0,60190.67,"ok"]
[926,"EMPLOYEE BENEFITS","LB926","LBSUB2",null,73491.02,null,0,0,null,0,null,6192.9240370205789,null,13571.16523401009,25617.440414591576,null,0,1405.7286091427379,null,8637.4939173892035,null,684.92304871767487,null,17381.344739128152,null,0,73491.020000000019,"ok"]
[928,"REGULATORY COMMISSION EXPENSES","LB928","OMSUB2",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[929,"DUPLICATE CHARGES-CR","LB929","OMSUB2",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[930,"MISCELLANEOUS GENERAL EXPENSES","LB930","OMSUB2",null,12010.07,null,0,0,null,0,null,917.42834309260627,null,2172.5044837513456,5504.5086699049025,null,0,173.4385879618174,null,989.57527200628306,null,85.048998740212426,null,2167.5656445428322,null,0,12010.069999999998,"ok"]
[931,"RENTS AND LEASES","LB931","NTPLANT",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[935,"MAINTENANCE OF GENERAL PLANT","LB935","PGP",null,5082.45,null,0,0,null,0,null,687.73091210781865,null,2161.3266318862125,1493.5023782343753,null,0,341.97591032980023,null,295.14913987450888,null,102.7650275672851,null,0,null,0,5082.4500000000007,"ok"]
[950,"PAYROLL GENERAL LEDGER DEFAULT","LB950","PGP",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[]
["Total Administrative and General Expense",null,"LBAG",null,null,{"$f":"SUM(F448:F460)","v":920218.1399999999},{"$f":"SUM(G448:G460)","v":0},{"$f":"SUM(H448:H460)","v":0},{"$f":"SUM(I448:I460)","v":0},null,{"$f":"SUM(K448:K460)","v":0},null,{"$f":"SUM(M448:M460)","v":71646.699106800195},null,{"$f":"SUM(O448:O460)","v":168204.96188418692},{"$f":"SUM(P448:P460)","v":406251.62896474154},null,{"$f":"SUM(R448:R460)","v":0},{"$f":"SUM(S448:S460)","v":14184.078565789254},null,{"$f":"SUM(U448:U460)","v":80395.193499035144},null,{"$f":"SUM(W448:W460)","v":6882.5004648909753},null,{"$f":"SUM(Y448:Y460)","v":172653.07751455586},null,{"$f":"SUM(AA448:AA460)","v":0},{"$f":"SUM(H461:AA461)","v":920218.1399999999},{"$f":"IF(ABS(AB461-F461)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operation and Maintenance Expenses",null,"TLB",null,null,{"$f":"F358+F416+F425+F440+F461","v":4980284.59},null,{"$f":"H358+H416+H425+H440+H461","v":0},{"$f":"I358+I416+I425+I440+I461","v":0},null,{"$f":"K358+K416+K425+K440+K461","v":0},null,{"$f":"M358+M416+M425+M440+M461","v":413779.42648091755},null,{"$f":"O358+O416+O425+O440+O461","v":917954.15102336009},{"$f":"P358+P416+P425+P440+P461","v":1821506.3139882633},null,{"$f":"R358+R416+R425+R440+R461","v":0},{"$f":"S358+S416+S425+S440+S461","v":91844.6085704836},null,{"$f":"U358+U416+U425+U440+U461","v":557580.01507411967},null,{"$f":"W358+W416+W425+W440+W461","v":44721.587348299952},null,{"$f":"Y358+Y416+Y425+Y440+Y461","v":1132898.4875145557},null,{"$f":"AA358+AA416+AA425+AA440+AA461","v":0},{"$f":"SUM(H463:AA463)","v":4980284.59},{"$f":"IF(ABS(AB463-F463)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses Less Purchase Power",null,"LBLPP",null,null,{"$f":"F463-F364","v":4980284.59},{"$f":"G463-G364","v":0},{"$f":"H463-H364","v":0},{"$f":"I463-I364","v":0},null,{"$f":"K463-K364","v":0},null,{"$f":"M463-M364","v":413779.42648091755},null,{"$f":"O463-O364","v":917954.15102336009},{"$f":"P463-P364","v":1821506.3139882633},null,{"$f":"R463-R364","v":0},{"$f":"S463-S364","v":91844.6085704836},null,{"$f":"U463-U364","v":557580.01507411967},null,{"$f":"W463-W364","v":44721.587348299952},null,{"$f":"Y463-Y364","v":1132898.4875145557},null,{"$f":"AA463-AA364","v":0},{"$f":"SUM(H465:AA465)","v":4980284.59},{"$f":"IF(ABS(AB465-F465)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Functional Vectors"]
[]
["Station Equipment",null,"F001",null,null,1,null,0,0,null,0,null,1,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H469:AA469)","v":1},{"$f":"IF(ABS(AB469-F469)<0.0000001,\"ok\",\"err\")","v":"ok"}]
["Poles, Towers and Fixtures",null,"F002",null,null,1,null,0,0,null,0,null,0,null,{"$f":"ZeroInt!D207","v":0.72571961170589661},{"$f":"ZeroInt!E207","v":0.27428038829410334},null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H470:AA470)","v":1},"ok"]
["Overhead Conductors and Devices",null,"F003",null,null,1,null,0,0,null,0,null,0,null,{"$f":"ZeroInt!D208","v":0.12631856013771614},{"$f":"ZeroInt!E208","v":0.87368143986228386},null,0,0,null,0,null,0,null,0,null,0,1,"ok"]
["Underground Conductors and Devices",null,"F004",null,null,1,null,0,0,null,0,null,0,null,{"$f":"ZeroInt!D209","v":0.8999129752652707},{"$f":"ZeroInt!E209","v":0.10008702473472927},null,0,0,null,0,null,0,null,0,null,0,1,"ok"]
["Line Transformers",null,"F005",null,null,1,null,0,0,null,0,null,0,null,{"$f":"ZeroInt!D210","v":0.48860560902084982},{"$f":"ZeroInt!E210","v":0.51139439097915018},null,0,0,null,0,null,0,null,0,null,0,1,"ok"]
["Services",null,"F006",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,1,null,0,null,0,null,0,null,0,1,"ok"]
["Meters",null,"F007",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,1,null,0,null,0,null,0,1,"ok"]
["Street Lighting",null,"F008",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,1,null,0,null,0,1,"ok"]
["Meter Reading",null,"F009",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,1,null,0,1,"ok"]
["Billing",null,"F010",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,1,null,0,1,"ok"]
["Transmission",null,"F011",null,null,1,null,0,0,null,1,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H479:AA479)","v":1},"ok"]
["Load Management",null,"F012",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,1,{"$f":"SUM(H480:AA480)","v":1},{"$f":"IF(ABS(AB480-F480)<0.0000001,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Purchased Power Expenses",null,"OMPP",null,null,1,null,{"$f":"'Purchased Power'!O41","v":0.35775852924486173},{"$f":"'Purchased Power'!O42","v":0.64224147075513827},null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H483:AA483)","v":1},{"$f":"IF(ABS(AB483-F483)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Intallations on Customer Premises - Plant in Service",null,"F013",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,1,null,0,null,0,{"$f":"SUM(H485:AA485)","v":1},{"$f":"IF(ABS(AB485-F485)<1,\"ok\",\"err\")","v":"ok"}]
["Intallations on Customer Premises - Accum Depr",null,"F014",null,null,1,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,1,null,0,null,0,{"$f":"SUM(H486:AA486)","v":1},{"$f":"IF(ABS(AB486-F486)<1,\"ok\",\"err\")","v":"ok"}]
["Mapping",null,"F015",null,null,1,null,0,0,null,0,null,0,null,0,1,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H487:AA487)","v":1},{"$f":"IF(ABS(AB487-F487)<0.0000001,\"ok\",\"err\")","v":"ok"}]
["Production - Demand",null,"F016",null,null,1,null,1,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H488:AA488)","v":1},{"$f":"IF(ABS(AB488-F488)<0.0000001,\"ok\",\"err\")","v":"ok"}]
["Production - Energy",null,"F017",null,null,1,null,0,1,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H489:AA489)","v":1},{"$f":"IF(ABS(AB489-F489)<0.0000001,\"ok\",\"err\")","v":"ok"}]

{"sheet":"Alloc & Returns","index":3,"n_rows":644,"n_cols":34,"rows_kept":644,"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,{"$f":"IF(COUNTIF(AH4:AH528,\"err\"),\"err\",\"ok\")","v":"ok"}]
[null,null,null,"Allocation","Total",{"$f":"'Summary of Returns'!B10","v":"R - Residential"},{"$f":"'Summary of Returns'!B11","v":"C-1 Small Commercial Single Phase"},{"$f":"'Summary of Returns'!B12","v":"C-3 Small Commercial Three Phase"},{"$f":"'Summary of Returns'!B13","v":"D - Commercial and Industrial Demand < 3,000 kW"},{"$f":"'Summary of Returns'!B14","v":"I-E - Large Commercial Existing"},{"$f":"'Summary of Returns'!B15","v":"I-E - Large Commercial Existing - DIRECT SERVE"},{"$f":"'Summary of Returns'!B16","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},{"$f":"'Summary of Returns'!B17","v":"OL - Outdoor Lighting"},"N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A","N/A"]
["Description",null,"Name","Vector","System",{"$f":"'Summary of Returns'!C10","v":"R"},{"$f":"'Summary of Returns'!C11","v":"C1"},{"$f":"'Summary of Returns'!C12","v":"C3"},{"$f":"'Summary of Returns'!C13","v":"D"},{"$f":"'Summary of Returns'!C14","v":"I-E"},{"$f":"'Summary of Returns'!C15","v":"I-E"},{"$f":"'Summary of Returns'!C16","v":"L"},{"$f":"'Summary of Returns'!C17","v":"OL"},{"$f":"'Summary of Returns'!C18","v":0},{"$f":"'Summary of Returns'!C19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Check","Status"]
[]
["Plant in Service"]
[]
["Production & Purchase Power"]
["  Demand",null,"PLPPD","PPDA",{"$f":"'Func & Classif'!H82","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,4,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,5,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,6,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,7,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,8,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,9,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,10,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,11,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,12,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,13,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,14,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,15,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,16,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,17,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,18,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,19,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,20,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,21,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,22,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,23,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,24,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,25,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,26,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,27,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,28,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,29,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$494,30,)/VLOOKUP($D8,$C$5:$AU$494,3,))*$E8)","v":0},{"$f":"SUM(F8:AF8)","v":0},{"$f":"IF(ABS(E8-AG8)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"PLPPE","PPEA",{"$f":"'Func & Classif'!I82","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,4,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,5,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,6,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,7,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,8,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,9,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,10,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,11,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,12,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,13,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,14,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,15,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,16,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,17,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,18,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,19,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,20,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,21,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,22,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,23,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,24,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,25,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,26,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,27,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,28,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,29,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$494,30,)/VLOOKUP($D9,$C$5:$AU$494,3,))*$E9)","v":0},{"$f":"SUM(F9:AF9)","v":0},{"$f":"IF(ABS(E9-AG9)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"PLPPT",null,{"$f":"E8+E9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U8+U9","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F10:AF10)","v":0},{"$f":"IF(ABS(E10-AG10)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"PLTD","TA1",{"$f":"'Func & Classif'!K82","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,4,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,5,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,6,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,7,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,8,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,9,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,10,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,11,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,12,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,13,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,14,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,15,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,16,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,17,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,18,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,19,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,20,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,21,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,22,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,23,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,24,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,25,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,26,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,27,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,28,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,29,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$494,30,)/VLOOKUP($D13,$C$5:$AU$494,3,))*$E13)","v":0},{"$f":"SUM(F13:AF13)","v":0},{"$f":"IF(ABS(E13-AG13)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"PLSED","SA1",{"$f":"'Func & Classif'!M82","v":21522537.23951368},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,4,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":13365452.51772684},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,5,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":1051976.7238095645},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,6,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":377478.5184811877},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,7,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":5662727.8727449719},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,8,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":209763.05628356102},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,9,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":273990.46042088809},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,10,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":413146.05596902379},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,11,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":168002.03407763902},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,12,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,13,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,14,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,15,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,16,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,17,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,18,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,19,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,20,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,21,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,22,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,23,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,24,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,25,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,26,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,27,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,28,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,29,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$494,30,)/VLOOKUP($D16,$C$5:$AU$494,3,))*$E16)","v":0},{"$f":"SUM(F16:AF16)","v":21522537.239513677},{"$f":"IF(ABS(E16-AG16)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary & Secondary Distribution Plant"]
["  Demand",null,"PLDPD","DA1",{"$f":"'Func & Classif'!O82","v":67638711.744035974},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,4,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":41519859.707620412},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,5,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":986507.16906257207},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,6,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":1422102.4173153259},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,7,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":20426303.254727826},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,8,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":646570.424224452},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,9,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":733472.44513000292},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,10,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":1179684.5270922929},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,11,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":724211.79886308266},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,12,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,13,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,14,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,15,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,16,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,17,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,18,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,19,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,20,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,21,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,22,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,23,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,24,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,25,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,26,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,27,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,28,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,29,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$494,30,)/VLOOKUP($D19,$C$5:$AU$494,3,))*$E19)","v":0},{"$f":"SUM(F19:AF19)","v":67638711.744035959},{"$f":"IF(ABS(E19-AG19)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PLDPC","C01",{"$f":"'Func & Classif'!P82","v":46739153.333000451},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,4,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":39910915.172440179},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,5,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":5136759.5598917492},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,6,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":720683.5882658168},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,7,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":962995.85763935593},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,8,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":1563.3049637002532},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,9,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":1563.3049637002532},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,10,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":1563.3049637002532},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,11,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":3109.2398722482817},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,12,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,13,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,14,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,15,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,16,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,17,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,18,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,19,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,20,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,21,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,22,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,23,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,24,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,25,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,26,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,27,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,28,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,29,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$494,30,)/VLOOKUP($D20,$C$5:$AU$494,3,))*$E20)","v":0},{"$f":"SUM(F20:AF20)","v":46739153.333000451},{"$f":"IF(ABS(E20-AG20)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,"PLD",null,{"$f":"E19+E20","v":114377865.07703643},81430774.880060583,6123266.7289543208,2142786.0055811428,21389299.112367183,648133.72918815224,735035.75009370316,1181247.8320559931,727321.03873533092,0,0,0,0,0,0,0,{"$f":"U19+U20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F21:AF21)","v":114377865.0770364},{"$f":"IF(ABS(E21-AG21)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"PLCSD","CSA",{"$f":"'Func & Classif'!R82","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,4,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,5,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,6,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,7,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,8,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,9,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,10,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,11,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,12,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,13,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,14,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,15,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,16,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,17,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,18,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,19,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,20,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,21,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,22,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,23,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,24,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,25,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,26,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,27,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,28,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,29,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$494,30,)/VLOOKUP($D24,$C$5:$AU$494,3,))*$E24)","v":0},{"$f":"SUM(F24:AF24)","v":0},{"$f":"IF(ABS(E24-AG24)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PLCSC","SERV",{"$f":"'Func & Classif'!S82","v":10702135.290867697},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,4,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":8735751.4519411437},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,5,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":1284960.4701503818},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,6,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":225348.76112325364},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,7,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":451675.17413858214},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,8,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":1466.4778381122794},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,9,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":1466.4778381122794},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,10,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":1466.4778381122794},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,11,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,12,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,13,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,14,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,15,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,16,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,17,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,18,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,19,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,20,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,21,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,22,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,23,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,24,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,25,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,26,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,27,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,28,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,29,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$494,30,)/VLOOKUP($D25,$C$5:$AU$494,3,))*$E25)","v":0},{"$f":"SUM(F25:AF25)","v":10702135.290867696},{"$f":"IF(ABS(E25-AG25)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E24+E25","v":10702135.290867697},8735751.4519411437,1284960.4701503818,225348.76112325364,451675.17413858214,1466.4778381122794,1466.4778381122794,1466.4778381122794,0,0,0,0,0,0,0,0,{"$f":"U24+U25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F26:AF26)","v":10702135.290867696},{"$f":"IF(ABS(E26-AG26)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"PLMC","C03",{"$f":"'Func & Classif'!U82","v":9236691.6221495401},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,4,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":5645172.4576115264},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,5,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":1598444.075258258},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,6,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":562690.05240926764},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,7,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":1416587.110469809},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,8,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":4599.3088002266531},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,9,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":4599.3088002266531},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,10,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":4599.3088002266531},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,11,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,12,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,13,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,14,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,15,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,16,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,17,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,18,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,19,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,20,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,21,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,22,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,23,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,24,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,25,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,26,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,27,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,28,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,29,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$494,30,)/VLOOKUP($D29,$C$5:$AU$494,3,))*$E29)","v":0},{"$f":"SUM(F29:AF29)","v":9236691.6221495401},{"$f":"IF(ABS(E29-AG29)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"PLLSC","C04",{"$f":"'Func & Classif'!W82","v":3216031.2904326678},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,4,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,5,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,6,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,7,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,8,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,9,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,10,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,11,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":3216031.2904326678},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,12,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,13,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,14,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,15,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,16,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,17,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,18,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,19,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,20,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,21,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,22,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,23,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,24,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,25,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,26,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,27,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,28,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,29,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$494,30,)/VLOOKUP($D32,$C$5:$AU$494,3,))*$E32)","v":0},{"$f":"SUM(F32:AF32)","v":3216031.2904326678},{"$f":"IF(ABS(E32-AG32)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"PLMRBC","C05",{"$f":"'Func & Classif'!Y82","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,4,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,5,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,6,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,7,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,8,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,9,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,10,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,11,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,12,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,13,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,14,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,15,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,16,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,17,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,18,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,19,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,20,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,21,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,22,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,23,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,24,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,25,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,26,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,27,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,28,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,29,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$494,30,)/VLOOKUP($D35,$C$5:$AU$494,3,))*$E35)","v":0},{"$f":"SUM(F35:AF35)","v":0},{"$f":"IF(ABS(E35-AG35)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"PLCSC","C06",{"$f":"'Func & Classif'!AA82","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,4,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,5,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,6,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,7,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,8,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,9,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,10,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,11,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,12,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,13,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,14,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,15,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,16,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,17,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,18,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,19,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,20,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,21,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,22,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,23,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,24,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,25,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,26,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,27,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,28,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,29,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$494,30,)/VLOOKUP($D38,$C$5:$AU$494,3,))*$E38)","v":0},{"$f":"SUM(F38:AF38)","v":0},{"$f":"IF(ABS(E38-AG38)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"PLT",null,{"$f":"E10+E13+E16+E21+E26+E29+E32+E35+E38","v":159055260.51999998},{"$f":"F10+F13+F16+F21+F26+F29+F32+F35+F38","v":109177151.3073401},10058647.998172525,3308303.3375948514,28920289.269720547,863962.57211005222,1015091.9971529302,1600459.6746633558,4111354.3632456376,0,0,0,0,0,{"$f":"S10+S16+S21+S26+S29+S32+S35+S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F40:AF40)","v":159055260.52000001},{"$f":"IF(ABS(E40-AG40)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Net Utility Plant"]
[]
["Production & Purchase Power"]
["  Demand",null,"NPPPD","PPDA",{"$f":"'Func & Classif'!H126","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,4,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,5,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,6,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,7,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,8,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,9,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,10,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,11,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,12,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,13,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,14,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,15,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,16,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,17,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,18,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,19,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,20,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,21,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,22,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,23,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,24,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,25,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,26,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,27,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,28,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,29,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$494,30,)/VLOOKUP($D47,$C$5:$AU$494,3,))*$E47)","v":0},{"$f":"SUM(F47:AF47)","v":0},{"$f":"IF(ABS(E47-AG47)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"NPPPE","PPEA",{"$f":"'Func & Classif'!I126","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,4,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,5,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,6,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,7,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,8,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,9,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,10,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,11,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,12,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,13,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,14,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,15,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,16,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,17,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,18,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,19,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,20,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,21,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,22,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,23,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,24,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,25,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,26,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,27,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,28,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,29,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$494,30,)/VLOOKUP($D48,$C$5:$AU$494,3,))*$E48)","v":0},{"$f":"SUM(F48:AF48)","v":0},{"$f":"IF(ABS(E48-AG48)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"NPPPT",null,{"$f":"E47+E48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U47+U48","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F49:AF49)","v":0},{"$f":"IF(ABS(E49-AG49)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"NPTD","TA1",{"$f":"'Func & Classif'!K126","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,4,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,5,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,6,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,7,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,8,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,9,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,10,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,11,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,12,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,13,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,14,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,15,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,16,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,17,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,18,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,19,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,20,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,21,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,22,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,23,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,24,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,25,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,26,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,27,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,28,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,29,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$494,30,)/VLOOKUP($D52,$C$5:$AU$494,3,))*$E52)","v":0},{"$f":"SUM(F52:AF52)","v":0},{"$f":"IF(ABS(E52-AG52)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"NPSED","SA1",{"$f":"'Func & Classif'!M126","v":17013691.429883361},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,4,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":10565468.300822897},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,5,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":831593.74618045648},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,6,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":298398.97421841184},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,7,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":4476419.4670042414},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,8,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":165818.92149990791},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,9,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":216591.05970899889},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,10,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":326594.37098453921},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,11,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":132806.58946390494},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,12,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,13,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,14,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,15,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,16,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,17,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,18,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,19,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,20,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,21,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,22,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,23,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,24,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,25,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,26,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,27,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,28,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,29,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$494,30,)/VLOOKUP($D55,$C$5:$AU$494,3,))*$E55)","v":0},{"$f":"SUM(F55:AF55)","v":17013691.429883357},{"$f":"IF(ABS(E55-AG55)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"NPDPD","DA1",{"$f":"'Func & Classif'!O126","v":37381262.201494426},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,4,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":22946397.444310807},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,5,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":545203.80710286961},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,6,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":785940.21039631369},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,7,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":11288816.390556796},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,8,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":357334.10552126425},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,9,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":405361.44290763279},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,10,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":651965.35364485695},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,11,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":400243.44705388183},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,12,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,13,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,14,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,15,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,16,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,17,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,18,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,19,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,20,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,21,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,22,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,23,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,24,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,25,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,26,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,27,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,28,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,29,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$494,30,)/VLOOKUP($D58,$C$5:$AU$494,3,))*$E58)","v":0},{"$f":"SUM(F58:AF58)","v":37381262.201494411},{"$f":"IF(ABS(E58-AG58)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"NPDPC","C01",{"$f":"'Func & Classif'!P126","v":24127976.927956123},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,4,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":20603061.283404555},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,5,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":2651730.0230600862},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,6,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":372035.77193934552},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,7,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":497123.72128988465},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,8,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":807.01902806799467},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,9,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":807.01902806799467},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,10,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":807.01902806799467},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,11,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":1605.0711780463448},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,12,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,13,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,14,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,15,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,16,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,17,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,18,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,19,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,20,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,21,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,22,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,23,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,24,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,25,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,26,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,27,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,28,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,29,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$494,30,)/VLOOKUP($D59,$C$5:$AU$494,3,))*$E59)","v":0},{"$f":"SUM(F59:AF59)","v":24127976.927956119},{"$f":"IF(ABS(E59-AG59)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E58+E59","v":61509239.129450545},43549458.727715358,3196933.8301629559,1157975.9823356592,11785940.11184668,358141.12454933225,406168.46193570079,652772.37267292489,401848.51823192817,0,0,0,0,0,0,0,{"$f":"U58+U59","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F60:AF60)","v":61509239.12945053},{"$f":"IF(ABS(E60-AG60)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"NPCSD","CSA",{"$f":"'Func & Classif'!R126","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,4,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,5,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,6,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,7,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,8,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,9,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,10,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,11,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,12,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,13,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,14,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,15,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,16,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,17,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,18,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,19,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,20,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,21,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,22,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,23,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,24,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,25,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,26,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,27,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,28,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,29,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$494,30,)/VLOOKUP($D63,$C$5:$AU$494,3,))*$E63)","v":0},{"$f":"SUM(F63:AF63)","v":0},{"$f":"IF(ABS(E63-AG63)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"NPCSC","SERV",{"$f":"'Func & Classif'!S126","v":6768287.3745491728},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,4,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":5524699.011217515},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,5,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":812639.86022816133},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,6,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":142515.96838645032},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,7,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":285650.22730819974},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,8,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":927.43580294870037},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,9,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":927.43580294870037},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,10,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":927.43580294870037},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,11,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,12,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,13,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,14,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,15,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,16,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,17,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,18,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,19,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,20,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,21,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,22,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,23,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,24,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,25,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,26,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,27,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,28,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,29,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$494,30,)/VLOOKUP($D64,$C$5:$AU$494,3,))*$E64)","v":0},{"$f":"SUM(F64:AF64)","v":6768287.3745491728},{"$f":"IF(ABS(E64-AG64)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E63+E64","v":6768287.3745491728},5524699.011217515,812639.86022816133,142515.96838645032,285650.22730819974,927.43580294870037,927.43580294870037,927.43580294870037,0,0,0,0,0,0,0,0,{"$f":"U63+U64","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F65:AF65)","v":6768287.3745491728},{"$f":"IF(ABS(E65-AG65)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"NPMC","C03",{"$f":"'Func & Classif'!U126","v":8421228.7576547507},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,4,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":5146787.4631604841},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,5,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":1457325.1727695027},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,6,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":513012.86703479249},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,7,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":1291523.4805289756},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,8,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":4193.258053665505},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,9,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":4193.258053665505},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,10,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":4193.258053665505},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,11,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,12,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,13,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,14,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,15,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,16,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,17,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,18,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,19,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,20,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,21,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,22,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,23,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,24,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,25,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,26,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,27,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,28,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,29,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$494,30,)/VLOOKUP($D68,$C$5:$AU$494,3,))*$E68)","v":0},{"$f":"SUM(F68:AF68)","v":8421228.7576547526},{"$f":"IF(ABS(E68-AG68)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"NPLSC","C04",{"$f":"'Func & Classif'!W126","v":812544.96846217057},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,4,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,5,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,6,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,7,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,8,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,9,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,10,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,11,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":812544.96846217057},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,12,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,13,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,14,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,15,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,16,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,17,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,18,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,19,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,20,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,21,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,22,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,23,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,24,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,25,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,26,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,27,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,28,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,29,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$494,30,)/VLOOKUP($D71,$C$5:$AU$494,3,))*$E71)","v":0},{"$f":"SUM(F71:AF71)","v":812544.96846217057},{"$f":"IF(ABS(E71-AG71)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"NPMRBC","C05",{"$f":"'Func & Classif'!Y126","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,4,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,5,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,6,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,7,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,8,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,9,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,10,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,11,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,12,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,13,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,14,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,15,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,16,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,17,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,18,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,19,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,20,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,21,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,22,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,23,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,24,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,25,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,26,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,27,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,28,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,29,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$494,30,)/VLOOKUP($D74,$C$5:$AU$494,3,))*$E74)","v":0},{"$f":"SUM(F74:AF74)","v":0},{"$f":"IF(ABS(E74-AG74)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"NPCSC","C06",{"$f":"'Func & Classif'!AA126","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,4,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,5,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,6,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,7,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,8,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,9,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,10,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,11,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,12,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,13,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,14,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,15,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,16,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,17,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,18,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,19,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,20,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,21,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,22,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,23,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,24,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,25,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,26,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,27,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,28,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,29,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$494,30,)/VLOOKUP($D77,$C$5:$AU$494,3,))*$E77)","v":0},{"$f":"SUM(F77:AF77)","v":0},{"$f":"IF(ABS(E77-AG77)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"NPT",null,{"$f":"E49+E52+E55+E60+E65+E68+E71+E74+E77","v":94524991.659999996},{"$f":"F49+F52+F55+F60+F65+F68+F71+F74+F77","v":64786413.502916254},6298492.6093410766,2111903.7919753138,17839533.286688097,529080.73990585434,627880.2155013138,984487.43751407834,1347200.0761580036,0,0,0,0,0,{"$f":"S49+S55+S60+S65+S68+S71+S74+S77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F79:AF79)","v":94524991.659999982},{"$f":"IF(ABS(E79-AG79)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F79/E79","v":0.68538925383827176}]
