{"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":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["MEADE COUNTY R.E.C.C.",null,null,null,null,null,null,null,2019]
["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,"Residential",1,{"$f":"'Alloc & Returns'!F$351","v":39778131.698812507},{"$f":"'Alloc & Returns'!F$384","v":39949260.6609632},{"$f":"D10-E10","v":-171128.96215069294},{"$f":"'Alloc & Returns'!F$392","v":71605167.444563702},{"$f":"IF(G10=0,0,F10/G10)","v":-2.3898968225048839E-3},{"$f":"H10/H$26","v":-7.9612772183593541E-2}]
[2,"Small Comm",2,{"$f":"'Alloc & Returns'!G$351","v":3126328.5496286992},{"$f":"'Alloc & Returns'!G$384","v":2963041.4384024269},{"$f":"D11-E11","v":163287.1112262723},{"$f":"'Alloc & Returns'!G$392","v":4543790.0007211389},{"$f":"IF(G11=0,0,F11/G11)","v":3.5936324346054115E-2},1.1971187945592936]
[3,"3 Phase",3,{"$f":"'Alloc & Returns'!H$351","v":8053460.9567963528},{"$f":"'Alloc & Returns'!H$384","v":6171412.6194424666},1882048.3373538861,{"$f":"'Alloc & Returns'!H$392","v":4237282.4589839866},0.44416400265305012,14.796089614575006]
[4,"3 Ph 0-999 KVA TOD","3A",{"$f":"'Alloc & Returns'!I$351","v":74024.045113340617},{"$f":"'Alloc & Returns'!I$384","v":61104.97349740559},12919.071615935027,{"$f":"'Alloc & Returns'!I$392","v":62713.746278281025},0.20600063594684584,6.8623388026108456]
[5,"Large 1000 KVA TOD",4,{"$f":"'Alloc & Returns'!J$351","v":771051.07074442157},{"$f":"'Alloc & Returns'!J$384","v":601341.56493790087},169709.5058065207,{"$f":"'Alloc & Returns'!J$392","v":400462.32679651817},0.423783947828763,14.117184715193392]
[6,"Private Outdoor Lighting",5,{"$f":"'Alloc & Returns'!K$351","v":1378438.9675668378},{"$f":"'Alloc & Returns'!K$384","v":884489.1935805236},493949.77398631419,{"$f":"'Alloc & Returns'!K$392","v":4416306.9979727892},0.11184679285499201,3.7258651315738383]
[7,"Street & Hwy Lights",6,{"$f":"'Alloc & Returns'!L$351","v":120288.23504515325},{"$f":"'Alloc & Returns'!L$384","v":97193.670486096831},23094.564559056424,{"$f":"'Alloc & Returns'!L$392","v":475917.65179898543},4.8526387856718825E-2,1.6165217782416468]
[8,"reserved","X",{"$f":"'Alloc & Returns'!M$351","v":0},{"$f":"'Alloc & Returns'!M$384","v":0},0,{"$f":"'Alloc & Returns'!M$392","v":0},0,0]
[9,"reserved","X",{"$f":"'Alloc & Returns'!N$351","v":0},{"$f":"'Alloc & Returns'!N$384","v":0},0,{"$f":"'Alloc & Returns'!N$392","v":0},0,0]
[10,"reserved","X",{"$f":"'Alloc & Returns'!O$351","v":0},{"$f":"'Alloc & Returns'!O$384","v":0},0,{"$f":"'Alloc & Returns'!O$392","v":0},0,0]
[null,null,null,{"$f":"'Alloc & Returns'!P$351","v":0},{"$f":"'Alloc & Returns'!P$384","v":0},0,{"$f":"'Alloc & Returns'!P$392","v":0},{"$f":"F20/G20","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,null,null,{"$f":"'Alloc & Returns'!Q$351","v":0},{"$f":"'Alloc & Returns'!Q$384","v":0},0,{"$f":"'Alloc & Returns'!Q$392","v":0},{"$error":"#DIV/0!"},{"$f":"'Alloc & Returns'!Q330","v":{"$error":"#DIV/0!"}}]
[null,null,null,{"$f":"'Alloc & Returns'!R$351","v":0},{"$f":"'Alloc & Returns'!R$384","v":0},0,{"$f":"'Alloc & Returns'!R$392","v":0},{"$error":"#DIV/0!"},{"$f":"'Alloc & Returns'!R330","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[8,"Total",null,{"$f":"SUM(D10:D25)","v":53301723.523707315},{"$f":"SUM(E10:E25)","v":50727844.121310033},2573879.4023972824,{"$f":"SUM(G10:G25)","v":85741640.627115399},{"$f":"F26/G26","v":3.0019012740739474E-2},{"$f":"H26/H$26","v":1}]
[]
[]
[null,null,null,"Share of","Share of "]
["#","Rate","Code","Revenue","Energy"]
[]
[{"$f":"A26+1","v":9},{"$f":"B10","v":"Residential"},{"$f":"C10","v":1},{"$f":"D10/D$26","v":0.7462822788670268},{"$f":"'Billing Det'!P8","v":0.7433047130358551}]
[{"$f":"A32+1","v":10},{"$f":"B11","v":"Small Comm"},2,5.8653423246964688E-2,{"$f":"'Billing Det'!P9","v":5.4555614229536725E-2}]
[{"$f":"A33+1","v":11},{"$f":"B12","v":"3 Phase"},3,0.15109194270639989,{"$f":"'Billing Det'!P10","v":0.16184731416791698}]
[12,{"$f":"B13","v":"3 Ph 0-999 KVA TOD"},"3A",1.3887739498783095E-3,{"$f":"'Billing Det'!P11","v":1.4859335188698484E-3}]
[13,{"$f":"B14","v":"Large 1000 KVA TOD"},4,1.4465781212524521E-2,{"$f":"'Billing Det'!P12","v":1.4853541495287489E-2}]
[14,{"$f":"B15","v":"Private Outdoor Lighting"},5,2.5861058075424926E-2,{"$f":"'Billing Det'!P13","v":2.1631156442931183E-2}]
[15,{"$f":"B16","v":"Street & Hwy Lights"},6,2.2567419417807749E-3,{"$f":"'Billing Det'!P14","v":2.3217271096027327E-3}]
[8,{"$f":"B17","v":"reserved"},"X",0,{"$f":"'Billing Det'!P15","v":0}]
[9,{"$f":"B18","v":"reserved"},"X",0,{"$f":"'Billing Det'!P16","v":0}]
[10,{"$f":"B19","v":"reserved"},"X",0,{"$f":"'Billing Det'!P17","v":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]
[{"$f":"A38+1","v":16},"Total",null,1,1]

{"sheet":"Summary of Rates","index":1,"n_rows":15,"n_cols":8,"rows_kept":15,"cut":false,"hidden":false,"merged":[[1,9,1,12],[3,4,3,7]]}
[{"$f":"'Summary of Returns'!A1","v":"MEADE COUNTY R.E.C.C."}]
["Summary of Cost-Based Rates"]
[]
[null,null,null,null,"Classified Cost-Based Rates"]
[]
[null,null,null,null,"Customer ","Customer","Energy","Demand"]
["#","Rate","Code",null,"$/Month","$/Day","$/KWH","$/KW"]
[]
[1,{"$f":"'Summary of Returns'!B10","v":"Residential"},{"$f":"'Summary of Returns'!C10","v":1},null,{"$f":"'Alloc & Returns'!F649","v":31.092635247172549},{"$f":"E9*12/365","v":1.0222236245645768},{"$f":"'Alloc & Returns'!F650","v":9.8429046206273962E-2},{"$f":"'Alloc & Returns'!F651","v":0}]
[2,{"$f":"'Summary of Returns'!B11","v":"Small Comm"},{"$f":"'Summary of Returns'!C11","v":2},null,{"$f":"'Alloc & Returns'!G649","v":32.097117393046837},{"$f":"E10*12/365","v":1.0552476951138687},{"$f":"'Alloc & Returns'!G650","v":0.10260168185938677},{"$f":"'Alloc & Returns'!G651","v":0}]
[3,{"$f":"'Summary of Returns'!B12","v":"3 Phase"},{"$f":"'Summary of Returns'!C12","v":3},null,{"$f":"'Alloc & Returns'!H649","v":49.772475185541438},1.6363553485657458,{"$f":"'Alloc & Returns'!H650","v":4.7164534431002124E-2},{"$f":"'Alloc & Returns'!H651","v":10.118046788681735}]
[4,{"$f":"'Summary of Returns'!B13","v":"3 Ph 0-999 KVA TOD"},{"$f":"'Summary of Returns'!C13","v":"3A"},null,{"$f":"'Alloc & Returns'!I649","v":176.1043517968852},5.7897321138701976,{"$f":"'Alloc & Returns'!I650","v":4.757308068524823E-2},{"$f":"'Alloc & Returns'!I651","v":10.198582752747329}]
[5,{"$f":"'Summary of Returns'!B14","v":"Large 1000 KVA TOD"},{"$f":"'Summary of Returns'!C14","v":4},null,{"$f":"'Alloc & Returns'!J649","v":137.15048043325598},null,{"$f":"'Alloc & Returns'!J650","v":4.7379735332422755E-2},{"$f":"'Alloc & Returns'!J651","v":9.2338949404266355}]
[6,{"$f":"'Summary of Returns'!B15","v":"Private Outdoor Lighting"},{"$f":"'Summary of Returns'!C15","v":5}]
[7,{"$f":"'Summary of Returns'!B16","v":"Street & Hwy Lights"},{"$f":"'Summary of Returns'!C16","v":6}]

{"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,{"$f":"IF(COUNTIF(AC4:AC490,\"err\"),\"err\",\"ok\")","v":"ok"}]
[null,null,null,"Allocation",null,"Total",null,"Power Supply",null,null,"Transmission",null,"Station Equipment",null,"Pri & Sec. Distr Plant",null,null,"Customer Services",null,null,"Meters",null,"Lighting",null,"Meter Reading Billing and Cust Acct Service",null,"Load Management"]
["Description",null,"Name","Vector",null,"System",null,"Demand","Energy",null,"Demand",null,"Demand",null,"Demand","Customer",null,"Demand","Customer",null,"Customer",null,"Customer",null,"Customer",null,"Customer","Total Check","Status"]
[]
["Plant in Service"]
[]
["Intangible Plant"]
[301,"ORGANIZATION","P301","PT&D",null,0,null,{"$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,{"$f":"SUM(F8:F10)","v":0},null,{"$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,{"$f":"SUM(F15:F23)","v":0},null,{"$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,{"$f":"SUM(F27:F34)","v":0},null,{"$f":"SUM(H27:H34)","v":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,248272.96,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":248272.96},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},{"$f":"SUM(H40:AA40)","v":248272.96},{"$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,{"$f":"IF(ABS(AB41-F41)<1,\"ok\",\"err\")","v":"ok"}]
[362,"STATION EQUIPMENT","P362","F001",null,11771751.34,null,0,0,null,0,null,11771751.34,null,0,0,null,0,0,null,0,null,0,null,0,null,0,11771751.34,"ok"]
[364,"POLES, TOWERS AND FIXTURES","P364","F002",null,51614685.840000004,null,0,0,null,0,null,0,null,20688882.107680544,30925803.732319459,null,0,0,null,0,null,0,null,0,null,0,51614685.840000004,"ok"]
[365,"OVERHEAD CONDUCTORS AND DEVICE","P365","F003",null,20580829.209999997,null,0,0,null,0,null,0,null,7354942.446139982,13225886.763860015,null,0,0,null,0,null,0,null,0,null,0,20580829.209999997,"ok"]
[366,"UNDERGROUND CONDUIT","P366","F004",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[367,"UNDERGROUND CONDUCTORS AND DEV","P367","F004",null,3784025.09,null,0,0,null,0,null,0,null,519171.50902067736,3264853.5809793225,null,0,0,null,0,null,0,null,0,null,0,3784025.09,"ok"]
[368,"LINE TRANSFORMERS","P368","F005",null,15976025.57,null,0,0,null,0,null,0,null,6240784.4987818953,9735241.071218105,null,0,0,null,0,null,0,null,0,null,0,15976025.57,"ok"]
[369,"SERVICES","P369","F006",null,4417660.0999999987,null,0,0,null,0,null,0,null,0,0,null,0,4417660.0999999987,null,0,null,0,null,0,null,0,4417660.0999999987,"ok"]
[370,"METERS","P370","F007",null,5815586.830000001,null,0,0,null,0,null,0,null,0,0,null,0,0,null,5815586.830000001,null,0,null,0,null,0,5815586.830000001,"ok"]
[371,"INSTALLATIONS ON CONSUMERS PRE","P371","F013",null,4087561.6,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,4087561.6,null,0,null,0,4087561.6,"ok"]
[372,"LEASED PROP. ON CONSUMERS PREMISES","P372","F013",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[373,"STREET LIGHTING AND SIGNAL SYS","P373","F008",null,118205.35,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,118205.35,null,0,null,0,118205.35,"ok"]
[]
[null,"Total Distribution Plant","PDIST",null,null,{"$f":"SUM(F40:F53)","v":118414603.88999997},null,{"$f":"SUM(H40:H53)","v":0},{"$f":"SUM(I40:I53)","v":0},null,null,{"$f":"SUM(L40:L53)","v":0},{"$f":"SUM(M40:M53)","v":12020024.300000001},null,{"$f":"SUM(O40:O53)","v":34803780.561623104},{"$f":"SUM(P40:P53)","v":57151785.148376904},null,{"$f":"SUM(R40:R52)","v":0},{"$f":"SUM(S40:S52)","v":4417660.0999999987},null,{"$f":"SUM(U40:U52)","v":5815586.830000001},null,{"$f":"SUM(W40:W52)","v":4205766.95},null,{"$f":"SUM(Y40:Y52)","v":0},null,{"$f":"SUM(AA40:AA52)","v":0},{"$f":"SUM(H54:AA54)","v":118414603.89000002},{"$f":"IF(ABS(AB54-F54)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Transmission and Distribution Plant","PT&D",null,null,{"$f":"F35+F54","v":118414603.88999997},null,{"$f":"H35+H54","v":0},0,0,0,0,12020024.300000001,null,{"$f":"O35+O54","v":34803780.561623104},57151785.148376904,0,0,4417660.0999999987,0,5815586.830000001,0,4205766.95,0,0,0,0,{"$f":"SUM(H56:AA56)","v":118414603.89000002},{"$f":"IF(ABS(AB56-F56)<1,\"ok\",\"err\")","v":"ok"}]
[]
[null,"Total Production, Transmission & Distribution Plant","PPT&D",null,null,{"$f":"F56+F24","v":118414603.88999997},null,{"$f":"H56+H24","v":0},0,0,0,0,12020024.300000001,null,34803780.561623104,57151785.148376904,0,0,4417660.0999999987,0,5815586.830000001,0,4205766.95,0,0,null,{"$f":"AA56+AA24","v":0},{"$f":"SUM(H58:AA58)","v":118414603.89000002},{"$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,293644.03000000003,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":29807.20502539301},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":86306.266690250181},{"$f":"IF(VLOOKUP($D63,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D63,$C$5:$AA$496,14,)/VLOOKUP($D63,$C$5:$AA$496,4,))*$F63))","v":141724.75320909973},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":10954.894686294279},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":14421.467432872445},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":10429.442956090514},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},{"$f":"SUM(H63:AA63)","v":293644.03000000014},{"$f":"IF(ABS(AB63-F63)<1,\"ok\",\"err\")","v":"ok"}]
[390,"STRUCTURES AND IMPROVEMENTS","P390","PT&D",null,3535754.03,null,0,0,null,0,null,358907.16147564643,null,1039209.7202327143,1706501.1242007189,null,0,131907.37450133273,null,173648.21479358015,null,125580.43479600843,null,0,null,0,{"$f":"SUM(H64:AA64)","v":3535754.0300000007},{"$f":"IF(ABS(AB64-F64)<1,\"ok\",\"err\")","v":"ok"}]
[391,"OFFICE FURNITURE AND EQUIPMENT","P391","PT&D",null,1084070.2900000003,null,0,0,null,0,null,110041.75836970791,null,318624.08222539671,523217.1561995222,null,0,40443.103370739394,null,53240.940679705251,null,38503.249154929195,null,0,null,0,1084070.2900000007,"ok"]
[392,"TRANSPORTATION EQUIPMENT","P392","PT&D",null,4026093.7,null,0,0,null,0,null,408680.53870307916,null,1183327.7066526299,1943159.3280790048,null,0,150200.33773767808,null,197729.8131218364,null,142995.9757057734,null,0,null,0,4026093.700000002,"ok"]
[393,"STORES EQUIPMENT","P393","PT&D",null,48468.22,null,0,0,null,0,null,4919.9099016447017,null,14245.517340576333,23392.767487846937,null,0,1808.1901604883371,null,2380.3748241001081,null,1721.4602853436024,null,0,null,0,48468.220000000023,"ok"]
[394,"TOOLS, SHOP & GARAGE EQUIPMENT","P394","PT&D",null,229173.83999999997,null,0,0,null,0,null,23262.967870780863,null,67357.536788569196,110608.77320060515,null,0,8549.7235617344395,null,11255.202668436064,null,8139.635909874326,null,0,null,0,229173.84000000003,"ok"]
[395,"LABORATORY EQUIPMENT","P395","PT&D",null,18417.400000000001,null,0,0,null,0,null,1869.5126130596736,null,5413.1426957361045,8888.9989343671423,null,0,687.09272718861769,null,904.5167180759131,null,654.13631157255747,null,0,null,0,18417.400000000009,"ok"]
[396,"POWER OPERATED EQUIPMENT","P396","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"]
[397,"COMMUNICATION EQUIPMENT","P397","PT&D",null,291141.19,null,0,0,null,0,null,29553.146854941679,null,85570.645480709398,140516.7791143365,null,0,10861.521943055996,null,14298.547768714141,null,10340.548838242377,null,0,null,0,291141.19000000012,"ok"]
[398,"MISCELLANEOUS EQUIPMENT","P398","PT&D",null,74648.42,null,0,0,null,0,null,7577.408468892243,null,21940.260268617771,36028.414750843811,null,0,2784.8874693562252,null,3666.1387529158483,null,2651.3102893741316,null,0,null,0,74648.420000000027,"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,{"$f":"SUM(F63:F74)","v":9601411.120000001},null,{"$f":"SUM(H63:H74)","v":0},0,null,{"$f":"SUM(K63:K74)","v":0},null,974619.60928314563,null,2821994.8783752001,4634038.0951763457,null,0,358197.12615786813,null,471545.2167602363,null,341016.19424720854,null,{"$f":"SUM(Y63:Y74)","v":0},null,{"$f":"SUM(AA63:AA74)","v":0},{"$f":"SUM(H75:AA75)","v":9601411.1200000048},{"$f":"IF(ABS(AB75-F75)<1,\"ok\",\"err\")","v":"ok"}]
[]
[106,"COMPLETED CONSTR NOT CLASSIFIED","P106","PT&D",null,0,null,{"$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,{"$f":"F12+F24+F35+F54+F75+F77+F78+F80","v":128016015.00999998},null,{"$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,{"$f":"M12+M24+M35+M54+M75+M77+M78+M80","v":12994643.909283146},null,{"$f":"O12+O24+O35+O54+O75+O77+O78+O80","v":37625775.439998306},{"$f":"P12+P24+P35+P54+P75+P77+P78+P80","v":61785823.243553251},null,{"$f":"R12+R24+R35+R54+R75+R77+R78+R80","v":0},{"$f":"S12+S24+S35+S54+S75+S77+S78+S80","v":4775857.2261578664},null,{"$f":"U12+U24+U35+U54+U75+U77+U78+U80","v":6287132.0467602368},null,{"$f":"W12+W24+W35+W54+W75+W77+W78+W80","v":4546783.1442472087},null,{"$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":128016015.01000002},{"$f":"IF(ABS(AB82-F82)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Construction Work in Progress (CWIP)"]
[null,"  CWIP Production","CWIP1","PPROD",null,0,null,{"$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,2449677.6,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":248661.76393680702},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":719996.0041780246},{"$f":"IF(VLOOKUP($D87,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D87,$C$5:$AA$496,14,)/VLOOKUP($D87,$C$5:$AA$496,4,))*$F87))","v":1182315.7218686165},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":91389.428633621879},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":120308.74841704471},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":87005.932965886328},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},{"$f":"SUM(H87:AA87)","v":2449677.600000001},{"$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,{"$f":"SUM(F85:F89)","v":2449677.6},null,{"$f":"SUM(H85:H89)","v":0},{"$f":"SUM(I85:I89)","v":0},null,{"$f":"SUM(K85:K89)","v":0},null,{"$f":"SUM(M85:M89)","v":248661.76393680702},null,{"$f":"SUM(O85:O89)","v":719996.0041780246},{"$f":"SUM(P85:P89)","v":1182315.7218686165},null,{"$f":"SUM(R85:R89)","v":0},{"$f":"SUM(S85:S89)","v":91389.428633621879},null,{"$f":"SUM(U85:U89)","v":120308.74841704471},null,{"$f":"SUM(W85:W89)","v":87005.932965886328},null,{"$f":"SUM(Y85:Y89)","v":0},null,{"$f":"SUM(AA85:AA89)","v":0},{"$f":"SUM(H91:AA91)","v":2449677.600000001},{"$f":"IF(ABS(AB91-F91)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Utility Plant",null,null,null,null,{"$f":"F82+F91","v":130465692.60999997},null,{"$f":"H82+H91","v":0},{"$f":"I82+I91","v":0},null,{"$f":"K82+K91","v":0},null,{"$f":"M82+M91","v":13243305.673219953},null,{"$f":"O82+O91","v":38345771.444176331},{"$f":"P82+P91","v":62968138.96542187},null,{"$f":"R82+R91","v":0},{"$f":"S82+S91","v":4867246.6547914883},null,{"$f":"U82+U91","v":6407440.7951772818},null,{"$f":"W82+W91","v":4633789.0772130955},null,{"$f":"Y82+Y91","v":0},null,{"$f":"AA82+AA91","v":0},{"$f":"SUM(H93:AA93)","v":130465692.61000001},{"$f":"IF(ABS(AB93-F93)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Rate Base"]
[]
["Utility Plant"]
["Plant in Service",null,null,null,null,{"$f":"F82","v":128016015.00999998},null,{"$f":"H82","v":0},{"$f":"I82","v":0},null,{"$f":"K82","v":0},null,{"$f":"M82","v":12994643.909283146},null,{"$f":"O82","v":37625775.439998306},{"$f":"P82","v":61785823.243553251},null,{"$f":"R82","v":0},{"$f":"S82","v":4775857.2261578664},null,{"$f":"U82","v":6287132.0467602368},null,{"$f":"W82","v":4546783.1442472087},null,{"$f":"Y82","v":0},null,{"$f":"AA82","v":0},{"$f":"SUM(H98:AA98)","v":128016015.01000002},{"$f":"IF(ABS(AB98-F98)<1,\"ok\",\"err\")","v":"ok"}]
["Construction Work in Progress (CWIP)",null,null,null,null,{"$f":"F91","v":2449677.6},null,{"$f":"H91","v":0},{"$f":"I91","v":0},null,{"$f":"K91","v":0},null,{"$f":"M91","v":248661.76393680702},null,{"$f":"O91","v":719996.0041780246},{"$f":"P91","v":1182315.7218686165},null,{"$f":"R91","v":0},{"$f":"S91","v":91389.428633621879},null,{"$f":"U91","v":120308.74841704471},null,{"$f":"W91","v":87005.932965886328},null,{"$f":"Y91","v":0},null,{"$f":"AA91","v":0},{"$f":"SUM(H99:AA99)","v":2449677.600000001},{"$f":"IF(ABS(AB99-F99)<1,\"ok\",\"err\")","v":"ok"}]
[]
["    Total Utility Plant",null,"TUP",null,null,{"$f":"F98+F99","v":130465692.60999997},null,{"$f":"H98+H99","v":0},0,null,0,null,13243305.673219953,null,38345771.444176331,62968138.96542187,null,0,4867246.6547914883,null,6407440.7951772818,null,4633789.0772130955,null,0,null,0,{"$f":"SUM(H101:AA101)","v":130465692.61000001},{"$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,-48200.97,null,0,0,null,0,null,-4892.7819006326044,null,-14166.968664572365,-23263.781585102271,null,0,-1798.219940406178,null,-2367.2496222309087,null,-1711.9682870556917,null,0,null,0,-48200.970000000016,"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"]
["Distribution ",null,"ADEPRD12","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"]
["  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,5295242.59,null,0,0,null,0,null,5295242.59,null,0,0,null,0,0,null,0,null,0,null,0,null,0,5295242.59,"ok"]
["  Dist-Poles and Fixtures",null,"ADEPRD3","P364",null,12997530.93,null,0,0,null,0,null,0,null,5209842.5230229292,7787688.4069770705,null,0,0,null,0,null,0,null,0,null,0,12997530.93,{"$f":"IF(ABS(AB111-F111)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-OH Conductor",null,"ADEPRD4","P365",null,9218569.2300000004,null,0,0,null,0,null,0,null,3294427.3250886663,5924141.9049113346,null,0,0,null,0,null,0,null,0,null,0,9218569.2300000004,"ok"]
["  Dist-UG Conduit",null,"ADEPRD5","P366",null,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
["  Dist-UG Conductor",null,"ADEPRD6","P367",null,1384413.82,null,0,0,null,0,null,0,null,189942.77124057876,1194471.0487594213,null,0,0,null,0,null,0,null,0,null,0,1384413.82,"ok"]
["  Dist-Line Transformers",null,"ADEPRD7","P368",null,7214542.5499999998,null,0,0,null,0,null,0,null,2818248.2003778117,4396294.3496221881,null,0,0,null,0,null,0,null,0,null,0,7214542.5499999998,{"$f":"IF(ABS(AB115-F115)<1,\"ok\",\"err\")","v":"ok"}]
["  Dist-Services",null,"ADEPRD8","P369",null,236841.68,null,0,0,null,0,null,0,null,0,0,null,0,236841.68,null,0,null,0,null,0,null,0,236841.68,"ok"]
["  Dist-Meters",null,"ADEPRD9","P370",null,2757345.81,null,0,0,null,0,null,0,null,0,0,null,0,0,null,2757345.81,null,0,null,0,null,0,2757345.81,"ok"]
["  Dist-Installations on Customer Premises",null,"ADEPRD10","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,"ADEPRD11","P373",null,-154203.04,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,-154203.04,null,0,null,0,-154203.04,"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,6507000.2800000003,null,0,0,null,0,null,660512.29254090297,null,1912502.363896901,3140547.4472426451,null,0,242754.81708614129,null,319572.28152641776,null,231111.0777069944,null,0,null,0,6507000.2800000021,{"$f":"IF(ABS(AB122-F122)<1,\"ok\",\"err\")","v":"ok"}]
[]
["   Total Accumulated Depreciation & Amort",null,"TADEPR",null,null,{"$f":"SUM(F104:F122)","v":45409082.880000003},null,{"$f":"SUM(H104:H122)","v":0},{"$f":"SUM(I104:I122)","v":0},null,{"$f":"SUM(K104:K122)","v":0},null,{"$f":"SUM(M104:M122)","v":5950862.1006402709},null,{"$f":"SUM(O104:O122)","v":13410796.214962313},{"$f":"SUM(P104:P122)","v":22419879.375927556},null,{"$f":"SUM(R104:R122)","v":0},{"$f":"SUM(S104:S122)","v":477798.2771457351},null,{"$f":"SUM(U104:U122)","v":3074550.8419041871},null,{"$f":"SUM(W104:W122)","v":75196.069419938693},null,{"$f":"SUM(Y104:Y122)","v":0},null,{"$f":"SUM(AA104:AA122)","v":0},{"$f":"SUM(H124:AA124)","v":45409082.879999995},{"$f":"IF(ABS(AB124-F124)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Net Utility Plant",null,"NTPLANT",null,null,{"$f":"F101-F124","v":85056609.729999959},null,{"$f":"H101-H124","v":0},{"$f":"I101-I124","v":0},null,{"$f":"K101-K124","v":0},null,{"$f":"M101-M124","v":7292443.5725796819},null,{"$f":"O101-O124","v":24934975.22921402},{"$f":"P101-P124","v":40548259.589494318},null,{"$f":"R101-R124","v":0},{"$f":"S101-S124","v":4389448.3776457533},null,{"$f":"U101-U124","v":3332889.9532730947},null,{"$f":"W101-W124","v":4558593.0077931564},null,{"$f":"Y101-Y124","v":0},null,{"$f":"AA101-AA124","v":0},{"$f":"SUM(H126:AA126)","v":85056609.730000019},{"$f":"IF(ABS(AB126-F126)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Working Capital"]
["Cash Working Capital - Operation and Maintenance Expenses",null,"CWC","OMLPP",null,{"$f":"0.125*(F285-F180)","v":1192240.4424999999},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":77252.474427017121},null,{"$f":"0.125*(O285-O180)","v":274336.09893488092},{"$f":"0.125*(P285-P180)","v":481250.95732198918},null,{"$f":"0.125*(R285-R180)","v":0},{"$f":"0.125*(S285-S180)","v":21500.815493761296},null,{"$f":"0.125*(U285-U180)","v":35386.460951345653},null,{"$f":"0.125*(W285-W180)","v":11948.131809767019},null,{"$f":"0.125*(Y285-Y180)","v":290839.12050721695},null,{"$f":"0.125*(AA285-AA180)","v":-273.61694597809515},{"$f":"SUM(H129:AA129)","v":1192240.4425000001},{"$f":"IF(ABS(AB129-F129)<1,\"ok\",\"err\")","v":"ok"}]
["Materials and Supplies (13-Month Avg)",null,"M&S","TPIS",13,736584.69615384587,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":74769.206296564225},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":216492.99400437568},{"$f":"IF(VLOOKUP($D130,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D130,$C$5:$AA$496,14,)/VLOOKUP($D130,$C$5:$AA$496,4,))*$F130))","v":355506.23753530247},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":27479.556706470252},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":36175.202360269104},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":26161.499250864385},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},{"$f":"SUM(H130:AA130)","v":736584.6961538461},{"$f":"IF(ABS(AB130-F130)<1,\"ok\",\"err\")","v":"ok"}]
["Prepayments (13-Month Average)",null,"PREPAY","TPIS",13,210616.83846153846,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":21379.284591017073},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":61903.363162938738},{"$f":"IF(VLOOKUP($D131,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D131,$C$5:$AA$496,14,)/VLOOKUP($D131,$C$5:$AA$496,4,))*$F131))","v":101652.39679023052},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":7857.4227594765271},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":10343.829829224291},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":7480.5413286513804},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},{"$f":"SUM(H131:AA131)","v":210616.83846153854},{"$f":"IF(ABS(AB131-F131)<1,\"ok\",\"err\")","v":"ok"}]
[]
["  Total Working Capital",null,"TWC",null,null,{"$f":"SUM(F129:F132)","v":2139441.9771153843},null,{"$f":"SUM(H129:H132)","v":0},0,null,0,null,173400.9653145984,null,552732.45610219531,938409.59164752217,null,0,56837.794959708073,null,81905.49314083904,null,45590.172389282787,null,{"$f":"SUM(Y129:Y132)","v":290839.12050721695},null,{"$f":"SUM(AA129:AA132)","v":-273.61694597809515},{"$f":"SUM(H133:AA133)","v":2139441.9771153848},{"$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,null,{"$f":"SUM(H136:H139)","v":0},{"$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",null,"CSTDEP","TPIS",null,1454411.08,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":147634.29466883175},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":427472.64620954415},{"$f":"IF(VLOOKUP($D142,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D142,$C$5:$AA$496,14,)/VLOOKUP($D142,$C$5:$AA$496,4,))*$F142))","v":701958.93775732524},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":54259.302366813055},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":71429.145091861181},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":51656.753905625104},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},{"$f":"SUM(H142:AA142)","v":1454411.0800000005},{"$f":"IF(ABS(AB142-F142)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Net Rate Base",null,"RB",null,null,{"$f":"F126+F133-F142","v":85741640.627115339},null,{"$f":"H126+H133-H142","v":0},{"$f":"I126+I133-I142","v":0},null,{"$f":"K126+K133-K142","v":0},null,{"$f":"M126+M133-M142","v":7318210.2432254488},null,{"$f":"O126+O133-O142","v":25060235.039106671},{"$f":"P126+P133-P142","v":40784710.24338451},null,{"$f":"R126+R133-R142","v":0},{"$f":"S126+S133-S142","v":4392026.8702386487},null,{"$f":"U126+U133-U142","v":3343366.3013220727},null,{"$f":"W126+W133-W142","v":4552526.4262768142},null,{"$f":"Y126+Y133-Y142","v":290839.12050721695},null,{"$f":"AA126+AA133-AA142","v":-273.61694597809515},{"$f":"SUM(H144:AA144)","v":85741640.627115399},{"$f":"IF(ABS(AB144-F144)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses"]
[]
["Steam Power Production Operations Expense"]
[500,"OPERATION SUPV AND ENGINEERING","OM500","PPROD",null,0,null,{"$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,39211840.719999999,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":14603621.846187126},{"$f":"IF(VLOOKUP($D175,$C$5:$AA$496,7,)=0,0,((VLOOKUP($D175,$C$5:$AA$496,7,)/VLOOKUP($D175,$C$5:$AA$496,4,))*$F175))","v":24608218.873812877},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},{"$f":"SUM(H175:AA175)","v":39211840.719999999},{"$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,{"$f":"SUM(F175:F179)","v":39211840.719999999},null,{"$f":"SUM(H175:H179)","v":14603621.846187126},{"$f":"SUM(I175:I179)","v":24608218.873812877},null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H180:AA180)","v":39211840.719999999},{"$f":"IF(ABS(AB180-F180)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission Expenses"]
[560,"OPERATION SUPERVISION AND ENG","OM560","PTRAN",null,0,null,{"$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,{"$f":"SUM(F183:F197)","v":0},null,{"$f":"SUM(H183:H197)","v":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,432742.04000000004,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":43926.759585021435},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":127189.20221985411},{"$f":"IF(VLOOKUP($D202,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D202,$C$5:$AA$496,14,)/VLOOKUP($D202,$C$5:$AA$496,4,))*$F202))","v":208859.20555647719},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":16144.184761842924},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":21252.859241493126},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":15369.828635311398},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},{"$f":"SUM(H202:AA202)","v":432742.04000000015},{"$f":"IF(ABS(AB202-F202)<1,\"ok\",\"err\")","v":"ok"}]
[581,"LOAD DISPATCHING","OM581","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","OM582","P362",null,100060.39,null,0,0,null,0,null,100060.39,null,0,0,null,0,0,null,0,null,0,null,0,null,0,100060.39,"ok"]
[583,"OVERHEAD LINE EXPENSES","OM583","P365",null,1212207.58,null,0,0,null,0,null,0,null,433204.94488835178,779002.63511164836,null,0,0,null,0,null,0,null,0,null,0,1212207.58,"ok"]
[584,"UNDERGROUND LINE EXPENSES","OM584","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"]
[585,"STREET LIGHTING EXPENSE","OM585","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","OM586","P370",null,150897.91,null,0,0,null,0,null,0,null,0,0,null,0,0,null,150897.91,null,0,null,0,null,0,150897.91,"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,75742.38,null,0,0,null,0,null,0,null,0,0,null,0,75742.38,null,0,null,0,null,0,null,0,75742.38,"ok"]
[588,"MISCELLANEOUS DISTRIBUTION EXP","OM588","PDIST",null,773911.87999999989,null,0,0,null,0,null,78558.212400052362,null,227463.99819547797,373521.88021186867,null,0,28872.111385584834,null,38008.417788480445,null,27487.26001853593,null,0,null,0,773911.88000000012,"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,{"$f":"SUM(F202:F214)","v":2745562.18},null,{"$f":"SUM(H202:H214)","v":0},0,null,0,null,222545.36198507377,null,787858.14530368382,1361383.7208799943,null,0,120758.67614742776,null,210159.18702997357,null,42857.088653847328,null,0,null,0,{"$f":"SUM(H215:AA215)","v":2745562.1800000006},{"$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,427288.93,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":43373.225539748928},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":125586.453592711},{"$f":"IF(VLOOKUP($D220,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D220,$C$5:$AA$496,14,)/VLOOKUP($D220,$C$5:$AA$496,4,))*$F220))","v":206227.30914444363},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":15940.74713103947},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":20985.045697751502},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":15176.148894305639},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},{"$f":"SUM(H220:AA220)","v":427288.93000000011},{"$f":"IF(ABS(AB220-F220)<1,\"ok\",\"err\")","v":"ok"}]
[592,"MAINTENANCE OF STATION EQUIPME","OM592","P362",null,241393.85,null,0,0,null,0,null,241393.85,null,0,0,null,0,0,null,0,null,0,null,0,null,0,241393.85,"ok"]
[593,"MAINTENANCE OF OVERHEAD LINES","OM593","P365",null,2425632.3699999996,null,0,0,null,0,null,0,null,866844.88242950256,1558787.487570497,null,0,0,null,0,null,0,null,0,null,0,2425632.3699999996,"ok"]
[594,"MAINTENANCE OF UNDERGROUND LIN","OM594","P367",null,12732.13,null,0,0,null,0,null,0,null,1746.859227391496,10985.270772608503,null,0,0,null,0,null,0,null,0,null,0,12732.13,"ok"]
[595,"MAINTENANCE OF LINE TRANSFORME","OM595","P368",null,53378.509999999995,null,0,0,null,0,null,0,null,20851.480007744776,32527.029992255219,null,0,0,null,0,null,0,null,0,null,0,53378.509999999995,"ok"]
[596,"MAINTENANCE OF ST LIGHTS & SIG SYSTEMS","OM596","P373",null,14441.470000000001,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,14441.470000000001,null,0,null,0,14441.470000000001,"ok"]
[597,"MAINTENANCE OF METERS","OM597","P370",null,0,null,null,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[598,"MAINTENANCE OF MISC DISTR PLANT","OM598","PDIST",null,97658.680000000008,null,0,0,null,0,null,9913.1329088122366,null,28703.311559570277,47134.117869607093,null,0,3643.3247241652193,null,4796.2203527764941,null,3468.5725850687227,null,0,null,0,97658.680000000022,"ok"]
[]
["Total Distribution Maintenance Expense",null,"OMDM",null,null,{"$f":"SUM(F220:F228)","v":3272525.9399999995},null,{"$f":"SUM(H220:H228)","v":0},0,null,0,null,294680.2084485612,null,{"$f":"SUM(O220:O228)","v":1043732.9868169201},1855661.2153494114,null,0,19584.071855204689,null,25781.266050527996,null,33086.191479374364,null,0,null,0,{"$f":"SUM(H229:AA229)","v":3272525.9399999995},{"$f":"IF(ABS(AB229-F229)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Distribution Operation and Maintenance Expenses",null,null,null,null,{"$f":"F215+F229","v":6018088.1199999992},null,{"$f":"H215+H229","v":0},{"$f":"I215+I229","v":0},null,{"$f":"K215+K229","v":0},null,{"$f":"M215+M229","v":517225.57043363497},null,{"$f":"O215+O229","v":1831591.1321206039},{"$f":"P215+P229","v":3217044.9362294059},null,{"$f":"R215+R229","v":0},{"$f":"S215+S229","v":140342.74800263246},null,{"$f":"U215+U229","v":235940.45308050158},null,{"$f":"W215+W229","v":75943.280133221691},null,{"$f":"Y215+Y229","v":0},null,{"$f":"AA215+AA229","v":0},{"$f":"SUM(H231:AA231)","v":6018088.1200000001},{"$f":"IF(ABS(AB231-F231)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission and Distribution Expenses",null,null,null,null,{"$f":"F231+F199","v":6018088.1199999992},null,{"$f":"H231+H199","v":0},{"$f":"I231+I199","v":0},null,{"$f":"K231+K199","v":0},null,{"$f":"M231+M199","v":517225.57043363497},null,{"$f":"O231+O199","v":1831591.1321206039},{"$f":"P231+P199","v":3217044.9362294059},null,{"$f":"R231+R199","v":0},{"$f":"S231+S199","v":140342.74800263246},null,{"$f":"U231+U199","v":235940.45308050158},null,{"$f":"W231+W199","v":75943.280133221691},null,{"$f":"Y231+Y199","v":0},null,{"$f":"AA231+AA199","v":0},{"$f":"SUM(H233:AA233)","v":6018088.1200000001},{"$f":"IF(ABS(AB233-F233)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Steam Production, Transmission and Distribution Expenses",null,null,null,null,{"$f":"F170+F199+F231","v":6018088.1199999992},null,{"$f":"H170+H199+H231","v":0},{"$f":"I170+I199+I231","v":0},null,{"$f":"K170+K199+K231","v":0},null,{"$f":"M170+M199+M231","v":517225.57043363497},null,{"$f":"O170+O199+O231","v":1831591.1321206039},{"$f":"P170+P199+P231","v":3217044.9362294059},null,{"$f":"R170+R199+R231","v":0},{"$f":"S170+S199+S231","v":140342.74800263246},null,{"$f":"U170+U199+U231","v":235940.45308050158},null,{"$f":"W170+W199+W231","v":75943.280133221691},null,{"$f":"Y170+Y199+Y231","v":0},null,{"$f":"AA170+AA199+AA231","v":0},{"$f":"SUM(H235:AA235)","v":6018088.1200000001},{"$f":"IF(ABS(AB235-F235)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Production, Purchased Power, Trans and Distr Expenses",null,"OMSUB",null,null,{"$f":"F231+F199+F180+F170","v":45229928.839999996},null,{"$f":"H231+H199+H180+H170","v":14603621.846187126},{"$f":"I231+I199+I180+I170","v":24608218.873812877},null,{"$f":"K231+K199+K180+K170","v":0},null,{"$f":"M231+M199+M180+M170","v":517225.57043363497},null,{"$f":"O231+O199+O180+O170","v":1831591.1321206039},{"$f":"P231+P199+P180+P170","v":3217044.9362294059},null,{"$f":"R231+R199+R180+R170","v":0},{"$f":"S231+S199+S180+S170","v":140342.74800263246},null,{"$f":"U231+U199+U180+U170","v":235940.45308050158},null,{"$f":"W231+W199+W180+W170","v":75943.280133221691},null,{"$f":"Y231+Y199+Y180+Y170","v":0},null,{"$f":"AA231+AA199+AA180+AA170","v":0},{"$f":"SUM(H237:AA237)","v":45229928.840000004},{"$f":"IF(ABS(AB237-F237)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Accounts Expense"]
[901,"SUPERVISION/CUSTOMER ACCTS","OM901","F009",null,261073.58000000002,null,{"$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":261073.58000000002},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},{"$f":"SUM(H240:AA240)","v":261073.58000000002},{"$f":"IF(ABS(AB240-F240)<1,\"ok\",\"err\")","v":"ok"}]
[902,"METER READING EXPENSES","OM902","F009",null,24301.71,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":24301.71},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},{"$f":"SUM(H241:AA241)","v":24301.71},{"$f":"IF(ABS(AB241-F241)<1,\"ok\",\"err\")","v":"ok"}]
[903,"RECORDS AND COLLECTION","OM903","F009",null,1300339.2199999997,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":1300339.2199999997},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},{"$f":"SUM(H242:AA242)","v":1300339.2199999997},{"$f":"IF(ABS(AB242-F242)<1,\"ok\",\"err\")","v":"ok"}]
[904,"UNCOLLECTIBLE ACCOUNTS","OM904","F009",null,90025,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":90025},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},{"$f":"SUM(H243:AA243)","v":90025},{"$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,{"$f":"SUM(F240:F245)","v":1675739.5099999998},null,{"$f":"SUM(H240:H245)","v":0},0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,{"$f":"SUM(Y240:Y245)","v":1675739.5099999998},null,{"$f":"SUM(AA240:AA245)","v":0},{"$f":"SUM(H246:AA246)","v":1675739.5099999998},{"$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,137893.31000000003,null,null,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,137893.31000000003,null,0,137893.31000000003,"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,63572.59,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,63572.59,null,0,63572.59,"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,62703.750000000007,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,62703.750000000007,null,0,62703.750000000007,"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,-1882.19,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,-1882.19,{"$f":"SUM(H258:AA258)","v":-1882.19},{"$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,{"$f":"SUM(F249:F260)","v":262287.46000000002},null,{"$f":"SUM(H249:H261)","v":0},0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,{"$f":"SUM(Y249:Y261)","v":264169.65000000002},null,{"$f":"SUM(AA249:AA261)","v":-1882.19},{"$f":"SUM(H262:AA262)","v":262287.46000000002},{"$f":"IF(ABS(AB262-F262)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Sub-Total Transmission, Distribution, Cust Acct and Cust Service",null,"OMSUB2",null,null,{"$f":"F233+F246+F262","v":7956115.0899999989},null,{"$f":"H233+H246+H262","v":0},0,null,0,null,517225.57043363497,null,{"$f":"O233+O246+O262","v":1831591.1321206039},3217044.9362294059,null,0,140342.74800263246,null,235940.45308050158,null,75943.280133221691,null,1939909.1599999997,null,-1882.19,{"$f":"SUM(H264:AA264)","v":7956115.0899999989},{"$f":"IF(ABS(AB264-F264)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses (Continued)"]
[]
["Administrative and General Expense"]
[920,"ADMIN. & GEN. SALARIES-","OM920","OMSUB2",null,794837.89000000013,null,{"$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":51672.264215262498},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,13,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":182981.01703270516},{"$f":"(VLOOKUP($D269,$C$5:$AA$496,14,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":321391.68177213566},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":14020.628464691317},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,19,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":23571.103455738212},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,21,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":7586.9436097824055},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,23,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":193802.28743348568},null,{"$f":"(VLOOKUP($D269,$C$5:$AA$496,25,)/VLOOKUP($D269,$C$5:$AA$496,4,))*$F269","v":-188.03598380061902},{"$f":"SUM(H269:AA269)","v":794837.89000000013},{"$f":"IF(ABS(AB269-F269)<1,\"ok\",\"err\")","v":"ok"}]
[921,"OFFICE SUPPLIES AND EXPENSES","OM921","LBSUB2",null,181911.96999999997,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":7776.0171132533424},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":34633.628971375307},{"$f":"IF(VLOOKUP($D270,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D270,$C$5:$AA$496,14,)/VLOOKUP($D270,$C$5:$AA$496,4,))*$F270))","v":59885.961708652299},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":3558.8009948047697},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":4693.1497873605767},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":1860.8166667159478},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":69503.594757837738},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},{"$f":"SUM(H270:AA270)","v":181911.96999999997},{"$f":"IF(ABS(AB270-F270)<1,\"ok\",\"err\")","v":"ok"}]
[923,"OUTSIDE SERVICES EMPLOYED","OM923","OMSUB2",null,41986.3,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":2729.5215971916932},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,13,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":9665.7393565375551},{"$f":"(VLOOKUP($D271,$C$5:$AA$496,14,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":16977.106575014204},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":740.62185549190292},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,19,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":1245.113542616421},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,21,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":400.77064076978888},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,23,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":10237.359193921364},null,{"$f":"(VLOOKUP($D271,$C$5:$AA$496,25,)/VLOOKUP($D271,$C$5:$AA$496,4,))*$F271","v":-9.9327615429203178},41986.30000000001,"ok"]
[924,"PROPERTY INSURANCE","OM924","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","OM925","LBSUB2",null,3004.6499999999996,null,0,0,null,0,null,128.43690175713371,null,572.04555197133448,989.13971877662664,null,0,58.78091149823814,null,77.517012808958967,null,30.735211089452072,null,1147.9946920982559,null,0,3004.6499999999996,"ok"]
[926,"EMPLOYEE BENEFITS","OM926","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"]
[928,"ASSOCIATED DUES","OM928","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 - CREDIT","OM929","OMSUB2",null,-46980.71,null,0,0,null,0,null,-3054.207267522972,null,-10815.511194010365,-18996.589855258397,null,0,-828.7212879564762,null,-1393.2239388261103,null,-448.44364115246225,null,-11455.127111830605,null,11.114296557379239,-46980.710000000006,"ok"]
[930,"MISCELLANEOUS GENERAL EXPENSES","OM930","OMSUB2",null,506785.99999999994,null,0,0,null,0,null,32946.064124592769,null,116668.08900861091,204918.26935750822,null,0,8939.506164089702,null,15028.857313180857,null,4837.4100588324809,null,123567.6950922237,null,-119.89111903860105,506786.00000000006,"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,null,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,100262.35000000002,null,0,0,null,0,null,8596.1282979675489,null,29392.650631253746,47797.153069678767,null,0,5174.1588448384418,null,3928.7173573847413,null,5373.5417988768513,null,0,null,0,100262.35000000009,"ok"]
[]
["Total Administrative and General Expense",null,"OMAG",null,null,{"$f":"SUM(F269:F282)","v":1581808.4500000002},null,{"$f":"SUM(H269:H282)","v":0},{"$f":"SUM(I269:I282)","v":0},null,{"$f":"SUM(K269:K282)","v":0},null,{"$f":"SUM(M269:M282)","v":100794.22498250201},null,{"$f":"SUM(O269:O282)","v":363097.65935844363},{"$f":"SUM(P269:P282)","v":632962.72234650736},null,{"$f":"SUM(R269:R282)","v":0},{"$f":"SUM(S269:S282)","v":31663.7759474579},null,{"$f":"SUM(U269:U282)","v":47151.234530263653},null,{"$f":"SUM(W269:W282)","v":19641.774344914462},null,{"$f":"SUM(Y269:Y282)","v":386803.80405773612},null,{"$f":"SUM(AA269:AA282)","v":-306.74556782476117},{"$f":"SUM(H283:AA283)","v":1581808.4500000004},{"$f":"IF(ABS(AB283-F283)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operation and Maintenance Expenses",null,"TOM",null,null,{"$f":"F237+F246+F262+F283","v":48749764.259999998},null,{"$f":"H237+H246+H262+H283","v":14603621.846187126},{"$f":"I237+I246+I262+I283","v":24608218.873812877},null,{"$f":"K237+K246+K262+K283","v":0},null,{"$f":"M237+M246+M262+M283","v":618019.79541613697},null,{"$f":"O237+O246+O262+O283","v":2194688.7914790474},{"$f":"P237+P246+P262+P283","v":3850007.6585759134},null,{"$f":"R237+R246+R262+R283","v":0},{"$f":"S237+S246+S262+S283","v":172006.52395009037},null,{"$f":"U237+U246+U262+U283","v":283091.68761076522},null,{"$f":"W237+W246+W262+W283","v":95585.054478136153},null,{"$f":"Y237+Y246+Y262+Y283","v":2326712.9640577356},null,{"$f":"AA237+AA246+AA262+AA283","v":-2188.9355678247612},{"$f":"SUM(H285:AA285)","v":48749764.260000005},{"$f":"IF(ABS(AB285-F285)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses Less Purchase Power",null,"OMLPP",null,null,{"$f":"F285-F180","v":9537923.5399999991},null,{"$f":"H285-H180","v":0},{"$f":"I285-I180","v":0},null,{"$f":"K285-K180","v":0},null,{"$f":"M285-M180","v":618019.79541613697},null,{"$f":"O285-O180","v":2194688.7914790474},{"$f":"P285-P180","v":3850007.6585759134},{"$f":"Q285-Q180","v":0},{"$f":"R285-R180","v":0},{"$f":"S285-S180","v":172006.52395009037},null,{"$f":"U285-U180","v":283091.68761076522},null,{"$f":"W285-W180","v":95585.054478136153},null,{"$f":"Y285-Y180","v":2326712.9640577356},null,{"$f":"AA285-AA180","v":-2188.9355678247612},{"$f":"SUM(H287:AA287)","v":9537923.540000001},{"$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,268395.96000000008,null,0,0,null,0,null,268395.96000000008,null,0,0,null,0,0,null,0,null,0,null,0,null,0,268395.96000000008,"ok"]
["  Dist-Poles and Fixtures",null,"DEPRDP3","P364",null,2147416.2799999998,null,0,0,null,0,null,0,null,860755.83973822568,1286660.440261774,null,0,0,null,0,null,0,null,0,null,0,2147416.2799999998,"ok"]
["  Dist-OH Conductor",null,"DEPRDP4","P365",null,612964.65999999992,null,0,0,null,0,null,0,null,219054.3320590416,393910.32794095832,null,0,0,null,0,null,0,null,0,null,0,612964.65999999992,"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,113715.67000000001,null,0,0,null,0,null,0,null,15601.888092448504,98113.781907551514,null,0,0,null,0,null,0,null,0,null,0,113715.67000000001,"ok"]
["  Dist-Line Transformers",null,"DEPRDP7","P368",null,342244.92999999993,null,0,0,null,0,null,0,null,133692.62865612042,208552.30134387952,null,0,0,null,0,null,0,null,0,null,0,342244.92999999993,"ok"]
["  Dist-Services",null,"DEPRDP8","P369",null,152378.54999999999,null,0,0,null,0,null,0,null,0,0,null,0,152378.54999999999,null,0,null,0,null,0,null,0,152378.54999999999,"ok"]
["  Dist-Meters",null,"DEPRDP9","P370",null,392564.99,null,0,0,null,0,null,0,null,0,0,null,0,0,null,392564.99,null,0,null,0,null,0,392564.99,"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,148385.76999999999,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,148385.76999999999,null,0,null,0,148385.76999999999,"ok"]
["  Distribution Plant",null,"DEPRDP12","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"]