[]
["Net Cost Rate Base"]
[]
["Production & Purchase Power"]
["  Demand",null,"RBPPD","PPDA",{"$f":"'Func & Classif'!H144","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,4,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,5,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,6,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,7,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,8,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,9,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,10,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,11,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,12,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,13,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,14,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,15,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,16,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,17,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,18,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,19,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,20,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,21,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,22,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,23,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,24,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,25,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,26,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,27,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,28,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,29,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$494,30,)/VLOOKUP($D85,$C$5:$AU$494,3,))*$E85)","v":0},{"$f":"SUM(F85:AF85)","v":0},{"$f":"IF(ABS(E85-AG85)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"RBPPE","PPEA",{"$f":"'Func & Classif'!I144","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,4,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,5,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,6,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,7,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,8,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,9,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,10,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,11,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,12,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,13,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,14,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,15,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,16,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,17,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,18,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,19,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,20,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,21,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,22,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,23,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,24,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,25,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,26,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,27,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,28,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,29,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$494,30,)/VLOOKUP($D86,$C$5:$AU$494,3,))*$E86)","v":0},{"$f":"SUM(F86:AF86)","v":0},{"$f":"IF(ABS(E86-AG86)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"RBPPT",null,{"$f":"E85+E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U85+U86","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F87:AF87)","v":0},{"$f":"IF(ABS(E87-AG87)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"RBTD","TA1",{"$f":"'Func & Classif'!K144","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,4,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,5,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,6,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,7,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,8,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,9,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,10,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,11,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,12,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,13,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,14,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,15,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,16,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,17,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,18,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,19,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,20,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,21,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,22,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,23,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,24,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,25,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,26,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,27,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,28,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,29,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$494,30,)/VLOOKUP($D90,$C$5:$AU$494,3,))*$E90)","v":0},{"$f":"SUM(F90:AF90)","v":0},{"$f":"IF(ABS(E90-AG90)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"RBSED","SA1",{"$f":"'Func & Classif'!M144","v":17760181.288539015},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,4,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":11029037.007885439},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,5,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":868080.61327825894},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,6,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":311491.47733599198},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,7,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":4672826.0933368504},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,8,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":173094.3645619282},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,9,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":226094.17255282679},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,10,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":340923.97058017808},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,11,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":138633.58900753834},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,12,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,13,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,14,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,15,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,16,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,17,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,18,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,19,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,20,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,21,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,22,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,23,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,24,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,25,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,26,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,27,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,28,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,29,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$494,30,)/VLOOKUP($D93,$C$5:$AU$494,3,))*$E93)","v":0},{"$f":"SUM(F93:AF93)","v":17760181.288539011},{"$f":"IF(ABS(E93-AG93)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"RBDPD","DA1",{"$f":"'Func & Classif'!O144","v":39651639.663775265},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,4,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":24340063.161570057},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,5,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":578317.14686448372},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,6,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":833674.84628864354},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,7,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":11974450.657553861},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,8,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":379037.04576193186},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,9,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":429981.35753476218},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,10,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":691562.93162723084},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,11,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":424552.51657428982},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,12,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,13,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,14,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,15,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,16,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,17,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,18,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,19,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,20,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,21,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,22,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,23,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,24,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,25,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,26,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,27,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,28,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,29,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$494,30,)/VLOOKUP($D96,$C$5:$AU$494,3,))*$E96)","v":0},{"$f":"SUM(F96:AF96)","v":39651639.663775265},{"$f":"IF(ABS(E96-AG96)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"RBDPC","C01",{"$f":"'Func & Classif'!P144","v":26086593.824855637},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,4,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":22275539.008247554},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,5,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":2866987.3255968546},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,6,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":402236.21316768444},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,7,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":537478.32388566935},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,8,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":872.52974656764513},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,9,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":872.52974656764513},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,10,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":872.52974656764513},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,11,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":1735.3647181734277},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,12,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,13,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,14,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,15,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,16,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,17,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,18,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,19,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,20,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,21,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,22,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,23,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,24,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,25,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,26,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,27,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,28,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,29,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$494,30,)/VLOOKUP($D97,$C$5:$AU$494,3,))*$E97)","v":0},{"$f":"SUM(F97:AF97)","v":26086593.824855633},{"$f":"IF(ABS(E97-AG97)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E96+E97","v":65738233.488630906},46615602.169817612,3445304.4724613382,1235911.0594563279,12511928.981439531,379909.57550849952,430853.88728132984,692435.46137379843,426287.88129246328,0,0,0,0,0,0,0,{"$f":"U96+U97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F98:AF98)","v":65738233.488630891},{"$f":"IF(ABS(E98-AG98)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"RBCSD","CSA",{"$f":"'Func & Classif'!R144","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,4,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,5,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,6,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,7,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,8,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,9,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,10,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,11,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,12,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,13,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,14,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,15,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,16,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,17,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,18,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,19,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,20,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,21,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,22,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,23,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,24,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,25,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,26,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,27,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,28,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,29,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$494,30,)/VLOOKUP($D101,$C$5:$AU$494,3,))*$E101)","v":0},{"$f":"SUM(F101:AF101)","v":0},{"$f":"IF(ABS(E101-AG101)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"RBCSC","SERV",{"$f":"'Func & Classif'!S144","v":7111004.410929692},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,4,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":5804446.0679306574},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,5,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":853788.45648743678},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,6,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":149732.36562542798},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,7,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":300114.3293663676},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,8,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":974.39717326742698},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,9,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":974.39717326742698},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,10,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":974.39717326742698},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,11,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,12,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,13,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,14,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,15,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,16,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,17,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,18,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,19,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,20,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,21,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,22,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,23,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,24,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,25,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,26,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,27,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,28,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,29,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$494,30,)/VLOOKUP($D102,$C$5:$AU$494,3,))*$E102)","v":0},{"$f":"SUM(F102:AF102)","v":7111004.4109296929},{"$f":"IF(ABS(E102-AG102)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E101+E102","v":7111004.410929692},5804446.0679306574,853788.45648743678,149732.36562542798,300114.3293663676,974.39717326742698,974.39717326742698,974.39717326742698,0,0,0,0,0,0,0,0,{"$f":"U101+U102","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F103:AF103)","v":7111004.4109296929},{"$f":"IF(ABS(E103-AG103)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"RBMC","C03",{"$f":"'Func & Classif'!U144","v":8804210.0963011961},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,4,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":5380853.4895201437},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,5,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":1523601.5276307929},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,6,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":536343.70867488498},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,7,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":1350259.4923035868},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,8,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":4383.959390596061},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,9,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":4383.959390596061},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,10,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":4383.959390596061},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,11,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,12,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,13,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,14,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,15,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,16,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,17,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,18,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,19,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,20,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,21,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,22,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,23,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,24,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,25,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,26,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,27,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,28,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,29,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$494,30,)/VLOOKUP($D106,$C$5:$AU$494,3,))*$E106)","v":0},{"$f":"SUM(F106:AF106)","v":8804210.0963011961},{"$f":"IF(ABS(E106-AG106)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"RBLSC","C04",{"$f":"'Func & Classif'!W144","v":918696.47931549384},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,4,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,5,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,6,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,7,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,8,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,9,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,10,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,11,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":918696.47931549384},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,12,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,13,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,14,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,15,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,16,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,17,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,18,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,19,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,20,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,21,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,22,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,23,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,24,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,25,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,26,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,27,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,28,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,29,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$494,30,)/VLOOKUP($D109,$C$5:$AU$494,3,))*$E109)","v":0},{"$f":"SUM(F109:AF109)","v":918696.47931549384},{"$f":"IF(ABS(E109-AG109)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"RBMRBC","C05",{"$f":"'Func & Classif'!Y144","v":221734.34464909008},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,4,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":189340.6274832566},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,5,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":24369.2051184066},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,6,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":3418.9815550348794},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,7,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":4568.530667899101},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,8,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":7.4164458894465932},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,9,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":7.4164458894465932},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,10,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":7.4164458894465932},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,11,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":14.750486824566002},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,12,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,13,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,14,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,15,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,16,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,17,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,18,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,19,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,20,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,21,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,22,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,23,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,24,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,25,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,26,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,27,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,28,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,29,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$494,30,)/VLOOKUP($D112,$C$5:$AU$494,3,))*$E112)","v":0},{"$f":"SUM(F112:AF112)","v":221734.34464909008},{"$f":"IF(ABS(E112-AG112)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"RBCSC","C06",{"$f":"'Func & Classif'!AA144","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,4,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,5,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,6,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,7,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,8,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,9,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,10,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,11,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,12,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,13,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,14,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,15,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,16,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,17,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,18,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,19,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,20,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,21,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,22,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,23,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,24,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,25,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,26,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,27,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,28,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,29,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$494,30,)/VLOOKUP($D115,$C$5:$AU$494,3,))*$E115)","v":0},{"$f":"SUM(F115:AF115)","v":0},{"$f":"IF(ABS(E115-AG115)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"RBT",null,{"$f":"E87+E90+E93+E98+E103+E106+E109+E112+E115","v":100554060.10836539},{"$f":"F87+F90+F93+F98+F103+F106+F109+F112+F115","v":69019279.362637118},6715144.274976233,2236897.592647668,18839697.427114233,558369.71308018058,662313.83284390951,1038725.2049637294,1483632.7001023199,0,0,0,0,0,{"$f":"S87+S93+S98+S103+S106+S109+S112+S115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F117:AF117)","v":100554060.1083654},{"$f":"IF(ABS(E117-AG117)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F117/$E117","v":0.68638978165830622},{"$f":"G117/$E117","v":6.6781433467126408E-2},2.2245721259161508E-2,0.18735889338342993,5.5529305577361578E-3,6.5866443595628587E-3,1.0330017543243038E-2,1.4754577771433937E-2]
[]
["Operation and Maintenance Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"OMPPD","PPDA",{"$f":"'Func & Classif'!H285","v":18966356.058875803},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,4,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":11757720.059167916},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,5,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":925434.27249533345},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,6,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":332071.56605918636},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,7,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":4981557.4153344631},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,8,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":184530.62410467953},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,9,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":273800.43},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,10,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":363448.64965778787},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,11,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":147793.04205643351},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,12,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,13,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,14,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,15,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,16,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,17,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,18,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,19,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,20,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,21,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,22,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,23,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,24,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,25,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,26,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,27,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,28,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,29,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$494,30,)/VLOOKUP($D123,$C$5:$AU$494,3,))*$E123)","v":0},{"$f":"SUM(F123:AF123)","v":18966356.058875803},{"$f":"IF(ABS(E123-AG123)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"OMPPE","PPEA",{"$f":"'Func & Classif'!I285","v":34048050.331124209},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,4,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":19582314.728359316},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,5,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":1784150.1604923357},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,6,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":629972.89613544021},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,7,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":10035854.954214249},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,8,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":922725.58497268893},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,9,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":242912.02},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,10,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":390637.55341140524},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,11,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":459482.43353876902},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,12,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,13,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,14,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,15,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,16,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,17,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,18,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,19,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,20,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,21,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,22,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,23,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,24,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,25,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,26,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,27,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,28,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,29,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$494,30,)/VLOOKUP($D124,$C$5:$AU$494,3,))*$E124)","v":0},{"$f":"SUM(F124:AF124)","v":34048050.331124209},{"$f":"IF(ABS(E124-AG124)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"OMPPT",null,{"$f":"E123+E124","v":53014406.390000015},31340034.787527233,2709584.432987669,962044.46219462657,15017412.369548712,1107256.2090773685,516712.44999999995,754086.20306919306,607275.47559520253,0,0,0,0,0,0,0,{"$f":"U123+U124","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F125:AF125)","v":53014406.390000008},{"$f":"IF(ABS(E125-AG125)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"OMTD","TOMA",{"$f":"'Func & Classif'!K285","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,4,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,5,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,6,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,7,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,8,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,9,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,10,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,11,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,12,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,13,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,14,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,15,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,16,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,17,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,18,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,19,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,20,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,21,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,22,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,23,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,24,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,25,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,26,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,27,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,28,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,29,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$494,30,)/VLOOKUP($D128,$C$5:$AU$494,3,))*$E128)","v":0},{"$f":"SUM(F128:AF128)","v":0},{"$f":"IF(ABS(E128-AG128)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"OMSED","SOMA",{"$f":"'Func & Classif'!M285","v":761979.55078391207},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,4,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":473187.77484951052},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,5,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":37243.970937213533},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,6,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":13364.173040658254},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,7,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":200482.07108054004},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,8,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":7426.4087741738722},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,9,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":9700.3027862017534},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,10,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":14626.939316311533},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,11,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":5947.9099993024547},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,12,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,13,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,14,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,15,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,16,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,17,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,18,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,19,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,20,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,21,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,22,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,23,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,24,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,25,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,26,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,27,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,28,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,29,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$494,30,)/VLOOKUP($D131,$C$5:$AU$494,3,))*$E131)","v":0},{"$f":"SUM(F131:AF131)","v":761979.55078391184},{"$f":"IF(ABS(E131-AG131)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"OMDPD","DOM",{"$f":"'Func & Classif'!O285","v":1789783.5949142086},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,4,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":1098654.3334688935},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,5,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":26103.902660581549},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,6,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":37630.160468324371},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,7,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":540499.09478469798},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,8,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":17108.858350420644},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,9,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":19408.367128326379},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,10,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":31215.556289037137},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,11,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":19163.321763926771},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,12,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,13,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,14,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,15,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,16,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,17,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,18,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,19,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,20,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,21,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,22,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,23,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,24,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,25,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,26,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,27,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,28,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,29,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$494,30,)/VLOOKUP($D134,$C$5:$AU$494,3,))*$E134)","v":0},{"$f":"SUM(F134:AF134)","v":1789783.5949142084},{"$f":"IF(ABS(E134-AG134)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OMDPC","C01",{"$f":"'Func & Classif'!P285","v":4354834.5210162709},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,4,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":3718626.007621285},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,5,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":478608.11038232164},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,6,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":67148.365879660239},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,7,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":89725.365253515629},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,8,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":145.65806047648641},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,9,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":145.65806047648641},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,10,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":145.65806047648641},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,11,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":289.69769805878963},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,12,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,13,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,14,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,15,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,16,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,17,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,18,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,19,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,20,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,21,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,22,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,23,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,24,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,25,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,26,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,27,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,28,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,29,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$494,30,)/VLOOKUP($D135,$C$5:$AU$494,3,))*$E135)","v":0},{"$f":"SUM(F135:AF135)","v":4354834.5210162699},{"$f":"IF(ABS(E135-AG135)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E134+E135","v":6144618.115930479},4817280.3410901781,504712.01304290321,104778.52634798462,630224.46003821364,17254.516410897129,19554.025188802865,31361.214349513622,19453.019461985561,0,0,0,0,0,0,0,{"$f":"U134+U135","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F136:AF136)","v":6144618.11593048},{"$f":"IF(ABS(E136-AG136)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"OMCSD","SERV",{"$f":"'Func & Classif'!R285","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,4,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,5,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,6,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,7,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,8,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,9,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,10,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,11,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,12,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,13,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,14,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,15,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,16,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,17,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,18,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,19,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,20,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,21,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,22,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,23,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,24,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,25,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,26,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,27,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,28,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,29,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$494,30,)/VLOOKUP($D139,$C$5:$AU$494,3,))*$E139)","v":0},{"$f":"SUM(F139:AF139)","v":0},{"$f":"IF(ABS(E139-AG139)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OMCSC","SERV",{"$f":"'Func & Classif'!S285","v":151080.97829516541},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,4,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":123321.73343284969},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,5,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":18139.659014270939},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,6,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":3181.22602291868},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,7,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":6376.2534602534934},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,8,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":20.702121624199648},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,9,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":20.702121624199648},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,10,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":20.702121624199648},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,11,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,12,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,13,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,14,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,15,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,16,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,17,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,18,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,19,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,20,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,21,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,22,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,23,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,24,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,25,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,26,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,27,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,28,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,29,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$494,30,)/VLOOKUP($D140,$C$5:$AU$494,3,))*$E140)","v":0},{"$f":"SUM(F140:AF140)","v":151080.97829516541},{"$f":"IF(ABS(E140-AG140)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E139+E140","v":151080.97829516541},123321.73343284969,18139.659014270939,3181.22602291868,6376.2534602534934,20.702121624199648,20.702121624199648,20.702121624199648,0,0,0,0,0,0,0,0,{"$f":"U139+U140","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F141:AF141)","v":151080.97829516541},{"$f":"IF(ABS(E141-AG141)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"OMMC","C03",{"$f":"'Func & Classif'!U285","v":827933.8969850376},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,4,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":506006.89328797039},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,5,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":143277.06136336667},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,6,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":50436.908250651752},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,7,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":126976.25240379114},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,8,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":412.26055975256861},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,9,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":412.26055975256861},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,10,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":412.26055975256861},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,11,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,12,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,13,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,14,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,15,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,16,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,17,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,18,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,19,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,20,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,21,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,22,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,23,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,24,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,25,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,26,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,27,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,28,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,29,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$494,30,)/VLOOKUP($D144,$C$5:$AU$494,3,))*$E144)","v":0},{"$f":"SUM(F144:AF144)","v":827933.89698503783},{"$f":"IF(ABS(E144-AG144)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"OMLSC","C04",{"$f":"'Func & Classif'!W285","v":70710.570812685037},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,4,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,5,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,6,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,7,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,8,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,9,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,10,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,11,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":70710.570812685037},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,12,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,13,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,14,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,15,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,16,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,17,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,18,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,19,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,20,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,21,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,22,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,23,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,24,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,25,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,26,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,27,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,28,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,29,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$494,30,)/VLOOKUP($D147,$C$5:$AU$494,3,))*$E147)","v":0},{"$f":"SUM(F147:AF147)","v":70710.570812685037},{"$f":"IF(ABS(E147-AG147)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"OMMRBC","C05",{"$f":"'Func & Classif'!Y285","v":1773874.7571927207},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,4,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":1514725.0198660528},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,5,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":194953.6409472528},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,6,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":27351.852440279035},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,7,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":36548.245343192808},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,8,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":59.331567115572746},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,9,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":59.331567115572746},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,10,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":59.331567115572746},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,11,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":118.00389459652801},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,12,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,13,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,14,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,15,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,16,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,17,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,18,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,19,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,20,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,21,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,22,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,23,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,24,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,25,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,26,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,27,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,28,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,29,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$494,30,)/VLOOKUP($D150,$C$5:$AU$494,3,))*$E150)","v":0},{"$f":"SUM(F150:AF150)","v":1773874.7571927207},{"$f":"IF(ABS(E150-AG150)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"OMCSC","C06",{"$f":"'Func & Classif'!AA285","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,4,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,5,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,6,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,7,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,8,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,9,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,10,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,11,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,12,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,13,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,14,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,15,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,16,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,17,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,18,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,19,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,20,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,21,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,22,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,23,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,24,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,25,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,26,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,27,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,28,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,29,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$494,30,)/VLOOKUP($D153,$C$5:$AU$494,3,))*$E153)","v":0},{"$f":"SUM(F153:AF153)","v":0},{"$f":"IF(ABS(E153-AG153)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"OMT",null,{"$f":"E125+E128+E131+E136+E141+E144+E147+E150+E153","v":62744604.260000013},{"$f":"F125+F128+F131+F136+F141+F144+F147+F150+F153","v":38774556.550053798},3607910.778292676,1161157.148297119,16018019.651874702,1132429.4285109318,546459.07222349697,800566.65098351066,703504.97976377211,0,0,0,0,0,{"$f":"S125+S131+S136+S141+S144+S147+S150+S153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F155:AF155)","v":62744604.260000013},{"$f":"IF(ABS(E155-AG155)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F155/$E155","v":0.61797435823135416},{"$f":"G155/$E155","v":5.750153054344366E-2},{"$f":"H155/$E155","v":1.8506087686608653E-2},{"$f":"I155/$E155","v":0.25528919722721505},{"$f":"J155/$E155","v":1.8048236049404188E-2},{"$f":"K155/$E155","v":8.7092600020089259E-3},{"$f":"L155/$E155","v":1.2759131409389982E-2},{"$f":"M155/$E155","v":1.1212198850575266E-2}]