["  General Plant",null,"DEPRGP","PGP",null,200901.18000000005,null,0,0,null,0,null,20393.067967713785,null,59047.789323235884,96963.218203063501,null,0,7494.9634400953119,null,9866.6736885324899,null,7135.4673773591539,null,0,null,0,{"$f":"SUM(H307:AA307)","v":200901.18000000014},{"$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 Property Losses & Unrecover",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,{"$f":"SUM(F293:F311)","v":4378967.9899999993},null,{"$f":"SUM(H293:H311)","v":0},{"$f":"SUM(I293:I311)","v":0},null,{"$f":"SUM(K293:K311)","v":0},null,{"$f":"SUM(M293:M311)","v":288789.02796771389},null,{"$f":"SUM(O293:O311)","v":1288152.477869072},{"$f":"SUM(P293:P311)","v":2084200.0696572268},null,{"$f":"SUM(R293:R311)","v":0},{"$f":"SUM(S293:S311)","v":159873.5134400953},null,{"$f":"SUM(U293:U311)","v":402431.66368853248},null,{"$f":"SUM(W293:W311)","v":155521.23737735915},null,{"$f":"SUM(Y293:Y311)","v":0},null,{"$f":"SUM(AA293:AA311)","v":0},{"$f":"SUM(H312:AA312)","v":4378967.99},{"$f":"IF(ABS(AB312-F312)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Property Taxes",null,"PTAX","NTPLANT",null,0,null,{"$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",null,"OT","NTPLANT",null,72295.350000000006,null,{"$f":"IF(VLOOKUP($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":6198.3396952741305},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":21193.917405827913},{"$f":"IF(VLOOKUP($D316,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D316,$C$5:$AA$496,14,)/VLOOKUP($D316,$C$5:$AA$496,4,))*$F316))","v":34464.700958794609},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":3730.8882610789674},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":2832.8479873372698},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":3874.6556916871741},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},{"$f":"SUM(H316:AA316)","v":72295.350000000079},{"$f":"IF(ABS(AB316-F316)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Interest -- LTD",null,"INTLTD","NTPLANT",null,2127309.0099999998,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":182387.71761665595},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":623636.39507400594},{"$f":"IF(VLOOKUP($D318,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D318,$C$5:$AA$496,14,)/VLOOKUP($D318,$C$5:$AA$496,4,))*$F318))","v":1014132.5669852818},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":109782.33334642572},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":83357.270521865357},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":114012.72645576659},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},{"$f":"SUM(H318:AA318)","v":2127309.0100000016},{"$f":"IF(ABS(AB318-F318)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Interest -- Other",null,"INTOTH","NTPLANT",null,32232.45,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":2763.4927323948032},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":9449.1814907525568},{"$f":"IF(VLOOKUP($D320,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D320,$C$5:$AA$496,14,)/VLOOKUP($D320,$C$5:$AA$496,4,))*$F320))","v":15365.881075605819},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":1663.3942477740927},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":1263.0083554398614},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":1727.492098032892},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},{"$f":"SUM(H320:AA320)","v":32232.450000000026},{"$f":"IF(ABS(AB320-F320)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Donations",null,"DONAT","NTPLANT",null,0,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":0},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":0},{"$f":"IF(VLOOKUP($D322,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D322,$C$5:$AA$496,14,)/VLOOKUP($D322,$C$5:$AA$496,4,))*$F322))","v":0},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":0},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":0},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":0},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},{"$f":"SUM(H322:AA322)","v":0},{"$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,28427.41,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":2437.2624772801119},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":8333.7058275754443},{"$f":"IF(VLOOKUP($D326,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D326,$C$5:$AA$496,14,)/VLOOKUP($D326,$C$5:$AA$496,4,))*$F326))","v":13551.939159061369},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":1467.0305941098402},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":1113.9102473908954},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":1523.5616945823608},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},{"$f":"SUM(H326:AA326)","v":28427.410000000025},{"$f":"IF(ABS(AB326-F326)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Other Expenses",null,"TOE",null,null,{"$f":"SUM(F312:F326)","v":6639232.209999999},null,{"$f":"SUM(H312:H326)","v":0},{"$f":"SUM(I312:I326)","v":0},null,{"$f":"SUM(K312:K326)","v":0},null,{"$f":"SUM(M312:M326)","v":482575.84048931889},null,{"$f":"SUM(O312:O326)","v":1950765.6776672339},{"$f":"SUM(P312:P326)","v":3161715.1578359702},{"$f":"SUM(Q312:Q326)","v":0},{"$f":"SUM(R312:R326)","v":0},{"$f":"SUM(S312:S326)","v":276517.15988948394},null,{"$f":"SUM(U312:U326)","v":490998.70080056589},null,{"$f":"SUM(W312:W326)","v":276659.67331742815},null,{"$f":"SUM(Y312:Y326)","v":0},null,{"$f":"SUM(AA312:AA326)","v":0},{"$f":"SUM(H328:AA328)","v":6639232.21},{"$f":"IF(ABS(AB328-F328)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Cost of Service (O&M + Other Expenses)",null,null,null,null,{"$f":"F285+F328","v":55388996.469999999},null,{"$f":"H285+H328","v":14603621.846187126},{"$f":"I285+I328","v":24608218.873812877},null,{"$f":"K285+K328","v":0},null,{"$f":"M285+M328","v":1100595.6359054558},null,{"$f":"O285+O328","v":4145454.4691462815},7011722.8164118836,0,0,448523.68383957434,0,774090.38841133111,0,372244.72779556434,0,2326712.9640577356,0,-2188.9355678247612,{"$f":"SUM(H330:AA330)","v":55388996.469999999},{"$f":"IF(ABS(AB330-F330)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Labor Expenses - for Labor Allocator"]
[]
["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,{"$f":"SUM(F370:F377)","v":0},null,{"$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},{"$f":"IF(ABS(AB379-F379)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Distribution Operation Labor Expense"]
[580,"OPERATION SUPERVISION AND ENGI","LB580","PDIST",null,243517.93,null,{"$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":24719.007115075019},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":71573.474217874173},{"$f":"IF(VLOOKUP($D382,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D382,$C$5:$AA$496,14,)/VLOOKUP($D382,$C$5:$AA$496,4,))*$F382))","v":117531.82426777351},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":9084.8544660498701},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":11959.670682954158},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":8649.0992502733407},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},{"$f":"SUM(H382:AA382)","v":243517.93000000008},{"$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,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[583,"OVERHEAD LINE EXPENSES","LB583","P365",null,223612.68,null,0,0,null,0,null,0,null,79912.153919823395,143700.52608017661,null,0,0,null,0,null,0,null,0,null,0,223612.68,"ok"]
[584,"UNDERGROUND LINE EXPENSES","LB584","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"]
[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,29423.08,null,0,0,null,0,null,0,null,0,0,null,0,0,null,29423.08,null,0,null,0,null,0,29423.08,"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,22264.5,null,0,0,null,0,null,0,null,0,0,null,0,22264.5,null,0,null,0,null,0,null,0,22264.5,"ok"]
[588,"MISCELLANEOUS DISTRIBUTION EXP","LB588","PDIST",null,195696.03,null,0,0,null,0,null,19864.703834998658,null,57517.919759523793,94450.997541991819,null,0,7300.7763828056904,null,9611.0379747459156,null,6950.5945059342012,null,0,null,0,195696.03000000006,"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,{"$f":"SUM(F382:F393)","v":714514.22},null,{"$f":"SUM(H382:H393)","v":0},{"$f":"SUM(I382:I393)","v":0},null,{"$f":"SUM(K382:K393)","v":0},null,{"$f":"SUM(M382:M393)","v":44583.710950073677},null,{"$f":"SUM(O382:O393)","v":209003.54789722138},{"$f":"SUM(P382:P393)","v":355683.34788994194},null,{"$f":"SUM(R382:R393)","v":0},{"$f":"SUM(S382:S393)","v":38650.130848855559},null,{"$f":"SUM(U382:U393)","v":50993.788657700075},null,{"$f":"SUM(W382:W393)","v":15599.693756207542},null,{"$f":"SUM(Y382:Y393)","v":0},null,{"$f":"SUM(AA382:AA393)","v":0},{"$f":"SUM(H394:AA394)","v":714514.2200000002},{"$f":"IF(ABS(AB394-F394)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Labor Expenses (Continued)"]
[]
["Distribution Maintenance Labor Expense"]
[590,"MAINTENANCE SUPERVISION AND EN","LB590","PDIST",null,238646.23,null,{"$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":24224.490810002491},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":70141.610476476504},{"$f":"IF(VLOOKUP($D401,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D401,$C$5:$AA$496,14,)/VLOOKUP($D401,$C$5:$AA$496,4,))*$F401))","v":115180.54036730134},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":8903.1073334988705},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":11720.411390358548},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":8476.0696223623436},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},{"$f":"SUM(H401:AA401)","v":238646.2300000001},{"$f":"IF(ABS(AB401-F401)<1,\"ok\",\"err\")","v":"ok"}]
[592,"MAINTENANCE OF STATION EQUIPME","LB592","P362",null,34253.85,null,0,0,null,0,null,34253.85,null,0,0,null,0,0,null,0,null,0,null,0,null,0,34253.85,"ok"]
[593,"MAINTENANCE OF OVERHEAD LINES","LB593","P365",null,522003.86000000004,null,0,0,null,0,null,0,null,186547.79687387112,335456.06312612892,null,0,0,null,0,null,0,null,0,null,0,522003.86000000004,"ok"]
[594,"MAINTENANCE OF UNDERGROUND LIN","LB594","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"]
[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,114.24,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,114.24,null,0,null,0,114.24,"ok"]
[597,"MAINTENANCE OF METERS","LB597","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"]
[598,"MAINTENANCE OF MISC DISTR PLANT","LB598","PDIST",null,42129.39,null,0,0,null,0,null,4276.4682303425061,null,12382.442676725144,20333.385972804939,null,0,1571.709224423256,null,2069.0617338679831,null,1496.3221618361868,null,0,null,0,42129.390000000014,"ok"]
[]
["Total Distribution Maintenance Labor Expense",null,"LBDM",null,null,{"$f":"SUM(F401:F409)","v":837147.57000000007},null,{"$f":"SUM(H401:H409)","v":0},{"$f":"SUM(I401:I409)","v":0},null,{"$f":"SUM(K401:K409)","v":0},null,{"$f":"SUM(M401:M409)","v":62754.809040344997},null,{"$f":"SUM(O401:O409)","v":269071.85002707277},{"$f":"SUM(P401:P409)","v":470969.98946623516},null,{"$f":"SUM(R401:R409)","v":0},{"$f":"SUM(S401:S409)","v":10474.816557922126},null,{"$f":"SUM(U401:U409)","v":13789.47312422653},null,{"$f":"SUM(W401:W409)","v":10086.631784198529},null,{"$f":"SUM(Y401:Y409)","v":0},null,{"$f":"SUM(AA401:AA409)","v":0},{"$f":"SUM(H410:AA410)","v":837147.5700000003},{"$f":"IF(ABS(AB410-F410)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Distribution Operation and Maintenance Labor Expenses",null,null,null,null,{"$f":"F394+F410","v":1551661.79},null,{"$f":"H394+H410","v":0},{"$f":"I394+I410","v":0},null,{"$f":"K394+K410","v":0},null,{"$f":"M394+M410","v":107338.51999041867},null,{"$f":"O394+O410","v":478075.39792429411},{"$f":"P394+P410","v":826653.33735617716},null,{"$f":"R394+R410","v":0},{"$f":"S394+S410","v":49124.947406777683},null,{"$f":"U394+U410","v":64783.261781926602},null,{"$f":"W394+W410","v":25686.325540406069},null,{"$f":"Y394+Y410","v":0},null,{"$f":"AA394+AA410","v":0},{"$f":"SUM(H412:AA412)","v":1551661.7900000003},{"$f":"IF(ABS(AB412-F412)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Transmission and Distribution Labor Expenses",null,null,null,null,{"$f":"F412+F379","v":1551661.79},null,{"$f":"H412+H379","v":0},{"$f":"I412+I379","v":0},null,{"$f":"K412+K379","v":0},null,{"$f":"M412+M379","v":107338.51999041867},null,{"$f":"O412+O379","v":478075.39792429411},{"$f":"P412+P379","v":826653.33735617716},null,{"$f":"R412+R379","v":0},{"$f":"S412+S379","v":49124.947406777683},null,{"$f":"U412+U379","v":64783.261781926602},null,{"$f":"W412+W379","v":25686.325540406069},null,{"$f":"Y412+Y379","v":0},null,{"$f":"AA412+AA379","v":0},{"$f":"SUM(H414:AA414)","v":1551661.7900000003},{"$f":"IF(ABS(AB414-F414)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Purchased Power, Transmission and Distribution Labor Expenses",null,"LBSUB",null,null,{"$f":"F414+F367","v":1551661.79},null,{"$f":"H414+H367","v":0},{"$f":"I414+I367","v":0},null,{"$f":"K414+K367","v":0},null,{"$f":"M414+M367","v":107338.51999041867},null,{"$f":"O414+O367","v":478075.39792429411},{"$f":"P414+P367","v":826653.33735617716},null,{"$f":"R414+R367","v":0},{"$f":"S414+S367","v":49124.947406777683},null,{"$f":"U414+U367","v":64783.261781926602},null,{"$f":"W414+W367","v":25686.325540406069},null,{"$f":"Y414+Y367","v":0},null,{"$f":"AA414+AA367","v":0},{"$f":"SUM(H416:AA416)","v":1551661.7900000003},{"$f":"IF(ABS(AB416-F416)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Accounts Expense"]
[901,"SUPERVISION/CUSTOMER ACCTS","LB901","F009",null,153122.29999999999,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":153122.29999999999},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},{"$f":"SUM(H419:AA419)","v":153122.29999999999},{"$f":"IF(ABS(AB419-F419)<1,\"ok\",\"err\")","v":"ok"}]
[902,"METER READING EXPENSES","LB902","F009",null,3392.05,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":3392.05},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},{"$f":"SUM(H420:AA420)","v":3392.05},{"$f":"IF(ABS(AB420-F420)<1,\"ok\",\"err\")","v":"ok"}]
[903,"RECORDS AND COLLECTION","LB903","F009",null,651092.35,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":651092.35},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},{"$f":"SUM(H421:AA421)","v":651092.35},{"$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,{"$f":"SUM(F419:F424)","v":807606.7},null,{"$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":807606.7},null,{"$f":"SUM(AA419:AA424)","v":0},{"$f":"SUM(H425:AA425)","v":807606.7},{"$f":"IF(ABS(AB425-F425)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Customer Service Expense"]
[907,"SUPERVISION","LB907","F010",null,0,null,{"$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,86531.29,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,86531.29,null,0,86531.29,"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,24284.44,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,24284.44,null,0,24284.44,"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,40990.71,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,40990.71,null,0,40990.71,"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,{"$f":"SUM(F428:F439)","v":151806.44},null,{"$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":151806.44},null,{"$f":"SUM(AA428:AA439)","v":0},{"$f":"SUM(H440:AA440)","v":151806.44},{"$f":"IF(ABS(AB440-F440)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Sub-Total Trans, Distr, Cust Acct and Cust Service Labor Exp",null,"LBSUB2",null,null,{"$f":"F414+F425+F440","v":2511074.9300000002},null,{"$f":"H414+H425+H440","v":0},{"$f":"I414+I425+I440","v":0},null,{"$f":"K414+K425+K440","v":0},null,{"$f":"M414+M425+M440","v":107338.51999041867},null,{"$f":"O414+O425+O440","v":478075.39792429411},{"$f":"P414+P425+P440","v":826653.33735617716},null,{"$f":"R414+R425+R440","v":0},{"$f":"S414+S425+S440","v":49124.947406777683},null,{"$f":"U414+U425+U440","v":64783.261781926602},null,{"$f":"W414+W425+W440","v":25686.325540406069},null,{"$f":"Y414+Y425+Y440","v":959413.1399999999},null,{"$f":"AA414+AA425+AA440","v":0},{"$f":"SUM(H442:AA442)","v":2511074.9300000002},{"$f":"IF(ABS(AB442-F442)<1,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Labor Expenses (Continued)"]
[]
["Administrative and General Expense"]
[920,"ADMIN. & GEN. SALARIES-","LB920","OMSUB2",null,475853.93,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":30935.175975104838},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":109547.16322143332},{"$f":"IF(VLOOKUP($D448,$C$5:$AA$496,14,)=0,0,((VLOOKUP($D448,$C$5:$AA$496,14,)/VLOOKUP($D448,$C$5:$AA$496,4,))*$F448))","v":192410.92651053675},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":8393.8765878325557},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":14111.559545619557},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":4542.1550467395855},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":116025.64658588904},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":-112.57347315556494},{"$f":"SUM(H448:AA448)","v":475853.93000000005},{"$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,0,null,0,0,null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,0,"ok"]
[926,"EMPLOYEE BENEFITS","LB926","LBSUB2",null,780641.91,null,0,0,null,0,null,33369.353602639654,null,148623.87708981306,256989.63916684099,null,0,15271.942829789024,null,20139.79296646205,null,7985.3539976779493,null,298261.95034677733,null,0,780641.91,"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,84333.62,null,0,0,null,0,null,5482.5130378089352,null,19414.589756975074,34100.191124170247,null,0,1487.6119621102371,null,2500.9332177369056,null,804.98731552520417,null,20562.744515798498,null,-19.950930125094509,84333.62000000001,"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,"GENERAL","LB935","PGP",null,14798.7,null,0,0,null,0,null,1502.1857757819339,null,4349.5539441718101,7142.4646546211197,null,0,552.09091086940589,null,726.79485463692015,null,525.60985991881626,null,0,null,0,14798.700000000008,"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,{"$f":"SUM(F448:F460)","v":1355628.16},null,{"$f":"SUM(H448:H460)","v":0},{"$f":"SUM(I448:I460)","v":0},null,{"$f":"SUM(K448:K460)","v":0},null,{"$f":"SUM(M448:M460)","v":71289.22839133536},null,{"$f":"SUM(O448:O460)","v":281935.18401239329},{"$f":"SUM(P448:P460)","v":490643.22145616915},null,{"$f":"SUM(R448:R460)","v":0},{"$f":"SUM(S448:S460)","v":25705.522290601224},null,{"$f":"SUM(U448:U460)","v":37479.080584455434},null,{"$f":"SUM(W448:W460)","v":13858.106219861555},null,{"$f":"SUM(Y448:Y460)","v":434850.3414484649},null,{"$f":"SUM(AA448:AA460)","v":-132.52440328065944},{"$f":"SUM(H461:AA461)","v":1355628.1600000001},{"$f":"IF(ABS(AB461-F461)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operation and Maintenance Expenses",null,"TLB",null,null,{"$f":"F358+F416+F425+F440+F461","v":3866703.09},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":178627.74838175403},null,{"$f":"O358+O416+O425+O440+O461","v":760010.58193668746},{"$f":"P358+P416+P425+P440+P461","v":1317296.5588123463},null,{"$f":"R358+R416+R425+R440+R461","v":0},{"$f":"S358+S416+S425+S440+S461","v":74830.46969737891},null,{"$f":"U358+U416+U425+U440+U461","v":102262.34236638204},null,{"$f":"W358+W416+W425+W440+W461","v":39544.431760267624},null,{"$f":"Y358+Y416+Y425+Y440+Y461","v":1394263.4814484648},null,{"$f":"AA358+AA416+AA425+AA440+AA461","v":-132.52440328065944},{"$f":"SUM(H463:AA463)","v":3866703.0900000008},{"$f":"IF(ABS(AB463-F463)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses Less Purchase Power",null,"LBLPP",null,null,{"$f":"F463-F364","v":3866703.09},null,{"$f":"H463-H364","v":0},{"$f":"I463-I364","v":0},null,{"$f":"K463-K364","v":0},null,{"$f":"M463-M364","v":178627.74838175403},null,{"$f":"O463-O364","v":760010.58193668746},{"$f":"P463-P364","v":1317296.5588123463},null,{"$f":"R463-R364","v":0},{"$f":"S463-S364","v":74830.46969737891},null,{"$f":"U463-U364","v":102262.34236638204},null,{"$f":"W463-W364","v":39544.431760267624},null,{"$f":"Y463-Y364","v":1394263.4814484648},null,{"$f":"AA463-AA364","v":-132.52440328065944},{"$f":"SUM(H465:AA465)","v":3866703.0900000008},{"$f":"IF(ABS(AB465-F465)<1,\"ok\",\"err\")","v":"ok"}]
[]
["Functional Vectors"]
[]
["Station Equipment",null,"F001",null,null,1,null,0,0,null,0,null,1,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$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!D172","v":0.40083324679750765},{"$f":"ZeroInt!E172","v":0.59916675320249235},null,0,0,null,0,null,0,null,0,null,0,{"$f":"SUM(H470:AA470)","v":1},"ok"]
["Overhead Conductors and Devices",null,"F003",null,null,1,null,0,0,null,0,null,0,null,{"$f":"ZeroInt!D173","v":0.35736861576822654},{"$f":"ZeroInt!E173","v":0.64263138423177346},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,{"$f":"ZeroInt!D174","v":0.13720086327986725},{"$f":"ZeroInt!E174","v":0.86279913672013275},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,{"$f":"ZeroInt!D175","v":0.39063435842897787},{"$f":"ZeroInt!E175","v":0.60936564157102213},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":0.37242887806433805},{"$f":"'Purchased Power'!O42","v":0.627571121935662},null,0,null,0,null,0,0,null,0,0,null,0,null,0,null,0,null,0,{"$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":651,"n_cols":35,"rows_kept":651,"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,{"$f":"IF(COUNTIF(AH4:AH535,\"err\"),\"err\",\"ok\")","v":"ok"}]
[null,null,null,"Allocation","Total",{"$f":"'Summary of Returns'!B10","v":"Residential"},{"$f":"'Summary of Returns'!B11","v":"Small Comm"},{"$f":"'Summary of Returns'!B12","v":"3 Phase"},{"$f":"'Summary of Returns'!B13","v":"3 Ph 0-999 KVA TOD"},{"$f":"'Summary of Returns'!B14","v":"Large 1000 KVA TOD"},{"$f":"'Summary of Returns'!B15","v":"Private Outdoor Lighting"},{"$f":"'Summary of Returns'!B16","v":"Street & Hwy Lights"},{"$f":"'Summary of Returns'!B17","v":"reserved"},{"$f":"'Summary of Returns'!B18","v":"reserved"},{"$f":"'Summary of Returns'!B19","v":"reserved"},{"$f":"'Summary of Returns'!B20","v":0},"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",{"$f":"'Summary of Returns'!C10","v":1},{"$f":"'Summary of Returns'!C11","v":2},{"$f":"'Summary of Returns'!C12","v":3},{"$f":"'Summary of Returns'!C13","v":"3A"},{"$f":"'Summary of Returns'!C14","v":4},{"$f":"'Summary of Returns'!C15","v":5},{"$f":"'Summary of Returns'!C16","v":6},{"$f":"'Summary of Returns'!C17","v":"X"},{"$f":"'Summary of Returns'!C18","v":"X"},{"$f":"'Summary of Returns'!C19","v":"X"},{"$f":"'Summary of Returns'!C20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Check","Status"]
[]
["Plant in Service"]
[]
["Production & Purchase Power"]
["  Demand",null,"PLPPD","PPDA",{"$f":"'Func & Classif'!H82","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,4,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,5,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,6,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,7,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,8,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,9,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,10,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,11,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,12,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,13,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,14,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,15,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,16,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,17,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,18,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,19,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,20,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,21,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,22,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,23,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,24,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,25,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,26,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,27,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,28,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,29,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$E8)","v":0},{"$f":"IF(VLOOKUP($D8,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D8,$C$5:$AU$501,30,)/VLOOKUP($D8,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,4,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,5,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,6,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,7,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,8,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,9,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,10,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,11,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,12,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,13,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,14,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,15,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,16,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,17,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,18,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,19,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,20,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,21,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,22,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,23,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,24,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,25,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,26,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,27,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,28,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,29,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$E9)","v":0},{"$f":"IF(VLOOKUP($D9,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D9,$C$5:$AU$501,30,)/VLOOKUP($D9,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,4,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,5,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,6,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,7,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,8,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,9,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,10,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,11,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,12,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,13,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,14,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,15,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,16,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,17,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,18,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,19,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,20,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,21,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,22,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,23,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,24,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,25,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,26,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,27,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,28,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,29,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$E13)","v":0},{"$f":"IF(VLOOKUP($D13,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D13,$C$5:$AU$501,30,)/VLOOKUP($D13,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M82","v":12994643.909283146},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,4,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":10035844.531693831},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,5,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":883908.7485109329},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,6,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":1705648.4943813051},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,7,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":15022.862183828063},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,8,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":188918.04461513419},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,9,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":149364.39355323021},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,10,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":15936.834344882909},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,11,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,12,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,13,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,14,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,15,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,16,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,17,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,18,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,19,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,20,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,21,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,22,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,23,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,24,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,25,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,26,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,27,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,28,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,29,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"IF(VLOOKUP($D16,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D16,$C$5:$AU$501,30,)/VLOOKUP($D16,$C$5:$AU$501,3,))*$E16)","v":0},{"$f":"SUM(F16:AF16)","v":12994643.909283144},{"$f":"IF(ABS(E16-AG16)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary & Secondary Distribution Plant"]
["  Demand",null,"PLDPD","DA1",{"$f":"'Func & Classif'!O82","v":37625775.439998306},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,4,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":31697273.315579776},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,5,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":1821930.3530347561},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,6,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":3309096.6640562261},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,7,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":28924.608160104799},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,8,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":401232.60974518466},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,9,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":331713.74303986056},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,10,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":35604.14638239667},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,11,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,12,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,13,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,14,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,15,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,16,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,17,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,18,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,19,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,20,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,21,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,22,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,23,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,24,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,25,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,26,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,27,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,28,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,29,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"IF(VLOOKUP($D19,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D19,$C$5:$AU$501,30,)/VLOOKUP($D19,$C$5:$AU$501,3,))*$E19)","v":0},{"$f":"SUM(F19:AF19)","v":37625775.439998306},{"$f":"IF(ABS(E19-AG19)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PLDPC","C01",{"$f":"'Func & Classif'!P82","v":61785823.243553251},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,4,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":57428090.141843669},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,5,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":3520360.9882736462},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,6,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":822591.70826641412},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,7,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":8288.0776651527885},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,8,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":6216.0582488645905},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,9,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,10,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":276.26925550509293},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,11,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,12,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,13,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,14,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,15,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,16,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,17,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,18,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,19,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,20,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,21,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,22,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,23,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,24,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,25,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,26,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,27,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,28,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,29,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"IF(VLOOKUP($D20,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D20,$C$5:$AU$501,30,)/VLOOKUP($D20,$C$5:$AU$501,3,))*$E20)","v":0},{"$f":"SUM(F20:AF20)","v":61785823.243553244},{"$f":"IF(ABS(E20-AG20)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,"PLD",null,{"$f":"E19+E20","v":99411598.68355155},89125363.457423449,5342291.3413084019,4131688.3723226404,37212.685825257591,407448.66799404926,331713.74303986056,35880.415637901766,0,0,0,0,0,0,0,0,{"$f":"U19+U20","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F21:AF21)","v":99411598.68355155},{"$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$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,4,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,5,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,6,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,7,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,8,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,9,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,10,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,11,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,12,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,13,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,14,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,15,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,16,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,17,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,18,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,19,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,20,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,21,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,22,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,23,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,24,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,25,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,26,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,27,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,28,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,29,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"IF(VLOOKUP($D24,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D24,$C$5:$AU$501,30,)/VLOOKUP($D24,$C$5:$AU$501,3,))*$E24)","v":0},{"$f":"SUM(F24:AF24)","v":0},{"$f":"IF(ABS(E24-AG24)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"PLCSC","SERV",{"$f":"'Func & Classif'!S82","v":4775857.2261578664},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,4,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":4387968.4938189117},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,5,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":268983.92520559719},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,6,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":115043.95956288234},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,7,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":772.30864123360584},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,8,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":1222.14484779801},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,9,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,10,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":1866.3940814436485},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,11,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,12,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,13,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,14,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,15,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,16,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,17,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,18,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,19,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,20,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,21,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,22,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,23,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,24,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,25,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,26,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,27,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,28,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,29,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"IF(VLOOKUP($D25,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D25,$C$5:$AU$501,30,)/VLOOKUP($D25,$C$5:$AU$501,3,))*$E25)","v":0},{"$f":"SUM(F25:AF25)","v":4775857.2261578664},{"$f":"IF(ABS(E25-AG25)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E24+E25","v":4775857.2261578664},4387968.4938189117,268983.92520559719,115043.95956288234,772.30864123360584,1222.14484779801,0,1866.3940814436485,0,0,0,0,0,0,0,0,{"$f":"U24+U25","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F26:AF26)","v":4775857.2261578664},{"$f":"IF(ABS(E26-AG26)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"PLMC","C03",{"$f":"'Func & Classif'!U82","v":6287132.0467602368},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,4,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":4942158.2187548252},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,5,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":460377.31086920691},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,6,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":789924.89569652453},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,7,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":54098.069394102698},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,8,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":40573.552045577024},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,9,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,10,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,11,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,12,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,13,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,14,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,15,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,16,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,17,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,18,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,19,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,20,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,21,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,22,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,23,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,24,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,25,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,26,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,27,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,28,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,29,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"IF(VLOOKUP($D29,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D29,$C$5:$AU$501,30,)/VLOOKUP($D29,$C$5:$AU$501,3,))*$E29)","v":0},{"$f":"SUM(F29:AF29)","v":6287132.0467602359},{"$f":"IF(ABS(E29-AG29)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"PLLSC","C04",{"$f":"'Func & Classif'!W82","v":4546783.1442472087},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,4,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,5,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,6,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,7,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,8,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,9,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":4106068.3691625716},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,10,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":440714.7750846374},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,11,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,12,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,13,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,14,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,15,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,16,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,17,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,18,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,19,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,20,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,21,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,22,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,23,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,24,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,25,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,26,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,27,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,28,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,29,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"IF(VLOOKUP($D32,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D32,$C$5:$AU$501,30,)/VLOOKUP($D32,$C$5:$AU$501,3,))*$E32)","v":0},{"$f":"SUM(F32:AF32)","v":4546783.1442472087},{"$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$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,4,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,5,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,6,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,7,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,8,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,9,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,10,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,11,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,12,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,13,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,14,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,15,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,16,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,17,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,18,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,19,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,20,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,21,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,22,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,23,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,24,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,25,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,26,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,27,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,28,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,29,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$E35)","v":0},{"$f":"IF(VLOOKUP($D35,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D35,$C$5:$AU$501,30,)/VLOOKUP($D35,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,4,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,5,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,6,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,7,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,8,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,9,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,10,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,11,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,12,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,13,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,14,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,15,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,16,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,17,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,18,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,19,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,20,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,21,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,22,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,23,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,24,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,25,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,26,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,27,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,28,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,29,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"IF(VLOOKUP($D38,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D38,$C$5:$AU$501,30,)/VLOOKUP($D38,$C$5:$AU$501,3,))*$E38)","v":0},{"$f":"SUM(F38:AF38)","v":0},{"$f":"IF(ABS(E38-AG38)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"PLT",null,{"$f":"E10+E13+E16+E21+E26+E29+E32+E35+E38","v":128016015.00999999},{"$f":"F10+F13+F16+F21+F26+F29+F32+F35+F38","v":108491334.70169102},6955561.3258941388,6742305.7219633525,107105.92604442197,638162.40950255853,4587146.505755662,494398.41914886574,0,0,0,0,0,0,{"$f":"S10+S16+S21+S26+S29+S32+S35+S38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F40:AF40)","v":128016015.01000001},{"$f":"IF(ABS(E40-AG40)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
[]
["Net Utility Plant"]
[]
["Production & Purchase Power"]