[]
["Labor Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"LBPPD","PPDA",{"$f":"'Func & Classif'!H465","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,4,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,5,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,6,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,7,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,8,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,9,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,10,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,11,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,12,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,13,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,14,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,15,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,16,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,17,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,18,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,19,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,20,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,21,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,22,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,23,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,24,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,25,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,26,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,27,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,28,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,29,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$494,30,)/VLOOKUP($D161,$C$5:$AU$494,3,))*$E161)","v":0},{"$f":"SUM(F161:AF161)","v":0},{"$f":"IF(ABS(E161-AG161)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"LBPPE","PPEA",{"$f":"'Func & Classif'!I465","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,4,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,5,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,6,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,7,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,8,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,9,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,10,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,11,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,12,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,13,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,14,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,15,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,16,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,17,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,18,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,19,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,20,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,21,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,22,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,23,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,24,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,25,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,26,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,27,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,28,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,29,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$494,30,)/VLOOKUP($D162,$C$5:$AU$494,3,))*$E162)","v":0},{"$f":"SUM(F162:AF162)","v":0},{"$f":"IF(ABS(E162-AG162)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"LBPPT",null,{"$f":"E161+E162","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U161+U162","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F163:AF163)","v":0},{"$f":"IF(ABS(E163-AG163)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"LBTD","TOMA",{"$f":"'Func & Classif'!K465","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,4,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,5,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,6,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,7,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,8,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,9,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,10,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,11,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,12,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,13,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,14,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,15,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,16,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,17,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,18,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,19,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,20,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,21,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,22,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,23,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,24,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,25,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,26,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,27,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,28,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,29,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$494,30,)/VLOOKUP($D166,$C$5:$AU$494,3,))*$E166)","v":0},{"$f":"SUM(F166:AF166)","v":0},{"$f":"IF(ABS(E166-AG166)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"LBSED","SOMA",{"$f":"'Func & Classif'!M465","v":413779.42648091755},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,4,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":256956.19507581397},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,5,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":20224.675213944796},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,6,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":7257.1761938575964},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,7,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":108868.21871540947},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,8,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":4032.779042730444},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,9,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":5267.5766947242755},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,10,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":7942.8989337680205},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,11,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":3229.9066106689102},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,12,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,13,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,14,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,15,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,16,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,17,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,18,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,19,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,20,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,21,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,22,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,23,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,24,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,25,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,26,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,27,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,28,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,29,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$494,30,)/VLOOKUP($D169,$C$5:$AU$494,3,))*$E169)","v":0},{"$f":"SUM(F169:AF169)","v":413779.42648091755},{"$f":"IF(ABS(E169-AG169)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"LBDPD","DOM",{"$f":"'Func & Classif'!O465","v":917954.15102336009},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,4,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":563483.93672471656},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,5,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":13388.314583551186},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,6,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":19299.965707434745},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,7,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":277214.17778765853},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,8,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":8774.8862972409333},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,9,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":9954.2711312461888},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,10,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":16010.007887796353},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,11,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":9828.5909037154215},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,12,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,13,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,14,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,15,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,16,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,17,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,18,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,19,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,20,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,21,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,22,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,23,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,24,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,25,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,26,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,27,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,28,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,29,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$494,30,)/VLOOKUP($D172,$C$5:$AU$494,3,))*$E172)","v":0},{"$f":"SUM(F172:AF172)","v":917954.15102335997},{"$f":"IF(ABS(E172-AG172)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"LBDPC","C01",{"$f":"'Func & Classif'!P465","v":1821506.3139882633},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,4,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":1555397.9650786899},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,5,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":200188.47806505053},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,6,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":28086.296237784922},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,7,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":37529.627944632339},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,8,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":60.924720689338223},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,9,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":60.924720689338223},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,10,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":60.924720689338223},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,11,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":121.17250003768379},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,12,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,13,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,14,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,15,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,16,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,17,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,18,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,19,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,20,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,21,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,22,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,23,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,24,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,25,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,26,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,27,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,28,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,29,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$494,30,)/VLOOKUP($D173,$C$5:$AU$494,3,))*$E173)","v":0},{"$f":"SUM(F173:AF173)","v":1821506.3139882635},{"$f":"IF(ABS(E173-AG173)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E172+E173","v":2739460.4650116232},2118881.9018034064,213576.79264860172,47386.261945219667,314743.80573229084,8835.8110179302712,10015.195851935527,16070.932608485691,9949.7634037531061,0,0,0,0,0,0,0,{"$f":"U172+U173","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F174:AF174)","v":2739460.4650116232},{"$f":"IF(ABS(E174-AG174)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"LBCSD","SERV",{"$f":"'Func & Classif'!R465","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,4,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,5,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,6,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,7,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,8,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,9,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,10,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,11,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,12,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,13,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,14,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,15,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,16,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,17,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,18,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,19,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,20,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,21,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,22,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,23,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,24,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,25,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,26,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,27,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,28,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,29,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$494,30,)/VLOOKUP($D177,$C$5:$AU$494,3,))*$E177)","v":0},{"$f":"SUM(F177:AF177)","v":0},{"$f":"IF(ABS(E177-AG177)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"LBCSC","SERV",{"$f":"'Func & Classif'!S465","v":91844.6085704836},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,4,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":74969.307606979186},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,5,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":11027.396701872376},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,6,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":1933.9195585454597},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,7,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":3876.2292236355852},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,8,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":12.585159816998651},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,9,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":12.585159816998651},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,10,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":12.585159816998651},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,11,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,12,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,13,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,14,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,15,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,16,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,17,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,18,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,19,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,20,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,21,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,22,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,23,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,24,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,25,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,26,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,27,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,28,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,29,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$494,30,)/VLOOKUP($D178,$C$5:$AU$494,3,))*$E178)","v":0},{"$f":"SUM(F178:AF178)","v":91844.6085704836},{"$f":"IF(ABS(E178-AG178)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E177+E178","v":91844.6085704836},74969.307606979186,11027.396701872376,1933.9195585454597,3876.2292236355852,12.585159816998651,12.585159816998651,12.585159816998651,0,0,0,0,0,0,0,0,{"$f":"U177+U178","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F179:AF179)","v":91844.6085704836},{"$f":"IF(ABS(E179-AG179)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"LBMC","C03",{"$f":"'Func & Classif'!U465","v":557580.01507411967},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,4,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":340775.19016257144},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,5,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":96491.309663342952},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,6,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":33967.21908005009},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,7,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":85513.373697079791},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,8,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":277.6408236918175},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,9,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":277.6408236918175},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,10,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":277.6408236918175},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,11,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,12,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,13,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,14,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,15,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,16,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,17,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,18,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,19,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,20,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,21,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,22,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,23,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,24,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,25,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,26,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,27,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,28,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,29,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$494,30,)/VLOOKUP($D182,$C$5:$AU$494,3,))*$E182)","v":0},{"$f":"SUM(F182:AF182)","v":557580.01507411979},{"$f":"IF(ABS(E182-AG182)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"LBLSC","C04",{"$f":"'Func & Classif'!W465","v":44721.587348299952},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,4,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,5,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,6,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,7,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,8,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,9,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,10,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,11,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":44721.587348299952},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,12,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,13,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,14,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,15,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,16,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,17,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,18,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,19,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,20,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,21,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,22,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,23,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,24,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,25,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,26,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,27,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,28,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,29,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$494,30,)/VLOOKUP($D185,$C$5:$AU$494,3,))*$E185)","v":0},{"$f":"SUM(F185:AF185)","v":44721.587348299952},{"$f":"IF(ABS(E185-AG185)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"LBMRBC","C05",{"$f":"'Func & Classif'!Y465","v":1132898.4875145557},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,4,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":967390.55395457684},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,5,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":124508.61261148386},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,6,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":17468.46677572226},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,7,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":23341.812437841454},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,8,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":37.89255265883353},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,9,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":37.89255265883353},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,10,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":37.89255265883353},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,11,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":75.36407695479113},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,12,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,13,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,14,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,15,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,16,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,17,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,18,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,19,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,20,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,21,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,22,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,23,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,24,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,25,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,26,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,27,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,28,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,29,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$494,30,)/VLOOKUP($D188,$C$5:$AU$494,3,))*$E188)","v":0},{"$f":"SUM(F188:AF188)","v":1132898.4875145559},{"$f":"IF(ABS(E188-AG188)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"LBCSC","C06",{"$f":"'Func & Classif'!AA465","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,4,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,5,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,6,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,7,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,8,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,9,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,10,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,11,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,12,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,13,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,14,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,15,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,16,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,17,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,18,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,19,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,20,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,21,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,22,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,23,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,24,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,25,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,26,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,27,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,28,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,29,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$494,30,)/VLOOKUP($D191,$C$5:$AU$494,3,))*$E191)","v":0},{"$f":"SUM(F191:AF191)","v":0},{"$f":"IF(ABS(E191-AG191)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"LBT",null,{"$f":"E163+E166+E169+E174+E179+E182+E185+E188+E191","v":4980284.59},{"$f":"F163+F166+F169+F174+F179+F182+F185+F188+F191","v":3758973.1486033481},465828.7868392457,108013.04355339507,536343.43980625714,13196.708596828366,15610.891082827453,24341.95007842136,57976.621439676761,0,0,0,0,0,{"$f":"S163+S169+S174+S179+S182+S185+S188+S191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F193:AF193)","v":4980284.59},{"$f":"IF(ABS(E193-AG193)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F193/$E193","v":0.75477075268972693},{"$f":"G193/$E193","v":9.3534571854506351E-2},{"$f":"H193/$E193","v":2.1688126772971234E-2},{"$f":"I193/$E193","v":0.1076933315985979},{"$f":"J193/$E193","v":2.6497900588505056E-3},{"$f":"K193/$E193","v":3.1345379567611124E-3},{"$f":"L193/$E193","v":4.8876624695901889E-3},{"$f":"M193/$E193","v":1.1641226598995774E-2}]
[]
["Depreciation Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"DPPPD","PPDA",{"$f":"'Func & Classif'!H312","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,4,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,5,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,6,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,7,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,8,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,9,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,10,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,11,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,12,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,13,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,14,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,15,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,16,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,17,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,18,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,19,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,20,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,21,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,22,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,23,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,24,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,25,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,26,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,27,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,28,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,29,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$494,30,)/VLOOKUP($D199,$C$5:$AU$494,3,))*$E199)","v":0},{"$f":"SUM(F199:AF199)","v":0},{"$f":"IF(ABS(E199-AG199)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"DPPPE","PPEA",{"$f":"'Func & Classif'!I312","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,4,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,5,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,6,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,7,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,8,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,9,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,10,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,11,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,12,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,13,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,14,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,15,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,16,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,17,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,18,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,19,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,20,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,21,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,22,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,23,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,24,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,25,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,26,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,27,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,28,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,29,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$494,30,)/VLOOKUP($D200,$C$5:$AU$494,3,))*$E200)","v":0},{"$f":"SUM(F200:AF200)","v":0},{"$f":"IF(ABS(E200-AG200)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"DPPPT",null,{"$f":"E199+E200","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U199+U200","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F201:AF201)","v":0},{"$f":"IF(ABS(E201-AG201)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"DPTD","TA1",{"$f":"'Func & Classif'!K312","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,4,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,5,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,6,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,7,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,8,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,9,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,10,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,11,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,12,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,13,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,14,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,15,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,16,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,17,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,18,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,19,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,20,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,21,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,22,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,23,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,24,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,25,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,26,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,27,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,28,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,29,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$494,30,)/VLOOKUP($D204,$C$5:$AU$494,3,))*$E204)","v":0},{"$f":"SUM(F204:AF204)","v":0},{"$f":"IF(ABS(E204-AG204)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"DPSED","SA1",{"$f":"'Func & Classif'!M312","v":770770.80176428461},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,4,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":478647.12410011236},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,5,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":37673.668946402751},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,6,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":13518.360642182055},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,7,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":202795.10979938845},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,8,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":7512.0901068939384},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,9,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":9812.2189082175919},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,10,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":14795.695937761653},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,11,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":6016.5333233257052},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,12,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,13,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,14,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,15,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,16,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,17,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,18,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,19,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,20,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,21,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,22,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,23,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,24,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,25,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,26,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,27,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,28,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,29,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$494,30,)/VLOOKUP($D207,$C$5:$AU$494,3,))*$E207)","v":0},{"$f":"SUM(F207:AF207)","v":770770.80176428449},{"$f":"IF(ABS(E207-AG207)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"DPDPD","DA1",{"$f":"'Func & Classif'!O312","v":2422295.4524868997},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,4,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":1486920.2083307125},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,5,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":35329.055918583443},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,6,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":50928.708273886979},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,7,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":731512.18007058394},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,8,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":23155.151213380606},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,9,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":26267.309393566502},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,10,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":42247.174608507878},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,11,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":25935.664677677476},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,12,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,13,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,14,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,15,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,16,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,17,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,18,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,19,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,20,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,21,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,22,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,23,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,24,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,25,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,26,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,27,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,28,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,29,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$494,30,)/VLOOKUP($D210,$C$5:$AU$494,3,))*$E210)","v":0},{"$f":"SUM(F210:AF210)","v":2422295.4524868992},{"$f":"IF(ABS(E210-AG210)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"DPDPC","C01",{"$f":"'Func & Classif'!P312","v":1673834.9334631986},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,4,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":1429300.2606649534},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,5,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":183958.99332812958},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,6,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":25809.311465666062},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,7,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":34487.06260921972},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,8,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":55.985491248733318},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,9,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":55.985491248733318},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,10,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":55.985491248733318},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,11,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":111.34892148359182},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,12,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,13,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,14,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,15,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,16,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,17,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,18,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,19,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,20,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,21,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,22,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,23,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,24,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,25,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,26,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,27,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,28,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,29,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$494,30,)/VLOOKUP($D211,$C$5:$AU$494,3,))*$E211)","v":0},{"$f":"SUM(F211:AF211)","v":1673834.9334631988},{"$f":"IF(ABS(E211-AG211)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E210+E211","v":4096130.3859500983},2916220.4689956661,219288.04924671302,76738.019739553041,765999.24267980363,23211.136704629338,26323.294884815234,42303.160099756613,26047.01359916107,0,0,0,0,0,0,0,{"$f":"U210+U211","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F212:AF212)","v":4096130.3859500978},{"$f":"IF(ABS(E212-AG212)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"DPCSD","SERV",{"$f":"'Func & Classif'!R312","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,4,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,5,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,6,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,7,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,8,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,9,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,10,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,11,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,12,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,13,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,14,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,15,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,16,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,17,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,18,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,19,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,20,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,21,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,22,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,23,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,24,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,25,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,26,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,27,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,28,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,29,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$494,30,)/VLOOKUP($D215,$C$5:$AU$494,3,))*$E215)","v":0},{"$f":"SUM(F215:AF215)","v":0},{"$f":"IF(ABS(E215-AG215)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"DPCSC","SERV",{"$f":"'Func & Classif'!S312","v":383267.70245227509},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,4,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":312847.04380784853},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,5,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":46017.344553359959},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,6,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":8070.2494949653601},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,7,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":16175.510918325363},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,8,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":52.517892591965456},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,9,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":52.517892591965456},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,10,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":52.517892591965456},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,11,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,12,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,13,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,14,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,15,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,16,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,17,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,18,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,19,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,20,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,21,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,22,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,23,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,24,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,25,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,26,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,27,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,28,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,29,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$494,30,)/VLOOKUP($D216,$C$5:$AU$494,3,))*$E216)","v":0},{"$f":"SUM(F216:AF216)","v":383267.70245227503},{"$f":"IF(ABS(E216-AG216)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E215+E216","v":383267.70245227509},312847.04380784853,46017.344553359959,8070.2494949653601,16175.510918325363,52.517892591965456,52.517892591965456,52.517892591965456,0,0,0,0,0,0,0,0,{"$f":"U215+U216","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F217:AF217)","v":383267.70245227503},{"$f":"IF(ABS(E217-AG217)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"DPMC","C03",{"$f":"'Func & Classif'!U312","v":330786.84580845077},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,4,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":202166.41062479166},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,5,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":57243.902415011777},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,6,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":20151.205130407689},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,7,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":50731.192644944749},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,8,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":164.71166443163881},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,9,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":164.71166443163881},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,10,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":164.71166443163881},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,11,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,12,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,13,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,14,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,15,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,16,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,17,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,18,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,19,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,20,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,21,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,22,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,23,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,24,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,25,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,26,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,27,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,28,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,29,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$494,30,)/VLOOKUP($D220,$C$5:$AU$494,3,))*$E220)","v":0},{"$f":"SUM(F220:AF220)","v":330786.84580845071},{"$f":"IF(ABS(E220-AG220)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"DPLSC","C04",{"$f":"'Func & Classif'!W312","v":115173.36402489251},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,4,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,5,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,6,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,7,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,8,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,9,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,10,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,11,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":115173.36402489251},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,12,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,13,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,14,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,15,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,16,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,17,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,18,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,19,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,20,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,21,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,22,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,23,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,24,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,25,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,26,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,27,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,28,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,29,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$494,30,)/VLOOKUP($D223,$C$5:$AU$494,3,))*$E223)","v":0},{"$f":"SUM(F223:AF223)","v":115173.36402489251},{"$f":"IF(ABS(E223-AG223)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"DPMRBC","C05",{"$f":"'Func & Classif'!Y312","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,4,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,5,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,6,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,7,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,8,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,9,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,10,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,11,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,12,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,13,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,14,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,15,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,16,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,17,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,18,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,19,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,20,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,21,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,22,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,23,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,24,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,25,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,26,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,27,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,28,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,29,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$494,30,)/VLOOKUP($D226,$C$5:$AU$494,3,))*$E226)","v":0},{"$f":"SUM(F226:AF226)","v":0},{"$f":"IF(ABS(E226-AG226)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"DPCSC","C06",{"$f":"'Func & Classif'!AA312","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,4,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,5,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,6,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,7,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,8,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,9,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,10,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,11,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,12,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,13,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,14,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,15,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,16,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,17,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,18,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,19,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,20,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,21,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,22,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,23,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,24,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,25,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,26,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,27,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,28,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,29,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$494,30,)/VLOOKUP($D229,$C$5:$AU$494,3,))*$E229)","v":0},{"$f":"SUM(F229:AF229)","v":0},{"$f":"IF(ABS(E229-AG229)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"DPT",null,{"$f":"E201+E204+E207+E212+E217+E220+E223+E226+E229","v":5696129.1000000015},{"$f":"F201+F204+F207+F212+F217+F220+F223+F226+F229","v":3909881.0475284187},360222.96516148752,118477.83500710815,1035701.0560424622,30940.456368546878,36352.743350056437,57316.085594541873,147236.91094737928,0,0,0,0,0,{"$f":"S201+S207+S212+S217+S220+S223+S226+S229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F231:AF231)","v":5696129.1000000015},{"$f":"IF(ABS(E231-AG231)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F231/$E231","v":0.6864101881975283},{"$f":"G231/$E231","v":6.3239958020173279E-2},{"$f":"H231/$E231","v":2.0799710281690791E-2},{"$f":"I231/$E231","v":0.18182541825508519},{"$f":"J231/$E231","v":5.4318390305702286E-3},{"$f":"K231/$E231","v":6.3820083273843685E-3},{"$f":"L231/$E231","v":1.0062286965114934E-2},{"$f":"M231/$E231","v":2.5848590922452799E-2}]
[]
["Property Taxes"]
[]
["Production & Purchase Power"]
["  Demand",null,"PTPPD","PPDA",{"$f":"'Func & Classif'!H314","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,4,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,5,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,6,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,7,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,8,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,9,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,10,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,11,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,12,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,13,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,14,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,15,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,16,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,17,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,18,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,19,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,20,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,21,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,22,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,23,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,24,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,25,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,26,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,27,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,28,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,29,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$494,30,)/VLOOKUP($D237,$C$5:$AU$494,3,))*$E237)","v":0},{"$f":"SUM(F237:AF237)","v":0},{"$f":"IF(ABS(E237-AG237)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"PTPPE","PPEA",{"$f":"'Func & Classif'!I314","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,4,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,5,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,6,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,7,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,8,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,9,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,10,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,11,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,12,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,13,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,14,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,15,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,16,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,17,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,18,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,19,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,20,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,21,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,22,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,23,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,24,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,25,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,26,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,27,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,28,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,29,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$494,30,)/VLOOKUP($D238,$C$5:$AU$494,3,))*$E238)","v":0},{"$f":"SUM(F238:AF238)","v":0},{"$f":"IF(ABS(E238-AG238)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"PTPPT",null,{"$f":"E237+E238","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U237+U238","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F239:AF239)","v":0},{"$f":"IF(ABS(E239-AG239)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"PTTD","TOMA",{"$f":"'Func & Classif'!K314","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,4,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,5,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,6,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,7,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,8,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,9,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,10,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,11,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,12,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,13,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,14,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,15,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,16,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,17,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,18,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,19,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,20,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,21,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,22,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,23,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,24,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,25,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,26,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,27,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,28,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,29,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$494,30,)/VLOOKUP($D242,$C$5:$AU$494,3,))*$E242)","v":0},{"$f":"SUM(F242:AF242)","v":0},{"$f":"IF(ABS(E242-AG242)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"PTSED","SOMA",{"$f":"'Func & Classif'!M314","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,4,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,5,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,6,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,7,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,8,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,9,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,10,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,11,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,12,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,13,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,14,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,15,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,16,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,17,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,18,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,19,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,20,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,21,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,22,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,23,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,24,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,25,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,26,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,27,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,28,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,29,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$494,30,)/VLOOKUP($D245,$C$5:$AU$494,3,))*$E245)","v":0},{"$f":"SUM(F245:AF245)","v":0},{"$f":"IF(ABS(E245-AG245)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"PTDPD","DOM",{"$f":"'Func & Classif'!O314","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,4,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,5,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,6,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,7,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,8,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,9,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,10,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,11,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,12,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,13,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,14,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,15,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,16,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,17,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,18,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,19,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,20,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,21,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,22,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,23,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,24,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,25,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,26,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,27,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,28,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,29,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$494,30,)/VLOOKUP($D248,$C$5:$AU$494,3,))*$E248)","v":0},{"$f":"SUM(F248:AF248)","v":0},{"$f":"IF(ABS(E248-AG248)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PTDPC","C01",{"$f":"'Func & Classif'!P314","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,4,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,5,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,6,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,7,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,8,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,9,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,10,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,11,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,12,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,13,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,14,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,15,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,16,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,17,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,18,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,19,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,20,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,21,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,22,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,23,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,24,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,25,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,26,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,27,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,28,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,29,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$494,30,)/VLOOKUP($D249,$C$5:$AU$494,3,))*$E249)","v":0},{"$f":"SUM(F249:AF249)","v":0},{"$f":"IF(ABS(E249-AG249)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E248+E249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U248+U249","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F250:AF250)","v":0},{"$f":"IF(ABS(E250-AG250)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"PTCSD","SERV",{"$f":"'Func & Classif'!R314","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,4,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,5,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,6,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,7,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,8,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,9,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,10,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,11,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,12,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,13,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,14,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,15,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,16,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,17,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,18,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,19,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,20,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,21,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,22,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,23,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,24,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,25,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,26,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,27,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,28,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,29,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$494,30,)/VLOOKUP($D253,$C$5:$AU$494,3,))*$E253)","v":0},{"$f":"SUM(F253:AF253)","v":0},{"$f":"IF(ABS(E253-AG253)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PTCSC","SERV",{"$f":"'Func & Classif'!S314","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,4,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,5,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,6,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,7,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,8,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,9,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,10,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,11,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,12,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,13,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,14,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,15,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,16,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,17,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,18,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,19,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,20,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,21,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,22,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,23,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,24,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,25,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,26,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,27,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,28,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,29,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$494,30,)/VLOOKUP($D254,$C$5:$AU$494,3,))*$E254)","v":0},{"$f":"SUM(F254:AF254)","v":0},{"$f":"IF(ABS(E254-AG254)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E253+E254","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U253+U254","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F255:AF255)","v":0},{"$f":"IF(ABS(E255-AG255)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"PTMC","C03",{"$f":"'Func & Classif'!U314","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,4,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,5,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,6,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,7,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,8,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,9,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,10,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,11,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,12,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,13,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,14,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,15,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,16,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,17,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,18,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,19,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,20,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,21,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,22,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,23,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,24,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,25,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,26,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,27,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,28,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,29,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$494,30,)/VLOOKUP($D258,$C$5:$AU$494,3,))*$E258)","v":0},{"$f":"SUM(F258:AF258)","v":0},{"$f":"IF(ABS(E258-AG258)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"PTLSC","C04",{"$f":"'Func & Classif'!W314","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,4,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,5,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,6,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,7,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,8,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,9,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,10,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,11,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,12,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,13,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,14,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,15,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,16,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,17,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,18,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,19,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,20,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,21,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,22,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,23,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,24,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,25,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,26,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,27,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,28,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,29,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$494,30,)/VLOOKUP($D261,$C$5:$AU$494,3,))*$E261)","v":0},{"$f":"SUM(F261:AF261)","v":0},{"$f":"IF(ABS(E261-AG261)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"PTMRBC","C05",{"$f":"'Func & Classif'!Y314","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,4,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,5,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,6,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,7,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,8,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,9,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,10,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,11,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,12,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,13,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,14,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,15,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,16,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,17,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,18,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,19,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,20,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,21,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,22,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,23,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,24,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,25,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,26,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,27,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,28,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,29,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$494,30,)/VLOOKUP($D264,$C$5:$AU$494,3,))*$E264)","v":0},{"$f":"SUM(F264:AF264)","v":0},{"$f":"IF(ABS(E264-AG264)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"PTCSC","C06",{"$f":"'Func & Classif'!AA314","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,4,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,5,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,6,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,7,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,8,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,9,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,10,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,11,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,12,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,13,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,14,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,15,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,16,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,17,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,18,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,19,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,20,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,21,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,22,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,23,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,24,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,25,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,26,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,27,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,28,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,29,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$494,30,)/VLOOKUP($D267,$C$5:$AU$494,3,))*$E267)","v":0},{"$f":"SUM(F267:AF267)","v":0},{"$f":"IF(ABS(E267-AG267)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"PTT",null,{"$f":"E239+E242+E245+E250+E255+E258+E261+E264+E267","v":0},{"$f":"F239+F242+F245+F250+F255+F258+F261+F264+F267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"S239+S245+S250+S255+S258+S261+S264+S267","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F269:AF269)","v":0},{"$f":"IF(ABS(E269-AG269)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Other Taxes"]
[]
["Production & Purchase Power"]
["  Demand",null,"OTPPD","PPDA",{"$f":"'Func & Classif'!H316","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,4,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,5,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,6,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,7,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,8,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,9,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,10,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,11,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,12,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,13,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,14,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,15,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,16,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,17,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,18,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,19,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,20,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,21,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,22,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,23,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,24,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,25,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,26,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,27,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,28,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,29,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$494,30,)/VLOOKUP($D275,$C$5:$AU$494,3,))*$E275)","v":0},{"$f":"SUM(F275:AF275)","v":0},{"$f":"IF(ABS(E275-AG275)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"OTPPE","PPEA",{"$f":"'Func & Classif'!I316","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,4,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,5,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,6,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,7,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,8,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,9,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,10,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,11,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,12,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,13,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,14,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,15,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,16,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,17,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,18,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,19,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,20,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,21,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,22,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,23,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,24,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,25,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,26,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,27,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,28,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,29,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$494,30,)/VLOOKUP($D276,$C$5:$AU$494,3,))*$E276)","v":0},{"$f":"SUM(F276:AF276)","v":0},{"$f":"IF(ABS(E276-AG276)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"OTPPT",null,{"$f":"E275+E276","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U275+U276","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F277:AF277)","v":0},{"$f":"IF(ABS(E277-AG277)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission"]
["  Demand",null,"OTTD","TOMA",{"$f":"'Func & Classif'!K316","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,4,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,5,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,6,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,7,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,8,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,9,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,10,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,11,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,12,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,13,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,14,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,15,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,16,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,17,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,18,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,19,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,20,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,21,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,22,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,23,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,24,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,25,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,26,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,27,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,28,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,29,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$494,30,)/VLOOKUP($D280,$C$5:$AU$494,3,))*$E280)","v":0},{"$f":"SUM(F280:AF280)","v":0},{"$f":"IF(ABS(E280-AG280)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Station Equipment"]
["  Demand",null,"OTSED","SOMA",{"$f":"'Func & Classif'!M316","v":14672.929168506967},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,4,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":9111.8596248775884},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,5,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":717.18216972287303},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,6,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":257.3449172218771},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,7,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":3860.5487844050567},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,8,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":143.00537305460264},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,9,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":186.79222499945101},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,10,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":281.66116048585724},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,11,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":114.53491373965868},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,12,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,13,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,14,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,15,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,16,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,17,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,18,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,19,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,20,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,21,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,22,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,23,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,24,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,25,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,26,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,27,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,28,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,29,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$494,30,)/VLOOKUP($D283,$C$5:$AU$494,3,))*$E283)","v":0},{"$f":"SUM(F283:AF283)","v":14672.929168506966},{"$f":"IF(ABS(E283-AG283)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"OTDPD","DOM",{"$f":"'Func & Classif'!O316","v":32238.307293414618},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,4,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":19789.407005548943},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,5,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":470.19407146233789},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,6,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":677.80969728717082},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,7,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":9735.6886938707066},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,8,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":308.17168874922106},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,9,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":349.59137256836055},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,10,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":562.2672477501942},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,11,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":345.17751617768334},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,12,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,13,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,14,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,15,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,16,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,17,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,18,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,19,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,20,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,21,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,22,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,23,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,24,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,25,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,26,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,27,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,28,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,29,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$494,30,)/VLOOKUP($D286,$C$5:$AU$494,3,))*$E286)","v":0},{"$f":"SUM(F286:AF286)","v":32238.307293414618},{"$f":"IF(ABS(E286-AG286)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OTDPC","C01",{"$f":"'Func & Classif'!P316","v":20808.423492472946},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,4,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":17768.46959471839},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,5,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":2286.9021083821744},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,6,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":320.85068383388762},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,7,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":428.7288964027652},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,8,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0.69598846818630711},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,9,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0.69598846818630711},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,10,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0.69598846818630711},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,11,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":1.3842437311705442},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,12,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,13,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,14,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,15,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,16,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,17,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,18,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,19,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,20,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,21,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,22,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,23,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,24,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,25,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,26,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,27,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,28,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,29,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$494,30,)/VLOOKUP($D287,$C$5:$AU$494,3,))*$E287)","v":0},{"$f":"SUM(F287:AF287)","v":20808.423492472946},{"$f":"IF(ABS(E287-AG287)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E286+E287","v":53046.730785887565},37557.876600267336,2757.0961798445123,998.66038112105844,10164.417590273471,308.86767721740739,350.28736103654688,562.96323621838053,346.5617599088539,0,0,0,0,0,0,0,{"$f":"U286+U287","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F288:AF288)","v":53046.730785887572},{"$f":"IF(ABS(E288-AG288)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Services"]
["  Demand",null,"OTCSD","SERV",{"$f":"'Func & Classif'!R316","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,4,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,5,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,6,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,7,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,8,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,9,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,10,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,11,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,12,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,13,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,14,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,15,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,16,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,17,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,18,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,19,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,20,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,21,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,22,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,23,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,24,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,25,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,26,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,27,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,28,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,29,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$494,30,)/VLOOKUP($D291,$C$5:$AU$494,3,))*$E291)","v":0},{"$f":"SUM(F291:AF291)","v":0},{"$f":"IF(ABS(E291-AG291)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OTCSC","SERV",{"$f":"'Func & Classif'!S316","v":5837.0990004219693},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,4,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":4764.6048832490678},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,5,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":700.83598011480797},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,6,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":122.90846569855178},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,7,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":246.35015684481962},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,8,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0.79983817157408954},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,9,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0.79983817157408954},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,10,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0.79983817157408954},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,11,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,12,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,13,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,14,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,15,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,16,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,17,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,18,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,19,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,20,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,21,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,22,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,23,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,24,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,25,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,26,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,27,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,28,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,29,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$494,30,)/VLOOKUP($D292,$C$5:$AU$494,3,))*$E292)","v":0},{"$f":"SUM(F292:AF292)","v":5837.0990004219702},{"$f":"IF(ABS(E292-AG292)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E291+E292","v":5837.0990004219693},4764.6048832490678,700.83598011480797,122.90846569855178,246.35015684481962,0.79983817157408954,0.79983817157408954,0.79983817157408954,0,0,0,0,0,0,0,0,{"$f":"U291+U292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F293:AF293)","v":5837.0990004219702},{"$f":"IF(ABS(E293-AG293)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"OTMC","C03",{"$f":"'Func & Classif'!U316","v":7262.6269015218168},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,4,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":4438.6868189974675},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,5,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":1256.8247827729463},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,6,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":442.43199611066404},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,7,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":1113.8342685573887},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,8,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":3.6163450277837295},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,9,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":3.6163450277837295},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,10,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":3.6163450277837295},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,11,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,12,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,13,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,14,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,15,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,16,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,17,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,18,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,19,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,20,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,21,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,22,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,23,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,24,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,25,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,26,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,27,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,28,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,29,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$494,30,)/VLOOKUP($D296,$C$5:$AU$494,3,))*$E296)","v":0},{"$f":"SUM(F296:AF296)","v":7262.6269015218177},{"$f":"IF(ABS(E296-AG296)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"OTLSC","C04",{"$f":"'Func & Classif'!W316","v":700.75414366169036},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,4,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,5,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,6,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,7,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,8,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,9,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,10,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,11,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":700.75414366169036},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,12,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,13,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,14,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,15,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,16,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,17,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,18,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,19,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,20,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,21,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,22,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,23,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,24,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,25,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,26,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,27,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,28,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,29,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$494,30,)/VLOOKUP($D299,$C$5:$AU$494,3,))*$E299)","v":0},{"$f":"SUM(F299:AF299)","v":700.75414366169036},{"$f":"IF(ABS(E299-AG299)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"OTMRBC","C05",{"$f":"'Func & Classif'!Y316","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,4,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,5,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,6,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,7,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,8,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,9,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,10,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,11,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,12,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,13,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,14,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,15,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,16,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,17,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,18,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,19,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,20,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,21,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,22,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,23,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,24,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,25,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,26,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,27,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,28,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,29,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$494,30,)/VLOOKUP($D302,$C$5:$AU$494,3,))*$E302)","v":0},{"$f":"SUM(F302:AF302)","v":0},{"$f":"IF(ABS(E302-AG302)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"OTCSC","C06",{"$f":"'Func & Classif'!AA316","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,4,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,5,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,6,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,7,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,8,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,9,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,10,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,11,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,12,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,13,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,14,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,15,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,16,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,17,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,18,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,19,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,20,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,21,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,22,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,23,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,24,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,25,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,26,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,27,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,28,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,29,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$494,30,)/VLOOKUP($D305,$C$5:$AU$494,3,))*$E305)","v":0},{"$f":"SUM(F305:AF305)","v":0},{"$f":"IF(ABS(E305-AG305)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"OTT",null,{"$f":"E277+E280+E283+E288+E293+E296+E299+E302+E305","v":81520.14},{"$f":"F277+F280+F283+F288+F293+F296+F299+F302+F305","v":55873.027927391464},5431.9391124551394,1821.3457601521513,15385.150800080735,456.28923347136782,541.49576923535562,849.04057990359559,1161.850817310203,0,0,0,0,0,{"$f":"S277+S283+S288+S293+S296+S299+S302+S305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F307:AF307)","v":81520.14},{"$f":"IF(ABS(E307-AG307)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F307/$E307","v":0.68538925383827187},{"$f":"G307/$E307","v":6.6633093520878886E-2},{"$f":"H307/$E307","v":2.2342279590689507E-2},{"$f":"I307/$E307","v":0.1887282185737259},{"$f":"J307/$E307","v":5.5972577263896728E-3},{"$f":"K307/$E307","v":6.6424784014766855E-3},{"$f":"L307/$E307","v":1.0415102082793228E-2},{"$f":"M307/$E307","v":1.4252316265774358E-2}]
[]
["Cost of Service Summary -- Unadjusted Results"]
[]
["Operating Revenues"]
["  Total Sales of Electric Energy",null,"REVUC","R01",69594978,{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,4,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":41570034.293385558},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,5,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":4055270.0792667754},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,6,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":1319551.8794404806},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,7,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":17773390.954793442},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,8,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":1664027.357454543},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,9,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":829482.08469082101},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,10,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":929839.56418051058},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,11,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":1453381.7867878752},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,12,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,13,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,14,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,15,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,16,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,17,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,18,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,19,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,20,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,21,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,22,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,23,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,24,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,25,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,26,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,27,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,28,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,29,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$494,30,)/VLOOKUP($D313,$C$5:$AU$494,3,))*$E313)","v":0},{"$f":"SUM(F313:AF313)","v":69594978.000000015},{"$f":"IF(ABS(E313-AG313)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Other Electric Revenues",null,null,"RCRev",1293318,{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,4,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":1178365.2591801307},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,5,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":114952.74081986916},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,6,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,7,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,8,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,9,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,10,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,11,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,12,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,13,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,14,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,15,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,16,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,17,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,18,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$494,19,)/VLOOKUP($D314,$C$5:$AU$494,3,))*$E314)","v":0},null,null,null,null,null,null,null,null,null,null,null,1293317.9999999998,"ok"]
[]
["Total Operating Revenues",null,"TOR",null,{"$f":"SUM(E313:E315)","v":70888296},42748399.552565686,4170222.8200866445,1319551.8794404806,17773390.954793442,1664027.357454543,829482.08469082101,929839.56418051058,1453381.7867878752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F316:AF316)","v":70888296},{"$f":"IF(ABS(E316-AG316)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Operating Expenses"]
["   Operation and Maintenance Expenses",null,null,null,{"$f":"E155","v":62744604.260000013},38774556.550053798,3607910.778292676,1161157.148297119,16018019.651874702,1132429.4285109318,546459.07222349697,800566.65098351066,703504.97976377211,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F319:AF319)","v":62744604.260000013},{"$f":"IF(ABS(E319-AG319)<0.01,\"ok\",\"err\")","v":"ok"}]