["  Demand",null,"NPPPD","PPDA",{"$f":"'Func & Classif'!H126","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,4,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,5,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,6,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,7,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,8,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,9,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,10,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,11,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,12,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,13,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,14,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,15,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,16,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,17,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,18,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,19,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,20,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,21,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,22,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,23,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,24,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,25,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,26,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,27,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,28,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,29,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$E47)","v":0},{"$f":"IF(VLOOKUP($D47,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D47,$C$5:$AU$501,30,)/VLOOKUP($D47,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,4,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,5,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,6,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,7,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,8,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,9,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,10,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,11,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,12,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,13,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,14,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,15,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,16,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,17,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,18,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,19,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,20,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,21,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,22,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,23,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,24,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,25,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,26,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,27,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,28,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,29,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$E48)","v":0},{"$f":"IF(VLOOKUP($D48,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D48,$C$5:$AU$501,30,)/VLOOKUP($D48,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,4,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,5,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,6,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,7,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,8,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,9,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,10,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,11,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,12,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,13,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,14,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,15,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,16,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,17,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,18,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,19,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,20,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,21,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,22,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,23,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,24,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,25,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,26,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,27,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,28,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,29,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$E52)","v":0},{"$f":"IF(VLOOKUP($D52,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D52,$C$5:$AU$501,30,)/VLOOKUP($D52,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M126","v":7292443.5725796819},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,4,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":5631999.6501233056},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,5,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":496039.34642800776},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,6,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":957190.16902382555},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,7,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":8430.6561641096068},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,8,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":106018.61734847313},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,9,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":83821.566742693729},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,10,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":8943.5667492653683},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,11,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,12,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,13,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,14,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,15,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,16,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,17,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,18,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,19,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,20,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,21,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,22,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,23,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,24,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,25,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,26,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,27,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,28,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,29,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"IF(VLOOKUP($D55,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D55,$C$5:$AU$501,30,)/VLOOKUP($D55,$C$5:$AU$501,3,))*$E55)","v":0},{"$f":"SUM(F55:AF55)","v":7292443.5725796819},{"$f":"IF(ABS(E55-AG55)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"NPDPD","DA1",{"$f":"'Func & Classif'!O126","v":24934975.22921402},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,4,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":21006097.966486026},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,5,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":1207411.3474344609},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,6,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":2192971.2380519239},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,7,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":19168.625219089103},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,8,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":265900.83707652951},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,9,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":219829.99337990946},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,10,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":23595.221566081058},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,11,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,12,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,13,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,14,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,15,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,16,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,17,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,18,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,19,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,20,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,21,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,22,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,23,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,24,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,25,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,26,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,27,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,28,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,29,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"IF(VLOOKUP($D58,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D58,$C$5:$AU$501,30,)/VLOOKUP($D58,$C$5:$AU$501,3,))*$E58)","v":0},{"$f":"SUM(F58:AF58)","v":24934975.22921402},{"$f":"IF(ABS(E58-AG58)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"NPDPC","C01",{"$f":"'Func & Classif'!P126","v":40548259.589494318},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,4,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":37688404.629994541},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,5,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":2310311.7140410128},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,6,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":539843.29044984234},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,7,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":5439.2271078069771},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,8,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":4079.4203308552324},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,9,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,10,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":181.30757026023252},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,11,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,12,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,13,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,14,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,15,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,16,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,17,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,18,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,19,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,20,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,21,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,22,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,23,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,24,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,25,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,26,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,27,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,28,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,29,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"IF(VLOOKUP($D59,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D59,$C$5:$AU$501,30,)/VLOOKUP($D59,$C$5:$AU$501,3,))*$E59)","v":0},{"$f":"SUM(F59:AF59)","v":40548259.589494318},{"$f":"IF(ABS(E59-AG59)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E58+E59","v":65483234.818708338},58694502.596480563,3517723.0614754735,2732814.5285017663,24607.852326896078,269980.25740738475,219829.99337990946,23776.529136341291,0,0,0,0,0,0,0,0,{"$f":"U58+U59","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F60:AF60)","v":65483234.81870833},{"$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$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,4,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,5,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,6,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,7,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,8,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,9,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,10,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,11,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,12,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,13,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,14,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,15,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,16,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,17,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,18,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,19,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,20,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,21,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,22,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,23,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,24,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,25,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,26,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,27,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,28,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,29,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"IF(VLOOKUP($D63,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D63,$C$5:$AU$501,30,)/VLOOKUP($D63,$C$5:$AU$501,3,))*$E63)","v":0},{"$f":"SUM(F63:AF63)","v":0},{"$f":"IF(ABS(E63-AG63)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"NPCSC","SERV",{"$f":"'Func & Classif'!S126","v":4389448.3776457533},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,4,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":4032943.2548487657},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,5,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":247220.7602102776},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,6,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":105735.89153700246},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,7,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":709.8220804711699},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,8,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":1123.2625820623234},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,9,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,10,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":1715.3863871745602},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,11,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,12,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,13,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,14,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,15,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,16,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,17,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,18,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,19,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,20,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,21,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,22,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,23,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,24,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,25,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,26,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,27,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,28,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,29,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"IF(VLOOKUP($D64,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D64,$C$5:$AU$501,30,)/VLOOKUP($D64,$C$5:$AU$501,3,))*$E64)","v":0},{"$f":"SUM(F64:AF64)","v":4389448.3776457552},{"$f":"IF(ABS(E64-AG64)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E63+E64","v":4389448.3776457533},4032943.2548487657,247220.7602102776,105735.89153700246,709.8220804711699,1123.2625820623234,0,1715.3863871745602,0,0,0,0,0,0,0,0,{"$f":"U63+U64","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F65:AF65)","v":4389448.3776457552},{"$f":"IF(ABS(E65-AG65)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"NPMC","C03",{"$f":"'Func & Classif'!U126","v":3332889.9532730947},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,4,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":2619901.9445220451},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,5,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":244051.96243675755},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,6,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":418749.39624719555},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,7,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":28678.085752626397},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,8,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":21508.564314469797},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,9,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,10,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,11,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,12,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,13,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,14,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,15,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,16,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,17,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,18,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,19,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,20,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,21,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,22,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,23,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,24,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,25,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,26,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,27,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,28,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,29,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"IF(VLOOKUP($D68,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D68,$C$5:$AU$501,30,)/VLOOKUP($D68,$C$5:$AU$501,3,))*$E68)","v":0},{"$f":"SUM(F68:AF68)","v":3332889.9532730943},{"$f":"IF(ABS(E68-AG68)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"NPLSC","C04",{"$f":"'Func & Classif'!W126","v":4558593.0077931564},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,4,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,5,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,6,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,7,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,8,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,9,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":4116733.515401511},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,10,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":441859.49239164556},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,11,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,12,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,13,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,14,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,15,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,16,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,17,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,18,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,19,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,20,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,21,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,22,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,23,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,24,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,25,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,26,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,27,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,28,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,29,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"IF(VLOOKUP($D71,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D71,$C$5:$AU$501,30,)/VLOOKUP($D71,$C$5:$AU$501,3,))*$E71)","v":0},{"$f":"SUM(F71:AF71)","v":4558593.0077931564},{"$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$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,4,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,5,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,6,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,7,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,8,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,9,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,10,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,11,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,12,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,13,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,14,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,15,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,16,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,17,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,18,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,19,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,20,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,21,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,22,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,23,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,24,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,25,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,26,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,27,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,28,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,29,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$E74)","v":0},{"$f":"IF(VLOOKUP($D74,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D74,$C$5:$AU$501,30,)/VLOOKUP($D74,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,4,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,5,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,6,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,7,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,8,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,9,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,10,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,11,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,12,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,13,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,14,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,15,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,16,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,17,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,18,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,19,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,20,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,21,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,22,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,23,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,24,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,25,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,26,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,27,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,28,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,29,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"IF(VLOOKUP($D77,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D77,$C$5:$AU$501,30,)/VLOOKUP($D77,$C$5:$AU$501,3,))*$E77)","v":0},{"$f":"SUM(F77:AF77)","v":0},{"$f":"IF(ABS(E77-AG77)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"NPT",null,{"$f":"E49+E52+E55+E60+E65+E68+E71+E74+E77","v":85056609.730000019},{"$f":"F49+F52+F55+F60+F65+F68+F71+F74+F77","v":70979347.445974678},4505035.1305505168,4214489.985309789,62426.416324103251,398630.70165239001,4420385.0755241141,476294.97466442676,0,0,0,0,0,0,{"$f":"S49+S55+S60+S65+S68+S71+S74+S77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F79:AF79)","v":85056609.730000019},{"$f":"IF(ABS(E79-AG79)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,null,{"$f":"F79/E79","v":0.83449537515412864}]
[]
["Net Cost Rate Base"]
[]
["Production & Purchase Power"]
["  Demand",null,"RBPPD","PPDA",{"$f":"'Func & Classif'!H144","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,4,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,5,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,6,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,7,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,8,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,9,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,10,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,11,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,12,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,13,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,14,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,15,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,16,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,17,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,18,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,19,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,20,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,21,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,22,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,23,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,24,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,25,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,26,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,27,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,28,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,29,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$E85)","v":0},{"$f":"IF(VLOOKUP($D85,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D85,$C$5:$AU$501,30,)/VLOOKUP($D85,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,4,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,5,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,6,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,7,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,8,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,9,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,10,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,11,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,12,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,13,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,14,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,15,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,16,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,17,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,18,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,19,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,20,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,21,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,22,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,23,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,24,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,25,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,26,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,27,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,28,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,29,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$E86)","v":0},{"$f":"IF(VLOOKUP($D86,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D86,$C$5:$AU$501,30,)/VLOOKUP($D86,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,4,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,5,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,6,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,7,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,8,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,9,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,10,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,11,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,12,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,13,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,14,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,15,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,16,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,17,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,18,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,19,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,20,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,21,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,22,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,23,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,24,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,25,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,26,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,27,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,28,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,29,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$E90)","v":0},{"$f":"IF(VLOOKUP($D90,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D90,$C$5:$AU$501,30,)/VLOOKUP($D90,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M144","v":7318210.2432254488},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,4,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":5651899.4105557976},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,5,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":497792.02128103108},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,6,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":960572.24577013601},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,7,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":8460.4445249719556},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,8,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":106393.21699649912},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,9,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":84117.736700236113},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,10,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":8975.1673967757943},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,11,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,12,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,13,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,14,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,15,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,16,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,17,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,18,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,19,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,20,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,21,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,22,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,23,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,24,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,25,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,26,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,27,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,28,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,29,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"IF(VLOOKUP($D93,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D93,$C$5:$AU$501,30,)/VLOOKUP($D93,$C$5:$AU$501,3,))*$E93)","v":0},{"$f":"SUM(F93:AF93)","v":7318210.2432254469},{"$f":"IF(ABS(E93-AG93)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"RBDPD","DA1",{"$f":"'Func & Classif'!O144","v":25060235.039106671},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,4,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":21111621.225028735},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,5,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":1213476.7280675515},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,6,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":2203987.5377616026},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,7,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":19264.918009788707},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,8,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":267236.57886076358},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,9,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":220934.30019899982},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,10,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":23713.751179227798},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,11,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,12,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,13,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,14,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,15,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,16,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,17,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,18,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,19,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,20,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,21,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,22,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,23,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,24,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,25,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,26,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,27,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,28,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,29,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"IF(VLOOKUP($D96,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D96,$C$5:$AU$501,30,)/VLOOKUP($D96,$C$5:$AU$501,3,))*$E96)","v":0},{"$f":"SUM(F96:AF96)","v":25060235.039106667},{"$f":"IF(ABS(E96-AG96)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"RBDPC","C01",{"$f":"'Func & Classif'!P144","v":40784710.24338451},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,4,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":37908178.49967622},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,5,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":2323783.9252038491},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,6,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":542991.2997680566},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,7,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":5470.945085824249},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,8,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":4103.2088143681858},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,9,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,10,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":182.36483619414159},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,11,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,12,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,13,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,14,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,15,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,16,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,17,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,18,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,19,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,20,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,21,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,22,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,23,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,24,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,25,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,26,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,27,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,28,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,29,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"IF(VLOOKUP($D97,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D97,$C$5:$AU$501,30,)/VLOOKUP($D97,$C$5:$AU$501,3,))*$E97)","v":0},{"$f":"SUM(F97:AF97)","v":40784710.24338451},{"$f":"IF(ABS(E97-AG97)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E96+E97","v":65844945.282491177},59019799.724704951,3537260.6532714004,2746978.8375296593,24735.863095612956,271339.78767513175,220934.30019899982,23896.11601542194,0,0,0,0,0,0,0,0,{"$f":"U96+U97","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F98:AF98)","v":65844945.282491177},{"$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$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,4,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,5,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,6,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,7,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,8,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,9,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,10,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,11,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,12,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,13,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,14,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,15,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,16,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,17,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,18,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,19,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,20,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,21,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,22,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,23,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,24,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,25,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,26,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,27,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,28,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,29,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"IF(VLOOKUP($D101,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D101,$C$5:$AU$501,30,)/VLOOKUP($D101,$C$5:$AU$501,3,))*$E101)","v":0},{"$f":"SUM(F101:AF101)","v":0},{"$f":"IF(ABS(E101-AG101)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"RBCSC","SERV",{"$f":"'Func & Classif'!S144","v":4392026.8702386487},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,4,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":4035312.3257240844},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,5,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":247365.9850413198},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,6,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":105798.00394605135},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,7,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":710.23905108326085},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,8,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":1123.9224199277087},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,9,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,10,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":1716.3940561827685},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,11,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,12,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,13,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,14,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,15,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,16,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,17,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,18,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,19,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,20,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,21,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,22,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,23,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,24,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,25,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,26,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,27,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,28,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,29,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"IF(VLOOKUP($D102,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D102,$C$5:$AU$501,30,)/VLOOKUP($D102,$C$5:$AU$501,3,))*$E102)","v":0},{"$f":"SUM(F102:AF102)","v":4392026.8702386487},{"$f":"IF(ABS(E102-AG102)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E101+E102","v":4392026.8702386487},4035312.3257240844,247365.9850413198,105798.00394605135,710.23905108326085,1123.9224199277087,0,1716.3940561827685,0,0,0,0,0,0,0,0,{"$f":"U101+U102","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F103:AF103)","v":4392026.8702386487},{"$f":"IF(ABS(E103-AG103)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"RBMC","C03",{"$f":"'Func & Classif'!U144","v":3343366.3013220727},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,4,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":2628137.1413061614},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,5,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":244819.09646649432},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,6,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":420065.66065492877},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,7,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":28768.230225421816},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,8,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":21576.172669066364},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,9,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,10,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,11,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,12,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,13,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,14,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,15,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,16,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,17,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,18,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,19,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,20,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,21,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,22,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,23,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,24,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,25,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,26,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,27,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,28,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,29,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"IF(VLOOKUP($D106,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D106,$C$5:$AU$501,30,)/VLOOKUP($D106,$C$5:$AU$501,3,))*$E106)","v":0},{"$f":"SUM(F106:AF106)","v":3343366.3013220727},{"$f":"IF(ABS(E106-AG106)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"RBLSC","C04",{"$f":"'Func & Classif'!W144","v":4552526.4262768142},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,4,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,5,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,6,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,7,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,8,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,9,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":4111254.9610735537},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,10,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":441271.46520326065},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,11,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,12,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,13,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,14,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,15,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,16,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,17,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,18,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,19,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,20,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,21,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,22,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,23,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,24,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,25,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,26,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,27,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,28,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,29,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"IF(VLOOKUP($D109,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D109,$C$5:$AU$501,30,)/VLOOKUP($D109,$C$5:$AU$501,3,))*$E109)","v":0},{"$f":"SUM(F109:AF109)","v":4552526.4262768142},{"$f":"IF(ABS(E109-AG109)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"RBMRBC","C05",{"$f":"'Func & Classif'!Y144","v":290839.12050721695},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,4,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":270273.16224570078},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,5,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":16567.834559656716},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,6,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":3871.3539259468607},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,7,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":39.006084896190039},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,8,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":29.254563672142528},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,9,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,10,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":58.509127344285055},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,11,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,12,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,13,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,14,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,15,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,16,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,17,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,18,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,19,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,20,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,21,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,22,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,23,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,24,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,25,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,26,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,27,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,28,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,29,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"IF(VLOOKUP($D112,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D112,$C$5:$AU$501,30,)/VLOOKUP($D112,$C$5:$AU$501,3,))*$E112)","v":0},{"$f":"SUM(F112:AF112)","v":290839.12050721701},{"$f":"IF(ABS(E112-AG112)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"RBCSC","C06",{"$f":"'Func & Classif'!AA144","v":-273.61694597809515},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,4,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":-254.31997299469751},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,5,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":-15.589898763096807},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,6,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":-3.6428427362857163},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,7,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":-3.6703705151493363E-2},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,8,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":-2.7527778863620022E-2},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,9,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,10,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,11,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,12,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,13,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,14,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,15,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,16,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,17,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,18,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,19,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,20,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,21,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,22,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,23,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,24,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,25,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,26,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,27,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,28,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,29,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"IF(VLOOKUP($D115,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D115,$C$5:$AU$501,30,)/VLOOKUP($D115,$C$5:$AU$501,3,))*$E115)","v":0},{"$f":"SUM(F115:AF115)","v":-273.61694597809509},{"$f":"IF(ABS(E115-AG115)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"RBT",null,{"$f":"E87+E90+E93+E98+E103+E106+E109+E112+E115","v":85741640.627115399},{"$f":"F87+F90+F93+F98+F103+F106+F109+F112+F115","v":71605167.444563702},4543790.0007211389,4237282.4589839866,62713.746278281025,400462.32679651817,4416306.9979727892,475917.65179898543,0,0,0,0,0,0,{"$f":"S87+S93+S98+S103+S106+S109+S112+S115","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F117:AF117)","v":85741640.627115399},{"$f":"IF(ABS(E117-AG117)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,null,null,null,{"$f":"E117/$E117","v":1},{"$f":"F117/$E117","v":0.83512709718221667},{"$f":"G117/$E117","v":5.2993970811472745E-2},4.9419190348965233E-2,7.3142694517613525E-4,4.6705699105770758E-3,5.1507143619737926E-2,5.5506011818542075E-3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F118:AF118)","v":1},{"$f":"IF(ABS(E118-AG118)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Operation and Maintenance Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"OMPPD","PPDA",{"$f":"'Func & Classif'!H285","v":14603621.846187126},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,4,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":11278468.226688532},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,5,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":993353.04606298148},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,6,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":1916839.4138656394},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,7,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":16882.971161932561},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,8,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":212309.6025362901},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,9,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":167858.47584312715},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,10,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":17910.110028619958},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,11,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,12,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,13,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,14,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,15,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,16,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,17,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,18,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,19,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,20,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,21,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,22,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,23,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,24,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,25,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,26,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,27,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,28,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,29,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"IF(VLOOKUP($D123,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D123,$C$5:$AU$501,30,)/VLOOKUP($D123,$C$5:$AU$501,3,))*$E123)","v":0},{"$f":"SUM(F123:AF123)","v":14603621.846187124},{"$f":"IF(ABS(E123-AG123)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Energy",null,"OMPPE","PPEA",{"$f":"'Func & Classif'!I285","v":24608218.873812877},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,4,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":18291405.068322994},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,5,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":1342516.49575574},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,6,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":3982774.1311828569},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,7,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":36566.177264284182},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,8,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":365519.20016729634},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,9,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":532304.23224133812},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,10,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":57133.568878368984},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,11,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,12,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,13,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,14,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,15,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,16,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,17,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,18,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,19,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,20,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,21,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,22,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,23,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,24,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,25,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,26,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,27,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,28,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,29,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"IF(VLOOKUP($D124,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D124,$C$5:$AU$501,30,)/VLOOKUP($D124,$C$5:$AU$501,3,))*$E124)","v":0},{"$f":"SUM(F124:AF124)","v":24608218.873812877},{"$f":"IF(ABS(E124-AG124)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Purchase Power",null,"OMPPT",null,{"$f":"E123+E124","v":39211840.719999999},29569873.295011528,2335869.5418187212,5899613.5450484958,53449.148426216743,577828.80270358641,700162.70808446524,75043.678906988935,0,0,0,0,0,0,0,0,{"$f":"U123+U124","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F125:AF125)","v":39211840.720000014},{"$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$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,4,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,5,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,6,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,7,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,8,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,9,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,10,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,11,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,12,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,13,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,14,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,15,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,16,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,17,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,18,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,19,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,20,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,21,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,22,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,23,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,24,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,25,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,26,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,27,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,28,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,29,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$E128)","v":0},{"$f":"IF(VLOOKUP($D128,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D128,$C$5:$AU$501,30,)/VLOOKUP($D128,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M285","v":618019.79541613697},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,4,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":477300.5422545459},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,5,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":42038.328078464117},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,6,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":81119.924555710837},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,7,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":714.48100296012024},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,8,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":8984.8626940869126},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,9,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":7103.7076960822251},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,10,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":757.94913428672317},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,11,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,12,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,13,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,14,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,15,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,16,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,17,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,18,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,19,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,20,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,21,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,22,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,23,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,24,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,25,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,26,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,27,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,28,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,29,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"IF(VLOOKUP($D131,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D131,$C$5:$AU$501,30,)/VLOOKUP($D131,$C$5:$AU$501,3,))*$E131)","v":0},{"$f":"SUM(F131:AF131)","v":618019.79541613674},{"$f":"IF(ABS(E131-AG131)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"OMDPD","DOM",{"$f":"'Func & Classif'!O285","v":2194688.7914790474},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,4,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":1848882.8376995695},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,5,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":106272.09879135511},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,6,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":193017.61288896998},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,7,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":1687.154951215226},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,8,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":23403.656166180615},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,9,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":19348.662594079829},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,10,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":2076.7683876770825},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,11,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,12,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,13,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,14,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,15,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,16,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,17,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,18,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,19,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,20,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,21,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,22,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,23,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,24,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,25,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,26,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,27,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,28,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,29,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"IF(VLOOKUP($D134,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D134,$C$5:$AU$501,30,)/VLOOKUP($D134,$C$5:$AU$501,3,))*$E134)","v":0},{"$f":"SUM(F134:AF134)","v":2194688.7914790474},{"$f":"IF(ABS(E134-AG134)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OMDPC","C01",{"$f":"'Func & Classif'!P285","v":3850007.6585759134},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,4,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":3578467.9276982122},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,5,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":219361.27179821266},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,6,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":51257.460214179177},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,7,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":516.44796185570965},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,8,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":387.33597139178221},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,9,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,10,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":17.214932061856988},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,11,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,12,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,13,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,14,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,15,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,16,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,17,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,18,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,19,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,20,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,21,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,22,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,23,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,24,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,25,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,26,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,27,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,28,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,29,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"IF(VLOOKUP($D135,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D135,$C$5:$AU$501,30,)/VLOOKUP($D135,$C$5:$AU$501,3,))*$E135)","v":0},{"$f":"SUM(F135:AF135)","v":3850007.6585759129},{"$f":"IF(ABS(E135-AG135)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E134+E135","v":6044696.4500549603},5427350.7653977815,325633.37058956776,244275.07310314916,2203.6029130709358,23790.992137572397,19348.662594079829,2093.9833197389394,0,0,0,0,0,0,0,0,{"$f":"U134+U135","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F136:AF136)","v":6044696.4500549613},{"$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$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,4,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,5,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,6,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,7,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,8,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,9,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,10,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,11,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,12,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,13,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,14,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,15,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,16,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,17,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,18,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,19,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,20,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,21,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,22,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,23,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,24,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,25,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,26,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,27,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,28,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,29,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"IF(VLOOKUP($D139,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D139,$C$5:$AU$501,30,)/VLOOKUP($D139,$C$5:$AU$501,3,))*$E139)","v":0},{"$f":"SUM(F139:AF139)","v":0},{"$f":"IF(ABS(E139-AG139)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OMCSC","SERV",{"$f":"'Func & Classif'!S285","v":172006.52395009037},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,4,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":158036.38427263068},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,5,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":9687.6828142300328},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,6,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":4143.4051833634203},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,7,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":27.815346754425541},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,8,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":44.016576936569251},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,9,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,10,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":67.21975617525132},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,11,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,12,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,13,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,14,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,15,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,16,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,17,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,18,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,19,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,20,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,21,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,22,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,23,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,24,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,25,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,26,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,27,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,28,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,29,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"IF(VLOOKUP($D140,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D140,$C$5:$AU$501,30,)/VLOOKUP($D140,$C$5:$AU$501,3,))*$E140)","v":0},{"$f":"SUM(F140:AF140)","v":172006.52395009034},{"$f":"IF(ABS(E140-AG140)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E139+E140","v":172006.52395009037},158036.38427263068,9687.6828142300328,4143.4051833634203,27.815346754425541,44.016576936569251,0,67.21975617525132,0,0,0,0,0,0,0,0,{"$f":"U139+U140","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F141:AF141)","v":172006.52395009034},{"$f":"IF(ABS(E141-AG141)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"OMMC","C03",{"$f":"'Func & Classif'!U285","v":283091.68761076522},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,4,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":222531.33864234103},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,5,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":20729.481884960293},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,6,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":35568.073033191497},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,7,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":2435.8823144413682},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,8,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":1826.9117358310259},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,9,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,10,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,11,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,12,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,13,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,14,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,15,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,16,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,17,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,18,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,19,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,20,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,21,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,22,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,23,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,24,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,25,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,26,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,27,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,28,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,29,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"IF(VLOOKUP($D144,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D144,$C$5:$AU$501,30,)/VLOOKUP($D144,$C$5:$AU$501,3,))*$E144)","v":0},{"$f":"SUM(F144:AF144)","v":283091.68761076516},{"$f":"IF(ABS(E144-AG144)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"OMLSC","C04",{"$f":"'Func & Classif'!W285","v":95585.054478136153},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,4,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,5,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,6,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,7,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,8,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,9,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":86320.098475322622},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,10,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":9264.9560028135384},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,11,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,12,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,13,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,14,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,15,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,16,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,17,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,18,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,19,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,20,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,21,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,22,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,23,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,24,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,25,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,26,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,27,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,28,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,29,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"IF(VLOOKUP($D147,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D147,$C$5:$AU$501,30,)/VLOOKUP($D147,$C$5:$AU$501,3,))*$E147)","v":0},{"$f":"SUM(F147:AF147)","v":95585.054478136153},{"$f":"IF(ABS(E147-AG147)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"OMMRBC","C05",{"$f":"'Func & Classif'!Y285","v":2326712.9640577356},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,4,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":2162185.2979656062},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,5,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":132542.67647725373},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,6,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":30970.831407574886},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,7,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":312.04867916952031},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,8,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":234.03650937714022},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,9,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,10,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":468.07301875428044},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,11,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,12,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,13,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,14,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,15,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,16,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,17,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,18,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,19,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,20,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,21,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,22,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,23,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,24,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,25,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,26,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,27,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,28,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,29,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"IF(VLOOKUP($D150,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D150,$C$5:$AU$501,30,)/VLOOKUP($D150,$C$5:$AU$501,3,))*$E150)","v":0},{"$f":"SUM(F150:AF150)","v":2326712.9640577361},{"$f":"IF(ABS(E150-AG150)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"OMCSC","C06",{"$f":"'Func & Classif'!AA285","v":-2188.9355678247612},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,4,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":-2034.5597839575801},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,5,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":-124.71919010477446},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,6,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":-29.14274189028573},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,7,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":-0.2936296412119469},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,8,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":-0.22022223090896018},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,9,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,10,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,11,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,12,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,13,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,14,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,15,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,16,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,17,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,18,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,19,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,20,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,21,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,22,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,23,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,24,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,25,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,26,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,27,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,28,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,29,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"IF(VLOOKUP($D153,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D153,$C$5:$AU$501,30,)/VLOOKUP($D153,$C$5:$AU$501,3,))*$E153)","v":0},{"$f":"SUM(F153:AF153)","v":-2188.9355678247607},{"$f":"IF(ABS(E153-AG153)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"OMT",null,{"$f":"E125+E128+E131+E136+E141+E144+E147+E150+E153","v":48749764.260000005},{"$f":"F125+F128+F131+F136+F141+F144+F147+F150+F153","v":38015243.063760474},2866376.3624730925,6295661.709589595,59142.685052971901,612709.40213515959,812935.17684994987,87695.860138757678,0,0,0,0,0,0,{"$f":"S125+S131+S136+S141+S144+S147+S150+S153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F155:AF155)","v":48749764.25999999},{"$f":"IF(ABS(E155-AG155)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Labor Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"LBPPD","PPDA",{"$f":"'Func & Classif'!H465","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,4,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,5,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,6,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,7,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,8,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,9,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,10,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,11,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,12,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,13,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,14,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,15,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,16,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,17,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,18,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,19,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,20,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,21,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,22,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,23,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,24,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,25,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,26,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,27,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,28,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,29,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$E161)","v":0},{"$f":"IF(VLOOKUP($D161,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D161,$C$5:$AU$501,30,)/VLOOKUP($D161,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,4,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,5,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,6,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,7,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,8,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,9,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,10,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,11,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,12,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,13,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,14,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,15,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,16,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,17,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,18,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,19,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,20,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,21,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,22,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,23,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,24,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,25,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,26,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,27,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,28,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,29,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$E162)","v":0},{"$f":"IF(VLOOKUP($D162,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D162,$C$5:$AU$501,30,)/VLOOKUP($D162,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,4,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,5,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,6,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,7,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,8,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,9,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,10,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,11,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,12,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,13,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,14,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,15,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,16,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,17,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,18,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,19,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,20,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,21,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,22,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,23,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,24,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,25,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,26,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,27,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,28,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,29,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$E166)","v":0},{"$f":"IF(VLOOKUP($D166,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D166,$C$5:$AU$501,30,)/VLOOKUP($D166,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M465","v":178627.74838175403},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,4,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":137955.32407972706},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,5,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":12150.43910581095},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,6,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":23446.286963231527},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,7,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":206.5081632771454},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,8,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":2596.916481426445},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,9,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":2053.2017264251094},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,10,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":219.07186185577305},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,11,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,12,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,13,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,14,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,15,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,16,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,17,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,18,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,19,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,20,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,21,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,22,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,23,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,24,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,25,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,26,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,27,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,28,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,29,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"IF(VLOOKUP($D169,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D169,$C$5:$AU$501,30,)/VLOOKUP($D169,$C$5:$AU$501,3,))*$E169)","v":0},{"$f":"SUM(F169:AF169)","v":178627.74838175401},{"$f":"IF(ABS(E169-AG169)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"LBDPD","DOM",{"$f":"'Func & Classif'!O465","v":760010.58193668746},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,4,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":640259.57888354163},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,5,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":36801.536491020997},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,6,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":66841.106978504758},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,7,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":584.2539594993367},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,8,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":8104.5779298476391},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,9,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":6700.3524029997388},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,10,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":719.17529127329317},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,11,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,12,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,13,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,14,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,15,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,16,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,17,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,18,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,19,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,20,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,21,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,22,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,23,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,24,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,25,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,26,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,27,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,28,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,29,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"IF(VLOOKUP($D172,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D172,$C$5:$AU$501,30,)/VLOOKUP($D172,$C$5:$AU$501,3,))*$E172)","v":0},{"$f":"SUM(F172:AF172)","v":760010.58193668746},{"$f":"IF(ABS(E172-AG172)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"LBDPC","C01",{"$f":"'Func & Classif'!P465","v":1317296.5588123463},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,4,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":1224388.0804956211},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,5,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":75055.395755594596},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,6,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":17537.958866963541},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,7,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":176.7048752338896},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,8,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":132.52865642541721},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,9,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,10,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":5.8901625077963198},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,11,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,12,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,13,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,14,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,15,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,16,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,17,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,18,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,19,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,20,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,21,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,22,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,23,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,24,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,25,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,26,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,27,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,28,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,29,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"IF(VLOOKUP($D173,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D173,$C$5:$AU$501,30,)/VLOOKUP($D173,$C$5:$AU$501,3,))*$E173)","v":0},{"$f":"SUM(F173:AF173)","v":1317296.5588123463},{"$f":"IF(ABS(E173-AG173)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E172+E173","v":2077307.1407490338},1864647.6593791628,111856.93224661559,84379.0658454683,760.95883473322624,8237.1065862730557,6700.3524029997388,725.06545378108945,0,0,0,0,0,0,0,0,{"$f":"U172+U173","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F174:AF174)","v":2077307.1407490338},{"$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$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,4,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,5,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,6,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,7,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,8,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,9,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,10,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,11,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,12,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,13,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,14,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,15,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,16,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,17,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,18,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,19,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,20,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,21,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,22,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,23,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,24,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,25,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,26,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,27,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,28,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,29,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"IF(VLOOKUP($D177,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D177,$C$5:$AU$501,30,)/VLOOKUP($D177,$C$5:$AU$501,3,))*$E177)","v":0},{"$f":"SUM(F177:AF177)","v":0},{"$f":"IF(ABS(E177-AG177)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"LBCSC","SERV",{"$f":"'Func & Classif'!S465","v":74830.46969737891},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,4,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":68752.839094799972},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,5,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":4214.5718582069976},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,6,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":1802.5650940286689},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,7,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":12.100909980792816},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,8,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":19.14916394444446},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,9,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,10,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":29.243576418048413},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,11,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,12,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,13,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,14,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,15,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,16,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,17,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,18,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,19,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,20,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,21,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,22,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,23,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,24,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,25,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,26,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,27,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,28,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,29,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"IF(VLOOKUP($D178,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D178,$C$5:$AU$501,30,)/VLOOKUP($D178,$C$5:$AU$501,3,))*$E178)","v":0},{"$f":"SUM(F178:AF178)","v":74830.46969737894},{"$f":"IF(ABS(E178-AG178)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E177+E178","v":74830.46969737891},68752.839094799972,4214.5718582069976,1802.5650940286689,12.100909980792816,19.14916394444446,0,29.243576418048413,0,0,0,0,0,0,0,0,{"$f":"U177+U178","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F179:AF179)","v":74830.46969737894},{"$f":"IF(ABS(E179-AG179)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"LBMC","C03",{"$f":"'Func & Classif'!U465","v":102262.34236638204},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,4,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":80385.885334723644},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,5,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":7488.1936360921682},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,6,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":12848.39725436853},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,7,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":879.9235092558248},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,8,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":659.94263194186863},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,9,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,10,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,11,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,12,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,13,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,14,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,15,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,16,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,17,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,18,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,19,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,20,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,21,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,22,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,23,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,24,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,25,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,26,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,27,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,28,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,29,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"IF(VLOOKUP($D182,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D182,$C$5:$AU$501,30,)/VLOOKUP($D182,$C$5:$AU$501,3,))*$E182)","v":0},{"$f":"SUM(F182:AF182)","v":102262.34236638203},{"$f":"IF(ABS(E182-AG182)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"LBLSC","C04",{"$f":"'Func & Classif'!W465","v":39544.431760267624},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,4,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,5,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,6,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,7,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,8,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,9,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":35711.432737403171},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,10,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":3832.9990228644579},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,11,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,12,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,13,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,14,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,15,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,16,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,17,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,18,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,19,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,20,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,21,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,22,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,23,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,24,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,25,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,26,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,27,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,28,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,29,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"IF(VLOOKUP($D185,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D185,$C$5:$AU$501,30,)/VLOOKUP($D185,$C$5:$AU$501,3,))*$E185)","v":0},{"$f":"SUM(F185:AF185)","v":39544.431760267631},{"$f":"IF(ABS(E185-AG185)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meter Reading, Billing and Customer Service"]
["  Customer",null,"LBMRBC","C05",{"$f":"'Func & Classif'!Y465","v":1394263.4814484648},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,4,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":1295671.6396253363},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,5,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":79425.101591984625},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,6,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":18559.014321376042},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,7,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":186.99258762091733},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,8,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":140.244440715688},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,9,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,10,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":280.488881431376},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,11,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,12,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,13,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,14,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,15,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,16,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,17,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,18,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,19,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,20,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,21,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,22,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,23,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,24,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,25,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,26,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,27,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,28,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,29,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"IF(VLOOKUP($D188,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D188,$C$5:$AU$501,30,)/VLOOKUP($D188,$C$5:$AU$501,3,))*$E188)","v":0},{"$f":"SUM(F188:AF188)","v":1394263.4814484648},{"$f":"IF(ABS(E188-AG188)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Load Management"]
["  Customer",null,"LBCSC","C06",{"$f":"'Func & Classif'!AA465","v":-132.52440328065944},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,4,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":-123.17805296377334},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,5,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":-7.550855534184258},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,6,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":-1.7643847245857271},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,7,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":-1.7777176066354934E-2},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,8,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":-1.3332882049766199E-2},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,9,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,10,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,11,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,12,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,13,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,14,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,15,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,16,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,17,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,18,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,19,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,20,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,21,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,22,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,23,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,24,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,25,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,26,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,27,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,28,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,29,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"IF(VLOOKUP($D191,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D191,$C$5:$AU$501,30,)/VLOOKUP($D191,$C$5:$AU$501,3,))*$E191)","v":0},{"$f":"SUM(F191:AF191)","v":-132.52440328065944},{"$f":"IF(ABS(E191-AG191)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"LBT",null,{"$f":"E163+E166+E169+E174+E179+E182+E185+E188+E191","v":3866703.0900000008},{"$f":"F163+F166+F169+F174+F179+F182+F185+F188+F191","v":3447290.1694607865},215127.68758317616,141033.5650937485,2046.4662276918402,11653.345971419452,44464.986866828018,5086.8687963507455,0,0,0,0,0,0,{"$f":"S163+S169+S174+S179+S182+S185+S188+S191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F193:AF193)","v":3866703.0900000012},{"$f":"IF(ABS(E193-AG193)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Depreciation Expenses"]