["   Depreciation and Amortization Expenses",null,null,null,{"$f":"E231","v":5696129.1000000015},3909881.0475284187,360222.96516148752,118477.83500710815,1035701.0560424622,30940.456368546878,36352.743350056437,57316.085594541873,147236.91094737928,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F320:AF320)","v":5696129.1000000015},{"$f":"IF(ABS(E320-AG320)<0.01,\"ok\",\"err\")","v":"ok"}]
["   Property Taxes",null,null,"NPT",{"$f":"E269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F321:AF321)","v":0},{"$f":"IF(ABS(E321-AG321)<0.01,\"ok\",\"err\")","v":"ok"}]
["   Other Taxes",null,null,null,{"$f":"E307","v":81520.14},55873.027927391464,5431.9391124551394,1821.3457601521513,15385.150800080735,456.28923347136782,541.49576923535562,849.04057990359559,1161.850817310203,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F322:AF322)","v":81520.14},{"$f":"IF(ABS(E322-AG322)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operating Expenses",null,"TOE",null,{"$f":"SUM(E319:E323)","v":68522253.500000015},42740310.625509605,3973565.6825666185,1281456.3290643792,17069105.858717244,1163826.17411295,583353.31134278874,858731.77715795615,851903.74152846157,0,0,0,0,0,0,0,{"$f":"SUM(U319:U323)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F324:AF324)","v":68522253.500000015},{"$f":"IF(ABS(E324-AG324)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Utility Operating Margin",null,"TOM",null,{"$f":"E316-E324","v":2366042.4999999851},{"$f":"F316-F324","v":8088.927056081593},196657.13752002595,38095.550376101397,704285.09607619792,500201.18334159302,246128.77334803226,71107.787022554432,601478.04525941366,0,0,0,{"$f":"Q316-Q324","v":0},0,{"$f":"S316-S324","v":0},{"$f":"T316-T324","v":0},{"$f":"U316-U324","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F326:AF326)","v":2366042.5000000005},{"$f":"IF(ABS(E326-AG326)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Net Cost Rate Base",null,null,null,{"$f":"E117","v":100554060.10836539},69019279.362637118,6715144.274976233,2236897.592647668,18839697.427114233,558369.71308018058,662313.83284390951,1038725.2049637294,1483632.7001023199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F328:AF328)","v":100554060.1083654},{"$f":"IF(ABS(E328-AG328)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Rate of Return",null,null,null,{"$f":"E326/E328","v":2.3530054355340217E-2},{"$f":"F326/F328","v":1.171980804606959E-4},2.9285616133798105E-2,1.7030529471405174E-2,3.7383036473960858E-2,0.89582434652891951,0.37161955728929874,6.8456784029841081E-2,0.40540899726592183,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"Q326/Q328","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"S326/S328","v":{"$error":"#DIV/0!"}},{"$f":"T326/T328","v":{"$error":"#DIV/0!"}},{"$f":"U326/U328","v":{"$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!"},{"$error":"#DIV/0!"},2.3530054355340366E-2,{"$f":"IF(ABS(E330-AG330)<0.01,\"ok\",\"err\")","v":"ok"}]
["Unitized Rate of Return",null,null,null,{"$f":"E330/$E$330","v":1},{"$f":"F330/$E$330","v":4.9807823939045613E-3},1.244604695405289,0.72377773609095142,1.5887356616104316,38.07149499106913,15.793399865434589,2.9093338670637028,17.229411846807444,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Cost of Service Summary -- Adjusted Results"]
[]
["Operating Revenues"]
[]
["Total Operating Revenue -- Actual",null,null,null,{"$f":"E316","v":70888296},42748399.552565686,4170222.8200866445,1319551.8794404806,17773390.954793442,1664027.357454543,829482.08469082101,929839.56418051058,1453381.7867878752,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F338:AF338)","v":70888296},{"$f":"IF(ABS(E338-AG338)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-Forma Adjustments:"]
[1,"FAC","FAC","Energy",-728838.02,{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,4,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-423270.69777959603},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,5,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-38564.311413170763},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,6,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-13267.681342117721},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,7,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-211362.30835493139},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,8,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-18947.431508830563},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,9,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-5969.0559478480445},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,10,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-8021.429565387868},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,11,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":-9435.104088117705},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,12,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,13,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,14,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,15,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,16,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,17,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,18,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,19,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,20,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,21,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,22,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,23,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,24,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,25,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,26,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,27,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,28,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,29,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$512,30,)/VLOOKUP($D341,$C$5:$AU$512,3,))*$E341)","v":0},{"$f":"SUM(F341:AF341)","v":-728838.02},{"$f":"IF(ABS(E341-AG341)<0.01,\"ok\",\"err\")","v":"ok"}]
[2,"ES","ES","Energy",-4343730.1399999997,{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,4,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-2522609.4644789002},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,5,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-229835.65239054876},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,6,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-79072.751080785267},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,7,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-1259677.464769592},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,8,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-112922.93632060109},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,9,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-35574.390353584757},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,10,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-47806.130323802783},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,11,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":-56231.350282184903},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,12,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,13,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,14,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,15,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,16,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,17,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,18,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,19,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,20,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,21,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,22,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,23,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,24,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,25,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,26,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,27,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,28,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,29,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$512,30,)/VLOOKUP($D342,$C$5:$AU$512,3,))*$E342)","v":0},-4343730.1400000006,"ok"]
[3,"MRSM","MRSM","Energy",1345647.1000000003,{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,4,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":781480.89335692162},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,5,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":71200.942311750085},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,6,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":24496.001075444477},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,7,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":390236.33438760403},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,8,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":34982.472871415899},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,9,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":11020.614465144772},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,10,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":14809.893469221661},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,11,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":17419.948062497806},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,12,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,13,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,14,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,15,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,16,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,17,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,18,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,19,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,20,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,21,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,22,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,23,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,24,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,25,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,26,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,27,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,28,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,29,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$512,30,)/VLOOKUP($D343,$C$5:$AU$512,3,))*$E343)","v":0},1345647.1000000003,"ok"]
[4,"Non-FAC PPA","NFPPA","Energy",-857090.37,{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,4,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-497752.90121400653},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,5,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-45350.405756699889},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,6,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-15602.37199283014},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,7,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-248555.36360737908},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,8,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-22281.577849702797},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,9,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-7019.4202696667508},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,10,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-9432.9464784606407},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,11,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":-11095.382831254214},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,12,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,13,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,14,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,15,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,16,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,17,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,18,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,19,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,20,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,21,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,22,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,23,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,24,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,25,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,26,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,27,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,28,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,29,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$512,30,)/VLOOKUP($D344,$C$5:$AU$512,3,))*$E344)","v":0},-857090.37000000011,"ok"]
[5,"Rate Switching: Marathon/Shell Oil",null,null,-331974.52429199993,0,0,0,0,{"$f":"E345","v":-331974.52429199993},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F345:AF345)","v":-331974.52429199993},{"$f":"IF(ABS(E345-AG345)<0.01,\"ok\",\"err\")","v":"ok"}]
[6,"Year End Customers","YEC",null,187452.57,24331.908813160986,80533.998782714538,41327.240780911066,41259.422077922078,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,187452.57045470865,"ok"]
[7,"reserved",null,"R01",0,{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,4,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,5,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,6,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,7,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,8,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,9,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,10,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,11,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,12,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,13,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,14,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,15,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,16,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,17,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,18,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,19,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,20,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,21,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,22,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,23,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,24,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,25,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,26,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,27,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,28,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,29,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$512,30,)/VLOOKUP($D347,$C$5:$AU$512,3,))*$E347)","v":0},0,"ok"]
[8,"reserved",null,"R01",0,{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,4,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,5,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,6,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,7,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,8,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,9,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,10,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,11,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,12,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,13,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,14,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,15,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,16,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,17,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,18,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,19,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,20,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,21,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,22,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,23,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,24,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,25,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,26,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,27,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,28,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,29,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$512,30,)/VLOOKUP($D348,$C$5:$AU$512,3,))*$E348)","v":0},0,"ok"]
[null,"Total Pro Forma Adjustments",null,null,{"$f":"SUM(E341:E348)","v":-4728533.384291999},-2637820.2613024199,-162015.42846595476,-42119.562559377584,-1288099.3802663763,-451143.99709971849,-37542.25210595478,-50450.612898429623,-59341.889139059029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4728533.383837291,"ok"]
["  ","  "]
["Total Pro-Forma Operating Revenue",null,null,null,{"$f":"E338+E349","v":66159762.615708001},{"$f":"F338+F349","v":40110579.291263267},4008207.3916206895,1277432.316881103,16485291.574527066,1212883.3603548245,791939.83258486621,879388.95128208096,1394039.8976488162,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,66159762.61616271,{"$f":"IF(ABS(E351-AG351)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Operating Expenses"]
[]
["Total Operating Expenses -- Actual",null,"TOE",null,{"$f":"E324","v":68522253.500000015},42740310.625509605,3973565.6825666185,1281456.3290643792,17069105.858717244,1163826.17411295,583353.31134278874,858731.77715795615,851903.74152846157,0,0,0,0,0,0,0,0,{"$f":"V324-V125","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF324","v":0},{"$f":"SUM(F355:AF355)","v":68522253.500000015},{"$f":"IF(ABS(E355-AG355)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-Forma Adjustments:"]
[1,"FAC",null,"FAC",-788071.58000000007,{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,4,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-457670.42664276587},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,5,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-41698.4803111527},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,6,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-14345.962081148338},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,7,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-228539.98244729053},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,8,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-20487.312511641321},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,9,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-6454.1684473718951},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,10,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-8673.3409865938811},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,11,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":-10201.906572035554},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,12,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,13,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,14,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,15,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,16,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,17,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,18,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,19,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,20,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,21,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,22,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,23,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,24,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,25,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,26,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,27,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,28,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,29,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$512,30,)/VLOOKUP($D358,$C$5:$AU$512,3,))*$E358)","v":0},{"$f":"SUM(F358:AF358)","v":-788071.58000000007},{"$f":"IF(ABS(E358-AG358)<0.01,\"ok\",\"err\")","v":"ok"}]
[2,"ES",null,"ES",-4205570.58,-2442373.6757831876,-222525.3472879875,-76557.710747890465,-1219611.3283694882,-109331.23455895293,-34442.887714123026,-46285.576855248852,-54442.818683121863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4205570.58,"ok"]
[3,"MRSM",null,"MRSM",973186.14000000013,565175.20387757989,51493.270570519373,17715.765695216567,282223.02262637927,25299.69242410432,7970.2243268405236,10710.670768824186,12598.289710536081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,973186.14000000025,"ok"]
[4,"Non-FAC PPA",null,"NFPPA",-849293.25999999989,-493224.75078853295,-44937.844707589487,-15460.434322139688,-246294.20938260725,-22078.878205011071,-6955.5633020767154,-9347.1332154826996,-10994.446076560072,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-849293.26,"ok"]
[5,"Donations, Promotional Advertising & Dues",null,"RBT",-145019.64000000001,-99539.999035766174,-9684.6194400866243,-3226.0664885439487,-27170.719269263391,-805.28399042789692,-955.19279383183641,-1498.05542531479,-2139.703556765352,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-145019.64000000004,"ok"]
[6,"401k Contributions",null,"RBT",-39900.780000000006,-27387.487672196115,-2664.6312848564485,-887.6216299031264,-7475.7659859356945,-221.56626053950777,-262.81224752915858,-412.17575738908101,-588.71916165087589,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-39900.780000000006,"ok"]
[7,"Life Insurance",null,"RBT",-5185.9907307109434,-3559.6110453346841,-346.32789494410713,-115.36610424799096,-971.64148440272754,-28.797446400701265,-34.1582765951825,-53.571375227339828,-76.517103558210124,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-5185.9907307109424,"ok"]
[8,"Rate Case Costs",null,"RBT",25333,17388.312338749871,1691.7740540227132,563.55085665833849,4746.3628460824302,140.67238981913007,166.8594615608059,261.69033442297587,373.77771868373594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,25333,"ok"]
[9,"Interest",null,"RBT",-43007.449999999968,-29519.874215180498,-2872.0991607657634,-956.73174476732493,-8057.8282392431875,-238.81738331530974,-283.27477796168148,-444.26771299014746,-634.55676577605595,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F366:AF366)","v":-43007.449999999975},{"$f":"IF(ABS(E366-AG366)<0.01,\"ok\",\"err\")","v":"ok"}]
[10,"Year End Customers",null,"YEC",151043.23000000001,19605.866695800978,64891.696608679587,33300.156591806292,33245.510470102716,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F367:AF367)","v":151043.23036638959},{"$f":"IF(ABS(E367-AG367)<0.01,\"ok\",\"err\")","v":"ok"}]
[11,"Wages & Salaries",null,"LBT",320126.84557352634,241622.38018971845,29942.927439853458,6942.9516102300249,34475.526533962911,848.26893297190111,1003.4497484284215,1564.6719686180188,3726.6691497431475,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,320126.84557352634,"ok"]
[12,"Depreciation Normalization",null,"DPT",51518.91117542181,35363.105515653027,3258.0537799787112,1071.5784264769356,9367.4475725176526,279.84243253513694,328.79412013931761,518.39806837736103,1331.6912597436603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51518.91117542181,"ok"]
[13,"Directors Expenses",null,"RBT",-16213.779999999999,-11128.972914055812,-1082.7794703206248,-360.68723043736765,-3037.7958783623881,-90.033994418411353,-106.79440258419308,-167.4886318422831,-239.22747797892012,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16213.780000000002,"ok"]
[14,"Health Insurance Premiums",null,"LBT",-20742.79,-15656.051221184942,-1940.1679817179358,-449.87225914511998,-2233.8601617500804,-54.964038734823681,-65.019062584124839,-101.38375619759067,-241.47151868538356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-20742.789999999997,"ok"]
[15,"reserved",null,"RBT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok"]
[16,"reserved",null,"RBT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F373:AF373)","v":0},{"$f":"IF(ABS(E373-AG373)<0.01,\"ok\",\"err\")","v":"ok"}]
[17,"reserved",null,"RBT",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok"]
[null,"Total Pro Forma Adjustments",null,null,{"$f":"SUM(E358:E374)","v":-4591797.7239817632},{"$f":"SUM(F358:F374)","v":-2700905.9807007033},-176474.57508636737,-52766.449427835192,-1379335.2611692986,-126768.41221001148,-40090.543367688741,-53927.562576044103,-61528.939077425683,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4591797.7236153753,"ok"]
[]
["Total Pro-forma Operating Expenses",null,null,null,{"$f":"E355+E375","v":63930455.776018254},{"$f":"F355+F375","v":40039404.644808903},3797091.1074802512,1228689.879636544,15689770.597547945,1037057.7619029385,543262.76797509997,804804.21458191203,790374.80245103594,0,0,0,0,0,{"$f":"SUM(S355:S376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F377:AF377)","v":63930455.776384622},{"$f":"IF(ABS(E377-AG377)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Utility Operating Margin -- Pro-Forma",null,null,null,{"$f":"E351-E377","v":2229306.8396897465},71174.646454364061,211116.28414043831,48742.43724455894,795520.97697912157,175825.59845188598,248677.06460976624,74584.736700168927,603665.09519778029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F379:AF379)","v":2229306.8397780843},{"$f":"IF(ABS(E379-AG379)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Net Cost Rate Base",null,null,null,{"$f":"E328","v":100554060.10836539},69019279.362637118,6715144.274976233,2236897.592647668,18839697.427114233,558369.71308018058,662313.83284390951,1038725.2049637294,1483632.7001023199,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F381:AF381)","v":100554060.1083654},{"$f":"IF(ABS(E381-AG381)<0.01,\"ok\",\"err\")","v":"ok"}]
["Pro-forma Rate Base Adjustments"]
[null,"Reserved",null,"RBT",0,{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,4,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,5,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,6,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,7,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,8,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,9,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,10,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,11,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,12,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,13,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,14,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,15,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,16,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,17,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,18,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,19,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,20,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,21,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,22,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,23,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,24,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,25,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,26,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,27,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,28,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,29,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"IF(VLOOKUP($D383,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D383,$C$5:$AU$512,30,)/VLOOKUP($D383,$C$5:$AU$512,3,))*$E383)","v":0},{"$f":"SUM(F383:AF383)","v":0},{"$f":"IF(ABS(E383-AG383)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-forma Rate Base",null,null,null,{"$f":"E381+E383","v":100554060.10836539},{"$f":"F381+F383","v":69019279.362637118},6715144.274976233,2236897.592647668,18839697.427114233,558369.71308018058,662313.83284390951,1038725.2049637294,1483632.7001023199,0,0,{"$f":"P381+P383","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F385:AF385)","v":100554060.1083654},{"$f":"IF(ABS(E385-AG385)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Rate of Return",null,null,null,{"$f":"E379/E385","v":2.217023198553356E-2},1.0312284786458336E-3,3.1438830722841843E-2,2.1790196120183462E-2,4.2225783086845221E-2,0.31489100202438419,0.37546711585649922,7.1804107904335779E-2,0.40688311544774391,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S379/S381","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!"}]
["Unitized Rate of Return",null,null,null,{"$f":"E387/$E$387","v":1},{"$f":"F387/$E$387","v":4.6514104106746702E-2},1.418065031676538,0.98285828197025282,1.9046162040342312,14.203324630516079,16.935642175575687,3.2387621361467547,18.35267739702687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["Allocation Factors"]
[]
["Energy Allocation Factors"]
["Energy Usage by Class",null,"E01","Energy",1,{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,4,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0.58074728014270716},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,5,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":5.2912046785334774E-2},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,6,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":1.8203882039685197E-2},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,7,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0.28999901563166447},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,8,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":2.5996766069956892E-2},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,9,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":8.189825151887719E-3},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,10,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":1.1005778163696602E-2},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,11,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":1.2945406015067249E-2},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,12,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,13,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,14,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,15,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,16,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,17,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,18,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,19,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,20,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,21,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,22,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,23,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,24,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,25,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,26,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,27,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,28,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,29,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"IF(VLOOKUP($D394,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D394,$C$5:$AU$494,30,)/VLOOKUP($D394,$C$5:$AU$494,3,))*$E394)","v":0},{"$f":"SUM(F394:AF394)","v":1},{"$f":"IF(ABS(E394-AG394)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Demand Allocation Factors"]
["Purchase Power -- Average 12 CP",null,"D01","12CP",1,{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,4,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0.62099799707577807},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,5,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":4.8877913979315513E-2},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,6,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":1.753875550454E-2},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,7,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0.2631068916144631},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,8,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":9.7462048247012722E-3},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,9,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":1.2730397785901525E-2},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,10,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":1.9195973568140481E-2},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,11,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":7.8058656471598773E-3},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,12,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,13,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,14,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,15,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,16,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,17,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,18,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,19,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,20,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,21,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,22,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,23,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,24,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,25,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,26,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,27,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,28,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,29,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"IF(VLOOKUP($D397,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D397,$C$5:$AU$494,30,)/VLOOKUP($D397,$C$5:$AU$494,3,))*$E397)","v":0},{"$f":"SUM(F397:AF397)","v":0.99999999999999989},{"$f":"IF(ABS(E397-AG397)<0.01,\"ok\",\"err\")","v":"ok"}]
["Station Equipment -- Maximum Class Demand",null,"D02","NCP",1,{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,4,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0.60866988388346854},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,5,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":5.3518939326836504E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,6,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":2.1974870346115262E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,7,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0.25586555568036923},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,8,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":1.1149091634463886E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,9,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":1.816334453259251E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,10,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":2.0032084323596398E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,11,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":1.0626230272557593E-2},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,12,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,13,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,14,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,15,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,16,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,17,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,18,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,19,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,20,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,21,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,22,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,23,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,24,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,25,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,26,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,27,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,28,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,29,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"IF(VLOOKUP($D398,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D398,$C$5:$AU$494,30,)/VLOOKUP($D398,$C$5:$AU$494,3,))*$E398)","v":0},{"$f":"SUM(F398:AF398)","v":0.99999999999999978},"ok"]
["Primary Distribution Plant -- Maximum Class Demand",null,"D03","NCP",1,{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,4,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0.60866988388346854},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,5,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":5.3518939326836504E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,6,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":2.1974870346115262E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,7,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0.25586555568036923},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,8,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":1.1149091634463886E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,9,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":1.816334453259251E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,10,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":2.0032084323596398E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,11,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":1.0626230272557593E-2},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,12,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,13,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,14,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,15,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,16,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,17,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,18,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,19,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,20,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,21,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,22,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,23,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,24,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,25,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,26,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,27,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,28,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,29,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"IF(VLOOKUP($D399,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D399,$C$5:$AU$494,30,)/VLOOKUP($D399,$C$5:$AU$494,3,))*$E399)","v":0},{"$f":"SUM(F399:AF399)","v":0.99999999999999978},"ok"]
["Services ",null,"SERV",null,{"$f":"Services!G33","v":1},{"$f":"Services!G6","v":0.81626247608694491},{"$f":"Services!G7","v":0.12006580324646607},{"$f":"Services!G8","v":2.1056429861762944E-2},{"$f":"Services!G9","v":4.2204210829216833E-2},{"$f":"Services!G10","v":1.3702665853641827E-4},{"$f":"Services!G11","v":1.3702665853641827E-4},{"$f":"Services!G12","v":1.3702665853641827E-4},{"$f":"Services!G13","v":0},{"$f":"Services!G22","v":0},{"$f":"Services!G24","v":0},{"$f":"Services!G26","v":0},{"$f":"Services!G28","v":0},{"$f":"Services!G30","v":0},0,0,0,{"$f":"Services!W6","v":0},{"$f":"Services!X6","v":0},{"$f":"Services!Y6","v":0},{"$f":"Services!Z6","v":0},{"$f":"Services!AA6","v":0},{"$f":"Services!AB6","v":0},{"$f":"Services!AC6","v":0},{"$f":"Services!AD6","v":0},{"$f":"Services!AE6","v":0},{"$f":"Services!AF6","v":0},{"$f":"Services!AG6","v":0},{"$f":"SUM(F400:AF400)","v":1},"ok"]
["Misc. Service Revenue",null,"MISCSERV",null,1,{"$f":"F400","v":0.81626247608694491},0.12006580324646607,2.1056429861762944E-2,4.2204210829216833E-2,1.3702665853641827E-4,1.3702665853641827E-4,1.3702665853641827E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F401:R401)","v":1},"ok"]
["Residential & Commercial Rev",null,"RCRev",null,{"$f":"F402+G402","v":45625304.372652337},{"$f":"F313","v":41570034.293385558},{"$f":"G313","v":4055270.0792667754},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F402:R402)","v":45625304.372652337},"ok"]
[]
["Customer Allocation Factors"]
["Primary Distribution Plant -- Average Number of Customers",null,"C01","Cust03",1,{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,4,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0.85390753418421139},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,5,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0.10990270883372871},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,6,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":1.5419269218062064E-2},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,7,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":2.0603622208950609E-2},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,8,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,9,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,10,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,11,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":6.6523239094555542E-5},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,12,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,13,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,14,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,15,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,16,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,17,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,18,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,19,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,20,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,21,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,22,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,23,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,24,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,25,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,26,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,27,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,28,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,29,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$494,30,)/VLOOKUP($D405,$C$5:$AU$494,3,))*$E405)","v":0},{"$f":"SUM(F405:AF405)","v":0.99999999999999978},{"$f":"IF(ABS(E405-AG405)<0.01,\"ok\",\"err\")","v":"ok"}]
["Customer Services -- Average Number of Customers",null,"C02","Cust05",1,{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,4,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0.85390753418421139},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,5,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0.10990270883372871},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,6,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":1.5419269218062064E-2},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,7,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":2.0603622208950609E-2},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,8,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,9,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,10,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,11,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":6.6523239094555542E-5},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,12,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,13,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,14,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,15,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,16,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,17,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,18,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,19,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,20,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,21,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,22,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,23,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,24,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,25,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,26,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,27,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,28,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,29,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$494,30,)/VLOOKUP($D406,$C$5:$AU$494,3,))*$E406)","v":0},0.99999999999999978,"ok"]
["Meter Costs -- Weighted Cost of Meters",null,"C03",null,{"$f":"Meters!$G32","v":1},{"$f":"Meters!$G6","v":0.61116822868422183},{"$f":"Meters!$G7","v":0.17305374485223662},{"$f":"Meters!$G8","v":6.0919003841152362E-2},{"$f":"Meters!$G9","v":0.15336520568390963},{"$f":"Meters!$G10","v":4.9793897949321306E-4},{"$f":"Meters!$G11","v":4.9793897949321306E-4},{"$f":"Meters!$G12","v":4.9793897949321306E-4},{"$f":"Meters!$G13","v":0},{"$f":"Meters!$G22","v":0},{"$f":"Meters!$G24","v":0},{"$f":"Meters!$G26","v":0},{"$f":"Meters!$G28","v":0},{"$f":"Meters!$G30","v":0},0,0,0,{"$f":"Meters!X6","v":0},{"$f":"Meters!Y6","v":0},{"$f":"Meters!Z6","v":0},{"$f":"Meters!AA6","v":0},{"$f":"Meters!AB6","v":0},{"$f":"Meters!AC6","v":0},{"$f":"Meters!AD6","v":0},{"$f":"Meters!AE6","v":0},{"$f":"Meters!AF6","v":0},{"$f":"Meters!AG6","v":0},{"$f":"Meters!AH6","v":0},1,"ok"]
["Lighting Systems -- Lighting Customers",null,"C04","Cust04",1,{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,4,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,5,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,6,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,7,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,8,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,8,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,10,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,11,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":1},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,12,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,13,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,14,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,15,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,16,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,17,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,18,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,19,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,20,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,21,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,22,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,23,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,24,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,25,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,26,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,27,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,28,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,29,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},{"$f":"IF(VLOOKUP($D408,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D408,$C$5:$AU$494,30,)/VLOOKUP($D408,$C$5:$AU$494,3,))*$E408)","v":0},1,"ok"]
["Meter Reading and Billing -- Weighted Cost",null,"C05","Cust03",1,{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,4,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0.85390753418421139},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,5,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0.10990270883372871},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,6,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":1.5419269218062064E-2},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,7,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":2.0603622208950609E-2},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,8,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,9,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,10,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":3.3447438650893847E-5},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,11,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":6.6523239094555542E-5},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,12,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,13,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,14,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,15,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,16,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,17,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,18,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,19,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,20,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,21,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,22,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,23,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,24,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,25,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,26,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,27,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,28,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,29,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},{"$f":"IF(VLOOKUP($D409,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D409,$C$5:$AU$494,30,)/VLOOKUP($D409,$C$5:$AU$494,3,))*$E409)","v":0},0.99999999999999978,"ok"]
["Load Management",null,"C06","Cust06",1,{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,4,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0.85141542206980125},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,5,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0.10958195996909584},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,6,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":1.537426838825864E-2},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,7,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":2.0543490948302219E-2},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,8,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":3.3349822968023083E-5},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,9,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":3.3349822968023083E-5},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,10,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":3.3349822968023083E-5},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,11,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":2.9848091556380655E-3},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,12,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,13,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,14,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,15,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,16,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,17,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,18,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,19,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,20,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,21,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,22,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,23,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,24,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,25,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,26,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,27,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,28,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,29,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},{"$f":"IF(VLOOKUP($D410,$C$5:$AU$494,3,)=0,0,(VLOOKUP($D410,$C$5:$AU$494,30,)/VLOOKUP($D410,$C$5:$AU$494,3,))*$E410)","v":0},0.99999999999999989,"ok"]
[]
["Other Allocation Factors"]
["Rev",null,"R01",null,{"$f":"'Billing Det'!E25","v":69287659.849999994},{"$f":"'Billing Det'!$E8","v":41386468.950000003},{"$f":"'Billing Det'!$E9","v":4037362.7800000003},{"$f":"'Billing Det'!$E10","v":1313724.99},{"$f":"'Billing Det'!$E11","v":17694907.049999997},{"$f":"'Billing Det'!$E12","v":1656679.3299999998},{"$f":"'Billing Det'!$E13","v":825819.24999999988},{"$f":"'Billing Det'!$E14","v":925733.57},{"$f":"'Billing Det'!$E15","v":1446963.9299999997},{"$f":"'Billing Det'!$E16","v":0},{"$f":"'Billing Det'!$E17","v":0},{"$f":"'Billing Det'!$E18","v":0},{"$f":"'Billing Det'!$E19","v":0},{"$f":"'Billing Det'!$E20","v":0},{"$f":"'Billing Det'!$E21","v":0},{"$f":"'Billing Det'!$E22","v":0},{"$f":"'Billing Det'!$E23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F413:AF413)","v":69287659.849999994},{"$f":"IF(ABS(E413-AG413)<0.01,\"ok\",\"err\")","v":"ok"}]
["Energy",null,"E01",null,{"$f":"'Billing Det'!D25","v":604867806},{"$f":"'Billing Det'!D8","v":347394765},{"$f":"'Billing Det'!D9","v":31651234},{"$f":"'Billing Det'!D10","v":11175864},{"$f":"'Billing Det'!D11","v":178038374},{"$f":"'Billing Det'!D12","v":16369364},{"$f":"'Billing Det'!D13","v":5156881},{"$f":"'Billing Det'!D14","v":6930000},{"$f":"'Billing Det'!D15","v":8151324},{"$f":"'Billing Det'!D16","v":0},{"$f":"'Billing Det'!D17","v":0},{"$f":"'Billing Det'!D18","v":0},{"$f":"'Billing Det'!D19","v":0},{"$f":"'Billing Det'!D20","v":0},{"$f":"'Billing Det'!$D21","v":0},{"$f":"'Billing Det'!$D22","v":0},{"$f":"'Billing Det'!$D23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F414:AF414)","v":604867806},"ok"]
["Loss Factor",null,null,null,null,0.05,{"$f":"F415","v":0.05},2.5000000000000001E-2,2.5000000000000001E-2,0,0,0,0,0,0]
["Energy Including Losses",null,"Energy",null,629669242.54925776,{"$f":"F414/(1-F415)","v":365678700},33317088.421052635,11462424.615384616,182603460.51282051,16369364,5156881,6930000,8151324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,629669242.54925776,"ok"]
["Customers (Monthly Bills)",null,null,null,{"$f":"'Billing Det'!C25*12","v":359822},{"$f":"'Billing Det'!$C8*12","v":306358},{"$f":"'Billing Det'!$C9*12","v":39430},{"$f":"'Billing Det'!$C10*12","v":5532},{"$f":"'Billing Det'!$C11*12","v":7392},{"$f":"'Billing Det'!$C12*12","v":12},{"$f":"'Billing Det'!$C13*12","v":12},{"$f":"'Billing Det'!$C14*12","v":12},{"$f":"'Billing Det'!$C15*12","v":1074},{"$f":"'Billing Det'!$C16*12","v":0},{"$f":"'Billing Det'!$C17*12","v":0},{"$f":"'Billing Det'!$C18*12","v":0},{"$f":"'Billing Det'!$C19*12","v":0},{"$f":"'Billing Det'!$C20*12","v":0},{"$f":"'Billing Det'!$C21*12","v":0},{"$f":"'Billing Det'!$C22*12","v":0},{"$f":"'Billing Det'!$C23*12","v":0},0,0,0,0,0,0,0,0,0,null,null,359822,"ok"]
["Average Customers (Bills/12)",null,"Cust01",null,{"$f":"'Billing Det'!C25","v":29985.166666666664},{"$f":"F417/12","v":25529.833333333332},{"$f":"G417/12","v":3285.8333333333335},{"$f":"H417/12","v":461},616,1,1,1,89.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29985.166666666664,"ok"]
["Average Customers (Lighting = Lights)",null,"Cust02",null,{"$f":"E418","v":29985.166666666664},{"$f":"F418","v":25529.833333333332},3285.8333333333335,461,616,1,1,1,89.5,0,0,{"$f":"P418","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z418","v":0},0,0,0,0,0,0,29985.166666666664,"ok"]