[]
["Production & Purchase Power"]
["  Demand",null,"DPPPD","PPDA",{"$f":"'Func & Classif'!H312","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,4,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,5,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,6,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,7,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,8,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,9,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,10,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,11,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,12,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,13,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,14,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,15,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,16,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,17,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,18,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,19,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,20,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,21,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,22,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,23,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,24,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,25,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,26,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,27,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,28,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,29,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$E199)","v":0},{"$f":"IF(VLOOKUP($D199,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D199,$C$5:$AU$501,30,)/VLOOKUP($D199,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,4,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,5,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,6,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,7,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,8,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,9,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,10,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,11,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,12,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,13,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,14,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,15,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,16,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,17,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,18,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,19,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,20,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,21,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,22,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,23,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,24,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,25,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,26,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,27,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,28,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,29,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$E200)","v":0},{"$f":"IF(VLOOKUP($D200,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D200,$C$5:$AU$501,30,)/VLOOKUP($D200,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,4,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,5,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,6,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,7,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,8,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,9,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,10,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,11,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,12,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,13,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,14,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,15,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,16,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,17,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,18,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,19,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,20,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,21,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,22,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,23,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,24,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,25,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,26,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,27,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,28,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,29,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$E204)","v":0},{"$f":"IF(VLOOKUP($D204,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D204,$C$5:$AU$501,30,)/VLOOKUP($D204,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M312","v":288789.02796771389},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,4,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":223033.56732018682},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,5,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":19643.720141671238},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,6,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":37905.815210148743},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,7,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":333.86353621135623},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,8,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":4198.4573683462704},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,9,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":3319.429014627302},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,10,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":354.1753765221186},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,11,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,12,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,13,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,14,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,15,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,16,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,17,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,18,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,19,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,20,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,21,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,22,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,23,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,24,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,25,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,26,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,27,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,28,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,29,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"IF(VLOOKUP($D207,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D207,$C$5:$AU$501,30,)/VLOOKUP($D207,$C$5:$AU$501,3,))*$E207)","v":0},{"$f":"SUM(F207:AF207)","v":288789.02796771389},{"$f":"IF(ABS(E207-AG207)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"DPDPD","DA1",{"$f":"'Func & Classif'!O312","v":1288152.477869072},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,4,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":1085184.8416591501},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,5,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":62375.434693943411},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,6,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":113289.91940936593},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,7,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":990.26014047865306},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,8,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":13736.561556567809},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,9,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":11356.520232292127},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,10,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":1218.9401772738454},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,11,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,12,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,13,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,14,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,15,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,16,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,17,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,18,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,19,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,20,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,21,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,22,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,23,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,24,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,25,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,26,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,27,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,28,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,29,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"IF(VLOOKUP($D210,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D210,$C$5:$AU$501,30,)/VLOOKUP($D210,$C$5:$AU$501,3,))*$E210)","v":0},{"$f":"SUM(F210:AF210)","v":1288152.477869072},{"$f":"IF(ABS(E210-AG210)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"DPDPC","C01",{"$f":"'Func & Classif'!P312","v":2084200.0696572268},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,4,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":1937202.147523392},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,5,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":118751.13467463713},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,6,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":27748.205100547937},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,7,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":279.57889270073491},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,8,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":209.68416952555117},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,9,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,10,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":9.3192964233578284},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,11,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,12,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,13,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,14,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,15,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,16,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,17,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,18,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,19,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,20,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,21,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,22,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,23,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,24,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,25,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,26,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,27,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,28,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,29,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"IF(VLOOKUP($D211,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D211,$C$5:$AU$501,30,)/VLOOKUP($D211,$C$5:$AU$501,3,))*$E211)","v":0},{"$f":"SUM(F211:AF211)","v":2084200.0696572268},{"$f":"IF(ABS(E211-AG211)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E210+E211","v":3372352.547526299},3022386.9891825421,181126.56936858053,141038.12450991388,1269.839033179388,13946.245726093361,11356.520232292127,1228.2594736972032,0,0,0,0,0,0,0,0,{"$f":"U210+U211","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F212:AF212)","v":3372352.5475262986},{"$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$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,4,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,5,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,6,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,7,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,8,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,9,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,10,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,11,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,12,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,13,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,14,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,15,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,16,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,17,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,18,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,19,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,20,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,21,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,22,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,23,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,24,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,25,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,26,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,27,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,28,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,29,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"IF(VLOOKUP($D215,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D215,$C$5:$AU$501,30,)/VLOOKUP($D215,$C$5:$AU$501,3,))*$E215)","v":0},{"$f":"SUM(F215:AF215)","v":0},{"$f":"IF(ABS(E215-AG215)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"DPCSC","SERV",{"$f":"'Func & Classif'!S312","v":159873.5134400953},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,4,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":146888.80063854819},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,5,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":9004.3322371515878},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,6,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":3851.1373235030383},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,7,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":25.853305508777627},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,8,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":40.911731967198421},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,9,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,10,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":62.478203416529908},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,11,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,12,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,13,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,14,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,15,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,16,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,17,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,18,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,19,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,20,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,21,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,22,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,23,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,24,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,25,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,26,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,27,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,28,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,29,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"IF(VLOOKUP($D216,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D216,$C$5:$AU$501,30,)/VLOOKUP($D216,$C$5:$AU$501,3,))*$E216)","v":0},{"$f":"SUM(F216:AF216)","v":159873.51344009535},{"$f":"IF(ABS(E216-AG216)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E215+E216","v":159873.5134400953},146888.80063854819,9004.3322371515878,3851.1373235030383,25.853305508777627,40.911731967198421,0,62.478203416529908,0,0,0,0,0,0,0,0,{"$f":"U215+U216","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F217:AF217)","v":159873.51344009535},{"$f":"IF(ABS(E217-AG217)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"DPMC","C03",{"$f":"'Func & Classif'!U312","v":402431.66368853248},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,4,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":316341.5273280812},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,5,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":29468.19086343472},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,6,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":50562.130332215973},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,7,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":3462.7515227431759},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,8,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":2597.0636420573819},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,9,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,10,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,11,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,12,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,13,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,14,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,15,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,16,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,17,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,18,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,19,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,20,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,21,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,22,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,23,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,24,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,25,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,26,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,27,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,28,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,29,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"IF(VLOOKUP($D220,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D220,$C$5:$AU$501,30,)/VLOOKUP($D220,$C$5:$AU$501,3,))*$E220)","v":0},{"$f":"SUM(F220:AF220)","v":402431.66368853243},{"$f":"IF(ABS(E220-AG220)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"DPLSC","C04",{"$f":"'Func & Classif'!W312","v":155521.23737735915},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,4,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,5,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,6,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,7,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,8,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,9,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":140446.73195733098},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,10,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":15074.505420028187},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,11,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,12,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,13,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,14,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,15,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,16,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,17,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,18,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,19,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,20,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,21,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,22,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,23,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,24,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,25,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,26,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,27,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,28,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,29,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"IF(VLOOKUP($D223,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D223,$C$5:$AU$501,30,)/VLOOKUP($D223,$C$5:$AU$501,3,))*$E223)","v":0},{"$f":"SUM(F223:AF223)","v":155521.23737735915},{"$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$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,4,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,5,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,6,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,7,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,8,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,9,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,10,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,11,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,12,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,13,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,14,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,15,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,16,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,17,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,18,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,19,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,20,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,21,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,22,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,23,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,24,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,25,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,26,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,27,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,28,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,29,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$E226)","v":0},{"$f":"IF(VLOOKUP($D226,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D226,$C$5:$AU$501,30,)/VLOOKUP($D226,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,4,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,5,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,6,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,7,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,8,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,9,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,10,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,11,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,12,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,13,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,14,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,15,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,16,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,17,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,18,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,19,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,20,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,21,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,22,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,23,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,24,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,25,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,26,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,27,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,28,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,29,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"IF(VLOOKUP($D229,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D229,$C$5:$AU$501,30,)/VLOOKUP($D229,$C$5:$AU$501,3,))*$E229)","v":0},{"$f":"SUM(F229:AF229)","v":0},{"$f":"IF(ABS(E229-AG229)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"DPT",null,{"$f":"E201+E204+E207+E212+E217+E220+E223+E226+E229","v":4378967.99},{"$f":"F201+F204+F207+F212+F217+F220+F223+F226+F229","v":3708650.8844693583},239242.8126108381,233357.20737578164,5092.3073976426977,20782.678468464212,155122.6812042504,16719.418473664038,0,0,0,0,0,0,{"$f":"S201+S207+S212+S217+S220+S223+S226+S229","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F231:AF231)","v":4378967.9899999984},{"$f":"IF(ABS(E231-AG231)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Property Taxes"]
[]
["Production & Purchase Power"]
["  Demand",null,"PTPPD","PPDA",{"$f":"'Func & Classif'!H314","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,4,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,5,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,6,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,7,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,8,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,9,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,10,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,11,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,12,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,13,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,14,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,15,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,16,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,17,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,18,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,19,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,20,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,21,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,22,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,23,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,24,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,25,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,26,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,27,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,28,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,29,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$E237)","v":0},{"$f":"IF(VLOOKUP($D237,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D237,$C$5:$AU$501,30,)/VLOOKUP($D237,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,4,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,5,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,6,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,7,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,8,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,9,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,10,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,11,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,12,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,13,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,14,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,15,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,16,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,17,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,18,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,19,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,20,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,21,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,22,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,23,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,24,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,25,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,26,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,27,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,28,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,29,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$E238)","v":0},{"$f":"IF(VLOOKUP($D238,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D238,$C$5:$AU$501,30,)/VLOOKUP($D238,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,4,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,5,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,6,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,7,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,8,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,9,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,10,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,11,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,12,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,13,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,14,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,15,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,16,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,17,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,18,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,19,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,20,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,21,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,22,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,23,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,24,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,25,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,26,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,27,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,28,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,29,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$E242)","v":0},{"$f":"IF(VLOOKUP($D242,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D242,$C$5:$AU$501,30,)/VLOOKUP($D242,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,4,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,5,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,6,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,7,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,8,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,9,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,10,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,11,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,12,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,13,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,14,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,15,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,16,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,17,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,18,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,19,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,20,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,21,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,22,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,23,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,24,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,25,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,26,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,27,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,28,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,29,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$E245)","v":0},{"$f":"IF(VLOOKUP($D245,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D245,$C$5:$AU$501,30,)/VLOOKUP($D245,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,4,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,5,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,6,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,7,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,8,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,9,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,10,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,11,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,12,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,13,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,14,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,15,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,16,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,17,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,18,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,19,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,20,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,21,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,22,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,23,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,24,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,25,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,26,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,27,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,28,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,29,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$E248)","v":0},{"$f":"IF(VLOOKUP($D248,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D248,$C$5:$AU$501,30,)/VLOOKUP($D248,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,4,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,5,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,6,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,7,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,8,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,9,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,10,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,11,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,12,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,13,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,14,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,15,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,16,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,17,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,18,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,19,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,20,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,21,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,22,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,23,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,24,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,25,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,26,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,27,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,28,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,29,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$E249)","v":0},{"$f":"IF(VLOOKUP($D249,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D249,$C$5:$AU$501,30,)/VLOOKUP($D249,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,4,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,5,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,6,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,7,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,8,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,9,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,10,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,11,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,12,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,13,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,14,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,15,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,16,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,17,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,18,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,19,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,20,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,21,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,22,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,23,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,24,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,25,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,26,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,27,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,28,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,29,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$E253)","v":0},{"$f":"IF(VLOOKUP($D253,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D253,$C$5:$AU$501,30,)/VLOOKUP($D253,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,4,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,5,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,6,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,7,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,8,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,9,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,10,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,11,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,12,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,13,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,14,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,15,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,16,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,17,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,18,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,19,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,20,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,21,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,22,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,23,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,24,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,25,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,26,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,27,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,28,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,29,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$E254)","v":0},{"$f":"IF(VLOOKUP($D254,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D254,$C$5:$AU$501,30,)/VLOOKUP($D254,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,4,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,5,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,6,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,7,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,8,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,9,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,10,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,11,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,12,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,13,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,14,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,15,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,16,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,17,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,18,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,19,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,20,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,21,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,22,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,23,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,24,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,25,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,26,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,27,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,28,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,29,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$E258)","v":0},{"$f":"IF(VLOOKUP($D258,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D258,$C$5:$AU$501,30,)/VLOOKUP($D258,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,4,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,5,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,6,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,7,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,8,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,9,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,10,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,11,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,12,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,13,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,14,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,15,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,16,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,17,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,18,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,19,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,20,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,21,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,22,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,23,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,24,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,25,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,26,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,27,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,28,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,29,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$E261)","v":0},{"$f":"IF(VLOOKUP($D261,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D261,$C$5:$AU$501,30,)/VLOOKUP($D261,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,4,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,5,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,6,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,7,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,8,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,9,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,10,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,11,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,12,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,13,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,14,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,15,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,16,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,17,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,18,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,19,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,20,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,21,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,22,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,23,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,24,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,25,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,26,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,27,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,28,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,29,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$E264)","v":0},{"$f":"IF(VLOOKUP($D264,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D264,$C$5:$AU$501,30,)/VLOOKUP($D264,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,4,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,5,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,6,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,7,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,8,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,9,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,10,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,11,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,12,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,13,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,14,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,15,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,16,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,17,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,18,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,19,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,20,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,21,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,22,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,23,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,24,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,25,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,26,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,27,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,28,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,29,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$E267)","v":0},{"$f":"IF(VLOOKUP($D267,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D267,$C$5:$AU$501,30,)/VLOOKUP($D267,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,4,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,5,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,6,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,7,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,8,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,9,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,10,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,11,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,12,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,13,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,14,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,15,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,16,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,17,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,18,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,19,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,20,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,21,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,22,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,23,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,24,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,25,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,26,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,27,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,28,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,29,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$E275)","v":0},{"$f":"IF(VLOOKUP($D275,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D275,$C$5:$AU$501,30,)/VLOOKUP($D275,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,4,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,5,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,6,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,7,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,8,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,9,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,10,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,11,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,12,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,13,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,14,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,15,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,16,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,17,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,18,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,19,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,20,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,21,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,22,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,23,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,24,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,25,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,26,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,27,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,28,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,29,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$E276)","v":0},{"$f":"IF(VLOOKUP($D276,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D276,$C$5:$AU$501,30,)/VLOOKUP($D276,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,4,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,5,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,6,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,7,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,8,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,9,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,10,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,11,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,12,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,13,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,14,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,15,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,16,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,17,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,18,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,19,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,20,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,21,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,22,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,23,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,24,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,25,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,26,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,27,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,28,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,29,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$E280)","v":0},{"$f":"IF(VLOOKUP($D280,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D280,$C$5:$AU$501,30,)/VLOOKUP($D280,$C$5:$AU$501,3,))*$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",{"$f":"'Func & Classif'!M316","v":6198.3396952741305},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,4,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":4787.0164023470552},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,5,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":421.6173002617993},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,6,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":813.58049075554982},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,7,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":7.1657833535656241},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,8,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":90.112374241746565},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,9,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":71.24560365676129},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,10,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":7.6017406576510922},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,11,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,12,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,13,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,14,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,15,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,16,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,17,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,18,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,19,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,20,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,21,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,22,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,23,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,24,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,25,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,26,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,27,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,28,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,29,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"IF(VLOOKUP($D283,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D283,$C$5:$AU$501,30,)/VLOOKUP($D283,$C$5:$AU$501,3,))*$E283)","v":0},{"$f":"SUM(F283:AF283)","v":6198.3396952741296},{"$f":"IF(ABS(E283-AG283)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Primary Distribution Plant"]