["Average Customers (Lighting =45 Lights per Cust)",null,"Cust03",null,29897.655555555553,{"$f":"F418","v":25529.833333333332},{"$f":"G418","v":3285.8333333333335},{"$f":"H418","v":461},{"$f":"I418","v":616},{"$f":"J418","v":1},{"$f":"K418","v":1},1,{"$f":"M418/45","v":1.9888888888888889},0,0,{"$f":"P418/45","v":0},0,0,{"$f":"S418","v":0},{"$f":"T418","v":0},{"$f":"U418","v":0},0,0,0,0,{"$f":"Z418","v":0},0,0,0,0,0,0,{"$f":"SUM(F420:AF420)","v":29897.655555555553},{"$f":"IF(ABS(E420-AG420)<0.01,\"ok\",\"err\")","v":"ok"}]
["Lighting",null,"Cust04",null,1,0,0,0,0,0,0,0,1,0,0,{"$f":"'Billing Det'!C18","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,1,{"$f":"IF(ABS(E421-AG421)<0.01,\"ok\",\"err\")","v":"ok"}]
["Average Customers ",null,"Cust05",null,29897.655555555553,{"$f":"F420","v":25529.833333333332},{"$f":"G420","v":3285.8333333333335},{"$f":"H420","v":461},616,1,1,1,1.9888888888888889,{"$f":"N417/12*2.11","v":0},{"$f":"O417/12*0.17+O417/12*0.83*2.11","v":0},{"$f":"P420","v":0},{"$f":"Q417/12*2.11","v":0},{"$f":"R417/12*2.11","v":0},{"$f":"S420","v":0},{"$f":"T420","v":0},{"$f":"U420","v":0},0,0,0,0,0,0,0,0,0,0,0,29897.655555555553,"ok"]
["Load Management",null,"Cust06",null,{"$f":"E418","v":29985.166666666664},{"$f":"F419","v":25529.833333333332},{"$f":"G419","v":3285.8333333333335},461,616,1,1,1,89.5,0,0,0,0,{"$f":"R419","v":0},{"$f":"S419","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,29985.166666666664,{"$f":"IF(ABS(E421-AG421)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Winter CP Demands",null,"WCP",null,{"$f":"'Billing Det'!$K$25","v":991463.99933126289},{"$f":"'Billing Det'!$K$8","v":598017.22478234651},{"$f":"'Billing Det'!$K$9","v":49588.14602388379},{"$f":"'Billing Det'!$K$10","v":17301.716875406892},{"$f":"'Billing Det'!$K$11","v":271867.68374633096},{"$f":"'Billing Det'!$K$12","v":10432.099999999999},{"$f":"'Billing Det'!$K$13","v":13124.299999999996},{"$f":"'Billing Det'!$K$14","v":20165.040268886041},{"$f":"'Billing Det'!$K$15","v":10967.787634408602},{"$f":"'Billing Det'!$K$16","v":0},{"$f":"'Billing Det'!$K$17","v":0},{"$f":"'Billing Det'!$K$18","v":0},{"$f":"'Billing Det'!$K$19","v":0},{"$f":"'Billing Det'!$K$20","v":0},{"$f":"'Billing Det'!$K$21","v":0},{"$f":"'Billing Det'!$K$22","v":0},{"$f":"'Billing Det'!$K$23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F425:AF425)","v":991463.99933126289},{"$f":"IF(ABS(E425-AG425)<0.01,\"ok\",\"err\")","v":"ok"}]
["Summer CP Demands",null,"SCP",null,{"$f":"'Billing Det'!$J$25","v":413605.99933047069},{"$f":"'Billing Det'!$J$8","v":274528.43013785628},{"$f":"'Billing Det'!$J$9","v":19088.744505621395},{"$f":"'Billing Det'!$J$10","v":7341.4622978855969},{"$f":"'Billing Det'!$J$11","v":97815.916102295625},{"$f":"'Billing Det'!$J$12","v":3261.9999999999995},{"$f":"'Billing Det'!$J$13","v":4762.7999999999993},{"$f":"'Billing Det'!$J$14","v":6806.6462868117796},{"$f":"'Billing Det'!$J$15","v":0},{"$f":"'Billing Det'!$J$16","v":0},{"$f":"'Billing Det'!$J$17","v":0},{"$f":"'Billing Det'!$J$18","v":0},{"$f":"'Billing Det'!$J$19","v":0},{"$f":"'Billing Det'!$J$20","v":0},{"$f":"'Billing Det'!$J$21","v":0},{"$f":"'Billing Det'!$J$22","v":0},{"$f":"'Billing Det'!$J$23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F426:AF426)","v":413605.99933047069},{"$f":"IF(ABS(E426-AG426)<0.01,\"ok\",\"err\")","v":"ok"}]
["12 Month Sum of Coincident Demands",null,"12CP",null,{"$f":"'Billing Det'!$I$25","v":1405069.9986617337},{"$f":"'Billing Det'!$I$8","v":872545.6549202028},{"$f":"'Billing Det'!$I$9","v":68676.890529505181},{"$f":"'Billing Det'!$I$10","v":24643.17917329249},{"$f":"'Billing Det'!$I$11","v":369683.59984862659},{"$f":"'Billing Det'!$I$12","v":13694.099999999999},{"$f":"'Billing Det'!$I$13","v":17887.099999999995},{"$f":"'Billing Det'!$I$14","v":26971.686555697819},{"$f":"'Billing Det'!$I$15","v":10967.787634408602},{"$f":"'Billing Det'!$I$16","v":0},{"$f":"'Billing Det'!$I$17","v":0},{"$f":"'Billing Det'!$I$18","v":0},{"$f":"'Billing Det'!$I$19","v":0},{"$f":"'Billing Det'!$I$20","v":0},{"$f":"'Billing Det'!$I$21","v":0},{"$f":"'Billing Det'!$I$22","v":0},{"$f":"'Billing Det'!$I$23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F427:AF427)","v":1405069.9986617337},{"$f":"IF(ABS(E427-AG427)<0.01,\"ok\",\"err\")","v":"ok"}]
["Class Maximum Demands",null,"NCP",null,{"$f":"'Billing Det'!$H$25","v":173646.43358168023},{"$f":"'Billing Det'!$H$8","v":105693.35456493974},{"$f":"'Billing Det'!$H$9","v":9293.3729431794891},{"$f":"'Billing Det'!$H$10","v":3815.8578640227383},{"$f":"'Billing Det'!$H$11","v":44430.141220290941},{"$f":"'Billing Det'!$H$12","v":1935.9999999999998},{"$f":"'Billing Det'!$H$13","v":3154},{"$f":"'Billing Det'!$H$14","v":3478.5},{"$f":"'Billing Det'!$H$15","v":1845.2069892473119},{"$f":"'Billing Det'!$H$16","v":0},{"$f":"'Billing Det'!$H$17","v":0},{"$f":"'Billing Det'!$H$18","v":0},{"$f":"'Billing Det'!$H$19","v":0},{"$f":"'Billing Det'!$H$20","v":0},{"$f":"'Billing Det'!$H$21","v":0},{"$f":"'Billing Det'!$H$22","v":0},{"$f":"'Billing Det'!$H$23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F428:AF428)","v":173646.43358168023},{"$f":"IF(ABS(E428-AG428)<0.01,\"ok\",\"err\")","v":"ok"}]
["Sum of the Individual Customer Demands",null,"SICD",null,{"$f":"'Billing Det'!$F$25","v":3486796.5994789149},{"$f":"'Billing Det'!$F$8","v":2650683.9756499976},{"$f":"'Billing Det'!$F$9","v":62979.951360916311},{"$f":"'Billing Det'!$F$10","v":49543.760383824214},{"$f":"'Billing Det'!$F$11","v":618029.7699999999},{"$f":"'Billing Det'!$F$12","v":19563},{"$f":"'Billing Det'!$F$13","v":25553},{"$f":"'Billing Det'!$F$14","v":38530.980793854033},{"$f":"'Billing Det'!$F$15","v":21912.16129032258},{"$f":"'Billing Det'!$F$16","v":0},{"$f":"'Billing Det'!$F$17","v":0},{"$f":"'Billing Det'!$F$18","v":0},{"$f":"'Billing Det'!$F$19","v":0},{"$f":"'Billing Det'!$F$20","v":0},{"$f":"'Billing Det'!$F$21","v":0},{"$f":"'Billing Det'!$F$22","v":0},{"$f":"'Billing Det'!$F$23","v":0},0,0,0,0,0,0,0,0,0,null,null,{"$f":"SUM(F429:AF429)","v":3486796.5994789149},{"$f":"IF(ABS(E429-AG429)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Allocation Factors (continued)"]
[]
["Transmission Residual Demand Allocator",null,"TRDA",null,1405069.9986617337,{"$f":"F427","v":872545.6549202028},{"$f":"G427","v":68676.890529505181},24643.17917329249,369683.59984862659,13694.099999999999,17887.099999999995,26971.686555697819,10967.787634408602,0,0,0,0,0,0,{"$f":"T428","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F433:AF433)","v":1405069.9986617337},{"$f":"IF(ABS(E433-AG433)<0.01,\"ok\",\"err\")","v":"ok"}]
["Transmission Plant In Service ",null,null,null,{"$f":"'Func & Classif'!K35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E434","v":0},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F435:AF435)","v":0},"ok"]
["Transmission Residual",null,null,"TRDA",{"$f":"E434-E435","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,4,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,5,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,6,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,7,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,8,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,9,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,10,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,11,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,12,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,13,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,14,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,15,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,16,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,17,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,18,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,19,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,20,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,21,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,22,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,23,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,24,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,25,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,26,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,27,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,28,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,29,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"IF(VLOOKUP($D436,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D436,$C$5:$AU$512,30,)/VLOOKUP($D436,$C$5:$AU$512,3,))*$E436)","v":0},{"$f":"SUM(F436:AF436)","v":0},"ok"]
["Transmission Total",null,"TA1",null,{"$f":"E435+E436","v":0},{"$f":"F435+F436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F437:AF437)","v":0},"ok"]
["Transmission Plant Allocator",null,"T01","TA1",0,{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,4,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,5,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,6,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,7,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,8,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,9,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,10,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,11,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,12,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,13,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,14,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,15,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,16,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,17,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,18,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,19,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,20,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,21,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,22,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,23,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,24,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,25,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,26,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,27,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,28,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,29,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"IF(VLOOKUP($D438,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D438,$C$5:$AU$512,30,)/VLOOKUP($D438,$C$5:$AU$512,3,))*$E438)","v":0},{"$f":"SUM(F438:AF438)","v":0},"ok"]
[]
["Transmission Residual Demand Allocator",null,"TOMDA",null,{"$f":"E433","v":1405069.9986617337},872545.6549202028,68676.890529505181,24643.17917329249,369683.59984862659,13694.099999999999,17887.099999999995,26971.686555697819,10967.787634408602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F440:AF440)","v":1405069.9986617337},{"$f":"IF(ABS(E440-AG440)<0.01,\"ok\",\"err\")","v":"ok"}]
["Transmission Plant In Service ",null,null,null,{"$f":"E434","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E441","v":0},"ok"]
["Customer Specific Assignment",null,null,null,{"$f":"E435","v":0},{"$f":"F435","v":0},{"$f":"G435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F442:AF442)","v":0},"ok"]
["Transmission Residual",null,null,"TOMDA",{"$f":"E441-E442","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,4,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,5,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,6,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,7,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,8,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,9,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,10,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,11,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,12,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,13,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,14,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,15,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,16,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,17,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,18,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,19,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,20,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,21,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,22,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,23,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,24,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,25,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,26,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,27,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,28,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,29,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$512,30,)/VLOOKUP($D443,$C$5:$AU$512,3,))*$E443)","v":0},{"$f":"SUM(F443:AF443)","v":0},"ok"]
["Transmission Total",null,"TOMA",null,{"$f":"E442+E443","v":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,{"$f":"SUM(F444:AF444)","v":0},"ok"]
["Transmission O&M Allocator",null,"T02","TOMA",0,{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,4,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,5,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,6,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,7,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,8,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,9,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,10,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,11,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,12,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,13,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,14,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,15,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,16,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,17,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,18,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,19,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,20,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,21,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,22,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,23,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,24,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,25,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,26,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,27,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,28,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,29,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$512,30,)/VLOOKUP($D445,$C$5:$AU$512,3,))*$E445)","v":0},{"$f":"SUM(F445:AF445)","v":0},"ok"]
[]
["Distribution Residual Demand Allocator",null,"DDA",null,4318146.8004965195,{"$f":"F429","v":2650683.9756499976},{"$f":"G429","v":62979.951360916311},{"$f":"H429*(0.75*2.11+0.25*1)","v":90788.94090335787},{"$f":"I429*2.11","v":1304042.8146999998},{"$f":"J429*2.11","v":41277.93},{"$f":"K429*((2.11*0.75)+0.25)","v":46825.872499999998},{"$f":"L429*((2.11*0.86)+0.14)","v":75312.655059667086},{"$f":"M429*2.11","v":46234.660322580639},{"$f":"N429*2.11","v":0},{"$f":"O429*((2.11*0.83)+0.17)","v":0},{"$f":"P429","v":0},{"$f":"Q429*2.11","v":0},{"$f":"R429*2.11","v":0},{"$f":"S429","v":0},{"$f":"T429*0.9","v":0},{"$f":"U429","v":0},0,0,0,0,0,{"$f":"AA429*0.5","v":0},{"$f":"AB429*0.1","v":0},{"$f":"AC429*0.5","v":0},{"$f":"AD429*0.07","v":0},{"$f":"AE429*0.07","v":0},{"$f":"AF429","v":0},{"$f":"SUM(F447:AF447)","v":4318146.8004965195},{"$f":"IF(ABS(E447-AG447)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Plant In Service ",null,null,null,{"$f":"'Func & Classif'!O54","v":63236593.540708825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E448","v":63236593.540708825},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,{"$f":"(1/70)*'Func & Classif'!F53","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,{"$f":"SUM(F449:AF449)","v":0},"ok"]
["Distribution Residual",null,null,"DOMDA",{"$f":"E448-E449","v":63236593.540708825},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,4,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":38817630.089318708},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,5,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":922302.49906416691},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,6,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":1329547.9795260618},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,7,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":19096901.805974677},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,8,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":604489.79671364813},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,9,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":685735.98890409968},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,10,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":1102907.3295822551},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,11,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":677078.0516251988},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,12,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,13,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,14,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,15,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,16,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,17,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,18,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,19,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,20,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,21,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,22,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,23,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,24,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,25,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,26,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,27,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,28,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,29,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$512,30,)/VLOOKUP($D450,$C$5:$AU$512,3,))*$E450)","v":0},{"$f":"SUM(F450:AF450)","v":63236593.540708818},"ok"]
["Distribution Total",null,"DT1",null,{"$f":"E449+E450","v":63236593.540708825},38817630.089318708,922302.49906416691,1329547.9795260618,19096901.805974677,604489.79671364813,685735.98890409968,1102907.3295822551,677078.0516251988,0,0,{"$f":"P449+P450","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F451:AF451)","v":63236593.540708818},"ok"]
["Distribution Plant Allocator",null,"DA1","DT1",1,{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,4,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0.61384758279760432},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,5,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":1.458494911605937E-2},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,6,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":2.1024977866180596E-2},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,7,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0.30199131130744677},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,8,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":9.559177097743338E-3},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,9,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":1.084397420083443E-2},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,10,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":1.7440966817294703E-2},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,11,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":1.070706079683636E-2},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,12,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,13,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,14,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,15,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,16,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,17,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,18,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,19,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,20,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,21,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,22,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,23,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,24,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,25,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,26,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,27,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,28,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,29,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$512,30,)/VLOOKUP($D452,$C$5:$AU$512,3,))*$E452)","v":0},{"$f":"SUM(F452:AF452)","v":0.99999999999999989},"ok"]
[]
["Distribution Residual Demand Allocator",null,"DOMDA",null,{"$f":"E447","v":4318146.8004965195},{"$f":"F447","v":2650683.9756499976},{"$f":"G447","v":62979.951360916311},90788.94090335787,1304042.8146999998,41277.93,46825.872499999998,75312.655059667086,46234.660322580639,0,0,0,0,{"$f":"R447","v":0},{"$f":"S447","v":0},{"$f":"T447","v":0},{"$f":"U447","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F454:AF454)","v":4318146.8004965195},{"$f":"IF(ABS(E454-AG454)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Plant In Service ",null,null,null,{"$f":"E448","v":63236593.540708825},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E455","v":63236593.540708825},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,0,0,null,null,null,null,null,null,null,0,0,0,{"$f":"AD449","v":0},0,null,{"$f":"SUM(F456:AF456)","v":0},"ok"]
["Distribution Residual",null,null,"DOMDA",{"$f":"E455-E456","v":63236593.540708825},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,4,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":38817630.089318708},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,5,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":922302.49906416691},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,6,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":1329547.9795260618},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,7,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":19096901.805974677},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,8,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":604489.79671364813},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,9,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":685735.98890409968},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,10,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":1102907.3295822551},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,11,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":677078.0516251988},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,12,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,13,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,14,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,15,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,16,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,17,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,18,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,19,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,20,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,21,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,22,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,23,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,24,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,25,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,26,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,27,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,28,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,29,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$512,30,)/VLOOKUP($D457,$C$5:$AU$512,3,))*$E457)","v":0},{"$f":"SUM(F457:AF457)","v":63236593.540708818},"ok"]
["Distribution Total",null,"DOMA",null,{"$f":"E456+E457","v":63236593.540708825},38817630.089318708,922302.49906416691,1329547.9795260618,19096901.805974677,604489.79671364813,685735.98890409968,1102907.3295822551,677078.0516251988,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F458:AF458)","v":63236593.540708818},"ok"]
["Distribution O&M Allocator",null,"DOM","DOMA",1,{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,4,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0.61384758279760432},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,5,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":1.458494911605937E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,6,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":2.1024977866180596E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,7,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0.30199131130744677},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,8,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":9.559177097743338E-3},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,9,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":1.084397420083443E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,10,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":1.7440966817294703E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,11,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":1.070706079683636E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,12,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,13,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,14,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,15,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,16,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,17,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,18,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,19,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,20,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,21,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,22,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,23,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,24,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,25,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,26,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,27,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,28,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,29,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$512,30,)/VLOOKUP($D459,$C$5:$AU$512,3,))*$E459)","v":0},{"$f":"SUM(F459:AF459)","v":0.99999999999999989},"ok"]
[]
["Substation Residual Demand Allocator",null,"SDA",null,{"$f":"E440","v":1405069.9986617337},{"$f":"F440","v":872545.6549202028},68676.890529505181,24643.17917329249,369683.59984862659,13694.099999999999,17887.099999999995,26971.686555697819,10967.787634408602,0,0,0,0,0,0,{"$f":"T428","v":0},0,0,0,0,0,{"$f":"Z428","v":0},{"$f":"AA428","v":0},{"$f":"AB428","v":0},{"$f":"AC428","v":0},0,0,{"$f":"AF428","v":0},{"$f":"SUM(F461:AF461)","v":1405069.9986617337},{"$f":"IF(ABS(E461-AG461)<0.01,\"ok\",\"err\")","v":"ok"}]
["Substation Plant In Service ",null,null,null,{"$f":"'Func & Classif'!M56","v":20121789.789999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E462","v":20121789.789999999},"ok"]
["Customer Specific Assignment",null,null,null,null,0,0,0,0,0,0,0,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F463:AF463)","v":0},"ok"]
["Substation Residual",null,null,"SDA",{"$f":"E462-E463","v":20121789.789999999},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,4,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":12495591.157169841},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,5,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":983511.1104654891},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,6,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":352911.15144055925},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,7,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":5294181.5653665401},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,8,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":196111.08473292278},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,9,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":256158.38819099191},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,10,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":386257.34495251899},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,11,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":157067.98768113335},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,12,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,13,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,14,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,15,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,16,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,17,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,18,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,19,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,20,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,21,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,22,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,23,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,24,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,25,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,26,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,27,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,28,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,29,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$512,30,)/VLOOKUP($D464,$C$5:$AU$512,3,))*$E464)","v":0},{"$f":"SUM(F464:AF464)","v":20121789.789999995},"ok"]
["Substation Total",null,"ST1",null,{"$f":"E463+E464","v":20121789.789999999},12495591.157169841,983511.1104654891,352911.15144055925,5294181.5653665401,196111.08473292278,256158.38819099191,386257.34495251899,157067.98768113335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F465:AF465)","v":20121789.789999995},"ok"]
["Substation Plant Allocator",null,"SA1","ST1",1,{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,4,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0.62099799707577807},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,5,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":4.8877913979315513E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,6,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":1.753875550454E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,7,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0.2631068916144631},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,8,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":9.7462048247012722E-3},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,9,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":1.2730397785901525E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,10,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":1.9195973568140481E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,11,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":7.8058656471598773E-3},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,12,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,13,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,14,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,15,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,16,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,17,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,18,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,19,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,20,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,21,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,22,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,23,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,24,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,25,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,26,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,27,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,28,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,29,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$512,30,)/VLOOKUP($D466,$C$5:$AU$512,3,))*$E466)","v":0},{"$f":"SUM(F466:AF466)","v":0.99999999999999989},"ok"]
[]
["Substation Residual Demand Allocator",null,"SOMDA",null,{"$f":"E461","v":1405069.9986617337},{"$f":"F461","v":872545.6549202028},{"$f":"G461","v":68676.890529505181},24643.17917329249,369683.59984862659,13694.099999999999,17887.099999999995,26971.686555697819,10967.787634408602,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F468:AF468)","v":1405069.9986617337},{"$f":"IF(ABS(E468-AG468)<0.01,\"ok\",\"err\")","v":"ok"}]
["Substation Plant In Service ",null,null,null,{"$f":"E462","v":20121789.789999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E469","v":20121789.789999999},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,0,null,null,{"$f":"SUM(F470:AF470)","v":0},"ok"]
["Substation Residual",null,null,"SOMDA",{"$f":"E469-E470","v":20121789.789999999},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,4,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":12495591.157169841},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,5,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":983511.1104654891},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,6,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":352911.15144055925},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,7,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":5294181.5653665401},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,8,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":196111.08473292278},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,9,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":256158.38819099191},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,10,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":386257.34495251899},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,11,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":157067.98768113335},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,12,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,13,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,14,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,15,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,16,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,17,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,18,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,19,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,20,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,21,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,22,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,23,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,24,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,25,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,26,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,27,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,28,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,29,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$512,30,)/VLOOKUP($D471,$C$5:$AU$512,3,))*$E471)","v":0},{"$f":"SUM(F471:AF471)","v":20121789.789999995},"ok"]
["Substation Total",null,"STOM",null,{"$f":"E470+E471","v":20121789.789999999},12495591.157169841,983511.1104654891,352911.15144055925,5294181.5653665401,196111.08473292278,256158.38819099191,386257.34495251899,157067.98768113335,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F472:AF472)","v":20121789.789999995},"ok"]
["Substation O&M Allocator",null,"SOMA","STOM",1,{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,4,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0.62099799707577807},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,5,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":4.8877913979315513E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,6,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":1.753875550454E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,7,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0.2631068916144631},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,8,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":9.7462048247012722E-3},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,9,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":1.2730397785901525E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,10,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":1.9195973568140481E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,11,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":7.8058656471598773E-3},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,12,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,13,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,14,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,15,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,16,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,17,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,18,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,19,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,20,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,21,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,22,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,23,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,24,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,25,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,26,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,27,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,28,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,29,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$512,30,)/VLOOKUP($D473,$C$5:$AU$512,3,))*$E473)","v":0},{"$f":"SUM(F473:AF473)","v":0.99999999999999989},"ok"]
[]
["Allocation Factors (continued)"]
[]
["Customer Services Demand",null,"CSD",null,{"$f":"E447","v":4318146.8004965195},{"$f":"F447","v":2650683.9756499976},62979.951360916311,90788.94090335787,1304042.8146999998,41277.93,46825.872499999998,75312.655059667086,46234.660322580639,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F477:AF477)","v":4318146.8004965195},{"$f":"IF(ABS(E477-AG477)<0.01,\"ok\",\"err\")","v":"ok"}]
["Customer Services Allocator",null,"CSA","CSD",1,{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,4,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0.61384758279760432},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,5,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":1.458494911605937E-2},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,6,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":2.1024977866180593E-2},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,7,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0.30199131130744677},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,8,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":9.559177097743338E-3},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,9,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":1.084397420083443E-2},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,10,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":1.7440966817294703E-2},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,11,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":1.070706079683636E-2},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,12,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,13,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,14,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,15,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,16,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,17,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,18,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,19,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,20,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,21,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,22,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,23,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,24,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,25,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,26,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,27,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,28,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,29,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$512,30,)/VLOOKUP($D478,$C$5:$AU$512,3,))*$E478)","v":0},{"$f":"SUM(F478:AF478)","v":0.99999999999999989},{"$f":"IF(ABS(E478-AG478)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Purchased Power Residual Demand Allocator",null,"PPDRA",null,1387182.8986617336,{"$f":"F427","v":872545.6549202028},68676.890529505181,24643.17917329249,369683.59984862659,13694.099999999999,0,26971.686555697819,10967.787634408602,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z427","v":0},0,0,0,0,0,{"$f":"AF427","v":0},{"$f":"SUM(F480:AF480)","v":1387182.8986617336},{"$f":"IF(ABS(E480-AG480)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Demand Costs ",null,null,null,{"$f":"E123","v":18966356.058875803},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E481","v":18966356.058875803},"ok"]
["Customer Specific Assignment",null,null,null,{"$f":"K482","v":273800.43},null,0,0,0,0,{"$f":"'Purchased Power'!O24","v":273800.43},0,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0,0,0,0,null,null,{"$f":"SUM(F482:AF482)","v":273800.43},"ok"]
["Purchased Power Demand Residual",null,null,"PPDRA",{"$f":"E481-E482","v":18692555.628875803},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,4,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":11757720.059167916},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,5,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":925434.27249533345},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,6,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":332071.56605918636},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,7,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":4981557.4153344631},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,8,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":184530.62410467953},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,9,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,10,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":363448.64965778787},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,11,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":147793.04205643351},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,12,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,13,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,14,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,15,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,16,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,17,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,18,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,19,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,20,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,21,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,22,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,23,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,24,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,25,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,26,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,27,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,28,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,29,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"IF(VLOOKUP($D483,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D483,$C$5:$AU$512,30,)/VLOOKUP($D483,$C$5:$AU$512,3,))*$E483)","v":0},{"$f":"SUM(F483:AF483)","v":18692555.628875803},"ok"]
["Purchased Power Demand Total",null,"PPDT",null,{"$f":"E482+E483","v":18966356.058875803},11757720.059167916,925434.27249533345,332071.56605918636,4981557.4153344631,184530.62410467953,273800.43,363448.64965778787,147793.04205643351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F484:AF484)","v":18966356.058875803},"ok"]
["Purchased Power Demand Allocator",null,"PPDA","PPDT",1,{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,4,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0.61992509381714278},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,5,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":4.8793467212287847E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,6,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":1.7508453654901453E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,7,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0.26265231971131392},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,8,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":9.7293662278539576E-3},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,9,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":1.4436111457048593E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,10,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":1.916280852945933E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,11,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":7.7923793899919895E-3},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,12,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,13,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,14,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,15,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,16,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,17,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,18,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,19,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,20,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,21,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,22,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,23,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,24,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,25,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,26,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,27,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,28,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,29,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$512,30,)/VLOOKUP($D485,$C$5:$AU$512,3,))*$E485)","v":0},{"$f":"SUM(F485:AF485)","v":0.99999999999999989},"ok"]
[]
["Purchased Power Residual Energy Allocator",null,"PPERA",null,599710925,{"$f":"F414","v":347394765},31651234,11175864,178038374,16369364,0,6930000,8151324,0,0,0,0,0,{"$f":"S414","v":0},{"$f":"T414","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F487:AF487)","v":599710925},{"$f":"IF(ABS(E487-AG487)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy Costs ",null,null,null,{"$f":"E124","v":34048050.331124209},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E488","v":34048050.331124209},"ok"]
["Customer Specific Assignment",null,null,null,{"$f":"K489","v":242912.02},0,0,null,null,null,{"$f":"'Purchased Power'!O27+'Purchased Power'!O28+'Purchased Power'!O29+'Purchased Power'!O30+'Purchased Power'!O31+'Purchased Power'!O32","v":242912.02},null,0,0,0,0,0,0,0,null,null,null,null,null,0,null,0,0,0,0,null,null,{"$f":"SUM(F489:AF489)","v":242912.02},"ok"]
["Purchased Power Energy Residual",null,null,"PPERA",{"$f":"E488-E489","v":33805138.311124206},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,4,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":19582314.728359316},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,5,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":1784150.1604923357},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,6,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":629972.89613544021},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,7,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":10035854.954214249},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,8,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":922725.58497268893},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,9,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,10,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":390637.55341140524},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,11,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":459482.43353876902},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,12,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,13,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,14,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,15,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,16,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,17,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,18,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,19,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,20,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,21,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,22,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,23,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,24,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,25,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,26,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,27,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,28,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,29,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$512,30,)/VLOOKUP($D490,$C$5:$AU$512,3,))*$E490)","v":0},{"$f":"SUM(F490:AF490)","v":33805138.311124206},"ok"]
["Purchased Power Energy Total",null,"PPET",null,{"$f":"E489+E490","v":34048050.331124209},19582314.728359316,1784150.1604923357,629972.89613544021,10035854.954214249,922725.58497268893,242912.02,390637.55341140524,459482.43353876902,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F491:AF491)","v":34048050.331124209},"ok"]
["Purchased Power Energy Allocator",null,"PPEA","PPET",1,{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,4,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0.57513762279829017},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,5,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":5.2400949338981609E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,6,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":1.850246607394038E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,7,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0.29475564258785802},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,8,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":2.7100687880774233E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,9,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":7.1343885373062839E-3},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,10,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":1.1473125468635522E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,11,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":1.3495117314213559E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,12,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,13,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,14,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,15,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,16,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,17,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,18,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,19,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,20,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,21,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,22,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,23,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,24,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,25,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,26,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,27,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,28,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,29,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$512,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$512,30,)/VLOOKUP($D492,$C$5:$AU$512,3,))*$E492)","v":0},{"$f":"SUM(F492:AF492)","v":0.99999999999999989},"ok"]
[]
["Operating Expenses"]
[]
["Purchased Power Demand",null,null,null,{"$f":"E123+E199+E237+E275","v":18966356.058875803},11757720.059167916,925434.27249533345,332071.56605918636,4981557.4153344631,184530.62410467953,273800.43,363448.64965778787,147793.04205643351,0,0,0,0,0,{"$f":"S123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F496:AF496)","v":18966356.058875803},{"$f":"IF(ABS(E496-AG496)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy",null,null,null,{"$f":"E124+E200+E238+E276","v":34048050.331124209},19582314.728359316,1784150.1604923357,629972.89613544021,10035854.954214249,922725.58497268893,242912.02,390637.55341140524,459482.43353876902,0,0,0,0,0,{"$f":"S124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F497:AF497)","v":34048050.331124209},"ok"]
["Transmission Demand",null,null,null,{"$f":"E128+E204+E242+E280","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F498:AF498)","v":0},"ok"]
["Distribution Demand",null,null,{"$f":"E499/(E499+E500)","v":0.37347161055492417},{"$f":"E131+E134+E139+E207+E210+E215+E245+E248+E253+E283+E286+E291","v":5791740.6364112264},3566310.7073796554,137537.97470396649,116376.55703956072,1688884.6932134861,55653.685506672889,65724.581813880039,103729.29455985424,57523.142194149747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5791740.6364112264,"ok"]
["Distribution Customer",null,null,{"$f":"E500/(E499+E500)","v":0.62652838944507583},{"$f":"E135+E140+E144+E147+E150+E153+E211+E216+E220+E223+E226+E229+E249+E254+E258+E261+E264+E267+E287+E292+E296+E299+E302+E305","v":9716106.473588774},7833965.1306027165,1126443.2748749834,203035.30983019192,362808.79595504783,916.27952890870915,916.27952890870915,916.27952890870915,187105.12373910935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AF135+AF140+AF144+AF147+AF150+AF153+AF211+AF216+AF220+AF223+AF226+AF229+AF249+AF254+AF258+AF261+AF264+AF267+AF287+AF292+AF296+AF299+AF302+AF305","v":0},{"$f":"SUM(F500:AF500)","v":9716106.4735887721},"ok"]
["Total",null,null,null,{"$f":"SUM(E496:E500)","v":68522253.500000015},{"$f":"SUM(F496:F500)","v":42740310.625509605},3973565.682566619,1281456.3290643792,17069105.858717244,1163826.17411295,583353.31134278863,858731.77715795592,851903.74152846169,0,0,0,0,0,{"$f":"SUM(S496:S500)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,68522253.500000015,"ok"]
[]
["Pro-Forma Operating Expenses"]
[]
["Purchased Power Demand",null,null,null,{"$f":"E496","v":18966356.058875803},{"$f":"F496","v":11757720.059167916},925434.27249533345,332071.56605918636,4981557.4153344631,184530.62410467953,273800.43,363448.64965778787,147793.04205643351,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F505:AF505)","v":18966356.058875803},{"$f":"IF(ABS(E505-AG505)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy",null,null,null,{"$f":"E497+E358+E359+E360+E361+E367","v":29329344.281124212},{"$f":"F497+F358+F359+F360+F361+F367","v":16773826.945718212},1591373.4553648047,574624.71127128461,8656877.9671113454,796127.85212118796,203029.62486326887,337042.17312290403,396441.55191758758,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29329344.281490598,"ok"]
["Transmission Demand",null,null,null,{"$f":"E498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U498","v":0},0,0,0,0,0,0,0,0,0,0,0,0,"ok"]
["Distribution Demand",null,null,null,5684904.0239366926,{"$f":"F499+$D499*(F362+F363+F364+F365+F366)","v":3513046.6868725563},132355.71859127682,114650.28344836521,{"$f":"I499+I362+I363+I364+I365+I366","v":1649955.1010807236},{"$f":"J499+J362+J363+J364+J365+J366","v":54499.892815808606},64356.003179522988,101582.91462335587,54457.423325082986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5684904.0239366926,"ok"]
["Distribution Customer",null,null,null,9615162.2253325954,{"$f":"F500+$D500*(F362+F363+F364+F365+F366)","v":7744610.4914800879},1117749.6272610428,200139.34831058339,{"$f":"I500","v":362808.79595504783},{"$f":"J500","v":916.27952890870915},916.27952890870915,916.27952890870915,187105.12373910935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9615162.2253325954,"ok"]
["Total",null,null,null,{"$f":"SUM(E505:E509)","v":63595766.589269303},{"$f":"SUM(F505:F509)","v":39789204.183238775},3766913.0737124579,1221485.9090894195,15651199.279481579,1036074.6485705848,542102.33757170057,802990.01693295641,785797.14103821339,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,63595766.589635693,"ok"]
[]
["Rate Base"]
[]
["Production & Purchased Power Demand",null,null,null,{"$f":"E85","v":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,{"$f":"SUM(F514:AF514)","v":0},{"$f":"IF(ABS(E514-AG514)<0.01,\"ok\",\"err\")","v":"ok"}]
["Production & Purchased Power Energy",null,null,null,{"$f":"E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["Transmission Demand",null,null,null,{"$f":"E90","v":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,{"$f":"SUM(F516:AF516)","v":0},{"$f":"IF(ABS(E516-AG516)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Demand",null,null,null,{"$f":"E93+E96+E101","v":57411820.95231428},35369100.169455498,1446397.7601427427,1145166.3236246356,16647276.750890711,552131.41032386012,656075.53008758894,1032486.9022074089,563186.10558182816,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F517:AF517)","v":57411820.952314273},{"$f":"IF(ABS(E517-AG517)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Customer",null,null,null,{"$f":"E97+E102+E106+E109+E112+E115","v":43142239.156051114},33650179.193181612,5268746.5148334913,1091731.2690230324,2192420.676223523,6238.3027563205796,6238.3027563205796,6238.3027563205796,920446.59452049178,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AF97+AF102+AF106+AF109+AF112+AF115","v":0},{"$f":"SUM(F518:AF518)","v":43142239.156051099},{"$f":"IF(ABS(E518-AG518)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total",null,null,null,{"$f":"SUM(E514:E518)","v":100554060.10836539},{"$f":"SUM(F514:F518)","v":69019279.362637103},6715144.274976234,2236897.592647668,18839697.427114233,558369.71308018069,662313.83284390951,1038725.2049637295,1483632.7001023199,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F519:AF519)","v":100554060.10836539},{"$f":"IF(ABS(E519-AG519)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Revenue Requirement Calculated at a Rate of Return of",null,4.4956511885255436E-2]
["Production & Purchased Power Demand",null,null,null,{"$f":"E505+(E514*$C$522)","v":18966356.058875803},{"$f":"F505+(F514*$C$522)","v":11757720.059167916},925434.27249533345,332071.56605918636,4981557.4153344631,184530.62410467953,273800.43,363448.64965778787,147793.04205643351,0,0,0,0,0,{"$f":"S505","v":0}]
["Production & Purchased Power Energy",null,null,null,{"$f":"E506+(E515*$C$522)","v":29329344.281124212},{"$f":"F506+(F515*$C$522)","v":16773826.945718212},1591373.4553648047,574624.71127128461,8656877.9671113454,796127.85212118796,203029.62486326887,337042.17312290403,396441.55191758758,0,0,0,0,0,{"$f":"S506","v":0}]
["Transmission Demand",null,null,null,{"$f":"E507+(E516*$C$522)","v":0},{"$f":"F507+(F516*$C$522)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution Demand",null,null,null,{"$f":"E508+(E517*$C$522)","v":8265939.2349335663},{"$f":"F508+(F517*$C$522)","v":5103118.0590114724},197380.71668594086,166132.96688699041,2398358.5961892782,79321.795126256067,93850.870545530939,147999.92431381383,79776.306174283163,0,0,0,0,0,{"$f":"S508+(S518*$C$522)","v":0}]
["Distribution Customer",null,null,null,{"$f":"E509+(E518*$C$522)","v":11554686.812708139},{"$f":"F509+(F518*$C$522)","v":9257405.1723193321},1354614.0925755529,249219.77808192233,461372.3821431704,1196.731860917057,1196.731860917057,1196.731860917057,228485.19200541271,0,0,0,0,0,{"$f":"S509+(S519*$C$522)","v":0}]
["Total",null,null,null,{"$f":"SUM(E523:E527)","v":68116326.387641728},{"$f":"SUM(F523:F527)","v":42892070.236216933},4068802.5371216321,1322049.0222993838,16498166.360778257,1061177.0032130405,571877.65726971684,849687.47895542276,852496.09215371683,0,0,0,0,0,{"$f":"SUM(S523:S527)","v":0}]
[null,null,68116326.387641728,"< target"]
[null,null,{"$f":"C529-E528","v":0},"< diff"]
[]
["Operating Expenses-Unit Costs"]
[]
["Production & Purchased Power Demand (per KWH or KW)",null,null,null,null,{"$f":"F505/F$414","v":3.3845415198377894E-2},2.9238489484970268E-2,2.9713279086000542E-2,{"$f":"I505/I$429","v":8.0603842357536664},{"$f":"J505/J$429","v":9.4326342639001961},{"$f":"K505/K$429","v":10.715001369702188},{"$f":"L505/L$429","v":9.4326342639001943},{"$f":"M505/M$414","v":1.8131170108860045E-2},{"$f":"N505/N$414","v":{"$error":"#DIV/0!"}},{"$f":"O505/O$414","v":{"$error":"#DIV/0!"}},{"$f":"P505/P$414","v":{"$error":"#DIV/0!"}},{"$f":"Q505/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"R505/R$429","v":{"$error":"#DIV/0!"}},{"$f":"S505/S$414","v":{"$error":"#DIV/0!"}},{"$f":"T496/1251.6","v":0},{"$f":"U496/U417","v":{"$error":"#DIV/0!"}},{"$f":"V496/V417","v":{"$error":"#DIV/0!"}},{"$f":"W496/W417","v":{"$error":"#DIV/0!"}},{"$f":"X496/X414","v":{"$error":"#DIV/0!"}},{"$f":"Y496/Y417","v":{"$error":"#DIV/0!"}},{"$f":"Z496/3624.9","v":0},{"$f":"AA496/9725.8","v":0},{"$f":"AB496/12443","v":0},{"$f":"AC496/9726","v":0},{"$f":"AD496/10680","v":0}]
["Purchased Power Energy (per KWH)",null,null,null,null,4.8284627851885482E-2,5.0278401637193819E-2,5.1416580523106277E-2,{"$f":"I506/I$414","v":4.8623663385688666E-2},{"$f":"J506/J$414","v":4.8635234216869265E-2},3.9370624387739188E-2,4.8635234216869272E-2,{"$f":"M506/M$414","v":4.8635234216869258E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T497/T$414","v":{"$error":"#DIV/0!"}},{"$f":"U497/U$417","v":{"$error":"#DIV/0!"}},{"$f":"V497/V$417","v":{"$error":"#DIV/0!"}},{"$f":"W497/W$417","v":{"$error":"#DIV/0!"}},{"$f":"X497/X$414","v":{"$error":"#DIV/0!"}},{"$f":"Y497/Y$417","v":{"$error":"#DIV/0!"}},{"$f":"Z497/Z$414","v":{"$error":"#DIV/0!"}},{"$f":"AA497/AA$414","v":{"$error":"#DIV/0!"}},{"$f":"AB497/AB$414","v":{"$error":"#DIV/0!"}},{"$f":"AC497/AC$414","v":{"$error":"#DIV/0!"}},{"$f":"AD497/AD$414","v":{"$error":"#DIV/0!"}}]
["Transmission Demand (per KWH or KW)",null,null,null,null,0,0,0,{"$f":"I507/I$429","v":0},{"$f":"J507/J$429","v":0},0,0,{"$f":"M507/M$414","v":0},{"$f":"N507/N$414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R507/R$429","v":{"$error":"#DIV/0!"}}]
["Distribution Demand (per KWH or KW)",null,null,null,null,1.0112549297835723E-2,4.181692207996592E-3,1.0258740035523448E-2,2.6697016570588885,{"$f":"J508/J$429","v":2.7858658087107604},2.5185302383095132,2.6363957659639712,{"$f":"M508/M$414","v":6.6808071087694444E-3},{"$f":"N508/N$414","v":{"$error":"#DIV/0!"}},{"$f":"O508/O$414","v":{"$error":"#DIV/0!"}},{"$f":"P508/P$414","v":{"$error":"#DIV/0!"}},{"$f":"Q508/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"R508/R$429","v":{"$error":"#DIV/0!"}},{"$f":"S508/S$414","v":{"$error":"#DIV/0!"}},{"$f":"T499/1251.6","v":0},{"$f":"U499/U417","v":{"$error":"#DIV/0!"}},{"$f":"V499/V417","v":{"$error":"#DIV/0!"}},{"$f":"W499/W417","v":{"$error":"#DIV/0!"}},{"$f":"X499/X414","v":{"$error":"#DIV/0!"}},{"$f":"Y499/Y417","v":{"$error":"#DIV/0!"}},{"$f":"Z499/12877","v":0},{"$f":"AA499/11922","v":0},{"$f":"AB499/14745","v":0},{"$f":"AC499/10526","v":0},{"$f":"AD499/11459","v":0}]
["Distribution Customer (per Customer)",null,null,null,null,{"$f":"F509/F417","v":25.279609122269004},{"$f":"G509/G417","v":28.347695340122822},36.178479448767789,49.081276509070321,{"$f":"J509/J417","v":76.356627409059101},76.356627409059101,76.356627409059101,{"$f":"M509/M417","v":174.21333681481318},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T500/T417","v":{"$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!"}]
[]
[]
["Rate Base-Unit Costs"]
[]
["Production & Purchased Power Demand (per KWH or KW)",null,null,null,null,{"$f":"F514/F$414","v":0},0,0,{"$f":"I514/I$429","v":0},{"$f":"J514/J$429","v":0},{"$f":"K514/K$429","v":0},{"$f":"L514/L$429","v":0},{"$f":"M514/M$414","v":0},{"$f":"N514/N$414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R514/R$429","v":{"$error":"#DIV/0!"}}]
["Purchased Power Energy (per KWH)",null,null,null,null,0,0,0,{"$f":"I515/I$414","v":0},{"$f":"J515/J$414","v":0},{"$f":"K515/K$414","v":0},{"$f":"L515/L$414","v":0},{"$f":"M515/M$414","v":0},{"$f":"N515/N$414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R515/R$414","v":{"$error":"#DIV/0!"}}]
["Transmission Demand (per KWH or KW)",null,null,null,null,0,0,0,{"$f":"I516/I$429","v":0},{"$f":"J516/J$429","v":0},0,0,{"$f":"M516/M$414","v":0},{"$f":"N516/N$414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R516/R$429","v":{"$error":"#DIV/0!"}}]
["Distribution Demand (per KWH or KW)",null,null,null,null,0.1018124155367036,4.5697989536292415E-2,0.10246781131415303,26.936043470674097,{"$f":"J517/J$429","v":28.223248495826823},25.675088251382967,26.796278758938261,{"$f":"M517/M$414","v":6.909136547410312E-2},{"$f":"N517/N$414","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R517/R$429","v":{"$error":"#DIV/0!"}},{"$f":"S517/5037.7","v":0},{"$f":"T517/1251.6","v":0},{"$f":"U517/U417","v":{"$error":"#DIV/0!"}},{"$f":"V517/V417","v":{"$error":"#DIV/0!"}},{"$f":"W517/W417","v":{"$error":"#DIV/0!"}},{"$f":"X517/X417","v":{"$error":"#DIV/0!"}},{"$f":"Y517/Y417","v":{"$error":"#DIV/0!"}},{"$f":"Z517/12877","v":0},{"$f":"AA517/11922","v":0},{"$f":"AB517/14745","v":0},{"$f":"AC517/10526","v":0},{"$f":"AD517/11459","v":0}]
["Distribution Customer (per Customer)",null,null,null,null,{"$f":"F518/F$417","v":109.83940094001662},133.62278759405254,197.34838557900079,296.59370619906969,519.85856302671493,519.85856302671493,519.85856302671493,857.0266243207559,{"$f":"N518/N$417","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R518/R$417","v":{"$error":"#DIV/0!"}},{"$f":"S518/S$417","v":{"$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!"},{"$error":"#DIV/0!"}]
[]
[]
["Unit Revenue Requirement @ Current Class Revenues",null,"Various",null,null,{"$f":"F387","v":1.0312284786458336E-3},3.1438830722841843E-2,2.1790196120183462E-2,4.2225783086845221E-2,0.31489100202438419,0.37546711585649922,7.1804107904335779E-2,0.40688311544774391,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Production & Purchased Power"]
["Production & Purchased Power Demand (Per KWH or KW)",null,null,null,null,{"$f":"F534","v":3.3845415198377894E-2},2.9238489484970268E-2,2.9713279086000542E-2,8.0603842357536664,9.4326342639001961,10.715001369702188,9.4326342639001943,1.8131170108860045E-2,{"$f":"N534","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R534","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F514*F387)/F$414","v":0},{"$f":"(G514*G387)/G$414","v":0},{"$f":"(H514*H387)/H$414","v":0},{"$f":"(I514*I387)/I$429","v":0},{"$f":"(J514*J387)/J$429","v":0},{"$f":"(K514*K387)/K$429","v":0},{"$f":"(L514*L387)/L$429","v":0},{"$f":"(M514*M387)/M$414","v":0},{"$f":"(N514*N387)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O514*O387)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P514*P387)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q514*Q387)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R514*R387)/R$429","v":{"$error":"#DIV/0!"}}]
["Production & Purchased Power Energy (Per KWH)",null,null,null,null,{"$f":"F535","v":4.8284627851885482E-2},{"$f":"G535","v":5.0278401637193819E-2},5.1416580523106277E-2,4.8623663385688666E-2,{"$f":"J535","v":4.8635234216869265E-2},3.9370624387739188E-2,4.8635234216869272E-2,{"$f":"M535","v":4.8635234216869258E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Energy Margin (Per KWH)",null,null,null,null,{"$f":"(F515*F387)/F$414","v":0},{"$f":"(G515*G387)/G$414","v":0},0,0,{"$f":"(J515*J387)/J$414","v":0},0,0,{"$f":"(M515*M387)/M$414","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F536","v":0},{"$f":"G536","v":0},0,0,{"$f":"J536","v":0},0,0,{"$f":"M536","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F516*F387)/F$414","v":0},{"$f":"(G516*G387)/G$414","v":0},{"$f":"(H516*H387)/H$414","v":0},{"$f":"(I516*I387)/I$429","v":0},{"$f":"(J516*J387)/J$429","v":0},{"$f":"(K516*K387)/K$429","v":0},{"$f":"(L516*L387)/L$429","v":0},{"$f":"(M516*M387)/M$414","v":0},{"$f":"(N516*N387)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O516*O387)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P516*P387)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q516*Q387)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R516*R387)/R$429","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F560+F559","v":0},{"$f":"G560+G559","v":0},{"$f":"H560+H559","v":0},{"$f":"I560+I559","v":0},{"$f":"J560+J559","v":0},0,0,{"$f":"M560+M559","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F537","v":1.0112549297835723E-2},{"$f":"G537","v":4.181692207996592E-3},1.0258740035523448E-2,2.6697016570588885,{"$f":"J537","v":2.7858658087107604},2.5185302383095132,2.6363957659639712,{"$f":"M537","v":6.6808071087694444E-3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Distribution Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F517*F387)/F$414","v":1.049918623811723E-4},{"$f":"(G517*G387)/G$414","v":1.436691357405695E-3},{"$f":"(H517*H387)/H$414","v":2.2327937045413483E-3},{"$f":"(I517*I387)/I$429","v":1.137395528810518},{"$f":"(J517*J387)/J$429","v":8.887246999234101},{"$f":"(K517*K387)/K$429","v":9.6401513351078503},{"$f":"(L517*L387)/L$429","v":1.9240828914414638},{"$f":"(M517*M387)/M$414","v":2.8112110034641768E-2},{"$f":"(N517*N387)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O517*O387)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P517*P387)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q517*Q387)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R517*R387)/R$429","v":{"$error":"#DIV/0!"}},{"$f":"(S517*S387)/S$414","v":{"$error":"#DIV/0!"}},{"$f":"(#REF!*T330)/1026.4","v":{"$error":"#REF!"}},{"$f":"(#REF!*U330)/11504","v":{"$error":"#REF!"}},{"$f":"(#REF!*V330)/7284","v":{"$error":"#REF!"}},{"$f":"(#REF!*W330)/320.47","v":{"$error":"#REF!"}},{"$f":"(#REF!*X330)/26669","v":{"$error":"#REF!"}},{"$f":"(#REF!*Y330)/68503","v":{"$error":"#REF!"}},{"$f":"(#REF!*Z330)/Z$414","v":{"$error":"#REF!"}},{"$f":"(#REF!*AA330)/17492.7","v":{"$error":"#REF!"}},{"$f":"(#REF!*AB330)/10846","v":{"$error":"#REF!"}},{"$f":"(#REF!*AC330)/12274","v":{"$error":"#REF!"}},{"$f":"(#REF!*AD330)/10405","v":{"$error":"#REF!"}},{"$f":"(#REF!*AE330)/12044","v":{"$error":"#REF!"}},{"$f":"(#REF!*#REF!)/AF$427/12","v":{"$error":"#REF!"}}]
[null,"Total Distribution Demand (Per KWH or KW)",null,null,null,{"$f":"F564+F565","v":1.0217541160216895E-2},{"$f":"G564+G565","v":5.6183835654022869E-3},{"$f":"H564+H565","v":1.2491533740064797E-2},{"$f":"I564+I565","v":3.8070971858694067},{"$f":"J564+J565","v":11.673112807944861},12.158681573417363,4.5604786574054348,{"$f":"M564+M565","v":3.4792917143411213E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Distribution Customer "]
["Distribution Customer (Per Customer Per Month)",null,null,null,null,{"$f":"F538","v":25.279609122269004},{"$f":"G538","v":28.347695340122822},36.178479448767789,49.081276509070321,{"$f":"J538","v":76.356627409059101},76.356627409059101,76.356627409059101,{"$f":"M538","v":174.21333681481318},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Distribution Customer Margin (Per Customer Per Month)",null,null,null,null,{"$f":"(F518*F387)/F417","v":0.11326951832674308},{"$f":"(G518*G387)/G417","v":4.2009441998836685},4.3002600257680133,12.523901502885417,{"$f":"(J518*J387)/J417","v":163.69878382243877},195.18979531294477,37.327980354563188,{"$f":"(M518*M387)/M417","v":348.70966292529232},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(#REF!*T330)/T417","v":{"$error":"#REF!"}},{"$f":"(#REF!*U330)/U417","v":{"$error":"#REF!"}},{"$f":"(#REF!*V330)/V417","v":{"$error":"#REF!"}},{"$f":"(#REF!*W330)/W417","v":{"$error":"#REF!"}},{"$f":"(#REF!*X330)/X417","v":{"$error":"#REF!"}},{"$f":"(#REF!*Y330)/Y417","v":{"$error":"#REF!"}},{"$f":"(#REF!*Z330)/Z417","v":{"$error":"#REF!"}},{"$f":"(#REF!*AA330)/AA417","v":{"$error":"#REF!"}},{"$f":"(#REF!*AB330)/AB417","v":{"$error":"#REF!"}},{"$f":"(#REF!*AC330)/AC417","v":{"$error":"#REF!"}},{"$f":"(#REF!*AD330)/AD417","v":{"$error":"#REF!"}},{"$f":"(#REF!*AE330)/AE417","v":{"$error":"#REF!"}},{"$f":"(#REF!*#REF!)/#REF!","v":{"$error":"#REF!"}}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F569+F570","v":25.392878640595747},{"$f":"G569+G570","v":32.548639540006491},{"$f":"H569+H570","v":40.4787394745358},{"$f":"I569+I570","v":61.605178011955736},{"$f":"J569+J570","v":240.05541123149789},271.54642272200385,113.6846077636223,{"$f":"M569+M570","v":522.92299974010552},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
["Unit Revenue Requirement @ Total System Rate of Return",null,{"$f":"E387","v":2.217023198553356E-2},null,null,{"$f":"$C$575","v":2.217023198553356E-2},2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2,2.217023198553356E-2]
[]
["Production & Purchased Power"]
["Production & Purchased Power Demand (Per KWH or KW)",null,null,null,null,{"$f":"F553","v":3.3845415198377894E-2},2.9238489484970268E-2,2.9713279086000542E-2,8.0603842357536664,9.4326342639001961,10.715001369702188,9.4326342639001943,1.8131170108860045E-2,{"$f":"N553","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R553","v":{"$error":"#DIV/0!"}},{"$f":"S534","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F514*$E$387)/F$414","v":0},{"$f":"(G514*$E$387)/G$414","v":0},{"$f":"(H514*$E$387)/H$414","v":0},{"$f":"(I514*$E$387)/I$429","v":0},{"$f":"(J514*$E$387)/J$429","v":0},{"$f":"(K514*$E$387)/K$429","v":0},{"$f":"(L514*$E$387)/L$429","v":0},{"$f":"(M514*$E$387)/M$414","v":0},{"$f":"(N514*$E$387)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O514*$E$387)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P514*$E$387)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q514*$E$387)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R514*$E$387)/R$429","v":{"$error":"#DIV/0!"}},{"$f":"S535","v":{"$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!"},{"$error":"#DIV/0!"},0,{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Energy (Per KWH)",null,null,null,null,{"$f":"F555","v":4.8284627851885482E-2},5.0278401637193819E-2,5.1416580523106277E-2,4.8623663385688666E-2,4.8635234216869265E-2,3.9370624387739188E-2,4.8635234216869272E-2,4.8635234216869258E-2,{"$f":"N555","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R555","v":{"$error":"#DIV/0!"}},{"$f":"S560","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Energy Margin (Per KWH)",null,null,null,null,{"$f":"(F515*$E$387)/F$414","v":0},{"$f":"(G515*$E$387)/G$414","v":0},0,0,{"$f":"(J515*$E$387)/J$414","v":0},0,0,{"$f":"(M515*$E$387)/M$414","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F559","v":0},0,0,0,0,0,0,0,{"$f":"N559","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R559","v":{"$error":"#DIV/0!"}}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F516*$E$387)/F$414","v":0},{"$f":"(G516*$E$387)/G$414","v":0},{"$f":"(H516*$E$387)/H$414","v":0},{"$f":"(I516*$E$387)/I$429","v":0},{"$f":"(J516*$E$387)/J$429","v":0},{"$f":"(K516*$E$387)/K$429","v":0},{"$f":"(L516*$E$387)/L$429","v":0},{"$f":"(M516*$E$387)/M$414","v":0},{"$f":"(N516*$E$387)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O516*$E$387)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P516*$E$387)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q516*$E$387)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R516*$E$387)/R$429","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F584+F585","v":0},{"$f":"G584+G585","v":0},{"$f":"H584+H585","v":0},{"$f":"I584+I585","v":0},{"$f":"J584+J585","v":0},0,0,{"$f":"M584+M585","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F537","v":1.0112549297835723E-2},{"$f":"G537","v":4.181692207996592E-3},1.0258740035523448E-2,2.6697016570588885,{"$f":"J537","v":2.7858658087107604},2.5185302383095132,2.6363957659639712,{"$f":"M537","v":6.6808071087694444E-3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Distribution Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F517*$E$387)/F414","v":2.2572048714562601E-3},{"$f":"(G517*$E$387)/G414","v":1.0131350292920879E-3},{"$f":"(H517*$E$387)/H414","v":2.2717351478846533E-3},{"$f":"(I517*$E$387)/I429","v":0.59717833251726127},{"$f":"(J517*$E$387)/J429","v":0.62571596653784167},{"$f":"(K517*$E$387)/K429","v":0.56922266278220757},{"$f":"(L517*$E$387)/L429","v":0.5940797164346866},{"$f":"(M517*$E$387)/M414","v":1.5317716007581502E-3},{"$f":"(N517*$E$387)/N414","v":{"$error":"#DIV/0!"}},{"$f":"(O517*$E$387)/O414","v":{"$error":"#DIV/0!"}},{"$f":"(P517*$E$387)/P414","v":{"$error":"#DIV/0!"}},{"$f":"(Q517*$E$387)/Q414","v":{"$error":"#DIV/0!"}},{"$f":"(R517*$E$387)/R429","v":{"$error":"#DIV/0!"}},{"$f":"(S517*$E$387)/S414","v":{"$error":"#DIV/0!"}},{"$f":"(#REF!*$E$330)/1026.4","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/11504","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/7284","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/320.47","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/26669","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/68503","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/Z414","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/17492.7","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/10846","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/12274","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/10405","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/120444","v":{"$error":"#REF!"}},{"$f":"(#REF!*$E$330)/AF494/12","v":{"$error":"#REF!"}}]
[null,"Total Distribution Demand (Per KWH or KW)",null,null,null,{"$f":"F589+F590","v":1.2369754169291983E-2},{"$f":"G589+G590","v":5.19482723728868E-3},1.25304751834081E-2,3.2668799895761498,{"$f":"J589+J590","v":3.4115817752486022},3.0877529010917208,3.2304754823986577,{"$f":"M589+M590","v":8.2125787095275946E-3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
["Distribution Customer "]
["Distribution Customer (Per Customer Per Month)",null,null,null,null,{"$f":"F538","v":25.279609122269004},{"$f":"G538","v":28.347695340122822},36.178479448767789,49.081276509070321,{"$f":"J538","v":76.356627409059101},76.356627409059101,76.356627409059101,{"$f":"M538","v":174.21333681481318},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Distribution Customer Margin (Per Customer Per Month)",null,null,null,null,{"$f":"(F518*$E$387)/F417","v":2.4351649999922014},{"$f":"(G518*$E$387)/G417","v":2.9624481995138203},4.3752594902569735,6.5755512718825573,{"$f":"(J518*$E$387)/J417","v":11.52538494196839},11.52538494196839,11.52538494196839,{"$f":"(M518*$E$387)/M417","v":19.000479078969875},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F594+F595","v":27.714774122261204},{"$f":"G594+G595","v":31.310143539636641},40.553738939024761,55.656827780952881,{"$f":"J594+J595","v":87.882012351027498},87.882012351027498,87.882012351027498,{"$f":"M594+M595","v":193.21381589378305},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[]
["Unit Revenue Requirement @ Specified Rate of Return",null,{"$f":"C522","v":4.4956511885255436E-2},null,null,{"$f":"$C$522","v":4.4956511885255436E-2},{"$f":"$C$522","v":4.4956511885255436E-2},4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,4.4956511885255436E-2,0.2,0.2,0.08,0.08,0.2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
["Production & Purchased Power"]
["Production & Purchased Power Demand (Per KWH or KW)",null,null,null,null,{"$f":"F553","v":3.3845415198377894E-2},2.9238489484970268E-2,2.9713279086000542E-2,8.0603842357536664,9.4326342639001961,10.715001369702188,9.4326342639001943,1.8131170108860045E-2,{"$f":"N553","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R553","v":{"$error":"#DIV/0!"}},{"$f":"S578","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,0,{"$error":"#REF!"}]
["Production & Purchased Power Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F514*$C$522)/F$414","v":0},{"$f":"(G514*$C$522)/G$414","v":0},{"$f":"(H514*$C$522)/H$414","v":0},{"$f":"(I514*$C$522)/I$429","v":0},{"$f":"(J514*$C$522)/J$429","v":0},{"$f":"(K514*$C$522)/K$429","v":0},{"$f":"(L514*$C$522)/L$429","v":0},{"$f":"(M514*$C$522)/M$414","v":0},{"$f":"(N514*$C$522)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O514*$C$522)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P514*$C$522)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q514*$C$522)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R514*$C$522)/R$429","v":{"$error":"#DIV/0!"}},{"$f":"S579","v":{"$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":"#REF!"}]
["Production & Purchased Power Energy (Per KWH)",null,null,null,null,{"$f":"F555","v":4.8284627851885482E-2},5.0278401637193819E-2,5.1416580523106277E-2,4.8623663385688666E-2,4.8635234216869265E-2,3.9370624387739188E-2,4.8635234216869272E-2,4.8635234216869258E-2,{"$f":"N555","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R555","v":{"$error":"#DIV/0!"}},{"$f":"S586","v":0},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
["Production & Purchased Power Energy Margin (Per KWH)",null,null,null,null,{"$f":"(F515*$C$522)/F$414","v":0},{"$f":"(G515*$C$522)/G$414","v":0},0,0,{"$f":"(J515*$C$522)/J$414","v":0},0,0,{"$f":"(M515*$C$522)/M$414","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F559","v":0},0,0,0,0,0,0,0,{"$f":"N559","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R559","v":{"$error":"#DIV/0!"}}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F516*$C$522)/F$414","v":0},{"$f":"(G516*$C$522)/G$414","v":0},{"$f":"(H516*$C$522)/H$414","v":0},{"$f":"(I516*$C$522)/I$429","v":0},{"$f":"(J516*$C$522)/J$429","v":0},{"$f":"(K516*$C$522)/K$429","v":0},{"$f":"(L516*$C$522)/L$429","v":0},{"$f":"(M516*$C$522)/M$414","v":0},{"$f":"(N516*$C$522)/N$414","v":{"$error":"#DIV/0!"}},{"$f":"(O516*$C$522)/O$414","v":{"$error":"#DIV/0!"}},{"$f":"(P516*$C$522)/P$414","v":{"$error":"#DIV/0!"}},{"$f":"(Q516*$C$522)/Q$414","v":{"$error":"#DIV/0!"}},{"$f":"(R516*$C$522)/R$429","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F610+F611","v":0},{"$f":"G610+G611","v":0},{"$f":"H610+H611","v":0},{"$f":"I610+I611","v":0},{"$f":"J610+J611","v":0},0,0,{"$f":"M610+M611","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F564","v":1.0112549297835723E-2},{"$f":"G564","v":4.181692207996592E-3},{"$f":"H564","v":1.0258740035523448E-2},{"$f":"I589","v":2.6697016570588885},{"$f":"J589","v":2.7858658087107604},2.5185302383095132,2.6363957659639712,{"$f":"M564","v":6.6808071087694444E-3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AF537","v":0}]
["Distribution Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F517*F601)/F414","v":4.577131069142381E-3},{"$f":"(G517*G601)/G414","v":2.0544222097206083E-3},{"$f":"(H517*H601)/H414","v":4.606595377200832E-3},{"$f":"(I517*I601)/I429","v":1.2109505584311171},{"$f":"(J517*J601)/J429","v":1.268818806443156},{"$f":"(K517*K601)/K429","v":1.1542624101282806},{"$f":"(L517*L601)/L429","v":1.2046672245068257},{"$f":"(M517*M601)/M414","v":3.1061067931050443E-3},{"$f":"(N517*N601)/N414","v":{"$error":"#DIV/0!"}},{"$f":"(O517*O601)/O414","v":{"$error":"#DIV/0!"}},{"$f":"(P517*P601)/P414","v":{"$error":"#DIV/0!"}},{"$f":"(Q517*Q601)/Q414","v":{"$error":"#DIV/0!"}},{"$f":"(R517*R601)/R429","v":{"$error":"#DIV/0!"}},{"$f":"(S517*S601)/S414","v":{"$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!"},{"$error":"#DIV/0!"}]
[null,"Total Distribution Demand (Per KWH or KW)",null,null,null,{"$f":"F615+F616","v":1.4689680366978104E-2},{"$f":"G615+G616","v":6.2361144177172003E-3},1.4865335412724279E-2,{"$f":"I615+I616","v":3.8806522154900058},{"$f":"J615+J616","v":4.0546846151539162},{"$f":"K615+K616","v":3.6727926484377935},{"$f":"L615+L616","v":3.8410629904707969},{"$f":"M615+M616","v":9.7869139018744895E-3},{"$error":"#DIV/0!"},{"$f":"O615+O616","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R615+R616","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#DIV/0!"}]
[]
["Distribution Customer "]
["Distribution Customer (Per Customer Per Month)",null,null,null,null,{"$f":"F594","v":25.279609122269004},{"$f":"G594","v":28.347695340122822},36.178479448767789,49.081276509070321,{"$f":"J594","v":76.356627409059101},76.356627409059101,76.356627409059101,{"$f":"M594","v":174.21333681481318},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"AF538","v":0}]
["Distribution Customer Margin (Per Customer Per Month)",null,null,null,null,{"$f":"(F518*F$601)/F417","v":4.9379963338291946},{"$f":"(G518*G$601)/G417","v":6.0072144386129853},8.8720950418183211,13.333818477830434,{"$f":"(J518*J$601)/J417","v":23.371027667362323},23.371027667362323,23.371027667362323,{"$f":"(M518*M$601)/M417","v":38.528927622256404},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F620+F621","v":30.217605456098198},{"$f":"G620+G621","v":34.354909778735809},45.050574490586108,62.415094986900755,{"$f":"J620+J621","v":99.727655076421428},99.727655076421428,99.727655076421428,{"$f":"M620+M621","v":212.74226443706959},{"$error":"#DIV/0!"},{"$f":"O620+O621","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#DIV/0!"}]
[]
[]
[]
["Summary of Cost-Based Charges"]
[]
["At Current Class Rate of Return",null,null,null,{"$f":"E330","v":2.3530054355340217E-2},{"$f":"F387","v":1.0312284786458336E-3},{"$f":"G387","v":3.1438830722841843E-2},2.1790196120183462E-2,4.2225783086845221E-2,{"$f":"J387","v":0.31489100202438419},0.37546711585649922,7.1804107904335779E-2,{"$f":"M387","v":0.40688311544774391},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S315","v":0}]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F571","v":25.392878640595747},{"$f":"G571","v":32.548639540006491},40.4787394745358,61.605178011955736,{"$f":"J571","v":240.05541123149789},271.54642272200385,113.6846077636223,{"$f":"M571","v":522.92299974010552},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S572","v":0}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F553+F554+F555+F556+F561+F566","v":9.2347584210480269E-2},{"$f":"G553+G554+G555+G556+G561+G566","v":8.5135274687566376E-2},{"$f":"H553+H554+H555+H556+H561+H566","v":9.3621393349171619E-2},{"$f":"I555+I556","v":4.8623663385688666E-2},{"$f":"J555+J556","v":4.8635234216869265E-2},{"$f":"K555+K556","v":3.9370624387739188E-2},{"$f":"L555+L556","v":4.8635234216869272E-2},{"$f":"M553+M554+M555+M556+M561+M566","v":0.10155932146914051},{"$f":"N553+N554+N555+N556+N561+N566","v":{"$error":"#DIV/0!"}},{"$f":"O553+O554+O555+O556+O561+O566","v":{"$error":"#DIV/0!"}},{"$f":"P553+P554+P555+P556+P561+P566","v":{"$error":"#DIV/0!"}},{"$f":"Q553+Q554+Q555+Q556+Q561+Q566","v":{"$error":"#DIV/0!"}},{"$f":"R555+R556","v":{"$error":"#DIV/0!"}},{"$f":"S555+S560+S565+S566","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,0,{"$f":"I553+I554+I561+I566","v":11.867481421623072},{"$f":"J553+J554+J561+J566","v":21.105747071845059},{"$f":"K553+K554+K561+K566","v":22.873682943119551},{"$f":"L553+L554+L561+L566","v":13.993112921305629},0,0,0,0,0,{"$f":"R553+R554+R561+R566","v":{"$error":"#DIV/0!"}},0]
[]
["At Current Total System Rate of Return",null,null,null,{"$f":"E387","v":2.217023198553356E-2},{"$f":"E387","v":2.217023198553356E-2},{"$f":"F387","v":1.0312284786458336E-3},{"$f":"G387","v":3.1438830722841843E-2},{"$f":"H634","v":3.1438830722841843E-2},3.1438830722841843E-2,3.1438830722841843E-2,3.1438830722841843E-2,{"$f":"L387","v":7.1804107904335779E-2},7.1804107904335779E-2,7.1804107904335779E-2,7.1804107904335779E-2,7.1804107904335779E-2,7.1804107904335779E-2,{"$f":"$E$385","v":100554060.10836539}]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F596","v":27.714774122261204},31.310143539636641,40.553738939024761,55.656827780952881,87.882012351027498,87.882012351027498,87.882012351027498,193.21381589378305,{"$f":"N596","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F578+F579+F580+F581+F586+F591","v":9.4499797219555356E-2},{"$f":"G578+G579+G580+G581+G586+G591","v":8.4711718359452765E-2},{"$f":"H578+H579+H580+H581+H586+H591","v":9.3660334792514927E-2},{"$f":"I580+I581","v":4.8623663385688666E-2},{"$f":"J580+J581","v":4.8635234216869265E-2},{"$f":"K580+K581","v":3.9370624387739188E-2},{"$f":"L580+L581","v":4.8635234216869272E-2},{"$f":"M578+M579+M580+M581+M586+M591","v":7.4978983035256908E-2},{"$f":"N578+N579+N580+N581+N586+N591","v":{"$error":"#DIV/0!"}},{"$f":"O578+O579+O580+O581+O586+O591","v":{"$error":"#DIV/0!"}},{"$f":"P578+P579+P580+P581+P586+P591","v":{"$error":"#DIV/0!"}},{"$f":"Q578+Q579+Q580+Q581+Q586+Q591","v":{"$error":"#DIV/0!"}},{"$f":"R580+R581","v":{"$error":"#DIV/0!"}},{"$f":"S578+S579+S589+S590","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,0,{"$f":"I578+I579+I586+I591","v":11.327264225329817},{"$f":"J578+J579+J586+J591","v":12.844216039148797},{"$f":"K578+K579+K586+K591","v":13.802754270793908},{"$f":"L578+L579+L586+L591","v":12.663109746298852},0,0,0,0,0,{"$f":"R578+R579+R586+R591","v":{"$error":"#DIV/0!"}},0,null,null,null,null,null,null,null,null,null,null,null,null,"beretta12"]
[]
["At Specified Total System Rate of Return",null,null,null,{"$f":"C522","v":4.4956511885255436E-2},{"$f":"C522","v":4.4956511885255436E-2},{"$f":"D522","v":0},{"$f":"E522","v":0},{"$f":"H640","v":0},0,0,0,{"$f":"J522","v":0},0,0,0,0,0,{"$f":"$C$571","v":0}]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F622","v":30.217605456098198},{"$f":"G622","v":34.354909778735809},{"$f":"H622","v":45.050574490586108},{"$f":"I622","v":62.415094986900755},{"$f":"J622","v":99.727655076421428},99.727655076421428,99.727655076421428,{"$f":"M622","v":212.74226443706959},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S622","v":{"$error":"#DIV/0!"}}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F604+F605+F606+F607+F612+F617","v":9.6819723417241488E-2},{"$f":"G604+G605+G606+G607+G612+G617","v":8.5753005539881286E-2},{"$f":"H604+H605+H606+H607+H612+H617","v":9.5995195021831098E-2},{"$f":"I606+I607","v":4.8623663385688666E-2},{"$f":"J606+J607","v":4.8635234216869265E-2},{"$f":"K606+K607","v":3.9370624387739188E-2},{"$f":"L606+L607","v":4.8635234216869272E-2},{"$f":"M604+M605+M606+M607+M612+M617","v":7.6553318227603792E-2},{"$f":"N604+N605+N606+N607+N612+N617","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R606+R607","v":{"$error":"#DIV/0!"}},{"$f":"S604+S605+S615+S616","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,0,{"$f":"I604+I605+I612+I617","v":11.941036451243672},{"$f":"J604+J605+J612+J617","v":13.487318879054111},{"$f":"K604+K605+K612+K617","v":14.387794018139981},{"$f":"L604+L605+L612+L617","v":13.27369725437099},0,0,0,0,0,{"$f":"R604+R605+R612+R617","v":{"$error":"#DIV/0!"}},0]

{"sheet":"Billing Det","index":4,"n_rows":201,"n_cols":20,"rows_kept":201,"cut":false,"hidden":false,"merged":[]}
["JACKSON ENERGY COOPERATIVE"]
["Summary of Billing Determinants and Demand Analysis"]
[null,null,null,null,null,"12 - Month","Sum of"]
[null,null,null,null,null,"Individual","Individual","Class Demand","Sum of","Summer","Winter"]
[null,null,"Average",null,null,"Customer ","Customer","During","Coincident","Coincident","Coincident",null,{"$f":"C5","v":"Average"},null,null,"%","%"]
["Rate Class","Code","Customers","kWh","Revenue","Demand","Max Demand","Peak Month","Demands","Demands","Demands","Rate Class",{"$f":"C6","v":"Customers"},{"$f":"D6","v":"kWh"},"Revenue","KWH"," Revenue"]
[]
[{"$f":"'Summary of Returns'!B10","v":"R - Residential"},{"$f":"'Summary of Returns'!C10","v":"R"},25529.833333333332,{"$f":"O40","v":347394765},41386468.950000003,{"$f":"O47","v":2650683.9756499976},{"$f":"P47","v":309176.95105820108},{"$f":"Q43","v":105693.35456493974},{"$f":"R45","v":872545.6549202028},{"$f":"S45","v":274528.43013785628},{"$f":"T45","v":598017.22478234651},{"$f":"A8","v":"R - Residential"},25529.833333333332,347394765,41386468.950000003,{"$f":"D8/$D$25","v":0.57433171604441446},{"$f":"E8/$E$25","v":0.59731370693709473}]
[{"$f":"'Summary of Returns'!B11","v":"C-1 Small Commercial Single Phase"},{"$f":"'Summary of Returns'!C11","v":"C1"},3285.8333333333335,{"$f":"O50","v":31651234},4037362.7800000003,{"$f":"O57","v":62979.951360916311},{"$f":"P57","v":18904.552360916314},{"$f":"Q53","v":9293.3729431794891},{"$f":"R55","v":68676.890529505181},{"$f":"S55","v":19088.744505621395},{"$f":"T55","v":49588.14602388379},{"$f":"A9","v":"C-1 Small Commercial Single Phase"},3285.8333333333335,31651234,4037362.7800000003,5.2327522949700514E-2,5.8269579153639152E-2]
[{"$f":"'Summary of Returns'!B12","v":"C-3 Small Commercial Three Phase"},{"$f":"'Summary of Returns'!C12","v":"C3"},461,{"$f":"O60","v":11175864},1313724.99,{"$f":"O67","v":49543.760383824214},{"$f":"P67","v":5468.3613838242172},{"$f":"Q63","v":3815.8578640227383},{"$f":"R65","v":24643.17917329249},{"$f":"S65","v":7341.4622978855969},{"$f":"T65","v":17301.716875406892},"C-3 Small Commercial Three Phase",461,11175864,1313724.99,1.8476539649061766E-2,1.896044682190259E-2]
[{"$f":"'Summary of Returns'!B13","v":"D - Commercial and Industrial Demand < 3,000 kW"},{"$f":"'Summary of Returns'!C13","v":"D"},616,{"$f":"O70","v":178038374},17694907.049999997,{"$f":"O77","v":618029.7699999999},{"$f":"P77","v":54957.466666666667},{"$f":"Q73","v":44430.141220290941},{"$f":"R75","v":369683.59984862659},{"$f":"S75","v":97815.916102295625},{"$f":"T75","v":271867.68374633096},"D - Commercial and Industrial Demand < 3,000 kW",616,178038374,17694907.049999997,0.29434261872419776,0.25538323979056998]
[{"$f":"'Summary of Returns'!B14","v":"I-E - Large Commercial Existing"},{"$f":"'Summary of Returns'!C14","v":"I-E"},1,{"$f":"O80","v":16369364},1656679.3299999998,{"$f":"O87","v":19563},{"$f":"P87","v":1935.9999999999998},{"$f":"Q83","v":1935.9999999999998},{"$f":"R85","v":13694.099999999999},{"$f":"S85","v":3261.9999999999995},{"$f":"T85","v":10432.099999999999},"I-E - Large Commercial Existing",1,16369364,1656679.3299999998,2.7062713269947119E-2,2.3910164285913603E-2]
[{"$f":"'Summary of Returns'!B15","v":"I-E - Large Commercial Existing - DIRECT SERVE"},{"$f":"'Summary of Returns'!C15","v":"I-E"},1,{"$f":"O90","v":5156881},825819.24999999988,{"$f":"O97","v":25553},{"$f":"P97","v":3154},{"$f":"Q93","v":3154},{"$f":"R95","v":17887.099999999995},{"$f":"S95","v":4762.7999999999993},{"$f":"T95","v":13124.299999999996},"I-E - Large Commercial Existing - DIRECT SERVE",1,5156881,825819.24999999988,8.5256331199085184E-3,1.1918706040697663E-2]
[{"$f":"'Summary of Returns'!B16","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},{"$f":"'Summary of Returns'!C16","v":"L"},1,{"$f":"O100","v":6930000},925733.57,{"$f":"O107","v":38530.980793854033},{"$f":"P107","v":3478.5},{"$f":"Q103","v":3478.5},{"$f":"R105","v":26971.686555697819},{"$f":"S105","v":6806.6462868117796},{"$f":"T105","v":20165.040268886041},"L - Large Commercial and Industrial 3,000 - 5,000 kW",1,6930000,925733.57,1.1457048848124676E-2,1.3360727898793367E-2]
[{"$f":"'Summary of Returns'!B17","v":"OL - Outdoor Lighting"},{"$f":"'Summary of Returns'!C17","v":"OL"},89.5,{"$f":"O110","v":8151324},1446963.9299999997,{"$f":"O117","v":21912.16129032258},{"$f":"P117","v":1845.2069892473119},{"$f":"Q113","v":1845.2069892473119},{"$f":"R115","v":10967.787634408602},{"$f":"S115","v":0},{"$f":"T115","v":10967.787634408602},"OL - Outdoor Lighting",89.5,{"$f":"D15","v":8151324},{"$f":"E15","v":1446963.9299999997},1.3476207394645169E-2,2.0883429071388963E-2]
[{"$f":"'Summary of Returns'!B18","v":0},{"$f":"'Summary of Returns'!C18","v":0},0,{"$f":"O120","v":0},0,{"$f":"O127","v":0},{"$f":"P127","v":0},{"$f":"Q123","v":0},{"$f":"R125","v":0},{"$f":"S125","v":0},{"$f":"T125","v":0},{"$f":"'Summary of Returns'!M18","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B19","v":0},{"$f":"'Summary of Returns'!C19","v":0},0,{"$f":"O130","v":0},0,{"$f":"O137","v":0},{"$f":"P137","v":0},{"$f":"Q133","v":0},{"$f":"R135","v":0},{"$f":"S135","v":0},{"$f":"T135","v":0},{"$f":"'Summary of Returns'!M19","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B20","v":0},{"$f":"'Summary of Returns'!C20","v":0},0,{"$f":"O140","v":0},0,{"$f":"O147","v":0},{"$f":"P147","v":0},{"$f":"Q143","v":0},{"$f":"R145","v":0},{"$f":"S145","v":0},{"$f":"T145","v":0},{"$f":"'Summary of Returns'!M20","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B21","v":0},{"$f":"'Summary of Returns'!C21","v":0},0,{"$f":"O150","v":0},0,{"$f":"O157","v":0},{"$f":"P157","v":0},{"$f":"Q153","v":0},{"$f":"R155","v":0},{"$f":"S155","v":0},{"$f":"T155","v":0},{"$f":"'Summary of Returns'!M21","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B22","v":0},{"$f":"'Summary of Returns'!C22","v":0},0,{"$f":"O160","v":0},0,{"$f":"O167","v":0},{"$f":"P167","v":0},{"$f":"Q163","v":0},{"$f":"R165","v":0},{"$f":"S165","v":0},{"$f":"T165","v":0},{"$f":"'Summary of Returns'!M22","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B23","v":0},{"$f":"'Summary of Returns'!C23","v":0},0,{"$f":"O170","v":0},null,{"$f":"O177","v":0},{"$f":"P177","v":0},{"$f":"Q173","v":0},{"$f":"R175","v":0},{"$f":"S175","v":0},{"$f":"T175","v":0},{"$f":"'Summary of Returns'!M23","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B24","v":0},{"$f":"'Summary of Returns'!C24","v":0},0,{"$f":"O180","v":0},null,{"$f":"O187","v":0},{"$f":"P187","v":0},{"$f":"Q183","v":0},{"$f":"R185","v":0},{"$f":"S185","v":0},{"$f":"T185","v":0},{"$f":"'Summary of Returns'!M24","v":0},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B25","v":0},{"$f":"'Summary of Returns'!C25","v":0},0,{"$f":"O190","v":0},null,{"$f":"O197","v":0},{"$f":"P197","v":0},{"$f":"Q193","v":0},{"$f":"R195","v":0},{"$f":"S195","v":0},{"$f":"T195","v":0},{"$f":"'Summary of Returns'!M25","v":0},0,0,0,0,0]
[]
["Total",null,{"$f":"SUM(C8:C24)","v":29985.166666666664},604867806,69287659.849999994,3486796.5994789149,398921.03845885559,173646.43358168023,1405069.9986617337,413605.99933047069,991463.99933126289,"Total",29985.166666666664,604867806,69287659.849999994,{"$f":"D25/$D$25","v":1},{"$f":"E25/$E$25","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,"Total w/o OL",{"$f":"SUM(M8:M14)","v":29895.666666666664}]
[null,null,30002,605194563,69594978,"RUS Form 7"]
[null,null,{"$f":"C25-C27","v":-16.833333333335759},{"$f":"D25-D27","v":-326757},{"$f":"E25-E27","v":-307318.15000000596},"Variance"]
[null,null,{"$f":"C28/C27","v":-5.6107370619744551E-4},{"$f":"D28/D27","v":-5.3992058087937579E-4},{"$f":"E28/E27","v":-4.4158092843998879E-3},"Variance"]
[]
[]
[]
[{"$f":"A1","v":"JACKSON ENERGY COOPERATIVE"}]
["Summary of Billing Determinants and Demand Analysis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Class Demand"]
[null,null,{"$f":"C201","v":-1.5652910224162042E-4},{"$f":"D201","v":-1.4711986295878887E-8},-6.8551016738638282E-6,-2.2809690563008189E-6,-7.181355613283813E-6,6.6988670732825994E-4,-1.8446007743477821E-7,-1.729640644043684E-7,8.6028334044385701E-4,-5.7073775678873062E-6,-4.1263701859861612E-6,-8.8509113993495703E-6,null,"SIC","During","Sum of","Summer","Winter"]
["Rate Schedule","Code","2017-01-01","2017-02-01","2017-03-01","2017-04-01","2017-05-01","2017-06-01","2017-07-01","2017-08-01","2017-09-01","2017-10-01","2017-11-01","2017-12-01","Total","Max Demand","Peak Month","Coin Demand","Coin Demand","Coin Demand"]
[]
[{"$f":"A8","v":"R - Residential"},{"$f":"B8","v":"R"},25489,25505,25516,25499,25509,25537,25542,25545,25550,25551,25569,25546,{"$f":"SUM(C39:N39)","v":306358}]
["Kwh's",null,38301796,35091832,23271311,21353312,22953511,26558473,37398044,37076050,29946776,27773883,20945072,26724705,{"$f":"SUM(C40:N40)","v":347394765}]
["Average Demand",null,{"$f":"C40/744","v":51480.908602150535},{"$f":"D40/720","v":48738.655555555553},{"$f":"E40/744","v":31278.643817204302},{"$f":"F40/720","v":29657.37777777778},30851.493279569891,{"$f":"H40/744","v":35696.872311827959},{"$f":"I40/672","v":55651.851190476191},49833.400537634407,{"$f":"K40/720","v":41592.744444444441},37330.487903225803,{"$f":"M40/720","v":29090.37777777778},35920.302419354841,{"$f":"O40/8760","v":39656.936643835616}]
["Diversified Load Factor",".",0.55342218935729115,0.67987490634282588,0.41571958891520444,0.45886801207734268,0.40386526738500705,0.37470329532182806,0.526540683844818,0.53566469850176901,0.4612298387553499,0.6276735252888308,0.42479990599247608,0.36924117741991075]
["Non-Coincident Demand",null,{"$f":"C41/C42","v":93022.848725919612},{"$f":"D41/D42","v":71687.681220255487},75239.764137225444,64631.608648238041,76390.558364502751,95267.035965532021,105693.35456493974,93030.958875983939,90177.913373263946,59474.370670720535,68480.18883105171,97281.410135103462,{"$f":"SUM(C43:N43)","v":990377.69351273682},null,{"$f":"MAX(C43:N43)","v":105693.35456493974}]
["Coincidence Factor",null,0.9,0.9,0.85,0.8,0.85,0.9,0.95,0.95,0.9,0.85,0.8,0.85]
["Coincident Demand",null,{"$f":"C43*C44","v":83720.563853327651},{"$f":"D43*D44","v":64518.913098229939},63953.799516641622,51705.286918590435,64931.974609827339,85740.332368978823,100408.68683669275,88379.410932184735,81160.122035937558,50553.215070112456,54784.151064841368,82689.198614837936,{"$f":"SUM(C45:N45)","v":872545.6549202028},null,null,{"$f":"O45","v":872545.6549202028},{"$f":"H45+I45+J45","v":274528.43013785628},{"$f":"R45-S45","v":598017.22478234651}]
["Individual Customer Load Factor",null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
["Sum of Individual Customer Demands",null,{"$f":"C41/C46","v":286005.04778972518},{"$f":"D41/D46","v":270770.30864197528},173770.2434289128,164763.20987654323,171397.1848864994,198315.95728793312,309176.95105820108,276852.22520908003,231070.80246913579,207391.59946236559,161613.20987654323,199557.23566308245,{"$f":"SUM(C47:N47)","v":2650683.9756499976},{"$f":"MAX(C47:N47)","v":309176.95105820108}]
[]
[{"$f":"A9","v":"C-1 Small Commercial Single Phase"},{"$f":"B9","v":"C1"},3259,3290,3286,3275,3267,3269,3270,3273,3276,3297,3312,3356,{"$f":"SUM(C49:N49)","v":39430}]
["Kwh's",null,3234947,2990590,2217161,1955925,2353224,2446112,3170067,3075942,2688752,2784433,2181048,2553033,{"$f":"SUM(C50:N50)","v":31651234}]
["Average Demand",null,{"$f":"C50/744","v":4348.0470430107525},{"$f":"D50/720","v":4153.5972222222226},{"$f":"E50/744","v":2980.0551075268818},{"$f":"F50/720","v":2716.5625},3162.9354838709678,{"$f":"H50/744","v":3287.7849462365593},{"$f":"I50/672","v":4717.3616071428569},4134.3306451612907,{"$f":"K50/720","v":3734.3777777777777},3742.5174731182797,{"$f":"M50/720","v":3029.2333333333331},3431.4959677419356,{"$f":"O50/8760","v":3613.1545662100457}]
["Diversified Load Factor",null,0.50532120340067488,{"$f":"D42","v":0.67987490634282588},0.41571958891520444,0.45886801207734268,0.40386526738500705,0.37470329532182806,0.526540683844818,0.53566469850176901,0.4612298387553499,0.6276735252888308,0.42479990599247608,0.36924117741991075]
["Non-Coincident Demand",null,{"$f":"C51/C52","v":8604.5212703317684},{"$f":"D51/D52","v":6109.3550938145345},7168.4259943178486,5920.1391870874641,7831.6600591843498,8774.3689134431588,8959.1588112366207,7718.1316161487484,8096.5658853624245,5962.5224297872364,7130.9651687799242,9293.3729431794891,{"$f":"SUM(C53:N53)","v":91569.187372673565},null,{"$f":"MAX(C53:N53)","v":9293.3729431794891}]
["Coincidence Factor",null,0.75,{"$f":"C54","v":0.75},{"$f":"D54","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
["Coincident Demand",null,{"$f":"C53*C54","v":6453.3909527488267},{"$f":"D53*D54","v":4582.0163203609009},5376.3194957383866,4440.1043903155978,5873.7450443882626,6580.7766850823691,6719.3691084274651,5788.5987121115613,6072.4244140218179,4471.8918223404271,5348.2238765849434,6970.0297073846168,{"$f":"SUM(C55:N55)","v":68676.890529505181},null,null,{"$f":"O55","v":68676.890529505181},{"$f":"H55+I55+J55","v":19088.744505621395},{"$f":"R55-S55","v":49588.14602388379}]
["Individual Customer Load Factor",null,0.23,{"$f":"C56","v":0.23},{"$f":"D56","v":0.23},{"$f":"E56","v":0.23},0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23]
["Sum of Individual Customer Demands",null,{"$f":"C51/C56","v":18904.552360916314},3591.71,4071.1289999999999,4182.01,4113.59,4614.7359999999999,4315.3869999999997,4035.087,3944.1080000000002,3889.9119999999998,3650.136,3667.5940000000001,{"$f":"SUM(C57:N57)","v":62979.951360916311},{"$f":"MAX(C57:N57)","v":18904.552360916314}]
[]
[{"$f":"A10","v":"C-3 Small Commercial Three Phase"},{"$f":"B10","v":"C3"},462,461,456,453,458,460,458,460,464,466,466,468,{"$f":"SUM(C59:N59)","v":5532}]
["Kwh's",null,935746,830852,805341,754945,910224,1063782,1152238,1082553,945519,923108,831219,940337,{"$f":"SUM(C60:N60)","v":11175864}]
["Average Demand",null,{"$f":"C60/744","v":1257.7231182795699},{"$f":"D60/720","v":1153.9611111111112},{"$f":"E60/744","v":1082.4475806451612},{"$f":"F60/720","v":1048.5347222222222},{"$f":"G60/744","v":1223.4193548387098},{"$f":"H60/744","v":1429.8145161290322},{"$f":"I60/672","v":1714.639880952381},{"$f":"J60/744","v":1455.0443548387098},{"$f":"K60/720","v":1313.2208333333333},{"$f":"L60/744","v":1240.736559139785},{"$f":"M60/720","v":1154.4708333333333},{"$f":"N60/744","v":1263.8938172043011},{"$f":"O60/8760","v":1275.7835616438356}]
["Diversified Load Factor",null,0.50532120340067488,{"$f":"D52","v":0.67987490634282588},0.41571958891520444,0.45886801207734268,0.40386526738500705,0.37470329532182806,0.526540683844818,0.53566469850176901,0.4612298387553499,0.6276735252888308,0.42479990599247608,0.36924117741991075]
["Non-Coincident Demand",null,{"$f":"C61/C62","v":2488.9577358231436},{"$f":"D61/D62","v":1697.3138739867361},2603.7925791992238,2285.0464504496567,3029.275982954031,3815.8578640227383,3256.4243059662972,2716.33422719176,2847.2156894209634,1976.7227852550361,2717.6814708470793,3422.9492659399898,{"$f":"SUM(C63:N63)","v":32857.572231056656},null,{"$f":"MAX(C63:N63)","v":3815.8578640227383}]
["Coincidence Factor",null,{"$f":"C54","v":0.75},{"$f":"D54","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
["Coincident Demand",null,{"$f":"C63*C64","v":1866.7183018673577},{"$f":"D63*D64","v":1272.985405490052},1952.8444343994179,1713.7848378372425,2271.9569872155234,2861.8933980170536,2442.318229474723,2037.25067039382,2135.4117670657224,1482.5420889412771,2038.2611031353094,2567.2119494549925,{"$f":"SUM(C65:N65)","v":24643.17917329249},null,null,{"$f":"O65","v":24643.17917329249},{"$f":"H65+I65+J65","v":7341.4622978855969},{"$f":"R65-S65","v":17301.716875406892}]
["Individual Customer Load Factor",null,0.23,{"$f":"C66","v":0.23},{"$f":"D66","v":0.23},{"$f":"E66","v":0.23},{"$f":"F66","v":0.23},{"$f":"G66","v":0.23},{"$f":"H66","v":0.23},{"$f":"I66","v":0.23},{"$f":"J66","v":0.23},{"$f":"K66","v":0.23},{"$f":"L66","v":0.23},{"$f":"M66","v":0.23}]
["Sum of Individual Customer Demands",null,{"$f":"C61/C66","v":5468.3613838242172},3591.71,4071.1289999999999,4182.01,4113.59,4614.7359999999999,4315.3869999999997,4035.087,3944.1080000000002,3889.9119999999998,3650.136,3667.5940000000001,{"$f":"SUM(C67:N67)","v":49543.760383824214},{"$f":"MAX(C67:N67)","v":5468.3613838242172}]
[]
[{"$f":"A11","v":"D - Commercial and Industrial Demand < 3,000 kW"},{"$f":"B11","v":"D"},615,618,617,617,612,612,612,613,618,619,621,618,{"$f":"SUM(C69:N69)","v":7392}]
["Kwh's",null,15657158,13475424,14107112,12964800,14595065,15949919,16771068,16211354,15083959,14174967,13747787,15299761,{"$f":"SUM(C70:N70)","v":178038374}]
["Average Demand",null,{"$f":"C70/744","v":21044.567204301075},{"$f":"D70/720","v":18715.866666666665},{"$f":"E70/744","v":18961.172043010753},{"$f":"F70/720","v":18006.666666666668},19617.022849462366,{"$f":"H70/744","v":21438.06317204301},{"$f":"I70/672","v":24956.946428571428},21789.454301075268,{"$f":"K70/720","v":20949.943055555555},19052.375,{"$f":"M70/720","v":19094.148611111112},20564.194892473119,{"$f":"O70/8760","v":20324.015296803653}]
["Diversified Load Factor",null,{"$f":"C76+0.1","v":0.50468411403126223},{"$f":"D76+0.1","v":0.49236738393884649},0.48430286577790216,0.4735061999125213,0.49228191109336061,0.50824242749553605,0.56171206624870595,0.49735918958675518,0.4812028524280999,0.45872414432833375,0.48121155701390561,0.50154847988094264]
["Non-Coincident Demand",null,{"$f":"C71/C72","v":41698.49341245064},{"$f":"D71/D72","v":38011.995264477613},39151.476034639469,38028.365140716931,39849.164487666952,42180.782265036898,44430.141220290941,43810.297984399658,43536.614444083832,41533.403540152838,39679.322603133878,41001.41006778575,{"$f":"SUM(C73:N73)","v":492911.46646483534},null,{"$f":"MAX(C73:N73)","v":44430.141220290941}]
["Coincidence Factor",null,0.75,{"$f":"D64","v":0.75},0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
["Coincident Demand",null,{"$f":"C73*C74","v":31273.87005933798},{"$f":"D73*D74","v":28508.996448358208},29363.607025979603,28521.2738555377,29886.873365750216,31635.586698777675,33322.605915218206,32857.723488299744,32652.460833062876,31150.052655114629,29759.491952350407,30751.057550839312,{"$f":"SUM(C75:N75)","v":369683.59984862659},null,null,{"$f":"O75","v":369683.59984862659},{"$f":"H75+I75+J75","v":97815.916102295625},{"$f":"R75-S75","v":271867.68374633096}]
["Individual Customer Load Factor",null,{"$f":"C71/C77","v":0.40468411403126225},{"$f":"D71/D77","v":0.39236738393884646},0.38430286577790213,0.37350619991252132,0.39228191109336058,0.40824242749553608,0.46171206624870592,0.39735918958675515,0.38120285242809993,0.35872414432833377,0.38121155701390563,0.40154847988094267]