["  Demand",null,"OTDPD","DOM",{"$f":"'Func & Classif'!O316","v":21193.917405827913},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,4,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":17854.499602583634},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,5,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":1026.2603486529299},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,6,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":1863.9541794360823},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,7,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":16.29270757007486},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,8,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":226.00705744988656},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,9,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":186.84833973923128},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,10,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":20.055170396072395},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,11,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,12,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,13,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,14,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,15,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,16,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,17,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,18,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,19,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,20,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,21,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,22,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,23,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,24,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,25,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,26,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,27,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,28,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,29,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"IF(VLOOKUP($D286,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D286,$C$5:$AU$501,30,)/VLOOKUP($D286,$C$5:$AU$501,3,))*$E286)","v":0},{"$f":"SUM(F286:AF286)","v":21193.91740582791},{"$f":"IF(ABS(E286-AG286)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OTDPC","C01",{"$f":"'Func & Classif'!P316","v":34464.700958794609},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,4,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":32033.917320667202},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,5,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":1963.6897650387345},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,6,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":458.8492270278856},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,7,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":4.6231660153943137},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,8,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":3.4673745115457355},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,9,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,10,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0.15410553384647713},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,11,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,12,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,13,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,14,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,15,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,16,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,17,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,18,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,19,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,20,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,21,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,22,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,23,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,24,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,25,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,26,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,27,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,28,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,29,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"IF(VLOOKUP($D287,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D287,$C$5:$AU$501,30,)/VLOOKUP($D287,$C$5:$AU$501,3,))*$E287)","v":0},{"$f":"SUM(F287:AF287)","v":34464.700958794609},{"$f":"IF(ABS(E287-AG287)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Primary Distribution Plant",null,null,null,{"$f":"E286+E287","v":55658.618364622525},49888.416923250836,2989.9501136916642,2322.8034064639678,20.915873585469175,229.47443196143229,186.84833973923128,20.209275929918871,0,0,0,0,0,0,0,0,{"$f":"U286+U287","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F288:AF288)","v":55658.618364622525},{"$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$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,4,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,5,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,6,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,7,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,8,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,9,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,10,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,11,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,12,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,13,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,14,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,15,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,16,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,17,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,18,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,19,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,20,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,21,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,22,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,23,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,24,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,25,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,26,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,27,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,28,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,29,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"IF(VLOOKUP($D291,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D291,$C$5:$AU$501,30,)/VLOOKUP($D291,$C$5:$AU$501,3,))*$E291)","v":0},{"$f":"SUM(F291:AF291)","v":0},{"$f":"IF(ABS(E291-AG291)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Customer",null,"OTCSC","SERV",{"$f":"'Func & Classif'!S316","v":3730.8882610789674},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,4,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":3427.8705095930336},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,5,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":210.12960007932475},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,6,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":89.872066503650828},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,7,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0.60332566638018315},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,8,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0.9547366368102177},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,9,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,10,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":1.4580225997683955},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,11,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,12,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,13,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,14,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,15,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,16,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,17,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,18,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,19,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,20,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,21,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,22,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,23,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,24,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,25,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,26,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,27,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,28,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,29,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"IF(VLOOKUP($D292,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D292,$C$5:$AU$501,30,)/VLOOKUP($D292,$C$5:$AU$501,3,))*$E292)","v":0},{"$f":"SUM(F292:AF292)","v":3730.8882610789674},{"$f":"IF(ABS(E292-AG292)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total Customer Services",null,null,null,{"$f":"E291+E292","v":3730.8882610789674},3427.8705095930336,210.12960007932475,89.872066503650828,0.60332566638018315,0.9547366368102177,0,1.4580225997683955,0,0,0,0,0,0,0,0,{"$f":"U291+U292","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F293:AF293)","v":3730.8882610789674},{"$f":"IF(ABS(E293-AG293)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Meters"]
["  Customer",null,"OTMC","C03",{"$f":"'Func & Classif'!U316","v":2832.8479873372698},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,4,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":2226.8313849581637},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,5,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":207.4362251041986},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,6,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":355.92335810325631},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,7,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":24.375439526657697},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,8,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":18.281579644993272},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,9,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,10,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,11,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,12,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,13,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,14,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,15,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,16,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,17,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,18,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,19,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,20,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,21,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,22,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,23,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,24,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,25,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,26,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,27,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,28,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,29,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"IF(VLOOKUP($D296,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D296,$C$5:$AU$501,30,)/VLOOKUP($D296,$C$5:$AU$501,3,))*$E296)","v":0},{"$f":"SUM(F296:AF296)","v":2832.8479873372694},{"$f":"IF(ABS(E296-AG296)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Lighting Systems"]
["  Customer",null,"OTLSC","C04",{"$f":"'Func & Classif'!W316","v":3874.6556916871741},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,4,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,5,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,6,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,7,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,8,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,9,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":3499.0895040072369},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,10,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":375.5661876799374},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,11,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,12,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,13,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,14,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,15,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,16,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,17,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,18,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,19,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,20,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,21,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,22,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,23,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,24,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,25,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,26,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,27,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,28,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,29,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"IF(VLOOKUP($D299,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D299,$C$5:$AU$501,30,)/VLOOKUP($D299,$C$5:$AU$501,3,))*$E299)","v":0},{"$f":"SUM(F299:AF299)","v":3874.6556916871741},{"$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$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,4,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,5,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,6,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,7,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,8,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,9,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,10,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,11,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,12,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,13,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,14,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,15,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,16,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,17,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,18,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,19,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,20,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,21,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,22,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,23,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,24,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,25,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,26,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,27,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,28,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,29,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$E302)","v":0},{"$f":"IF(VLOOKUP($D302,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D302,$C$5:$AU$501,30,)/VLOOKUP($D302,$C$5:$AU$501,3,))*$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$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,4,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,5,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,6,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,7,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,8,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,9,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,10,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,11,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,12,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,13,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,14,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,15,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,16,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,17,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,18,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,19,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,20,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,21,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,22,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,23,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,24,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,25,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,26,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,27,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,28,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,29,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"IF(VLOOKUP($D305,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D305,$C$5:$AU$501,30,)/VLOOKUP($D305,$C$5:$AU$501,3,))*$E305)","v":0},{"$f":"SUM(F305:AF305)","v":0},{"$f":"IF(ABS(E305-AG305)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total",null,"OTT",null,{"$f":"E277+E280+E283+E288+E293+E296+E299+E302+E305","v":72295.350000000079},{"$f":"F277+F280+F283+F288+F293+F296+F299+F302+F305","v":60330.135220149088},3829.133239136987,3582.1793218264247,53.060422132072681,338.82312248498232,3757.1834474032294,404.83522686727576,0,0,0,0,0,0,{"$f":"S277+S283+S288+S293+S296+S299+S302+S305","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F307:AF307)","v":72295.350000000049},{"$f":"IF(ABS(E307-AG307)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Cost of Service Summary -- Unadjusted Results"]
[]
["Operating Revenues"]
["  Total Sales of Electric Energy",null,"REVUC","R01",{"$f":"'Billing Det'!E25","v":54025672.009999998},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,4,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":40017423.410000004},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,5,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":3175580.3999999994},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,6,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":8386897.7899999991},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,7,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":76771.260000000009},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,8,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":802425.00999999989},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,9,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":1441817.1199999999},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,10,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":124757.02},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,11,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,12,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,13,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,14,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,15,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,16,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,17,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,18,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,19,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,20,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,21,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,22,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,23,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,24,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,25,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,26,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,27,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,28,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,29,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"IF(VLOOKUP($D313,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D313,$C$5:$AU$501,30,)/VLOOKUP($D313,$C$5:$AU$501,3,))*$E313)","v":0},{"$f":"SUM(F313:AF313)","v":54025672.009999998},{"$f":"IF(ABS(E313-AG313)<0.01,\"ok\",\"err\")","v":"ok"}]
["  Other Electric Revenues",null,null,"MISCSERV",1314164.1200000001,{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,4,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":1207429.4689304102},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,5,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":74015.827237435675},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,6,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":31656.441288111771},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,7,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":212.51479217515626},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,8,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":336.29541930655608},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,9,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,10,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":513.57233256045504},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,11,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,12,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,13,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,14,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,15,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,16,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,17,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,18,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},{"$f":"IF(VLOOKUP($D314,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D314,$C$5:$AU$501,19,)/VLOOKUP($D314,$C$5:$AU$501,3,))*$E314)","v":0},null,null,null,null,null,null,null,null,null,null,null,1314164.1199999999,"ok"]
[]
["Total Operating Revenues",null,"TOR",null,{"$f":"SUM(E313:E315)","v":55339836.129999995},41224852.878930412,3249596.2272374351,8418554.2312881108,76983.774792175172,802761.3054193065,1441817.1199999999,125270.59233256045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F316:AF316)","v":55339836.129999988},{"$f":"IF(ABS(E316-AG316)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Operating Expenses"]
["   Operation and Maintenance Expenses",null,null,null,{"$f":"E155","v":48749764.260000005},38015243.063760474,2866376.3624730925,6295661.709589595,59142.685052971901,612709.40213515959,812935.17684994987,87695.860138757678,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F319:AF319)","v":48749764.25999999},{"$f":"IF(ABS(E319-AG319)<0.01,\"ok\",\"err\")","v":"ok"}]
["   Depreciation and Amortization Expenses",null,null,null,{"$f":"E231","v":4378967.99},3708650.8844693583,239242.8126108381,233357.20737578164,5092.3073976426977,20782.678468464212,155122.6812042504,16719.418473664038,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F320:AF320)","v":4378967.9899999984},{"$f":"IF(ABS(E320-AG320)<0.01,\"ok\",\"err\")","v":"ok"}]
["   Property Taxes",null,null,"NPT",{"$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,{"$f":"E307","v":72295.350000000079},60330.135220149088,3829.133239136987,3582.1793218264247,53.060422132072681,338.82312248498232,3757.1834474032294,404.83522686727576,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F322:AF322)","v":72295.350000000049},{"$f":"IF(ABS(E322-AG322)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Total Operating Expenses",null,"TOE",null,{"$f":"SUM(E319:E323)","v":53201027.600000009},41784224.083449982,3109448.3083230676,6532601.096287203,64288.052872746674,633830.90372610872,971815.04150160355,104820.11383928898,0,0,0,0,0,0,0,0,{"$f":"SUM(U319:U323)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F324:AF324)","v":53201027.600000009},{"$f":"IF(ABS(E324-AG324)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Utility Operating Margin",null,"TOM",null,{"$f":"E316-E324","v":2138808.5299999863},{"$f":"F316-F324","v":-559371.20451956987},140147.91891436744,1885953.1350009078,12695.721919428499,168930.40169319778,470002.07849839632,20450.478493271468,0,0,0,0,{"$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":2138808.5299999993},{"$f":"IF(ABS(E326-AG326)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Net Cost Rate Base",null,null,null,{"$f":"E117","v":85741640.627115399},71605167.444563702,4543790.0007211389,4237282.4589839866,62713.746278281025,400462.32679651817,4416306.9979727892,475917.65179898543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F328:AF328)","v":85741640.627115399},{"$f":"IF(ABS(E328-AG328)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Rate of Return",null,null,null,{"$f":"E326/E328","v":2.4944805281969355E-2},{"$f":"F326/F328","v":-7.8118831989692893E-3},3.0843837169438896E-2,0.445085536132307,0.20243922063104802,0.42183843620085204,0.10642423153873602,4.2970624048021627E-2,{"$error":"#DIV/0!"},{"$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!"},2.4944805281969504E-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$330","v":-0.31316673394183148},1.2364833808397571,17.842814610143478,8.1154861039294417,16.910873082892572,4.266388546061803,1.7226281609454666,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":55339836.129999995},41224852.878930412,3249596.2272374351,8418554.2312881108,76983.774792175172,802761.3054193065,1441817.1199999999,125270.59233256045,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F338:AF338)","v":55339836.129999988},{"$f":"IF(ABS(E338-AG338)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-Forma Adjustments:"]
[1.01,"Fuel Adjustment Clause",null,"E01",-355821.73,{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,4,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-266017.97117229825},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,5,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-19524.662710836154},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,6,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-56437.605141669563},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,7,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-518.15830022202613},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,8,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-5179.5626895402356},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,9,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-7354.4031641872452},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,10,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":-789.36682124646802},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,11,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,12,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,13,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,14,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,15,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,16,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,17,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,18,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,19,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,20,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,21,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,22,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,23,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,24,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,25,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,26,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,27,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,28,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,29,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"IF(VLOOKUP($D341,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D341,$C$5:$AU$519,30,)/VLOOKUP($D341,$C$5:$AU$519,3,))*$E341)","v":0},{"$f":"SUM(F341:AF341)","v":-355821.72999999992},{"$f":"IF(ABS(E341-AG341)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.02,"Environmental Surcharge",null,"R01",-3278224.35,{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,4,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-2428217.6781186522},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,5,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-192691.07824768618},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,6,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-508908.66384873656},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,7,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-4658.4041354561405},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,8,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-48690.35606524413},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,9,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-87488.036986490275},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,10,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":-7570.1325977349379},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,11,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,12,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,13,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,14,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,15,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,16,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,17,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,18,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,19,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,20,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,21,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,22,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,23,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,24,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,25,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,26,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,27,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,28,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,29,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"IF(VLOOKUP($D342,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D342,$C$5:$AU$519,30,)/VLOOKUP($D342,$C$5:$AU$519,3,))*$E342)","v":0},{"$f":"SUM(F342:AF342)","v":-3278224.3500000006},{"$f":"IF(ABS(E342-AG342)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.03,"Member Rate Stability Mechanism",null,"E01",2366889.7599999998,{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,4,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":1769524.3400218643},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,5,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":129876.05967103789},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,6,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":375417.17783436395},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,7,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":3446.7360238356418},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,8,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":34453.921325015312},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,9,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":48920.737753218134},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,10,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":5250.7873706645614},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,11,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,12,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,13,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,14,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,15,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,16,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,17,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,18,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,19,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,20,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,21,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,22,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,23,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,24,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,25,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,26,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,27,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,28,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,29,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},{"$f":"IF(VLOOKUP($D343,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D343,$C$5:$AU$519,30,)/VLOOKUP($D343,$C$5:$AU$519,3,))*$E343)","v":0},2366889.7599999998,{"$f":"IF(ABS(E343-AG343)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.04,"Non-Smelter Non-FAC PPA",null,"E01",-844580.33,{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,4,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-631421.65566625225},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,5,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-46343.842112893704},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,6,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-133960.59643395297},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,7,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-1229.9032669920352},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,8,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-12294.237245115917},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,9,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-17456.450035702732},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,10,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":-1873.645239090353},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,11,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,12,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,13,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,14,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,15,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,16,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,17,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,18,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,19,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,20,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,21,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,22,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,23,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,24,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,25,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,26,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,27,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,28,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,29,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"IF(VLOOKUP($D344,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D344,$C$5:$AU$519,30,)/VLOOKUP($D344,$C$5:$AU$519,3,))*$E344)","v":0},{"$f":"SUM(F344:AF344)","v":-844580.33000000007},"ok"]
[1.06,"Year-End Customer Normalization",null,null,73624.043707312914,109411.78481743399,5415.845791642143,-41203.586901763221,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,73624.043707312914,"ok"]
[6,"<reserved>",null,"R01",0,{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,4,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,5,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,6,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,7,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,8,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,9,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,10,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,11,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,12,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,13,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,14,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,15,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,16,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,17,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,18,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,19,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,20,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,21,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,22,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,23,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,24,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,25,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,26,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,27,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,28,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,29,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"IF(VLOOKUP($D346,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D346,$C$5:$AU$519,30,)/VLOOKUP($D346,$C$5:$AU$519,3,))*$E346)","v":0},{"$f":"SUM(F346:AF346)","v":0},"ok"]
[7,"<reserved>",null,"R01",0,{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,4,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,5,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,6,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,7,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,8,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,9,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,10,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,11,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,12,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,13,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,14,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,15,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,16,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,17,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,18,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,19,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,20,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,21,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,22,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,23,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,24,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,25,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,26,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,27,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,28,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,29,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},{"$f":"IF(VLOOKUP($D347,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D347,$C$5:$AU$519,30,)/VLOOKUP($D347,$C$5:$AU$519,3,))*$E347)","v":0},0,"ok"]
[8,"<reserved>",null,"R01",0,{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,4,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,5,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,6,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,7,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,8,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,9,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,10,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,11,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,12,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,13,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,14,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,15,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,16,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,17,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,18,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,19,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,20,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,21,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,22,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,23,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,24,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,25,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,26,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,27,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,28,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,29,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},{"$f":"IF(VLOOKUP($D348,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D348,$C$5:$AU$519,30,)/VLOOKUP($D348,$C$5:$AU$519,3,))*$E348)","v":0},0,"ok"]
[null,"Total Pro Forma Adjustments",null,null,{"$f":"SUM(E341:E348)","v":-2038112.6062926874},-1446721.1801179047,-123267.677608736,-365093.27449175832,-2959.7296788345598,-31710.234674884974,-63378.152433162119,-4982.3572874071979,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2038112.6062926878,"ok"]
["  ","  "]
["Total Pro-Forma Operating Revenue",null,null,null,{"$f":"E338+E349","v":53301723.523707308},{"$f":"F338+F349","v":39778131.698812507},3126328.5496286992,8053460.9567963528,74024.045113340617,771051.07074442157,1378438.9675668378,120288.23504515325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,53301723.5237073,{"$f":"IF(ABS(E351-AG351)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Operating Expenses"]
[]
["Total Operating Expenses -- Actual",null,"TOE",null,{"$f":"E324","v":53201027.600000009},41784224.083449982,3109448.3083230676,6532601.096287203,64288.052872746674,633830.90372610872,971815.04150160355,104820.11383928898,0,0,0,0,0,0,0,0,0,{"$f":"V324-V125","v":0},0,0,0,0,0,0,0,0,0,{"$f":"AF324","v":0},{"$f":"SUM(F355:AF355)","v":53201027.600000009},{"$f":"IF(ABS(E355-AG355)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-Forma Adjustments:"]
[1.01,"To Remove Fuel Expense Recoverable through the FAC",null,"E01",-432113.22,{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,4,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-323054.69961356488},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,5,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-23710.932082178733},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,6,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-68538.352862416214},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,7,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-629.25626149551465},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,8,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-6290.1091284365666},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,9,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-8931.2556387580353},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,10,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":-958.61441315002241},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,11,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,12,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,13,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,14,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,15,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,16,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,17,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,18,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,19,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,20,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,21,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,22,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,23,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,24,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,25,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,26,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,27,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,28,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,29,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"IF(VLOOKUP($D358,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D358,$C$5:$AU$519,30,)/VLOOKUP($D358,$C$5:$AU$519,3,))*$E358)","v":0},{"$f":"SUM(F358:AF358)","v":-432113.21999999991},{"$f":"IF(ABS(E358-AG358)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.02,"To Remove Expenses Recoverable through the ES ",null,"R01",-3166370.45,{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,4,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-2345366.2352799349},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,5,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-186116.40662790858},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,6,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-491544.56282396376},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,7,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-4499.4581285036584},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,8,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-47029.027969048941},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,9,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-84502.921541208692},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,10,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":-7311.8376294318132},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,11,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,12,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,13,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,14,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,15,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,16,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,17,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,18,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,19,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,20,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,21,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,22,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,23,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,24,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,25,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,26,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,27,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,28,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,29,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},{"$f":"IF(VLOOKUP($D359,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D359,$C$5:$AU$519,30,)/VLOOKUP($D359,$C$5:$AU$519,3,))*$E359)","v":0},-3166370.4500000007,"ok"]
[1.03,"Member Rate Stability Mechanism",null,"E01",2478645.34,{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,4,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":1853074.5848559374},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,5,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":136008.31585885942},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,6,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":393142.95668552705},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,7,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":3609.4778591168283},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,8,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":36080.705143181593},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,9,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":51230.589911959483},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,10,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":5498.7096854179508},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,11,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,12,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,13,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,14,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,15,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,16,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,17,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,18,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,19,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,20,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,21,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,22,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,23,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,24,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,25,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,26,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,27,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,28,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,29,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"IF(VLOOKUP($D360,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D360,$C$5:$AU$519,30,)/VLOOKUP($D360,$C$5:$AU$519,3,))*$E360)","v":0},{"$f":"SUM(F360:AF360)","v":2478645.3399999994},{"$f":"IF(ABS(E360-AG360)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.04,"Non-Smelter Non-FAC PPA",null,"E01",-879903.76,{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,4,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-657830.01241120626},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,5,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-48282.110628815521},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,6,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-139563.31719693},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,7,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-1281.3423076791},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,8,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-12808.427089829971},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,9,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-18186.542448445336},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,10,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":-1952.0079170938075},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,11,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,12,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,13,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,14,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,15,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,16,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,17,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,18,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,19,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,20,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,21,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,22,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,23,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,24,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,25,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,26,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,27,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,28,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,29,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},{"$f":"IF(VLOOKUP($D361,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D361,$C$5:$AU$519,30,)/VLOOKUP($D361,$C$5:$AU$519,3,))*$E361)","v":0},-879903.75999999989,"ok"]
[1.05,"Rate Case Expenses",null,"RBT",16666.669999999998,{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,4,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":13918.787736793935},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,5,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":883.2330235044484},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,6,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":823.65333721338834},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,7,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":12.190451524358737},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,8,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":77.842847411517624},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,9,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":858.45256535277736},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,10,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":92.510038199574055},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,11,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,12,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,13,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,14,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,15,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,16,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,17,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,18,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,19,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,20,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,21,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,22,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,23,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,24,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,25,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,26,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,27,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,28,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,29,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},{"$f":"IF(VLOOKUP($D362,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D362,$C$5:$AU$519,30,)/VLOOKUP($D362,$C$5:$AU$519,3,))*$E362)","v":0},16666.669999999998,"ok"]
[1.06,"Year-End Customer Normalization",null,null,49509.726663766181,74943.586895563581,3407.5197022859497,-28841.379934083347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,49509.726663766181,"ok"]
[1.07,"Depreciation Expense Normalization",null,"RBT",-186543.25999999978,{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,4,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-155787.33122270732},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,5,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-9885.66807551696},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,6,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-9218.8168742565013},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,7,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-136.44276680499738},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,8,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-871.26333717695513},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,9,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-9608.3104841141012},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,10,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":-1035.4272394229354},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,11,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,12,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,13,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,14,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,15,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,16,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,17,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,18,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,19,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,20,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,21,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,22,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,23,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,24,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,25,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,26,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,27,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,28,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,29,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},{"$f":"IF(VLOOKUP($D364,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D364,$C$5:$AU$519,30,)/VLOOKUP($D364,$C$5:$AU$519,3,))*$E364)","v":0},-186543.25999999981,"ok"]
[1.08,"Advertising & Donations",null,"RBT",-299451.70999999996,-250080.23731855094,-15869.1351791856,-14798.661056813135,-219.02704947306992,-1398.6101463968523,-15423.90223414611,-1662.1370154342633,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-299451.71000000002,"ok"]
[1.0900000000000001,"Directors Expense",null,"RBT",-26628.649999999994,-22238.30717638123,-1411.1579008489234,-1315.9663230859728,-19.476912123664491,-124.37097144928822,-1371.5656999497339,-147.80501616118201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F366:AF366)","v":-26628.649999999994},{"$f":"IF(ABS(E366-AG366)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.1000000000000001,"Life Insurance Premiums",null,"RBT",-12285.388353744007,-10259.860713618444,-651.05151182591715,-607.13394556463572,-8.9858640738814479,-57.379765184750795,-632.78526236054824,-68.191291115829401,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F367:AF367)","v":-12285.388353744007},{"$f":"IF(ABS(E367-AG367)<0.01,\"ok\",\"err\")","v":"ok"}]
[1.1100000000000001,"Retirement Plan Contributions",null,"RBT",-45352.499999999993,-37875.101674956473,-2403.4090612273171,-2241.2838303014455,-33.17204053110067,-211.82202186944679,-2335.977731014164,-251.73364010004292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-45352.499999999985,"ok"]
[1.1200000000000001,"Health, Dental & Vision Insurance Premiums",null,"RBT",34921.304999999971,29163.728074464805,1850.6186178685357,1725.7826190292699,25.542383437714076,163.10239637108467,1798.6966720236705,193.83423680489108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,34921.304999999964,"ok"]
[1.1299999999999999,"Wages & Salaries",null,"RBT",-4277.582000000024,-3572.3246386189207,-226.68605565168247,-211.39463909130859,-3.1287387350004403,-19.97874577922622,-220.32603041920703,-23.743151704678418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4277.582000000024,"ok"]
[null,"<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,"<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,{"$f":"SUM(F372:AF372)","v":0},{"$f":"IF(ABS(E372-AG372)<0.01,\"ok\",\"err\")","v":"ok"}]
[null,"<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"}]
[null,"<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,{"$f":"SUM(F374:AF374)","v":0},{"$f":"IF(ABS(E374-AG374)<0.01,\"ok\",\"err\")","v":"ok"}]
[18,null,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"]
[19,null,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"]
[20,null,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"]
[21,null,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,{"$f":"SUM(F378:AF378)","v":0},{"$f":"IF(ABS(E378-AG378)<0.01,\"ok\",\"err\")","v":"ok"}]
[22,null,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"]
[23,null,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,{"$f":"SUM(F380:AF380)","v":0},{"$f":"IF(ABS(E380-AG380)<0.01,\"ok\",\"err\")","v":"ok"}]
[24,null,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,{"$f":"SUM(E358:E381)","v":-2473183.4786899774},-1834963.4224867797,-146406.86992064086,-361188.47684473655,-3183.0793753410871,-32489.33878820781,-87325.84792108,-7626.4433531921586,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2473183.4786899779,"ok"]
[]
["Total Pro-forma Operating Expenses",null,null,null,{"$f":"E355+E382","v":50727844.121310033},39949260.6609632,2963041.4384024269,6171412.6194424666,61104.97349740559,601341.56493790087,884489.1935805236,97193.670486096831,0,0,0,0,0,0,{"$f":"SUM(S355:S383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F384:AF384)","v":50727844.121310033},{"$f":"IF(ABS(E384-AG384)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Utility Operating Margin -- Pro-Forma",null,null,null,{"$f":"E351-E384","v":2573879.402397275},-171128.96215069294,163287.1112262723,1882048.3373538861,12919.071615935027,169709.5058065207,493949.77398631419,23094.564559056424,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F386:AF386)","v":2573879.4023972917},{"$f":"IF(ABS(E386-AG386)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Net Cost Rate Base",null,null,null,{"$f":"E328","v":85741640.627115399},71605167.444563702,4543790.0007211389,4237282.4589839866,62713.746278281025,400462.32679651817,4416306.9979727892,475917.65179898543,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F388:AF388)","v":85741640.627115399},{"$f":"IF(ABS(E388-AG388)<0.01,\"ok\",\"err\")","v":"ok"}]
["Pro-forma Rate Base Adjustments"]
[null,"<reserved>",null,"RBT",0,{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,4,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,5,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,6,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,7,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,8,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,9,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,10,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,11,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,12,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,13,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,14,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,15,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,16,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,17,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,18,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,19,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,20,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,21,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,22,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,23,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,24,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,25,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,26,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,27,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,28,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,29,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"IF(VLOOKUP($D390,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D390,$C$5:$AU$519,30,)/VLOOKUP($D390,$C$5:$AU$519,3,))*$E390)","v":0},{"$f":"SUM(F390:AF390)","v":0},{"$f":"IF(ABS(E390-AG390)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Pro-forma Rate Base",null,null,null,{"$f":"E388+E390","v":85741640.627115399},{"$f":"F388+F390","v":71605167.444563702},4543790.0007211389,4237282.4589839866,62713.746278281025,400462.32679651817,4416306.9979727892,475917.65179898543,0,0,0,{"$f":"P388+P390","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F392:AF392)","v":85741640.627115399},{"$f":"IF(ABS(E392-AG392)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Rate of Return",null,null,null,{"$f":"E386/E392","v":3.0019012740739388E-2},-2.3898968225048839E-3,3.5936324346054115E-2,0.44416400265305012,0.20600063594684584,0.423783947828763,0.11184679285499201,4.8526387856718825E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S386/S388","v":{"$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":"E394/$E$394","v":1},{"$f":"F394/$E$394","v":-7.9612772183593777E-2},1.1971187945592969,14.796089614575049,6.8623388026108652,14.117184715193433,3.7258651315738489,1.6165217782416514,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,4,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0.74761586700255289},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,5,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":5.4872035810843128E-2},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,6,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0.15861202502070226},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,7,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":1.4562300627958449E-3},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,8,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":1.455662274909471E-2},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,9,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":2.0668785923184753E-2},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,10,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":2.2184334308263526E-3},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,11,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,12,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,13,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,14,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,15,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,16,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,17,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,18,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,19,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,20,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,21,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,22,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,23,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,24,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,25,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,26,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,27,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,28,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,29,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"IF(VLOOKUP($D401,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D401,$C$5:$AU$501,30,)/VLOOKUP($D401,$C$5:$AU$501,3,))*$E401)","v":0},{"$f":"SUM(F401:AF401)","v":1},{"$f":"IF(ABS(E401-AG401)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Demand Allocation Factors"]
["Purchase Power -- Average 12 CP",null,"D01","12CP",1,{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,4,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0.77230623645826868},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,5,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":6.8021005783735558E-2},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,6,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0.13125780947047111},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,7,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":1.1560810968506796E-3},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,8,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":1.4538147096141237E-2},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,9,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":1.149430446851467E-2},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,10,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":1.226415626017879E-3},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,11,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,12,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,13,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,14,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,15,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,16,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,17,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,18,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,19,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,20,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,21,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,22,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,23,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,24,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,25,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,26,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,27,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,28,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,29,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"IF(VLOOKUP($D404,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D404,$C$5:$AU$501,30,)/VLOOKUP($D404,$C$5:$AU$501,3,))*$E404)","v":0},{"$f":"SUM(F404:AF404)","v":0.99999999999999978},{"$f":"IF(ABS(E404-AG404)<0.01,\"ok\",\"err\")","v":"ok"}]
["Station Equipment -- Maximum Class Demand",null,"D02","NCP",1,{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,4,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0.78431159787646276},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,5,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":6.0787786245707007E-2},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,6,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0.12083412774527391},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,7,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":1.2089130612646518E-3},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,8,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":1.4391626074901489E-2},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,9,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":1.6685390503358568E-2},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,10,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":1.780558493031541E-3},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,11,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,12,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,13,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,14,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,15,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,16,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,17,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,18,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,19,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,20,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,21,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,22,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,23,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,24,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,25,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,26,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,27,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,28,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,29,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"IF(VLOOKUP($D405,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D405,$C$5:$AU$501,30,)/VLOOKUP($D405,$C$5:$AU$501,3,))*$E405)","v":0},{"$f":"SUM(F405:AF405)","v":1},"ok"]
["Primary Distribution Plant -- Maximum Class Demand",null,"D03","NCP",1,{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,4,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0.78431159787646276},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,5,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":6.0787786245707007E-2},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,6,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0.12083412774527391},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,7,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":1.2089130612646518E-3},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,8,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":1.4391626074901489E-2},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,9,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":1.6685390503358568E-2},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,10,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":1.780558493031541E-3},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,11,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,12,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,13,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,14,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,15,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,16,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,17,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,18,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,19,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,20,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,21,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,22,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,23,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,24,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,25,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,26,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,27,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,28,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,29,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"IF(VLOOKUP($D406,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D406,$C$5:$AU$501,30,)/VLOOKUP($D406,$C$5:$AU$501,3,))*$E406)","v":0},{"$f":"SUM(F406:AF406)","v":1},"ok"]
["Services ",null,"SERV",null,{"$f":"Services!G33","v":0.99999999999999978},{"$f":"Services!G6","v":0.9187813383083463},{"$f":"Services!G7","v":5.6321601016953403E-2},{"$f":"Services!G8","v":2.4088651338397344E-2},{"$f":"Services!G9","v":1.6171099860431149E-4},{"$f":"Services!G10","v":2.5590062473061282E-4},{"$f":"Services!G11","v":0},{"$f":"Services!G12","v":3.9079771296788641E-4},{"$f":"Services!G13","v":0},{"$f":"Services!G14","v":0},{"$f":"Services!G15","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},{"$f":"SUM(F407:AF407)","v":0.99999999999999978},"ok"]
["Misc. Service Revenue",null,"MISCSERV",null,1,{"$f":"F407","v":0.9187813383083463},5.6321601016953403E-2,2.4088651338397344E-2,1.6171099860431149E-4,2.5590062473061282E-4,0,3.9079771296788641E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F408:R408)","v":0.99999999999999978},"ok"]
["Residential & Commercial Rev",null,"RCRev",null,{"$f":"F409+G409","v":43193003.810000002},{"$f":"F313","v":40017423.410000004},{"$f":"G313","v":3175580.3999999994},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F409:R409)","v":43193003.810000002},"ok"]
[]
["Customer Allocation Factors"]
["Primary Distribution Plant -- Average Number of Customers",null,"C01","Cust03",1,{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,4,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0.92947034007248142},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,5,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":5.6976840373183207E-2},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,6,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":1.3313599545705553E-2},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,7,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":1.3414206091390987E-4},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,8,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":1.0060654568543239E-4},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,9,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,10,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":4.4714020304636616E-6},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,11,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,12,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,13,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,14,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,15,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,16,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,17,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,18,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,19,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,20,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,21,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,22,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,23,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,24,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,25,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,26,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,27,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,28,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,29,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"IF(VLOOKUP($D412,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D412,$C$5:$AU$501,30,)/VLOOKUP($D412,$C$5:$AU$501,3,))*$E412)","v":0},{"$f":"SUM(F412:AF412)","v":0.99999999999999989},{"$f":"IF(ABS(E412-AG412)<0.01,\"ok\",\"err\")","v":"ok"}]
["Customer Services -- Average Number of Customers",null,"C02","Cust02",1,{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,4,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0.92928751047778713},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,5,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":5.6965632858340318E-2},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,6,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":1.3310980720871751E-2},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,7,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":1.3411567476948868E-4},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,8,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":1.0058675607711651E-4},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,9,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,10,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":2.0117351215423302E-4},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,11,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,12,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,13,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,14,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,15,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,16,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,17,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,18,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,19,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,20,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,21,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,22,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,23,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,24,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,25,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,26,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,27,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,28,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,29,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},{"$f":"IF(VLOOKUP($D413,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D413,$C$5:$AU$501,30,)/VLOOKUP($D413,$C$5:$AU$501,3,))*$E413)","v":0},1.0000000000000002,"ok"]
["Meter Costs -- Weighted Cost of Meters",null,"C03",null,{"$f":"Meters!$G32","v":1},{"$f":"Meters!$G6","v":0.78607514236980636},{"$f":"Meters!$G7","v":7.3225328726225752E-2},{"$f":"Meters!$G8","v":0.12564153095902819},{"$f":"Meters!$G9","v":8.6045702542512162E-3},{"$f":"Meters!$G10","v":6.4534276906884121E-3},{"$f":"Meters!$G11","v":0},{"$f":"Meters!$G12","v":0},{"$f":"Meters!$G13","v":0},{"$f":"Meters!$G14","v":0},{"$f":"Meters!$G15","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($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,4,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,5,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,6,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,7,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,8,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"K423/(K423+L423)","v":0.90307108100322553},{"$f":"L423/(L423+K423)","v":9.6928918996774513E-2},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,11,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,12,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,13,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,14,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,15,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,16,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,17,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,18,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,19,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,20,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,21,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,22,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,23,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,24,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,25,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,26,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,27,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,28,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,29,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},{"$f":"IF(VLOOKUP($D415,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D415,$C$5:$AU$501,30,)/VLOOKUP($D415,$C$5:$AU$501,3,))*$E415)","v":0},1,"ok"]
["Meter Reading and Billing -- Weighted Cost",null,"C05","Cust05",1,{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,4,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0.92928751047778713},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,5,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":5.6965632858340318E-2},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,6,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":1.3310980720871751E-2},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,7,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":1.3411567476948868E-4},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,8,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":1.0058675607711651E-4},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,9,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,10,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":2.0117351215423302E-4},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,11,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,12,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,13,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,14,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,15,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,16,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,17,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,18,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,19,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,20,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,21,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,22,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,23,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,24,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,25,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,26,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,27,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,28,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,29,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},{"$f":"IF(VLOOKUP($D416,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D416,$C$5:$AU$501,30,)/VLOOKUP($D416,$C$5:$AU$501,3,))*$E416)","v":0},1.0000000000000002,"ok"]
["Load Management",null,"C06","Cust06",1,{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,4,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0.92947449612663069},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,5,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":5.6977095140682117E-2},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,6,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":1.3313659076427781E-2},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,7,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":1.3414266071967539E-4},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,8,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":1.0060699553975653E-4},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,9,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,10,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,11,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,12,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,13,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,14,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,15,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,16,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,17,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,18,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,19,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,20,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,21,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,22,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,23,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,24,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,25,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,26,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,27,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,28,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,29,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},{"$f":"IF(VLOOKUP($D417,$C$5:$AU$501,3,)=0,0,(VLOOKUP($D417,$C$5:$AU$501,30,)/VLOOKUP($D417,$C$5:$AU$501,3,))*$E417)","v":0},1,"ok"]
[]
["Other Allocation Factors"]
["Rev",null,"R01",null,{"$f":"'Billing Det'!E25","v":54025672.009999998},{"$f":"'Billing Det'!$E8","v":40017423.410000004},{"$f":"'Billing Det'!$E9","v":3175580.3999999994},{"$f":"'Billing Det'!$E10","v":8386897.79},{"$f":"'Billing Det'!$E11","v":76771.260000000009},{"$f":"'Billing Det'!$E12","v":802425.00999999989},{"$f":"'Billing Det'!$E13","v":1441817.1199999999},{"$f":"'Billing Det'!$E14","v":124757.02},{"$f":"'Billing Det'!$E15","v":0},{"$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(F420:AF420)","v":54025672.009999998},{"$f":"IF(ABS(E420-AG420)<0.01,\"ok\",\"err\")","v":"ok"}]
["Energy",null,"E01",null,{"$f":"'Billing Det'!D25","v":450144634},{"$f":"'Billing Det'!D8","v":334594628},{"$f":"'Billing Det'!D9","v":24557917},{"$f":"'Billing Det'!D10","v":72854700},{"$f":"'Billing Det'!D11","v":668885},{"$f":"'Billing Det'!D12","v":6686242},{"$f":"'Billing Det'!D13","v":9737149},{"$f":"'Billing Det'!D14","v":1045113},{"$f":"'Billing Det'!D15","v":0},{"$f":"'Billing Det'!D16","v":0},{"$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(F421:AF421)","v":450144634},"ok"]
["Loss Factor",null,null,null,null,0.05,0.05,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0,0,0.05,0.05,0.05]
["Energy Including Losses",null,"Energy",null,471104061.75708503,{"$f":"F421/(1-F422)","v":352204871.57894737},25850438.947368421,74722769.230769232,686035.8974358975,6857684.102564103,9737149,1045113,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,471104061.75708503,"ok"]
["Customers (Monthly Bills)",null,null,null,{"$f":"'Billing Det'!C25*12","v":357900},{"$f":"'Billing Det'!$C8*12","v":332592},{"$f":"'Billing Det'!$C9*12","v":20388},{"$f":"'Billing Det'!$C10*12","v":4764},{"$f":"'Billing Det'!$C11*12","v":48},{"$f":"'Billing Det'!$C12*12","v":36},{"$f":"'Billing Det'!$C13*12","v":0},{"$f":"'Billing Det'!$C14*12","v":72},{"$f":"'Billing Det'!$C15*12","v":0},{"$f":"'Billing Det'!$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,357900,"ok"]
["Average Customers (Bills/12)",null,"Cust01",null,{"$f":"'Billing Det'!C25","v":29825},{"$f":"F424/12","v":27716},{"$f":"G424/12","v":1699},{"$f":"H424/12","v":397},4,3,0,6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,29825,"ok"]
["Average Customers (Lighting = Lights)",null,"Cust02",null,{"$f":"E425","v":29825},{"$f":"F425","v":27716},1699,397,4,3,0,6,0,0,0,{"$f":"P425","v":0},0,0,0,0,0,0,0,0,0,{"$f":"Z425","v":0},0,0,0,0,0,0,29825,"ok"]
["Average Customers (Lighting =45 Lights per Cust)",null,"Cust03",null,29819.133333333335,{"$f":"F425","v":27716},{"$f":"G425","v":1699},397,4,3,{"$f":"K425/45","v":0},0.13333333333333333,0,0,0,0,{"$f":"Q425","v":0},0,{"$f":"S425","v":0},{"$f":"T425","v":0},{"$f":"U425","v":0},0,0,0,0,{"$f":"Z425","v":0},0,0,0,0,0,0,{"$f":"SUM(F427:AF427)","v":29819.133333333335},"ok"]
["Lighting",null,"Cust04",null,2,0,0,0,0,0,1,1,{"$f":"M421","v":0},{"$f":"N421","v":0},{"$f":"O421","v":0},{"$f":"'Billing Det'!C18","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,2,"ok"]
["Average Customers ",null,"Cust05",null,29825,{"$f":"F425","v":27716},{"$f":"G425","v":1699},397,4,3,0,6,{"$f":"M427","v":0},0,0,{"$f":"P427","v":0},{"$f":"Q424/12*2.11","v":0},{"$f":"R424/12*2.11","v":0},{"$f":"S427","v":0},{"$f":"T427","v":0},{"$f":"U427","v":0},0,0,0,0,0,0,0,0,0,0,0,29825,"ok"]
["Load Management",null,"Cust06",null,29819,{"$f":"F427","v":27716},{"$f":"G427","v":1699},397,4,3,0,0,{"$f":"M426","v":0},0,0,{"$f":"P426","v":0},0,{"$f":"R426","v":0},{"$f":"S426","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,29819,"ok"]
[]
["Winter CP Demands",null,"WCP",null,{"$f":"'Billing Det'!$K$25","v":877977.00151812751},{"$f":"'Billing Det'!$K$8","v":680556.8736289381},{"$f":"'Billing Det'!$K$9","v":57606.874811952192},{"$f":"'Billing Det'!$K$10","v":111845.5881304878},{"$f":"'Billing Det'!$K$11","v":1021.9254330467106},{"$f":"'Billing Det'!$K$12","v":12292.373115853106},{"$f":"'Billing Det'!$K$13","v":13240.622670250896},{"$f":"'Billing Det'!$K$14","v":1412.7437275985665},{"$f":"'Billing Det'!$K$15","v":0},{"$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(F432:AF432)","v":877977.00151812751},{"$f":"IF(ABS(E432-AG432)<0.01,\"ok\",\"err\")","v":"ok"}]
["Summer CP Demands",null,"SCP",null,{"$f":"'Billing Det'!$J$25","v":273952.00005998119},{"$f":"'Billing Det'!$J$8","v":209085.07824698213},{"$f":"'Billing Det'!$J$9","v":20748.494466845059},{"$f":"'Billing Det'!$J$10","v":39354.089282161593},{"$f":"'Billing Det'!$J$11","v":309.79791059181747},{"$f":"'Billing Det'!$J$12","v":4454.5401534005487},{"$f":"'Billing Det'!$J$13","v":0},{"$f":"'Billing Det'!$J$14","v":0},{"$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(F433:AF433)","v":273952.00005998119},{"$f":"IF(ABS(E433-AG433)<0.01,\"ok\",\"err\")","v":"ok"}]
["12 Month Sum of Coincident Demands",null,"12CP",null,{"$f":"'Billing Det'!$I$25","v":1151929.0015781086},{"$f":"'Billing Det'!$I$8","v":889641.95187592017},{"$f":"'Billing Det'!$I$9","v":78355.369278797254},{"$f":"'Billing Det'!$I$10","v":151199.67741264938},{"$f":"'Billing Det'!$I$11","v":1331.7233436385281},{"$f":"'Billing Det'!$I$12","v":16746.913269253655},{"$f":"'Billing Det'!$I$13","v":13240.622670250896},{"$f":"'Billing Det'!$I$14","v":1412.7437275985665},{"$f":"'Billing Det'!$I$15","v":0},{"$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(F434:AF434)","v":1151929.0015781086},{"$f":"IF(ABS(E434-AG434)<0.01,\"ok\",\"err\")","v":"ok"}]
["Class Maximum Demands",null,"NCP",null,{"$f":"'Billing Det'!$H$25","v":144851.55510254722},{"$f":"'Billing Det'!$H$8","v":113608.7546373693},{"$f":"'Billing Det'!$H$9","v":8805.2053689318909},{"$f":"'Billing Det'!$H$10","v":17503.011313362775},{"$f":"'Billing Det'!$H$11","v":175.11293690796575},{"$f":"'Billing Det'!$H$12","v":2084.6494174038485},{"$f":"'Billing Det'!$H$13","v":2416.9047619047619},{"$f":"'Billing Det'!$H$14","v":257.91666666666669},{"$f":"'Billing Det'!$H$15","v":0},{"$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(F435:AF435)","v":144851.55510254722},{"$f":"IF(ABS(E435-AG435)<0.01,\"ok\",\"err\")","v":"ok"}]
["Sum of the Individual Customer Demands",null,"SICD",null,{"$f":"'Billing Det'!$F$25","v":3028506.8462882098},{"$f":"'Billing Det'!$F$8","v":2551320.4212358487},{"$f":"'Billing Det'!$F$9","v":146647.57026536652},{"$f":"'Billing Det'!$F$10","v":266349.90999999997},{"$f":"'Billing Det'!$F$11","v":2328.1480000000006},{"$f":"'Billing Det'!$F$12","v":32295.3},{"$f":"'Billing Det'!$F$13","v":26699.7113031234},{"$f":"'Billing Det'!$F$14","v":2865.7854838709677},{"$f":"'Billing Det'!$F$15","v":0},{"$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(F436:AF436)","v":3028506.8462882098},{"$f":"IF(ABS(E436-AG436)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Allocation Factors (continued)"]
[]
["Transmission Residual Demand Allocator",null,"TRDA",null,{"$f":"E434","v":1151929.0015781086},{"$f":"F434","v":889641.95187592017},78355.369278797254,151199.67741264938,1331.7233436385281,16746.913269253655,13240.622670250896,1412.7437275985665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F440:AF440)","v":1151929.0015781086},{"$f":"IF(ABS(E440-AG440)<0.01,\"ok\",\"err\")","v":"ok"}]
["Transmission Plant In Service ",null,null,null,{"$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,{"$f":"E441","v":0},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F442:AF442)","v":0},"ok"]
["Transmission Residual",null,null,"TRDA",{"$f":"E441-E442","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,4,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,5,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,6,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,7,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,8,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,9,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,10,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,11,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,12,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,13,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,14,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,15,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,16,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,17,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,18,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,19,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,20,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,21,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,22,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,23,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,24,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,25,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,26,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,27,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,28,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,29,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"IF(VLOOKUP($D443,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D443,$C$5:$AU$519,30,)/VLOOKUP($D443,$C$5:$AU$519,3,))*$E443)","v":0},{"$f":"SUM(F443:AF443)","v":0},"ok"]
["Transmission Total",null,"TA1",null,{"$f":"E442+E443","v":0},{"$f":"F442+F443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F444:AF444)","v":0},"ok"]
["Transmission Plant Allocator",null,"T01","TA1",0,{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,4,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,5,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,6,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,7,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,8,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,9,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,10,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,11,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,12,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,13,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,14,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,15,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,16,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,17,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,18,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,19,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,20,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,21,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,22,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,23,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,24,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,25,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,26,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,27,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,28,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,29,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"IF(VLOOKUP($D445,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D445,$C$5:$AU$519,30,)/VLOOKUP($D445,$C$5:$AU$519,3,))*$E445)","v":0},{"$f":"SUM(F445:AF445)","v":0},"ok"]
[]
["Transmission Residual Demand Allocator",null,"TOMDA",null,{"$f":"E440","v":1151929.0015781086},{"$f":"F440","v":889641.95187592017},78355.369278797254,151199.67741264938,1331.7233436385281,16746.913269253655,13240.622670250896,1412.7437275985665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F447:AF447)","v":1151929.0015781086},{"$f":"IF(ABS(E447-AG447)<0.01,\"ok\",\"err\")","v":"ok"}]
["Transmission Plant In Service ",null,null,null,{"$f":"E441","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,{"$f":"E448","v":0},"ok"]
["Customer Specific Assignment",null,null,null,{"$f":"E442","v":0},{"$f":"F442","v":0},{"$f":"G442","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,{"$f":"SUM(F449:AF449)","v":0},"ok"]