["Sum of Individual Customer Demands",null,52002.45444444444,47699.853333333333,49339.137777777774,48209.82,50007.462222222224,52513.07,54053.052222222221,54835.662222222221,54957.466666666667,53111.493333333325,50088.063333333324,51212.234444444446,{"$f":"SUM(C77:N77)","v":618029.7699999999},{"$f":"MAX(C77:N77)","v":54957.466666666667}]
[]
[{"$f":"A12","v":"I-E - Large Commercial Existing"},{"$f":"B12","v":"I-E"},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(C79:N79)","v":12}]
["Kwh's",null,1391464,1504464,1203784,1454739,1465989,1437296,1433727,1251747,1309685,1346383,1356908,1213178,{"$f":"SUM(C80:N80)","v":16369364}]
["Average Demand",null,{"$f":"C80/744","v":1870.247311827957},{"$f":"D80/720","v":2089.5333333333333},{"$f":"E80/744","v":1617.989247311828},{"$f":"F80/720","v":2020.4708333333333},1970.4153225806451,{"$f":"H80/744","v":1931.8494623655913},{"$f":"I80/672","v":2133.5223214285716},1682.4556451612902,{"$f":"K80/720","v":1819.0069444444443},1809.6545698924731,{"$f":"M80/720","v":1884.5944444444444},1630.6155913978494,{"$f":"O80/8760","v":1868.6488584474887}]
["Diversified Load Factor",null,{"$f":"C86","v":1.1638128885052625},{"$f":"D86+0","v":1.2225689433241018},1.0452126920619043,1.2107085788474983,1.2103288222239834,1.2651273492898438,1.2158059428106238,1.0868576519129782,1.1393717159063228,1.1652637281986304,1.0037430243636858,0.84226011952368274]
["Non-Coincident Demand",null,{"$f":"C81/C82","v":1607},{"$f":"D87","v":1654},1548,1615,1628,1527,1585,1548,1545,1553,1817,1935.9999999999998,{"$f":"SUM(C83:N83)","v":19563},null,{"$f":"MAX(C83:N83)","v":1935.9999999999998}]
["Coincidence Factor",null,0.7,{"$f":"C84","v":0.7},{"$f":"D84","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,{"$f":"L84","v":0.7},{"$f":"M84","v":0.7}]
["Coincident Demand",null,{"$f":"C83*C84","v":1124.8999999999999},{"$f":"D83*D84","v":1157.8},1083.5999999999999,1130.5,1139.5999999999999,1068.8999999999999,1109.5,1083.5999999999999,1081.5,1087.0999999999999,1271.8999999999999,1355.1999999999998,{"$f":"SUM(C85:N85)","v":13694.099999999999},null,null,{"$f":"O85","v":13694.099999999999},{"$f":"H85+I85+J85","v":3261.9999999999995},{"$f":"R85-S85","v":10432.099999999999}]
["Individual Customer Load Factor",null,{"$f":"C81/C87","v":1.1638128885052625},{"$f":"D80/(744*D87)","v":1.2225689433241018},1.0452126920619043,1.2107085788474983,1.2103288222239834,1.2651273492898438,1.2158059428106238,1.0868576519129782,1.1393717159063228,1.1652637281986304,1.0037430243636858,0.84226011952368274]
["Sum of Individual Customer Demands",null,1607,1654,1548,1615,1628,1527,1585,1548,1545,1553,1817,1935.9999999999998,{"$f":"SUM(C87:N87)","v":19563},{"$f":"MAX(C87:N87)","v":1935.9999999999998}]
[]
[{"$f":"A13","v":"I-E - Large Commercial Existing - DIRECT SERVE"},{"$f":"B13","v":"I-E"},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(C89:N89)","v":12}]
["Kwh's",null,575940,484690,356410,555581,954140,445288,568965,420619,371648,136445,201987,85168,{"$f":"SUM(C90:N90)","v":5156881}]
["Average Demand",null,{"$f":"C90/744","v":774.11290322580646},{"$f":"D90/744","v":651.46505376344089},479.0456989247312,746.7486559139785,1282.4462365591398,598.50537634408602,764.73790322580646,565.34811827956992,499.52688172043008,183.39381720430109,271.48790322580646,114.47311827956989,{"$f":"O90/8760","v":588.68504566210049}]
["Diversified Load Factor",null,{"$f":"C96","v":0.25240068575996299},{"$f":"D96","v":0.3569671527470909},0.26882474687134184,0.41648000887561543,0.4066094599109511,0.31483712590430618,0.24756811370210632,0.3116582790956835,0.28205922175066633,0.10420103250244379,0.15049218582361779,6.3844460836346845E-2]
["Non-Coincident Demand",null,{"$f":"C91/C92","v":3067},{"$f":"D91/D92","v":1825},1782.0000000000002,1793,3154,1901,3089,1814.0000000000002,1771,1760,1803.9999999999998,1793,{"$f":"SUM(C93:N93)","v":25553},null,{"$f":"MAX(C93:N93)","v":3154}]
["Coincidence Factor",null,0.7,{"$f":"C94","v":0.7},{"$f":"D94","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["Coincident Demand",null,{"$f":"C93*C94","v":2146.9},{"$f":"D93*D94","v":1277.5},1247.4000000000001,1255.0999999999999,2207.7999999999997,1330.6999999999998,2162.2999999999997,1269.8000000000002,1239.6999999999998,1232,1262.7999999999997,1255.0999999999999,{"$f":"SUM(C95:N95)","v":17887.099999999995},null,null,{"$f":"O95","v":17887.099999999995},{"$f":"H95+I95+J95","v":4762.7999999999993},{"$f":"R95-S95","v":13124.299999999996}]
["Individual Customer Load Factor",null,{"$f":"C91/C97","v":0.25240068575996299},{"$f":"D91/D97","v":0.3569671527470909},0.26882474687134184,0.41648000887561543,0.4066094599109511,0.31483712590430618,0.24756811370210632,0.3116582790956835,0.28205922175066633,0.10420103250244379,0.15049218582361779,6.3844460836346845E-2]
["Sum of Individual Customer Demands",null,3067,1825,1782,1793,3154,1901,3089,1814,1771,1760,1804,1793,{"$f":"SUM(C97:N97)","v":25553},{"$f":"MAX(C97:N97)","v":3154}]
[]
[{"$f":"A14","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},{"$f":"B14","v":"L"},1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"SUM(C99:N99)","v":12}]
["Kwh's",null,602100,630000,665100,644400,603900,586800,525600,633600,480600,569700,533700,454500,{"$f":"SUM(C100:N100)","v":6930000}]
["Average Demand",null,{"$f":"C100/744","v":809.27419354838707},{"$f":"D100/720","v":875},{"$f":"E100/744","v":893.95161290322585},{"$f":"F100/720","v":895},811.69354838709683,{"$f":"H100/744","v":788.70967741935488},{"$f":"I100/672","v":782.14285714285711},851.61290322580646,{"$f":"K100/720","v":667.5},765.72580645161293,{"$f":"M100/720","v":741.25},610.88709677419354,{"$f":"O100/8760","v":791.09589041095887}]
["Diversified Load Factor",null,{"$f":"C106","v":0.26330704198743682},{"$f":"D106","v":0.28147720389905906},0.27198233639207126,0.257294810981745,0.2551291995559003,0.25131746903147828,0.24872571678112951,0.24749855662153378,0.19905170111326606,0.23858845139356744,0.22897165581332984,0.21224624804621839]
["Non-Coincident Demand",null,{"$f":"C101/C102","v":3073.5},{"$f":"D101/D102","v":3108.599871959027},3286.8002560819464,3478.5,3181.5,3138.3002560819464,3144.599871959027,3440.8802816901411,3353.4001280409734,3209.4001280409734,3237.3002560819464,2878.1997439180541,{"$f":"SUM(C103:N103)","v":38530.980793854033},null,{"$f":"MAX(C103:N103)","v":3478.5}]
["Coincidence Factor",null,0.7,{"$f":"C104","v":0.7},{"$f":"D104","v":0.7},0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7,0.7]
["Coincident Demand",null,{"$f":"C103*C104","v":2151.4499999999998},{"$f":"D103*D104","v":2176.0199103713189},2300.7601792573623,2434.9499999999998,2227.0499999999997,2196.8101792573625,2201.2199103713187,2408.6161971830988,2347.3800896286812,2246.5800896286814,2266.1101792573622,2014.7398207426377,{"$f":"SUM(C105:N105)","v":26971.686555697819},null,null,{"$f":"O105","v":26971.686555697819},{"$f":"H105+I105+J105","v":6806.6462868117796},{"$f":"R105-S105","v":20165.040268886041}]
["Individual Customer Load Factor",null,{"$f":"C101/C107","v":0.26330704198743682},{"$f":"D101/D107","v":0.28147720389905906},0.27198233639207126,0.257294810981745,0.2551291995559003,0.25131746903147828,0.24872571678112951,0.24749855662153378,0.19905170111326606,0.23858845139356744,0.22897165581332984,0.21224624804621839]
["Sum of Individual Customer Demands",null,3073.5,3108.599871959027,3286.8002560819464,3478.5,3181.5,3138.3002560819464,3144.599871959027,3440.8802816901411,3353.4001280409734,3209.4001280409734,3237.3002560819464,2878.1997439180541,{"$f":"SUM(C107:N107)","v":38530.980793854033},{"$f":"MAX(C107:N107)","v":3478.5}]
[]
[{"$f":"A15","v":"OL - Outdoor Lighting"},{"$f":"B15","v":"OL"},88,91,91,87,87,87,88,90,90,91,91,93,{"$f":"SUM(C109:N109)","v":1074}]
["Kwh's",null,686417,684022,682125,682916,679663,680243,677673,675721,675091,674666,677807,674980,{"$f":"SUM(C110:N110)","v":8151324}]
["Average Demand",null,{"$f":"C110/744","v":922.60349462365593},{"$f":"D110/744","v":919.38440860215053},916.83467741935488,917.89784946236557,913.52553763440858,914.30510752688167,910.85080645161293,908.22715053763443,907.38037634408602,906.80913978494618,911.0309139784946,907.23118279569894,{"$f":"O110/8760","v":930.51643835616437}]
["Diversified Load Factor",null,0.5,{"$f":"C112","v":0.5},{"$f":"D112","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,{"$f":"C111/C112","v":1845.2069892473119},{"$f":"D111/D112","v":1838.7688172043011},1833.6693548387098,1835.7956989247311,1827.0510752688172,1828.6102150537633,1821.7016129032259,1816.4543010752689,1814.760752688172,1813.6182795698924,1822.0618279569892,1814.4623655913979,{"$f":"SUM(C113:N113)","v":21912.16129032258},null,{"$f":"MAX(C113:N113)","v":1845.2069892473119}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C113*C114","v":1845.2069892473119},{"$f":"D113*D114","v":1838.7688172043011},1833.6693548387098,0,0,0,0,0,0,1813.6182795698924,1822.0618279569892,1814.4623655913979,{"$f":"SUM(C115:N115)","v":10967.787634408602},null,null,{"$f":"O115","v":10967.787634408602},{"$f":"H115+I115+J115","v":0},{"$f":"R115-S115","v":10967.787634408602}]
["Individual Customer Load Factor",null,0.5,{"$f":"C116","v":0.5},{"$f":"D116","v":0.5},0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C111/C116","v":1845.2069892473119},{"$f":"D111/D116","v":1838.7688172043011},1833.6693548387098,1835.7956989247311,1827.0510752688172,1828.6102150537633,1821.7016129032259,1816.4543010752689,1814.760752688172,1813.6182795698924,1822.0618279569892,1814.4623655913979,{"$f":"SUM(C117:N117)","v":21912.16129032258},{"$f":"MAX(C117:N117)","v":1845.2069892473119}]
[]
[{"$f":"A16","v":0},{"$f":"B16","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C120:N120)","v":0}]
["Average Demand",null,{"$f":"C120/744","v":0},{"$f":"D120/720","v":0},{"$f":"E120/744","v":0},{"$f":"F120/720","v":0},0,{"$f":"H120/744","v":0},{"$f":"I120/672","v":0},0,{"$f":"K120/720","v":0},0,{"$f":"M120/720","v":0},0,{"$f":"O120/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C123:N123)","v":0},null,{"$f":"MAX(C123:N123)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C123*C124","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C125:N125)","v":0},null,null,{"$f":"O125","v":0},{"$f":"H125+I125+J125","v":0},{"$f":"R125-S125","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C121/C126","v":0},{"$f":"D121/D126","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C127:N127)","v":0},{"$f":"MAX(C127:N127)","v":0}]
[]
[{"$f":"A17","v":0},{"$f":"B17","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C130:N130)","v":0}]
["Average Demand",null,{"$f":"C130/744","v":0},{"$f":"D130/720","v":0},{"$f":"E130/744","v":0},{"$f":"F130/720","v":0},0,{"$f":"H130/744","v":0},{"$f":"I130/672","v":0},0,{"$f":"K130/720","v":0},0,{"$f":"M130/720","v":0},0,{"$f":"O130/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C133:N133)","v":0},null,{"$f":"MAX(C133:N133)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C133*C134","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C135:N135)","v":0},null,null,{"$f":"O135","v":0},{"$f":"H135+I135+J135","v":0},{"$f":"R135-S135","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C131/C136","v":0},{"$f":"D131/D136","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C137:N137)","v":0},{"$f":"MAX(C137:N137)","v":0}]
[]
[{"$f":"A18","v":0},{"$f":"B18","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C140:N140)","v":0}]
["Average Demand",null,{"$f":"C140/744","v":0},{"$f":"D140/720","v":0},{"$f":"E140/744","v":0},{"$f":"F140/720","v":0},0,{"$f":"H140/744","v":0},{"$f":"I140/672","v":0},0,{"$f":"K140/720","v":0},0,{"$f":"M140/720","v":0},0,{"$f":"O140/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C143:N143)","v":0},null,{"$f":"MAX(C143:N143)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C143*C144","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C145:N145)","v":0},null,null,{"$f":"O145","v":0},{"$f":"H145+I145+J145","v":0},{"$f":"R145-S145","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C141/C146","v":0},{"$f":"D141/D146","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C147:N147)","v":0},{"$f":"MAX(C147:N147)","v":0}]
[]
[{"$f":"A19","v":0},{"$f":"B19","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C150:N150)","v":0}]
["Average Demand",null,{"$f":"C150/744","v":0},{"$f":"D150/720","v":0},{"$f":"E150/744","v":0},{"$f":"F150/720","v":0},0,{"$f":"H150/744","v":0},{"$f":"I150/672","v":0},0,{"$f":"K150/720","v":0},0,{"$f":"M150/720","v":0},0,{"$f":"O150/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C153:N153)","v":0},null,{"$f":"MAX(C153:N153)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C153*C154","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C155:N155)","v":0},null,null,{"$f":"O155","v":0},{"$f":"H155+I155+J155","v":0},{"$f":"R155-S155","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C151/C156","v":0},{"$f":"D151/D156","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C157:N157)","v":0},{"$f":"MAX(C157:N157)","v":0}]
[]
[{"$f":"A20","v":0},{"$f":"B20","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C160:N160)","v":0}]
["Average Demand",null,{"$f":"C160/744","v":0},{"$f":"D160/720","v":0},{"$f":"E160/744","v":0},{"$f":"F160/720","v":0},0,{"$f":"H160/744","v":0},{"$f":"I160/672","v":0},0,{"$f":"K160/720","v":0},0,{"$f":"M160/720","v":0},0,{"$f":"O160/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C163:N163)","v":0},null,{"$f":"MAX(C163:N163)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C163*C164","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C165:N165)","v":0},null,null,{"$f":"O165","v":0},{"$f":"H165+I165+J165","v":0},{"$f":"R165-S165","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C161/C166","v":0},{"$f":"D161/D166","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C167:N167)","v":0},{"$f":"MAX(C167:N167)","v":0}]
[]
[{"$f":"A21","v":0},{"$f":"B21","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C170:N170)","v":0}]
["Average Demand",null,{"$f":"C170/744","v":0},{"$f":"D170/720","v":0},{"$f":"E170/744","v":0},{"$f":"F170/720","v":0},0,{"$f":"H170/744","v":0},{"$f":"I170/672","v":0},0,{"$f":"K170/720","v":0},0,{"$f":"M170/720","v":0},0,{"$f":"O170/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C173:N173)","v":0},null,{"$f":"MAX(C173:N173)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C173*C174","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C175:N175)","v":0},null,null,{"$f":"O175","v":0},{"$f":"H175+I175+J175","v":0},{"$f":"R175-S175","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C171/C176","v":0},{"$f":"D171/D176","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C177:N177)","v":0},{"$f":"MAX(C177:N177)","v":0}]
[]
[{"$f":"A22","v":0},{"$f":"B22","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C180:N180)","v":0}]
["Average Demand",null,{"$f":"C180/744","v":0},{"$f":"D180/720","v":0},{"$f":"E180/744","v":0},{"$f":"F180/720","v":0},0,{"$f":"H180/744","v":0},{"$f":"I180/672","v":0},0,{"$f":"K180/720","v":0},0,{"$f":"M180/720","v":0},0,{"$f":"O180/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C183:N183)","v":0},null,{"$f":"MAX(C183:N183)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C183*C184","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C185:N185)","v":0},null,null,{"$f":"O185","v":0},{"$f":"H185+I185+J185","v":0},{"$f":"R185-S185","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C181/C186","v":0},{"$f":"D181/D186","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C187:N187)","v":0},{"$f":"MAX(C187:N187)","v":0}]
[]
[{"$f":"A23","v":0},{"$f":"B23","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C190:N190)","v":0}]
["Average Demand",null,{"$f":"C190/744","v":0},{"$f":"D190/720","v":0},{"$f":"E190/744","v":0},{"$f":"F190/720","v":0},0,{"$f":"H190/744","v":0},{"$f":"I190/672","v":0},0,{"$f":"K190/720","v":0},0,{"$f":"M190/720","v":0},0,{"$f":"O190/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C193:N193)","v":0},null,{"$f":"MAX(C193:N193)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C193*C194","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C195:N195)","v":0},null,null,{"$f":"O195","v":0},{"$f":"H195+I195+J195","v":0},{"$f":"R195-S195","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C191/C196","v":0},{"$f":"D191/D196","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C197:N197)","v":0},{"$f":"MAX(C197:N197)","v":0}]
[]
["Metered CP, All but Direct Serve",null,{"$f":"'Purchased Power'!C7","v":130583},{"$f":"'Purchased Power'!D7","v":105333},{"$f":"'Purchased Power'!E7","v":107112},{"$f":"'Purchased Power'!F7","v":91201},{"$f":"'Purchased Power'!G7","v":108539},{"$f":"'Purchased Power'!H7","v":131415},{"$f":"'Purchased Power'!I7","v":148366},{"$f":"'Purchased Power'!J7","v":133825},{"$f":"'Purchased Power'!K7","v":126689},{"$f":"'Purchased Power'!L7","v":94037},{"$f":"'Purchased Power'!M7","v":98553},{"$f":"'Purchased Power'!N7","v":129417},{"$f":"SUM(C199:N199)","v":1405070}]
["Calculated CP All but Direct Serve",null,{"$f":"(C45+C55+C65+C75+C85+C95+C105+C115+C125+C135+C145+C155+C165+C175+C185+C195)","v":130583.0001565291},105333.00000001471,107112.0000068551,91201.000002280969,108539.00000718136,131414.99933011329,148366.00000018446,133825.00000017296,126688.99913971666,94037.000005707378,98553.00000412637,129417.00000885091,{"$f":"SUM(C200:N200)","v":1405069.9986617332},{"$f":"O200/O199","v":0.99999999904754444}]
["Difference",null,{"$f":"C199-C200","v":-1.5652910224162042E-4},-1.4711986295878887E-8,-6.8551016738638282E-6,-2.2809690563008189E-6,-7.181355613283813E-6,6.6988670732825994E-4,-1.8446007743477821E-7,-1.729640644043684E-7,8.6028334044385701E-4,-5.7073775678873062E-6,-4.1263701859861612E-6,-8.8509113993495703E-6,1.3382667675614357E-3]

{"sheet":"Purchased Power","index":5,"n_rows":54,"n_cols":15,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Purchased Power"]
[]
["#","Item","2017-01-01","2017-02-01","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","TOTAL"]
[1]
[{"$f":"A5+1","v":2},"Rural Rate"]
[{"$f":"A6+1","v":3},"CP Demand (kW)",130583,105333,107112,91201,108539,131415,148366,133825,126689,94037,98553,129417,{"$f":"SUM(C7:N7)","v":1405070}]
[4,"Energy (kWh)",59014610,45570310,47266200,41009391,47349131,56566259,68638872,58504452,50157593,44945578,47391338,61976931,{"$f":"SUM(C8:N8)","v":628390665}]
[5,"Demand Rate ($/kW)",13.805,13.805,13.805,13.805,13.805,13.805,13.805,13.805,13.805,13.805,13.805,13.805,{"$f":"AVERAGE(C9:N9)","v":13.805000000000005}]
[6,"Demand Charge $",{"$f":"ROUND(C9*C7,2)","v":1802698.32},{"$f":"ROUND(D9*D7,2)","v":1454122.07},{"$f":"ROUND(E9*E7,2)","v":1478681.16},{"$f":"ROUND(F9*F7,2)","v":1259029.81},{"$f":"ROUND(G9*G7,2)","v":1498380.9},{"$f":"ROUND(H9*H7,2)","v":1814184.08},{"$f":"ROUND(I9*I7,2)","v":2048192.63},{"$f":"ROUND(J9*J7,2)","v":1847454.13},{"$f":"ROUND(K9*K7,2)","v":1748941.65},{"$f":"ROUND(L9*L7,2)","v":1298180.79},{"$f":"ROUND(M9*M7,2)","v":1360524.17},{"$f":"ROUND(N9*N7,2)","v":1786601.69},{"$f":"SUM(C10:N10)","v":19396991.400000002}]
[7,"Energy Rate ($/kWh)",4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,4.4999999999999998E-2,{"$f":"AVERAGE(C11:N11)","v":4.4999999999999991E-2}]
[8,"Energy Charge $",{"$f":"ROUND(C11*C8,2)","v":2655657.4500000002},{"$f":"ROUND(D11*D8,2)","v":2050663.95},{"$f":"ROUND(E11*E8,2)","v":2126979},{"$f":"ROUND(F11*F8,2)","v":1845422.6},{"$f":"ROUND(G11*G8,2)","v":2130710.9},{"$f":"ROUND(H11*H8,2)","v":2545481.66},{"$f":"ROUND(I11*I8,2)","v":3088749.24},{"$f":"ROUND(J11*J8,2)","v":2632700.34},{"$f":"ROUND(K11*K8,2)","v":2257091.69},{"$f":"ROUND(L11*L8,2)","v":2022551.01},{"$f":"ROUND(M11*M8,2)","v":2132610.21},{"$f":"ROUND(N11*N8,2)","v":2788961.9},{"$f":"SUM(C12:N12)","v":28277579.950000003}]
[9,"Renewable Resource Energy $",-22.5,-22.5,-22.5,-22.5,-22.5,-22.5,-22.5,-22.5,-22.5,-22.5,-36,-36,-297]
[10,"Renewable Resource Energy $",27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,27.5,44,44,363]
[11,"FAC $",38241.47,61474.35,81534.2,37441.57,23153.73,19119.400000000001,100830.5,112153.03,88829.1,93127.24,95256.59,31112.42,782273.6]
[12,"Non-FAC PPA $",78843.520000000004,60881.93,63147.64,54788.55,63258.44,75572.52,91701.53,78161.95,67712.75,60676.53,63978.31,83668.86,842392.52999999991]
[13,"ES $",478999.19,299988.32,224095.57,231131.59,284515.27,445835.68,579585.24,401720.58,190989.9,283083.86,306514.34999999998,438370.51,4164830.0600000005]
[14,"MRSM $",-71764.28,-71351.77,-64550.63,-75281.91,-74158.559999999998,-75300.289999999994,-89949.98,-92570.83,-92646.14,-85208.18,-88797.5,-84859.53,-966439.59999999986]
[15,"Total",{"$f":"C10+SUM(C12:C18)","v":4982680.6700000009},{"$f":"D10+SUM(D12:D18)","v":3855783.8499999996},{"$f":"E10+SUM(E12:E18)","v":3909891.9400000004},{"$f":"F10+SUM(F12:F18)","v":3352537.21},{"$f":"G10+SUM(G12:G18)","v":3925865.6799999997},{"$f":"H10+SUM(H12:H18)","v":4824898.0500000007},{"$f":"I10+SUM(I12:I18)","v":5819114.1600000001},{"$f":"J10+SUM(J12:J18)","v":4979624.1999999993},{"$f":"K10+SUM(K12:K18)","v":4260923.9499999993},{"$f":"L10+SUM(L12:L18)","v":3672416.2499999995},{"$f":"M10+SUM(M12:M18)","v":3870094.13},{"$f":"N10+SUM(N12:N18)","v":5043863.8499999996},52497693.940000013]
[16]
[17,"Large Industrial Rate"]
[18,"Actual Demand (kW)",3067,1825,1782,1793,3154,1901,3089,1814,1771,1760,1804,1793,{"$f":"SUM(C22:N22)","v":25553}]
[19,"Demand Rate ($/kW)",10.715,10.715,10.715,10.715,10.715,10.715,10.715,10.715,10.715,10.715,10.715,10.715,{"$f":"AVERAGE(C23:N23)","v":10.715000000000002}]
[20,"Demand Charge $",{"$f":"ROUND(C23*C22,2)","v":32862.910000000003},{"$f":"ROUND(D23*D22,2)","v":19554.88},{"$f":"ROUND(E23*E22,2)","v":19094.13},{"$f":"ROUND(F23*F22,2)","v":19212},{"$f":"ROUND(G23*G22,2)","v":33795.11},{"$f":"ROUND(H23*H22,2)","v":20369.22},{"$f":"ROUND(I23*I22,2)","v":33098.639999999999},{"$f":"ROUND(J23*J22,2)","v":19437.009999999998},{"$f":"ROUND(K23*K22,2)","v":18976.27},{"$f":"ROUND(L23*L22,2)","v":18858.400000000001},{"$f":"ROUND(M23*M22,2)","v":19329.86},{"$f":"ROUND(N23*N22,2)","v":19212},{"$f":"SUM(C24:N24)","v":273800.43}]
[21,"Energy (kWh)",575940,484690,356410,555581,954140,445288,568965,420619,371648,136445,201987,85168,5156881]
[22,"Energy Rate ($/kWh)",3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,3.805E-2,{"$f":"AVERAGE(C26:N26)","v":3.8050000000000007E-2}]
[23,"Energy Charge $",{"$f":"ROUND(C26*C25,2)","v":21914.52},{"$f":"ROUND(D26*D25,2)","v":18442.45},{"$f":"ROUND(E26*E25,2)","v":13561.4},{"$f":"ROUND(F26*F25,2)","v":21139.86},{"$f":"ROUND(G26*G25,2)","v":36305.03},{"$f":"ROUND(H26*H25,2)","v":16943.21},{"$f":"ROUND(I26*I25,2)","v":21649.119999999999},{"$f":"ROUND(J26*J25,2)","v":16004.55},{"$f":"ROUND(K26*K25,2)","v":14141.21},{"$f":"ROUND(L26*L25,2)","v":5191.7299999999996},{"$f":"ROUND(M26*M25,2)","v":7685.61},{"$f":"ROUND(N26*N25,2)","v":3240.64},{"$f":"SUM(C27:N27)","v":196219.33}]
[24,"FAC $",373.21,653.85,614.80999999999995,507.25,466.57,150.51,835.81,806.33,658.19,282.70999999999998,405.99,42.75,5797.9800000000005]
[25,"Non-FAC PPA $",769.46,647.54999999999995,476.16,742.26,1274.73,594.9,760.14,561.95000000000005,501.72,184.2,272.68,114.98,6900.7300000000005]
[26,"ES $",5854.23,3250.26,2016.47,3007.93,5501.27,3809.2,6127.43,3166.12,1572.74,1997.5,2324.15,2113.2199999999998,40740.520000000004]
[27,"MRSM $",-724.48,-548.91999999999996,-366.77,-584.83000000000004,-488.07,-537.16999999999996,-899.15,-582.55999999999995,-509.62,-301.07,-393.92,-334.72,-6271.2800000000007]
[28,"Adjustment",0,0,0,0,0,-475.26,0,0,0,0,0,0,-475.26]
[29,"Total",{"$f":"C24+SUM(C27:C32)","v":61049.850000000006},{"$f":"D24+SUM(D27:D32)","v":42000.070000000007},{"$f":"E24+SUM(E27:E32)","v":35396.199999999997},{"$f":"F24+SUM(F27:F32)","v":44024.47},{"$f":"G24+SUM(G27:G32)","v":76854.640000000014},{"$f":"H24+SUM(H27:H32)","v":40854.61},{"$f":"I24+SUM(I27:I32)","v":61571.99},{"$f":"J24+SUM(J27:J32)","v":39393.399999999994},{"$f":"K24+SUM(K27:K32)","v":35340.51},{"$f":"L24+SUM(L27:L32)","v":26213.47},{"$f":"M24+SUM(M27:M32)","v":29624.37},{"$f":"N24+SUM(N27:N32)","v":24388.87},516712.44999999995]
[30]
[31,"TOTAL",{"$f":"C19+C33","v":5043730.5200000005},{"$f":"D19+D33","v":3897783.9199999995},{"$f":"E19+E33","v":3945288.1400000006},3396561.68,4002720.32,4865752.6600000011,5880686.1500000004,5019017.5999999996,4296264.459999999,3698629.7199999997,3899718.5,5068252.72,{"$f":"SUM(C35:N35)","v":53014406.390000001}]
[32]
[{"$f":"A36+1","v":33},"Total Demand $",{"$f":"C10+C24+C18+C31+C50*(C17+C30)","v":1787734.9048809693},1428805.2161410681,1451062.4773605883,1217759.7753445804,1473912.7950480026,1784038.8408638046,2024615.7169663981,1807059.2615011421,1686713.3469439109,1247480.2832514804,1308675.965756224,1748497.4748176318,{"$f":"SUM(C37:N37)","v":18966356.058875799}]
[34,"Total Energy $",{"$f":"C12+C13+C14+C15+C16+C27+C28+C29+C32+C49*(C17+C30)","v":3255995.6151190307},2468978.703858932,2494225.6626394121,2178801.9046554202,2528807.5249519967,3081713.8191361954,3856070.4330336023,3211958.3384988578,2609551.1130560893,2451149.4367485195,2591042.534243776,3319755.245182368,34048050.331124201]
[35,"Total $",{"$f":"SUM(C37:C38)","v":5043730.5199999996},{"$f":"SUM(D37:D38)","v":3897783.92},{"$f":"SUM(E37:E38)","v":3945288.1400000006},{"$f":"SUM(F37:F38)","v":3396561.6800000006},{"$f":"SUM(G37:G38)","v":4002720.3199999994},{"$f":"SUM(H37:H38)","v":4865752.66},{"$f":"SUM(I37:I38)","v":5880686.1500000004},{"$f":"SUM(J37:J38)","v":5019017.5999999996},{"$f":"SUM(K37:K38)","v":4296264.46},{"$f":"SUM(L37:L38)","v":3698629.7199999997},{"$f":"SUM(M37:M38)","v":3899718.5},{"$f":"SUM(N37:N38)","v":5068252.72},53014406.390000001]
[36,"Variance $",{"$f":"C39-C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Total Demand %",{"$f":"C37/C39","v":0.35444695107956908},{"$f":"D37/D39","v":0.36656860551188997},0.36779632459508727,0.35852720782758762,0.36822777441717508,0.36665218426121243,0.34428222580223872,0.36004242374068229,0.3925999813670481,0.33728174423783103,0.33558216208585928,0.34499019117926538,0.35775852924486173]
[38,"Total Energy %",{"$f":"C38/C39","v":0.64555304892043097},{"$f":"D38/D39","v":0.63343139448811003},0.63220367540491273,0.64147279217241238,0.63177222558282486,0.63334781573878751,0.65571777419776123,0.63995757625931782,0.60740001863295201,0.66271825576216903,0.66441783791414077,0.65500980882073456,0.64224147075513827]
[39]
[40]
[41,"ES Demand / Energy Split"]
[42,"OE",2839057,1584736,1698587,2128823,2484131,2497522,2387138,1650502,2240221,2479816,2377315,2158740,{"$f":"SUM(C46:N46)","v":26526588}]
[43,"RORB",152150,155077,148730,149717,148734,149049,147908,148015,148237,146969,147248,145857,{"$f":"SUM(C47:N47)","v":1787691}]
[44,"TOTAL ES",{"$f":"SUM(C46:C47)","v":2991207},1739813,1847317,2278540,2632865,{"$f":"SUM(H46:H47)","v":2646571},{"$f":"SUM(I46:I47)","v":2535046},1798517,2388458,2626785,2524563,2304597,28314279]
[45,"Energy Portion",{"$f":"C46/C48","v":0.94913424580779593},0.9108657079812601,0.9194886421767352,0.93429257331449089,0.94350868730451432,{"$f":"H46/H48","v":0.94368222125913115},{"$f":"I46/I48","v":0.94165470764633064},0.9177016397398523,0.93793610773143177,0.94404985562198662,0.94167386593244062,0.93671040967249375,0.9368625632317884]
[46,"Demand Portion",{"$f":"C47/C48","v":5.0865754192204016E-2},8.9134292018739944E-2,8.0511357823264768E-2,6.5707426685509135E-2,5.6491312695485719E-2,{"$f":"H47/H48","v":5.6317778740868844E-2},{"$f":"I47/I48","v":5.8345292353669323E-2},8.2298360260147668E-2,6.2063892268568253E-2,5.5950144378013426E-2,5.8326134067559418E-2,6.3289590327506279E-2,{"$f":"O47/O48","v":6.3137436768211541E-2}]
[47]
[48,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"O35","v":53014406.390000001}]
[49,null,null,null,null,null,null,null,null,null,null,null,null,"Acct 555",53014406]
[50,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"O53-O52","v":-0.39000000059604645}]

{"sheet":"Meters","index":6,"n_rows":32,"n_cols":7,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Meter Costs"]
[]
["#","Rate","Rate               Code","Installed            Meters","Avg Meter           Cost","Total             Cost","Allocation            Factor"]
[]
[1,{"$f":"'Summary of Returns'!B10","v":"R - Residential"},{"$f":"'Summary of Returns'!C10","v":"R"},{"$f":"'Billing Det'!C8","v":25529.833333333332},250,{"$f":"E6*D6","v":6382458.333333333},{"$f":"F6/$F$32","v":0.61116822868422183}]
[2,{"$f":"'Summary of Returns'!B11","v":"C-1 Small Commercial Single Phase"},{"$f":"'Summary of Returns'!C11","v":"C1"},{"$f":"'Billing Det'!C9","v":3285.8333333333335},550,1807208.3333333335,0.17305374485223662]
[3,{"$f":"'Summary of Returns'!B12","v":"C-3 Small Commercial Three Phase"},{"$f":"'Summary of Returns'!C12","v":"C3"},{"$f":"'Billing Det'!C10","v":461},1380,636180,6.0919003841152362E-2]
[4,{"$f":"'Summary of Returns'!B13","v":"D - Commercial and Industrial Demand < 3,000 kW"},{"$f":"'Summary of Returns'!C13","v":"D"},{"$f":"'Billing Det'!C11","v":616},2600,1601600,0.15336520568390963]
[5,{"$f":"'Summary of Returns'!B14","v":"I-E - Large Commercial Existing"},{"$f":"'Summary of Returns'!C14","v":"I-E"},{"$f":"'Billing Det'!C12","v":1},{"$f":"E9*2","v":5200},{"$f":"E10*D10","v":5200},4.9793897949321306E-4]
[6,{"$f":"'Summary of Returns'!B15","v":"I-E - Large Commercial Existing - DIRECT SERVE"},{"$f":"'Summary of Returns'!C15","v":"I-E"},{"$f":"'Billing Det'!C13","v":1},{"$f":"E10","v":5200},{"$f":"E11*D11","v":5200},4.9793897949321306E-4]
[7,{"$f":"'Summary of Returns'!B16","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},{"$f":"'Summary of Returns'!C16","v":"L"},{"$f":"'Billing Det'!C14","v":1},{"$f":"E11","v":5200},{"$f":"E12*D12","v":5200},{"$f":"F12/$F$32","v":4.9793897949321306E-4}]
[8,{"$f":"'Summary of Returns'!B17","v":"OL - Outdoor Lighting"},{"$f":"'Summary of Returns'!C17","v":"OL"},{"$f":"'Billing Det'!C15","v":89.5},0,{"$f":"E13*D13","v":0},{"$f":"F13/$F$32","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[9,"Total",null,{"$f":"SUM(D6:D31)","v":29985.166666666664},{"$f":"F32/D32","v":348.27375758013687},{"$f":"SUM(F6:F31)","v":10443046.666666666},{"$f":"SUM(G6:G31)","v":1}]

{"sheet":"Services","index":7,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Service Costs"]
[]
["#","Rate","Rate     Code","Average             Number               of Services ","Average         Service           Cost","Total                         Cost","Allocation Factor"]
[]
[1,{"$f":"'Summary of Returns'!B10","v":"R - Residential"},{"$f":"'Summary of Returns'!C10","v":"R"},{"$f":"'Billing Det'!C8","v":25529.833333333332},3500,{"$f":"E6*D6","v":89354416.666666657},{"$f":"F6/$F$33","v":0.81626247608694491}]
[2,{"$f":"'Summary of Returns'!B11","v":"C-1 Small Commercial Single Phase"},{"$f":"'Summary of Returns'!C11","v":"C1"},{"$f":"'Billing Det'!C9","v":3285.8333333333335},4000,13143333.333333334,0.12006580324646607]
[3,{"$f":"'Summary of Returns'!B12","v":"C-3 Small Commercial Three Phase"},{"$f":"'Summary of Returns'!C12","v":"C3"},{"$f":"'Billing Det'!C10","v":461},5000,2305000,2.1056429861762944E-2]
[4,{"$f":"'Summary of Returns'!B13","v":"D - Commercial and Industrial Demand < 3,000 kW"},{"$f":"'Summary of Returns'!C13","v":"D"},{"$f":"'Billing Det'!C11","v":616},7500,4620000,4.2204210829216833E-2]
[5,{"$f":"'Summary of Returns'!B14","v":"I-E - Large Commercial Existing"},{"$f":"'Summary of Returns'!C14","v":"I-E"},{"$f":"'Billing Det'!C12","v":1},{"$f":"E9*2","v":15000},15000,1.3702665853641827E-4]
[6,{"$f":"'Summary of Returns'!B15","v":"I-E - Large Commercial Existing - DIRECT SERVE"},{"$f":"'Summary of Returns'!C15","v":"I-E"},{"$f":"'Billing Det'!C13","v":1},{"$f":"E10","v":15000},15000,1.3702665853641827E-4]
[7,{"$f":"'Summary of Returns'!B16","v":"L - Large Commercial and Industrial 3,000 - 5,000 kW"},{"$f":"'Summary of Returns'!C16","v":"L"},{"$f":"'Billing Det'!C14","v":1},{"$f":"E11","v":15000},{"$f":"E12*D12","v":15000},{"$f":"F12/$F$33","v":1.3702665853641827E-4}]
[8,{"$f":"'Summary of Returns'!B17","v":"OL - Outdoor Lighting"},{"$f":"'Summary of Returns'!C17","v":"OL"},{"$f":"'Billing Det'!C15","v":89.5},0,{"$f":"E13*D13","v":0},{"$f":"F13/$F$33","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[9,"Total",null,{"$f":"SUM(D6:D32)","v":29985.166666666664},{"$f":"F33/D33","v":3650.7300832078081},{"$f":"SUM(F6:F32)","v":109467749.99999999},{"$f":"SUM(G6:G32)","v":1}]

{"sheet":"Line Loss Calculation","index":8,"n_rows":12,"n_cols":20,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,"Allocation","Total","Residential Service","Residential Time of Use Service","Residential SD Time Of Use Service","Small Commercial Service","Small Commercial Time Of Use Service","Large Commercial Service","Optional Large Commercial Service","Municipal Service","Industrial Power - 12KV Distribution","Industrial Power - 46 & 115KV Transmission","GeoExchange System Residential","GeoExchange System Commercial","Security/Street Lighting"]
["Description",null,"Name","Vector","System","Rate 10 & 13","Rate 11","Rate 14","Rate 20 & 23","Rate 25 & 26","Rate 30","Rate 31","Rate 60 & 63","Rate 4","Rate 5","Rate 1C","Rate 2C","Rate 7 & 8","Total Check","Status"]
[]
[]
["Energy",null,"Sales",null,627658396,234442443,29430668,151558,72078019,893794,91720927,1679700,1146779,15538140,176471400,1286846,18751,2799371,{"$f":"SUM(F6:R6)","v":627658396},{"$f":"IF(ABS(E6-S6)<0.01,\"ok\",\"err\")","v":"ok"}]
["Loss Factor",null,null,null,4.253478393504951E-2,4.9813835559603975E-2,{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7-0.01","v":3.9813835559603973E-2},{"$f":"F7-0.01","v":3.9813835559603973E-2},{"$f":"F7","v":4.9813835559603975E-2},1.4999999999999999E-2,0.01,{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7","v":4.9813835559603975E-2},{"$f":"F7","v":4.9813835559603975E-2},{"$f":"AVERAGE(F7:R7)","v":4.253478393504951E-2},{"$f":"IF(ABS(E7-S7)<0.001,\"ok\",\"err\")","v":"ok"}]
["Energy Including Losses",null,"Energy",null,651492867.00002527,{"$f":"F6/(1-F7)","v":246733168.48185518},30973580.863843601,159503.4801304003,75856733.866936207,940651.45699778979,95524108.133192763,1749348.2641243245,1206899.2823899784,15774761.421319798,178253939.39393941,1354309.3429042685,19734.027606098894,2946128.9847854874,{"$f":"SUM(F8:R8)","v":651492867.00002527},{"$f":"IF(ABS(E8-S8)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,651492867]
[null,null,null,null,651492867]

{"sheet":"ZeroInt","index":9,"n_rows":210,"n_cols":13,"rows_kept":210,"cut":false,"hidden":false,"merged":[[21,7,21,8],[79,7,79,8],[128,7,128,8],[148,11,148,12],[184,7,184,8]]}
["JACKSON PURCHASE ENERGY CORPORATION"]
["Zero Intercept & Minimum System Analyses"]
[]
["Account 364 - Poles, Towers & Fixtures"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"POLES 25'",20,684600.68,5973,{"$f":"D8/E8","v":114.61588481500084},null,{"$f":"F8*E8^0.5","v":8858.1099949792479},{"$f":"E8^0.5","v":77.285186161385411},{"$f":"C8*E8^0.5","v":1545.7037232277082}]
[null,"POLES 30'",30,7296482.1299999999,17773,{"$f":"D9/E9","v":410.53745175265851},null,54730.970943415668,133.31541546272885,3999.4624638818655]
[null,"POLES 35'",35,4365645.37,13166,331.58479188819689,null,38047.09728046439,114.74319151914854,4016.0117031701989]
[null,"POLES 40'",40,11348758.57,22668,500.65107508381863,null,75377.504462121855,150.55895855112706,6022.3583420450823]
[null,"POLES 45'",45,2737284.92,4726,579.19697841726622,null,39817.422753502622,68.745908969188847,3093.565903613498]
[null,"POLES 50'",50,673319.65,854,788.43050351288059,null,23040.524097220892,29.223278392404914,1461.1639196202457]
[null,"POLES 50' Steel",50,1701.41,2,{"$f":"D14/E14","v":850.70500000000004},null,{"$f":"F14*E14^0.5","v":1203.0785485786039},{"$f":"E14^0.5","v":1.4142135623730951},{"$f":"C14*E14^0.5","v":70.710678118654755}]
[null,"POLES 55'",55,120877.78,186,649.8805376344086,null,8863.1888535929193,13.638181696985855,750.09999333422206]
[null,"POLES 60'",60,64707.78,62,1043.673870967742,null,8217.8962779003868,7.8740078740118111,472.44047244070867]
[null,"POLES 65'",65,13882.77,19,730.67210526315796,null,3184.9258677062194,4.358898943540674,283.32843133014381]
[null,"POLES 70'",70,11750.25,8,1468.78125,null,4154.3407278186151,2.8284271247461903,197.98989873223331]
[null,"POLES 75' & UP",75,29048.93,8,{"$f":"D19/E19","v":3631.11625},null,{"$f":"F19*E19^0.5","v":10270.347694606669},{"$f":"E19^0.5","v":2.8284271247461903},{"$f":"C19*E19^0.5","v":212.13203435596427}]
[null,"TOTAL",null,{"$f":"SUM(D8:D19)","v":27348060.240000002},{"$f":"SUM(E8:E19)","v":65445}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H24","v":16.679045897341712},null,null,null,{"$f":"LINEST(H8:H19,I8:J19,FALSE,TRUE)","v":16.679045897341712},-166.24997419936935]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I24","v":-166.24997419936935},null,null,null,3.0187626934800003,107.79148547664488]
[null,"R-Square",null,{"$f":"H26","v":0.97705156919511704},null,null,null,0.97705156919511704,5377.2707205734414]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E20","v":65445}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D25","v":-166.24997419936935}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F8:F19)","v":114.61588481500084}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"M"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D33=\"Z\",D30*D31,D30*D32)","v":7501036.5817177296}]
[null,"Total Cost of Sample",null,{"$f":"D20","v":27348060.240000002}]
[null,"Percentage of Total",null,{"$f":"D34/D35","v":0.27428038829410334}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D36","v":0.27428038829410334}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D37","v":0.72571961170589661}]
[]
[]
["Account 365 - Overhead Conductors and Devices"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"#2/0 OH ACSR",133.07,8609.2900000000009,72497,{"$f":"D45/E45","v":0.11875374153413246},null,{"$f":"F45*E45^0.5","v":31.97476191392817},{"$f":"E45^0.5","v":269.25266943894911},{"$f":"C45*E45^0.5","v":35829.45272224096}]
[null,"#4 ACSR OH",41.74,430237.51,3105306,{"$f":"D46/E46","v":0.13854915103374676},null,{"$f":"F46*E46^0.5","v":244.14962984484154},{"$f":"E46^0.5","v":1762.1878446976077},{"$f":"C46*E46^0.5","v":73553.720637678154}]
[null,"#2 ACSR OH",66.37,5146858.84,10741618,0.47915117070817448,null,1570.3895818094682,3277.4407698690757,217523.74389621057]
[null,"#1/0 ACSR OH",105.53,1051952.44,3816604,0.2756252521875468,null,538.46509317160496,1953.6130630193893,206164.78654043615]
[null,"#3/0 ACSR OH",167.8,552223.48,2607168,0.21180970309546604,null,342.00334989754856,1614.6727222567426,270942.08279468142]
[null,"#4/0 ACSR OH",211.59200000000001,352800.85,882939,0.399575565242899,null,375.46051597594817,939.64833847562352,198822.07123473415]
[null,"#336.4 AAAC & 336 LINNETT OH",336.4,1924740.06,4790913,0.40174807181846134,null,879.35237979819533,2188.8154330596262,736317.51168125821]
[null,"#397.5 AAAC OH",397.5,22645.84,36604,0.61867118347721561,null,118.36523405812903,191.32171857894232,76050.383135129567]
[null,"#652.4 MCM OH",652.4,61226.09,51559,1.1874956845555575,null,269.63997785419389,227.06606968017041,148137.90385934318]
[null,"#2, #4, #6 Stranded OH Bare Copper",26.25,107522.25,34926,3.0785732691977326,null,575.33913885116135,186.88499137169899,4905.7310235070981]
[null,"CWC OH",26.25,80662.44,1624233,0.44,null,{"$f":"F55*E55^0.5","v":560.75976032522169},{"$f":"E55^0.5","v":1274.4540007391402},{"$f":"C55*E55^0.5","v":33454.417519402428}]
[null,"#4 TPX OH Secondary",41.74,17981.560000000001,90438,0.42,null,126.30622787495477,300.72911398798755,12552.433217858601]
[null,"#6 DPX OH Secondary",26.25,149317.95000000001,204532,0.27,null,122.10807835683929,452.25214206236768,11871.618729137152]
[null,"#2 TPX OH Secondary",67.37,862396.15,379879,0.56999999999999995,null,351.31565165816335,616.34324852309362,41523.044653000819]
[null,"#1/0 TPX OH Secondary",105.53,1722489.75,806426,0.87,null,781.27065694290604,898.01224935966218,94767.232674925152]
[null,"#2/0 TPX OH Secondary",133.07,35225.56,17755,1.1000000000000001,null,146.57267821800897,133.24788928909905,17731.296627700409]
[null,"#3/0 TPX OH Secondary",167.8,7802.88,3599,1.32,null,79.188999236005003,59.991666087882571,10066.601569546696]
[null,"#4/0 TPX OH Secondary",211.59200000000001,92953.77,16695,1.45,null,187.35324256601484,129.20913280414817,27339.618828295323]
[null,"#336.4 TPX OH Secondary",336.4,14621.7,2314,1.88,null,90.435621300458806,48.104053883222775,16182.20372631614]
[null,"#2 QUAD OH Secondary",66.37,64798.11,3359,1.2,null,69.548256628042083,57.956880523368405,3846.5981603359614]
[null,"#1/0 QUAD OH Secondary",105.53,106298.69,10752,1.3,null,134.7994065268835,103.69185117452577,10942.601054447705]
[null,"#2/0 QUAD OH Secondary",133.07,6276.53,2826,1.65,null,87.714223476013274,53.160135440008048,7074.0192230018702]
[null,"#3/0 QUAD OH Secondary",167.8,1731.9,1430,1.85,null,69.958380484399441,37.815340802378074,6345.414186639041]
[null,"#4/0 QUAD OH Secondary",211.59200000000001,59158.36,8205,2.0499999999999998,null,185.69198286409673,90.581455055656946,19166.311238136564]
[null,"#336. MCM QUAD OH Secondary",336,62406.45,6169,2.35,null,184.57600737907407,78.54298186343577,26390.441906114418]
[null,"#8 WP OH Secondary",16.509,18105.11,241457,7.4982750551858102E-2,null,36.845229634838098,491.38274287972303,8112.2377022013479]
[null,"#500 MCM Alum OH",500,3167.6,1205,2.6287136929460582,null,91.250827359404994,34.713109915419565,17356.554957709781]
[null,"#6 Solid Bare Copper",26.25,41705.5,57132,0.38,null,90.828744348911925,239.02301144450507,6274.3540504182583]
[null,"#6 Hard Drawn OH",26.25,8873.0300000000007,173613,0.45,null,187.50101999722563,416.66893332716802,10937.55949983816]
[null,"#6 A Steel OH",26.25,41.55,2393,0.45,null,22.013234655543016,48.918299234540036,1284.105354906676]
[null,"3 #6 AWC OH",26.25,6237.12,18559,0.3360698313486718,null,45.783270596380817,136.23142075160195,3576.0747947295513]
[null,"#7 Aluminum OH",20.82,291.83999999999997,462,0.63168831168831163,null,13.577625598134485,21.494185260204677,447.50893711746141]
[null,"#12 TW OH Secondary",6.53,87.72,1000,8.7719999999999992E-2,null,2.7739499634997022,31.622776601683793,206.49673120899519]
[null,"TOTAL",null,{"$f":"SUM(D45:D77)","v":13021447.919999996},{"$f":"SUM(E45:E77)","v":29814567}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H82","v":6.613952554847583E-5},null,null,null,{"$f":"LINEST(H45:H77,I45:J77,FALSE,TRUE)","v":6.613952554847583E-5},0.38157848704753411]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I82","v":0.38157848704753411},null,null,null,3.1985580655252005E-4,5.2222125272748575E-2]
[null,"R-Square",null,{"$f":"H84","v":0.81291562156203356},null,null,null,0.81291562156203356,183.43882005976769]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E78","v":29814567}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D83","v":0.38157848704753411}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F45:F77)","v":7.4982750551858102E-2}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D91=\"Z\",D88*D89,D88*D90)","v":11376597.367837338}]
[null,"Total Cost of Sample",null,{"$f":"D78","v":13021447.919999996}]
[null,"Percentage of Total",null,{"$f":"D92/D93","v":0.87368143986228386}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D94","v":0.87368143986228386}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D95","v":0.12631856013771614}]
[]
[]
["Account 367 - Underground Conductors and Devices"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"#2 Copper URD Primary",66.37,6847.5,10343,{"$f":"D103/E103","v":0.66204196074639854},null,{"$f":"F103*E103^0.5","v":67.330025443415394},{"$f":"E103^0.5","v":101.70054080485511},{"$f":"C103*E103^0.5","v":6749.8648932182341}]
[null,"#1/0 Aluminun URD Primary Cable",105.53,4050192.68,1588782,2.549243810667543,null,3213.2426957049151,1260.4689603476954,133017.2893854923]
[null,"#2 Aluminum URD Primary",66.37,745544.92,613278,1.2156720443257381,null,952.01791844117554,783.12068035520554,51975.719555174997]
[null,"#750 Aluminum URD Primary",750,891822.04,49004,18.198964166190517,null,4028.676873190369,221.36847110643376,166026.35332982533]
[null,"#750 Copper URD Primary",750,471.06,86,5.4774418604651167,null,50.795706145211703,9.2736184954957039,6955.2138716217778]
[null,"#4/0 Aluminum URD Primary",211.59200000000001,485186.95,140141,3.4621342076908257,null,1296.064171528624,374.35411043556076,79210.334935281178]
[null,"#500 Copper URD Primary",500,107004.63,39451,2.7123426529112065,null,538.73297839280463,198.62275801126114,99311.379005630573]
[null,"#500 Aluminum URD Primary",500,1410360,128021,11.016630084126822,null,3941.7527072926709,357.8002235885271,178900.11179426356]
[null,"#500 Copper URD Secondary",500,7549.15,2146,3.5177772600186392,null,162.96081799766995,46.324939287601879,23162.469643800938]
[null,"#2 TPX Secondary URD",66.37,2542.56,9,282.50666666666666,null,847.52,3,199.11]
[null,"#1/0 TPX URD Secondary",105.53,17316.38,8449,2.0495182861877148,null,188.38852794311873,91.918442110383921,9700.1531959088152]
[null,"#2/0 TPX URD Secondary",133.07,680.77,200,3.4038499999999998,null,48.137708342836596,14.142135623730951,1881.8939874498776]
[null,"#4/0 TPX URD Secondary",211.59200000000001,74242.09,17800,4.1709039325842694,null,556.46799112282758,133.41664064126334,28229.893826566196]
[null,"#350 MCM TPX URD Secondary",350,185008.54,47874,3.86448886660818,null,845.55510941477621,218.8012797037531,76580.447896313577]
[null,"#1/0 QUAD URD Secondary",105.53,272.37,92,2.9605434782608695,null,28.396535478362722,9.5916630466254382,1012.2082013103825]
[null,"#4/0 QUAD URD Secondary",211.59200000000001,381.46,50,7.6292,null,53.946590550284085,7.0710678118654755,1496.1813804482397]
[null,"#350 QUAD URD Secondary",350,5195.95,200,25.979749999999999,null,367.40914797062419,14.142135623730951,4949.7474683058326]
[null,"#4/0 3PH URD SUBM TENN. RIVER XING",211.59200000000001,29038.7,2504,11.596924920127796,null,580.3099376006885,50.039984012787215,10588.060297233673]
[null,"#10/2 UF with Ground URD Secondary Wire",{"$f":"10*66.369","v":663.69},2430.8200000000002,1495,1.6259665551839466,null,62.868370598197004,38.665229858362409,25661.72640469655]
[null,"#12/2 UF URD Secondary Wire",{"$f":"12*66.369","v":796.428},1465.12,1195,1.226041841004184,null,42.382760906907066,34.568772034887211,27531.53797420115]
[null,"#10/2 UF URD Secondary Wire",{"$f":"10*66.369","v":663.69},23.83,10,2.383,null,7.5357076641812482,3.1622776601683795,2098.7720602771519]
[null,"#8 UF URD Secondary Wire",16.509,5519.66,3009,1.8343835161183117,null,100.62392021074115,54.854352607609911,905.590507199032]
[null,"#6 UF URD Secondary Wire",26.25,5199.49,2817,1.845754348597799,null,97.964183648876329,53.075418038862395,1393.2297235201379]
[null,"#6 DPX URD Conductor",26.25,107507.21,74702,1.4391476801156597,null,393.34304603895959,273.3166661585056,7174.5624866607723]
[null,"TOTAL",null,{"$f":"SUM(D103:D126)","v":8141803.8800000008},{"$f":"SUM(E103:E126)","v":2731658}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H131","v":1.8960551316325489E-2},null,null,null,{"$f":"LINEST(H103:H126,I103:J126,FALSE,TRUE)","v":1.8960551316325489E-2},0.29831293900000472]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I131","v":0.29831293900000472},null,null,null,2.1307960292827172E-3,0.41796889780830448]
[null,"R-Square",null,{"$f":"H133","v":0.89379244019504067},null,null,null,0.89379244019504067,478.55768162795306]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E127","v":2731658}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D132","v":0.29831293900000472}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F103:F126)","v":0.66204196074639854}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D140=\"Z\",D137*D138,D137*D139)","v":814888.92632287485}]
[null,"Total Cost of Sample",null,{"$f":"D127","v":8141803.8800000008}]
[null,"Percentage of Total",null,{"$f":"D141/D142","v":0.10008702473472927}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D143","v":0.10008702473472927}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D144","v":0.8999129752652707}]
[]
[]
["Account 368 - Line Transformers"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs",null,null,"NARUC CAM"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5",null,"Incl?","Qty"]
[null,"1 KVA Conventional Transf",1,48447.95,97,{"$f":"D152/E152","v":499.46340206185562},null,{"$f":"F152*E152^0.5","v":4919.1440241085311},{"$f":"E152^0.5","v":9.8488578017961039},{"$f":"C152*E152^0.5","v":9.8488578017961039},null,{"$f":"IF(C152>50,0,1)","v":1},{"$f":"L152*E152","v":97}]
[null,"1.5 KVA Conventional Transf",1.5,227104.27,318,714.16437106918238,null,12735.375069140122,17.832554500127006,26.748831750190512,null,{"$f":"IF(C153>50,0,1)","v":1},318]
[null,"15 KVA Conventional Transf",15,6081079.0599999996,8140,747.06130958230949,null,67401.327036173097,90.221948549119688,1353.3292282367954,null,1,8140]
[null,"25 KVA Conventional Transf",25,2498674.15,3184,784.75946922110552,null,44281.578559379486,56.42694391866354,1410.6735979665884,null,1,3184]
[null,"37.5 KVA Conventional Transf",37.5,693900.84,669,1037.2209865470852,null,26827.75640695008,25.865034312755125,969.93878672831715,null,1,669]
[null,"50 KVA Conventional Transf",50,467170.78,414,1128.4318357487923,null,22960.191220536366,20.346989949375804,1017.3494974687902,null,1,414]
[null,"75 KVA Conventional Transf",75,250601.75,165,1518.7984848484848,null,19509.319778002995,12.845232578665129,963.39244339988466,null,0,0]
[null,"100 KVA Conventional Transf",100,168306.35,90,1870.0705555555555,null,17741.047022316012,9.4868329805051381,948.68329805051383,null,0,0]
[null,"167 KVA Conventional Transf",167,244035.54,87,2805.0062068965517,null,26163.35613799101,9.3273790530888157,1557.6723018658322,null,0,0]
[null,"250 KVA Conventional Transf",350,178645.26,45,3969.894666666667,null,26630.86301454161,6.7082039324993694,2347.8713763747792,null,0,0]
[null,"333 KVA Conventional Transf",333,201426.7,46,4378.8413043478267,null,29698.746669825621,6.7823299831252681,2258.5158843807144,null,0,0]
[null,"500 KVA Conventional Transf",500,69813.39,12,5817.7825000000003,null,20153.389754770164,3.4641016151377544,1732.0508075688772,null,0,0]
[null,"833 KVA Conventional Transf",833,54832,4,13708,null,27416,2,1666,null,0,0]
[null,"10 KVA CSP Transf",10,207347.20000000001,1110,186.79927927927929,null,6223.5285426015835,33.316662497915367,333.16662497915365,null,1,1110]
[null,"15 KVA CSP Transf",15,549371.35,2087,263.23495448011499,null,12025.545405923564,45.68369512200168,685.25542683002516,null,1,2087]
[null,"25 KVA CSP Transf",25,325565.21999999997,995,327.20122613065325,null,10321.111334032585,31.54362059117501,788.59051477937521,null,1,995]
[null,"37.5 KVA CSP Transf",37.5,39722.01,100,397.2201,null,3972.201,10,375,null,1,100]
[null,"25 KVA Padmount Transf",25,2834746.07,2390,1186.0862217573222,null,57984.939905183288,48.887626246321268,1222.1906561580317,null,1,2390]
[null,"37.5 KVA Padmount Transf",37.5,135263.60999999999,90,1502.9289999999999,null,14258.036404557606,9.4868329805051381,355.7562367689427,null,1,90]
[null,"50 KVA Padmount Transf",50,821574.95,670,1226.2312686567163,null,31740.209407549257,25.88435821108957,1294.2179105544785,null,1,670]
[null,"75 KVA Padmount Transf",75,415723.57,171,2431.1319883040937,null,31791.175966279956,13.076696830622021,980.75226229665157,null,0,0]
[null,"100 KVA Padmount Transf",100,125216.07,61,2052.7224590163937,null,16032.274920259099,7.810249675906654,781.02496759066537,null,0,0]
[null,"150 KVA Padmount Transf",150,67557.05,11,6141.55,null,20369.216981207206,3.3166247903553998,497.49371855330998,null,0,0]
[null,"167 KVA Padmount Transf",167,197974.92,85,2329.116705882353,null,21473.395016105915,9.2195444572928871,1539.6639243679122,null,0,0]
[null,"112.5 KVA Padmount Transf",113.5,147518.91,34,4338.7914705882358,null,25299.284346765104,5.8309518948453007,661.81304006494167,null,0,0]
[null,"225 KVA Padmount Transf",225,240896.31,44,{"$f":"D177/E177","v":5474.9161363636367},null,{"$f":"F177*E177^0.5","v":36316.485165960883},{"$f":"E177^0.5","v":6.6332495807107996},{"$f":"C177*E177^0.5","v":1492.48115565993},null,0,{"$f":"L177*E177","v":0}]
[null,"300 KVA Padmount Transf",300,461020.1,75,6146.9346666666661,null,53234.015767365636,8.6602540378443873,2598.076211353316,null,0,0]
[null,"500 KVA Padmount Transf",500,377110.04,50,7542.2007999999996,null,53331.413307506038,7.0710678118654755,3535.533905932738,null,0,0]
[null,"750 KVA Padmount Transf",750,274012.57,30,9133.7523333333338,null,50027.621876321122,5.4772255750516612,4107.9191812887457,null,0,0]
[null,"1000 KVA Padmount Transf",1000,152367.34,11,13851.576363636363,null,45940.481553137266,3.3166247903553998,3316.6247903553999,null,0,0]
[null,"1500 KVA Padmount Transf",1500,248676.54,15,16578.436000000002,null,64208.006534165514,3.872983346207417,5809.4750193111258,null,0,0]
[null,"TOTAL",null,{"$f":"SUM(D152:D182)","v":18805701.869999997},{"$f":"SUM(E152:E182)","v":21300},null,null,null,null,null,null,null,{"$f":"SUM(M152:M182)","v":20264}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H187","v":12.46031767669931},null,null,null,{"$f":"LINEST(H152:H169,I152:J169,FALSE,TRUE)","v":12.46031767669931},474.59190953139131]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I187","v":474.59190953139131},null,null,null,2.0822886105772844,79.764569061201641]
[null,"R-Square",null,{"$f":"H189","v":0.91668227649963763},null,null,null,0.91668227649963763,9051.6267036605714]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units","*",{"$f":"M183","v":20264},null,"* Only single-phase up to 50 KVA should be included "]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D188","v":474.59190953139131},null,"in the Customer-related component per NARUC CAM"]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F152:F169)","v":186.79927927927929}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D196=\"Z\",D193*D194,D193*D195)","v":9617130.4547441136}]
[null,"Total Cost of Sample",null,{"$f":"D183","v":18805701.869999997}]
[null,"Percentage of Total",null,{"$f":"D197/D198","v":0.51139439097915018}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D199","v":0.51139439097915018}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D200","v":0.48860560902084982}]
[]
[]
[null,"TOTAL"]
[]
[null,"Descripton","Acct","Demand","Customer"]
[null,"Poles, Towers and Fixtures",364,{"$f":"D38","v":0.72571961170589661},{"$f":"D37","v":0.27428038829410334}]
[null,"Overhead Conductors and Devices",365,{"$f":"D96","v":0.12631856013771614},{"$f":"D95","v":0.87368143986228386}]
[null,"Underground Conductors and Devices",367,{"$f":"D145","v":0.8999129752652707},{"$f":"D144","v":0.10008702473472927}]
[null,"Line Transformers",368,{"$f":"D201","v":0.48860560902084982},{"$f":"D200","v":0.51139439097915018}]