["Transmission Residual",null,null,"TOMDA",{"$f":"E448-E449","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,4,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,5,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,6,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,7,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,8,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,9,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,10,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,11,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,12,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,13,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,14,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,15,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,16,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,17,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,18,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,19,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,20,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,21,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,22,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,23,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,24,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,25,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,26,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,27,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,28,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,29,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"IF(VLOOKUP($D450,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D450,$C$5:$AU$519,30,)/VLOOKUP($D450,$C$5:$AU$519,3,))*$E450)","v":0},{"$f":"SUM(F450:AF450)","v":0},"ok"]
["Transmission Total",null,"TOMA",null,{"$f":"E449+E450","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,{"$f":"SUM(F451:AF451)","v":0},"ok"]
["Transmission O&M Allocator",null,"T02","TOMA",0,{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,4,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,5,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,6,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,7,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,8,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,9,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,10,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,11,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,12,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,13,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,14,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,15,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,16,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,17,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,18,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,19,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,20,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,21,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,22,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,23,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,24,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,25,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,26,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,27,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,28,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,29,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"IF(VLOOKUP($D452,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D452,$C$5:$AU$519,30,)/VLOOKUP($D452,$C$5:$AU$519,3,))*$E452)","v":0},{"$f":"SUM(F452:AF452)","v":0},"ok"]
[]
["Distribution Residual Demand Allocator",null,"DDA",null,3028506.8462882098,{"$f":"F436","v":2551320.4212358487},{"$f":"G436","v":146647.57026536652},266349.90999999997,2328.1480000000006,32295.3,26699.7113031234,2865.7854838709677,0,{"$f":"N436","v":0},0,{"$f":"P436","v":0},{"$f":"Q436*2.11","v":0},{"$f":"R436*2.11","v":0},{"$f":"S436","v":0},{"$f":"T436*0.9","v":0},{"$f":"U436","v":0},0,0,0,0,0,{"$f":"AA436*0.5","v":0},{"$f":"AB436*0.1","v":0},{"$f":"AC436*0.5","v":0},{"$f":"AD436*0.07","v":0},{"$f":"AE436*0.07","v":0},{"$f":"AF436","v":0},{"$f":"SUM(F454:AF454)","v":3028506.8462882098},{"$f":"IF(ABS(E454-AG454)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Plant In Service ",null,null,null,{"$f":"'Func & Classif'!O54","v":34803780.561623104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E455","v":34803780.561623104},"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(F456:AF456)","v":0},"ok"]
["Distribution Residual",null,null,"DOMDA",{"$f":"E455-E456","v":34803780.561623104},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,4,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":29319925.82150168},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,5,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":1685282.5879084398},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,6,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":3060908.986093102},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,7,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":26755.215100897487},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,8,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":371139.50584241818},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,9,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":306834.66817699315},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,10,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":32933.776999571033},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,11,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,12,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,13,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,14,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,15,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,16,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,17,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,18,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,19,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,20,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,21,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,22,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,23,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,24,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,25,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,26,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,27,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,28,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,29,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"IF(VLOOKUP($D457,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D457,$C$5:$AU$519,30,)/VLOOKUP($D457,$C$5:$AU$519,3,))*$E457)","v":0},{"$f":"SUM(F457:AF457)","v":34803780.561623104},"ok"]
["Distribution Total",null,"DT1",null,{"$f":"E456+E457","v":34803780.561623104},29319925.82150168,1685282.5879084398,3060908.986093102,26755.215100897487,371139.50584241818,306834.66817699315,32933.776999571033,0,0,0,{"$f":"P456+P457","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F458:AF458)","v":34803780.561623104},"ok"]
["Distribution Plant Allocator",null,"DA1","DT1",1,{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,4,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0.84243508459054373},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,5,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":4.8422400116116732E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,6,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":8.7947600424427966E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,7,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":7.687445061758467E-4},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,8,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":1.0663769850671355E-2},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,9,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":8.816130409560417E-3},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,10,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":9.4627010250391999E-4},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,11,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,12,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,13,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,14,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,15,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,16,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,17,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,18,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,19,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,20,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,21,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,22,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,23,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,24,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,25,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,26,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,27,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,28,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,29,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"IF(VLOOKUP($D459,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D459,$C$5:$AU$519,30,)/VLOOKUP($D459,$C$5:$AU$519,3,))*$E459)","v":0},{"$f":"SUM(F459:AF459)","v":0.99999999999999989},"ok"]
[]
["Distribution Residual Demand Allocator",null,"DOMDA",null,{"$f":"E454","v":3028506.8462882098},{"$f":"F454","v":2551320.4212358487},{"$f":"G454","v":146647.57026536652},266349.90999999997,2328.1480000000006,32295.3,26699.7113031234,2865.7854838709677,0,0,0,0,0,{"$f":"R454","v":0},{"$f":"S454","v":0},{"$f":"T454","v":0},{"$f":"U454","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F461:AF461)","v":3028506.8462882098},{"$f":"IF(ABS(E461-AG461)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Plant In Service ",null,null,null,{"$f":"E455","v":34803780.561623104},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E462","v":34803780.561623104},"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,{"$f":"AD456","v":0},0,null,{"$f":"SUM(F463:AF463)","v":0},"ok"]
["Distribution Residual",null,null,"DOMDA",{"$f":"E462-E463","v":34803780.561623104},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,4,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":29319925.82150168},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,5,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":1685282.5879084398},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,6,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":3060908.986093102},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,7,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":26755.215100897487},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,8,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":371139.50584241818},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,9,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":306834.66817699315},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,10,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":32933.776999571033},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,11,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,12,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,13,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,14,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,15,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,16,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,17,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,18,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,19,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,20,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,21,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,22,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,23,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,24,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,25,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,26,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,27,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,28,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,29,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"IF(VLOOKUP($D464,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D464,$C$5:$AU$519,30,)/VLOOKUP($D464,$C$5:$AU$519,3,))*$E464)","v":0},{"$f":"SUM(F464:AF464)","v":34803780.561623104},"ok"]
["Distribution Total",null,"DOMA",null,{"$f":"E463+E464","v":34803780.561623104},29319925.82150168,1685282.5879084398,3060908.986093102,26755.215100897487,371139.50584241818,306834.66817699315,32933.776999571033,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F465:AF465)","v":34803780.561623104},"ok"]
["Distribution O&M Allocator",null,"DOM","DOMA",1,{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,4,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0.84243508459054373},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,5,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":4.8422400116116732E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,6,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":8.7947600424427966E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,7,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":7.687445061758467E-4},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,8,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":1.0663769850671355E-2},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,9,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":8.816130409560417E-3},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,10,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":9.4627010250391999E-4},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,11,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,12,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,13,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,14,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,15,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,16,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,17,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,18,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,19,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,20,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,21,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,22,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,23,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,24,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,25,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,26,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,27,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,28,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,29,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"IF(VLOOKUP($D466,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D466,$C$5:$AU$519,30,)/VLOOKUP($D466,$C$5:$AU$519,3,))*$E466)","v":0},{"$f":"SUM(F466:AF466)","v":0.99999999999999989},"ok"]
[]
["Substation Residual Demand Allocator",null,"SDA",null,{"$f":"E447","v":1151929.0015781086},{"$f":"F447","v":889641.95187592017},78355.369278797254,151199.67741264938,1331.7233436385281,16746.913269253655,13240.622670250896,1412.7437275985665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F468:AF468)","v":1151929.0015781086},{"$f":"IF(ABS(E468-AG468)<0.01,\"ok\",\"err\")","v":"ok"}]
["Substation Plant In Service ",null,null,null,{"$f":"'Func & Classif'!M56","v":12020024.300000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E469","v":12020024.300000001},"ok"]
["Customer Specific Assignment",null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F470:AF470)","v":0},"ok"]
["Substation Residual",null,null,"SDA",{"$f":"E469-E470","v":12020024.300000001},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,4,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":9283139.7292699367},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,5,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":817614.14243094204},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,6,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":1577722.059399833},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,7,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":13896.122876915822},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,8,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":174748.88137259212},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,9,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":138161.81902314493},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,10,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":14741.545626634619},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,11,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,12,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,13,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,14,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,15,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,16,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,17,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,18,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,19,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,20,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,21,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,22,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,23,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,24,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,25,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,26,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,27,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,28,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,29,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"IF(VLOOKUP($D471,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D471,$C$5:$AU$519,30,)/VLOOKUP($D471,$C$5:$AU$519,3,))*$E471)","v":0},{"$f":"SUM(F471:AF471)","v":12020024.299999999},"ok",{"$f":"AG471-E471","v":0}]
["Substation Total",null,"ST1",null,{"$f":"E470+E471","v":12020024.300000001},9283139.7292699367,817614.14243094204,1577722.059399833,13896.122876915822,174748.88137259212,138161.81902314493,14741.545626634619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F472:AF472)","v":12020024.299999999},"ok"]
["Substation Plant Allocator",null,"SA1","ST1",1,{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,4,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0.77230623645826868},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,5,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":6.8021005783735558E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,6,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0.13125780947047111},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,7,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":1.1560810968506796E-3},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,8,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":1.4538147096141237E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,9,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":1.149430446851467E-2},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,10,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":1.226415626017879E-3},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,11,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,12,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,13,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,14,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,15,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,16,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,17,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,18,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,19,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,20,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,21,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,22,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,23,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,24,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,25,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,26,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,27,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,28,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,29,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"IF(VLOOKUP($D473,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D473,$C$5:$AU$519,30,)/VLOOKUP($D473,$C$5:$AU$519,3,))*$E473)","v":0},{"$f":"SUM(F473:AF473)","v":0.99999999999999978},"ok"]
[]
["Substation Residual Demand Allocator",null,"SOMDA",null,{"$f":"E468","v":1151929.0015781086},{"$f":"F468","v":889641.95187592017},{"$f":"G468","v":78355.369278797254},151199.67741264938,1331.7233436385281,16746.913269253655,13240.622670250896,1412.7437275985665,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F475:AF475)","v":1151929.0015781086},{"$f":"IF(ABS(E475-AG475)<0.01,\"ok\",\"err\")","v":"ok"}]
["Substation Plant In Service ",null,null,null,{"$f":"E469","v":12020024.300000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E476","v":12020024.300000001},"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,{"$f":"SUM(F477:AF477)","v":0},"ok"]
["Substation Residual",null,null,"SOMDA",{"$f":"E476-E477","v":12020024.300000001},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,4,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":9283139.7292699367},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,5,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":817614.14243094204},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,6,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":1577722.059399833},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,7,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":13896.122876915822},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,8,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":174748.88137259212},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,9,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":138161.81902314493},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,10,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":14741.545626634619},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,11,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,12,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,13,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,14,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,15,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,16,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,17,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,18,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,19,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,20,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,21,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,22,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,23,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,24,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,25,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,26,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,27,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,28,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,29,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"IF(VLOOKUP($D478,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D478,$C$5:$AU$519,30,)/VLOOKUP($D478,$C$5:$AU$519,3,))*$E478)","v":0},{"$f":"SUM(F478:AF478)","v":12020024.299999999},"ok"]
["Substation Total",null,"STOM",null,{"$f":"E477+E478","v":12020024.300000001},9283139.7292699367,817614.14243094204,1577722.059399833,13896.122876915822,174748.88137259212,138161.81902314493,14741.545626634619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F479:AF479)","v":12020024.299999999},"ok"]
["Substation O&M Allocator",null,"SOMA","STOM",1,{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,4,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0.77230623645826868},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,5,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":6.8021005783735558E-2},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,6,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0.13125780947047111},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,7,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":1.1560810968506796E-3},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,8,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":1.4538147096141237E-2},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,9,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":1.149430446851467E-2},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,10,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":1.226415626017879E-3},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,11,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,12,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,13,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,14,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,15,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,16,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,17,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,18,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,19,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,20,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,21,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,22,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,23,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,24,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,25,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,26,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,27,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,28,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,29,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"IF(VLOOKUP($D480,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D480,$C$5:$AU$519,30,)/VLOOKUP($D480,$C$5:$AU$519,3,))*$E480)","v":0},{"$f":"SUM(F480:AF480)","v":0.99999999999999978},"ok"]
[]
["Allocation Factors (continued)"]
[]
["Customer Services Demand",null,"CSD",null,{"$f":"E454","v":3028506.8462882098},{"$f":"F454","v":2551320.4212358487},146647.57026536652,266349.90999999997,2328.1480000000006,32295.3,26699.7113031234,2865.7854838709677,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F484:AF484)","v":3028506.8462882098},{"$f":"IF(ABS(E484-AG484)<0.01,\"ok\",\"err\")","v":"ok"}]
["Customer Services Allocator",null,"CSA","CSD",1,{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,4,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0.84243508459054373},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,5,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":4.8422400116116732E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,6,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":8.7947600424427966E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,7,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":7.687445061758467E-4},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,8,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":1.0663769850671355E-2},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,9,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":8.816130409560417E-3},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,10,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":9.4627010250391999E-4},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,11,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,12,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,13,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,14,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,15,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,16,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,17,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,18,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,19,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,20,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,21,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,22,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,23,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,24,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,25,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,26,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,27,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,28,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,29,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"IF(VLOOKUP($D485,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D485,$C$5:$AU$519,30,)/VLOOKUP($D485,$C$5:$AU$519,3,))*$E485)","v":0},{"$f":"SUM(F485:AF485)","v":0.99999999999999989},{"$f":"IF(ABS(E485-AG485)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
["Purchased Power Residual Demand Allocator",null,"PPDRA",null,{"$f":"E434","v":1151929.0015781086},{"$f":"F434","v":889641.95187592017},{"$f":"G434","v":78355.369278797254},151199.67741264938,1331.7233436385281,16746.913269253655,13240.622670250896,1412.7437275985665,0,0,0,{"$f":"P434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F487:AF487)","v":1151929.0015781086},{"$f":"IF(ABS(E487-AG487)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Demand Costs ",null,null,null,{"$f":"E123","v":14603621.846187126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E488","v":14603621.846187126},"ok"]
["Customer Specific Assignment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F489:AF489)","v":0},"ok"]
["Purchased Power Demand Residual",null,null,"PPDRA",{"$f":"E488-E489","v":14603621.846187126},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,4,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":11278468.226688532},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,5,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":993353.04606298148},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,6,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":1916839.4138656394},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,7,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":16882.971161932561},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,8,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":212309.6025362901},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,9,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":167858.47584312715},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,10,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":17910.110028619958},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,11,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,12,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,13,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,14,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,15,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,16,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,17,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,18,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,19,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,20,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,21,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,22,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,23,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,24,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,25,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,26,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,27,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,28,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,29,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"IF(VLOOKUP($D490,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D490,$C$5:$AU$519,30,)/VLOOKUP($D490,$C$5:$AU$519,3,))*$E490)","v":0},{"$f":"SUM(F490:AF490)","v":14603621.846187124},{"$f":"IF(ABS(E490-AG490)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Demand Total",null,"PPDT",null,{"$f":"E489+E490","v":14603621.846187126},11278468.226688532,993353.04606298148,1916839.4138656394,16882.971161932561,212309.6025362901,167858.47584312715,17910.110028619958,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F491:AF491)","v":14603621.846187124},{"$f":"IF(ABS(E491-AG491)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Demand Allocator",null,"PPDA","PPDT",1,{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,4,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0.77230623645826868},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,5,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":6.8021005783735558E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,6,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0.13125780947047111},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,7,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":1.1560810968506798E-3},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,8,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":1.4538147096141237E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,9,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":1.149430446851467E-2},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,10,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":1.226415626017879E-3},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,11,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,12,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,13,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,14,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,15,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,16,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,17,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,18,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,19,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,20,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,21,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,22,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,23,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,24,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,25,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,26,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,27,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,28,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,29,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"IF(VLOOKUP($D492,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D492,$C$5:$AU$519,30,)/VLOOKUP($D492,$C$5:$AU$519,3,))*$E492)","v":0},{"$f":"SUM(F492:AF492)","v":0.99999999999999978},"ok"]
[]
["Purchased Power Residual Energy Allocator",null,"PPERA",null,{"$f":"E421","v":450144634},{"$f":"F421","v":334594628},{"$f":"G421","v":24557917},72854700,668885,6686242,9737149,1045113,0,0,0,{"$f":"P421","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AF421","v":0},{"$f":"SUM(F494:AF494)","v":450144634},{"$f":"IF(ABS(E494-AG494)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy Costs ",null,null,null,{"$f":"E124","v":24608218.873812877},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E495","v":24608218.873812877},"ok"]
["Customer Specific Assignment",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F496:AF496)","v":0},"ok"]
["Purchased Power Energy Residual",null,null,"PPERA",{"$f":"E495-E496","v":24608218.873812877},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,4,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":18291405.068322994},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,5,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":1342516.49575574},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,6,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":3982774.1311828569},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,7,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":36566.177264284182},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,8,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":365519.20016729634},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,9,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":532304.23224133812},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,10,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":57133.568878368984},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,11,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,12,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,13,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,14,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,15,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,16,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,17,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,18,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,19,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,20,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,21,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,22,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,23,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,24,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,25,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,26,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,27,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,28,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,29,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"IF(VLOOKUP($D497,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D497,$C$5:$AU$519,30,)/VLOOKUP($D497,$C$5:$AU$519,3,))*$E497)","v":0},{"$f":"SUM(F497:AF497)","v":24608218.873812877},"ok"]
["Purchased Power Energy Total",null,"PPET",null,{"$f":"E496+E497","v":24608218.873812877},18291405.068322994,1342516.49575574,3982774.1311828569,36566.177264284182,365519.20016729634,532304.23224133812,57133.568878368984,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F498:AF498)","v":24608218.873812877},"ok"]
["Purchased Power Energy Allocator",null,"PPEA","PPET",1,{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,4,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0.7433047130358551},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,5,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":5.4555614229536725E-2},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,6,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0.16184731416791698},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,7,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":1.4859335188698482E-3},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,8,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":1.4853541495287489E-2},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,9,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":2.1631156442931183E-2},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,10,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":2.3217271096027327E-3},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,11,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,12,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,13,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,14,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,15,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,16,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,17,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,18,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,19,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,20,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,21,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,22,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,23,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,24,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,25,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,26,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,27,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,28,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,29,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"IF(VLOOKUP($D499,$C$5:$AU$519,3,)=0,0,(VLOOKUP($D499,$C$5:$AU$519,30,)/VLOOKUP($D499,$C$5:$AU$519,3,))*$E499)","v":0},{"$f":"SUM(F499:AF499)","v":1},"ok"]
[]
["Operating Expenses"]
[]
["Purchased Power Demand",null,null,null,{"$f":"E123+E199+E237+E275","v":14603621.846187126},11278468.226688532,993353.04606298148,1916839.4138656394,16882.971161932561,212309.6025362901,167858.47584312715,17910.110028619958,0,0,0,0,0,0,{"$f":"S123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F503:AF503)","v":14603621.846187124},{"$f":"IF(ABS(E503-AG503)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy",null,null,null,{"$f":"E124+E200+E238+E276","v":24608218.873812877},18291405.068322994,1342516.49575574,3982774.1311828569,36566.177264284182,365519.20016729634,532304.23224133812,57133.568878368984,0,0,0,0,0,0,{"$f":"S124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F504:AF504)","v":24608218.873812877},"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(F505:AF505)","v":0},"ok"]
["Distribution Demand",null,null,{"$f":"E506/(E506+E507)","v":0.31574689706576231},{"$f":"E131+E134+E139+E207+E210+E215+E245+E248+E253+E283+E286+E291","v":4417042.3498330722},3657043.3049383829,231777.45935434863,428010.80673438712,3749.2181217889961,50639.657216873245,41386.41348047748,4435.4899868134935,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F506:AF506)","v":4417042.3498330722},"ok"]
["Distribution Customer",null,null,{"$f":"E507/(E506+E507)","v":0.68425310293423758},{"$f":"E135+E140+E144+E147+E150+E153+E211+E216+E220+E223+E226+E229+E249+E254+E258+E261+E264+E267+E287+E292+E296+E299+E302+E305","v":9572144.5301669259},8557307.4835000709,541801.30714999768,204976.74450432044,7089.6863247409328,5362.4438056490899,230265.91993666085,25340.944945486553,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$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},{"$f":"SUM(F507:AF507)","v":9572144.5301669259},"ok"]
["Total",null,null,null,{"$f":"SUM(E503:E507)","v":53201027.599999994},{"$f":"SUM(F503:F507)","v":41784224.083449982},3109448.3083230676,6532601.096287203,64288.052872746674,633830.90372610872,971815.04150160355,104820.11383928898,0,0,0,0,0,0,{"$f":"SUM(S503:S507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,53201027.599999994,"ok"]
[]
["Pro-Forma Operating Expenses"]
[]
["Purchased Power Demand",null,null,null,{"$f":"E503+0.37*E359+E360","v":15910710.119687125},{"$f":"F503+0.37*F359+F360","v":12263757.304490894},1060498.2914695146,2128110.8823063001,18827.649513503035,230989.56733092357,187822.98478483941,20703.439791148136,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F512:AF512)","v":15910710.119687123},{"$f":"IF(ABS(E512-AG512)<0.01,\"ok\",\"err\")","v":"ok"}]
["Purchased Power Energy",null,null,null,{"$f":"E504+E358+E361+0.63*E359+E363","v":21350898.236976642},{"$f":"F504+F358+F361+0.63*F359+F363","v":15907883.214967426},1156677.6365714492,3436158.0066103302,31820.920074152262,316792.37632852898,451949.59358317329,49616.488841583108,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21350898.236976642,"ok"]
["Transmission Demand",null,null,null,{"$f":"E505","v":0},{"$f":"F505","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"ok"]
["Distribution Demand",null,null,null,{"$f":"E506+$D506*(E362+E364+E365+E366+E367+E368+E369+E370)","v":4251922.1578430478},{"$f":"F506+$D506*(F362+F364+F365+F366+F367+F368+F369+F370)","v":3519146.9583155839},223027.08471964451,419850.70053597441,3628.4447641748357,49868.451816535926,32881.544037128609,3518.973654005672,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4251922.1578430478,"ok"]
["Distribution Customer",null,null,null,{"$f":"E507+$D507*(E362+E364+E365+E366+E367+E368+E369+E370)","v":9214313.6068032067},{"$f":"F507+$D507*(F362+F364+F365+F366+F367+F368+F369+F370)","v":8258473.1831892952},522838.42564181838,187293.02998986279,6827.9591455754517,3691.1694619124892,211835.0711753823,23354.768199359911,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9214313.6068032067,"ok"]
["Total",null,null,null,{"$f":"SUM(E512:E516)","v":50727844.121310018},{"$f":"SUM(F512:F516)","v":39949260.6609632},2963041.4384024264,6171412.6194424676,61104.973497405575,601341.56493790087,884489.1935805236,97193.670486096831,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,50727844.121310033,"ok"]
[null,null,null,null,{"$f":"E517-E508","v":-2473183.478689976}]
["Rate Base"]
[]
["Production & Purchased Power Demand",null,null,null,{"$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,{"$f":"SUM(F521:AF521)","v":0},{"$f":"IF(ABS(E521-AG521)<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,{"$f":"SUM(F523:AF523)","v":0},{"$f":"IF(ABS(E523-AG523)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Demand",null,null,null,{"$f":"E93+E96+E101","v":32378445.282332119},26763520.635584533,1711268.7493485827,3164559.7835317384,27725.362534760665,373629.79585726268,305052.03689923591,32688.918576003591,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(F524:AF524)","v":32378445.282332115},{"$f":"IF(ABS(E524-AG524)<0.01,\"ok\",\"err\")","v":"ok"}]
["Distribution Customer",null,null,null,{"$f":"E97+E102+E106+E109+E112+E115","v":53363195.344783291},44841646.808979176,2832521.2513725567,1072722.6754522473,34988.38374352036,26832.530939255539,4111254.9610735537,443228.73322298186,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AF97+AF102+AF106+AF109+AF112+AF115","v":0},{"$f":"SUM(F525:AF525)","v":53363195.344783291},{"$f":"IF(ABS(E525-AG525)<0.01,\"ok\",\"err\")","v":"ok"}]
["Total",null,null,null,{"$f":"SUM(E521:E525)","v":85741640.627115414},{"$f":"SUM(F521:F525)","v":71605167.444563717},4543790.0007211398,4237282.4589839857,62713.746278281025,400462.32679651823,4416306.9979727892,475917.65179898543,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F526:AF526)","v":85741640.627115414},{"$f":"IF(ABS(E526-AG526)<0.01,\"ok\",\"err\")","v":"ok"}]
[]
[]
["Revenue Requirement Calculated at a Rate of Return of",null,4.64454074983097E-2]
["Production & Purchased Power Demand",null,null,null,{"$f":"E512+(E521*$C$529)","v":15910710.119687125},{"$f":"F512+(F521*$C$529)","v":12263757.304490894},1060498.2914695146,2128110.8823063001,18827.649513503035,230989.56733092357,187822.98478483941,20703.439791148136,0,0,0,0,0,0,{"$f":"S512","v":0}]
["Production & Purchased Power Energy",null,null,null,{"$f":"E513+(E522*$C$529)","v":21350898.236976642},{"$f":"F513+(F522*$C$529)","v":15907883.214967426},1156677.6365714492,3436158.0066103302,31820.920074152262,316792.37632852898,451949.59358317329,49616.488841583108,0,0,0,0,0,0,{"$f":"S513","v":0}]
["Transmission Demand",null,null,null,{"$f":"E514+(E523*$C$529)","v":0},{"$f":"F514+(F523*$C$529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
["Distribution Demand",null,null,null,{"$f":"E515+(E524*$C$529)","v":5755752.2431426868},{"$f":"F515+(F524*$C$529)","v":4762189.580324728},302507.65912226227,566829.96923486877,4916.1605251401634,67221.839938636753,47049.810199103027,5037.2237979472247,0,0,0,0,0,0,{"$f":"S515+(S525*$C$529)","v":0}]
["Distribution Customer",null,null,null,{"$f":"E516+(E525*$C$529)","v":11692788.96000357},{"$f":"F516+(F525*$C$529)","v":10341161.742127612},654396.02940943884,237116.07178391944,8453.008886250489,4937.4172955972153,402783.98317189084,43940.707328860903,0,0,0,0,0,0,{"$f":"S516+(S526*$C$529)","v":0}]
["Total",null,"Rev Increase:",null,{"$f":"SUM(E530:E534)","v":54710149.55981002},{"$f":"SUM(F530:F534)","v":43274991.84191066},3174079.6165726646,6368214.929935419,64017.738999045949,619941.2008936865,1089606.3717390066,119297.85975953937,0,0,0,0,0,0,{"$f":"SUM(S530:S534)","v":0}]
[null,null,{"$f":"E535-E351","v":1408426.0361027122},"Target",54710149.563146248]
[null,null,null,"Variance",{"$f":"E535-E536","v":-3.3362284302711487E-3}]
[]
["Operating Expenses-Unit Costs"]
[]
["Production & Purchased Power Demand (per KWH or KW)",null,null,null,null,{"$f":"F512/F$421","v":3.6652582791887781E-2},4.3183560375642388E-2,{"$f":"H512/H$436","v":7.9899065192336662},{"$f":"I512/I$436","v":8.0869641936436292},{"$f":"J512/J$436","v":7.1524205482198209},{"$f":"K512/K$421","v":1.928932018857259E-2},1.9809761998126649E-2,{"$f":"M512/M$421","v":{"$error":"#DIV/0!"}},{"$f":"N512/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"P512/P$421","v":{"$error":"#DIV/0!"}},{"$f":"Q512/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"R512/R$436","v":{"$error":"#DIV/0!"}},{"$f":"S512/S$421","v":{"$error":"#DIV/0!"}},{"$f":"T503/1251.6","v":0},{"$f":"U503/U424","v":{"$error":"#DIV/0!"}},{"$f":"V503/V424","v":{"$error":"#DIV/0!"}},{"$f":"W503/W424","v":{"$error":"#DIV/0!"}},{"$f":"X503/X421","v":{"$error":"#DIV/0!"}},{"$f":"Y503/Y424","v":{"$error":"#DIV/0!"}},{"$f":"Z503/3624.9","v":0},{"$f":"AA503/9725.8","v":0},{"$f":"AB503/12443","v":0},{"$f":"AC503/9726","v":0},{"$f":"AD503/10680","v":0}]
["Purchased Power Energy (per KWH)",null,null,null,null,4.7543749611447514E-2,4.7099989651868651E-2,{"$f":"H513/H$421","v":4.7164534431002124E-2},4.757308068524823E-2,{"$f":"J513/J$421","v":4.7379735332422755E-2},4.6414981796332098E-2,4.7474759993974915E-2,{"$f":"M513/M$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"P513/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T504/T$421","v":{"$error":"#DIV/0!"}},{"$f":"U504/U$424","v":{"$error":"#DIV/0!"}},{"$f":"V504/V$424","v":{"$error":"#DIV/0!"}},{"$f":"W504/W$424","v":{"$error":"#DIV/0!"}},{"$f":"X504/X$421","v":{"$error":"#DIV/0!"}},{"$f":"Y504/Y$424","v":{"$error":"#DIV/0!"}},{"$f":"Z504/Z$421","v":{"$error":"#DIV/0!"}},{"$f":"AA504/AA$421","v":{"$error":"#DIV/0!"}},{"$f":"AB504/AB$421","v":{"$error":"#DIV/0!"}},{"$f":"AC504/AC$421","v":{"$error":"#DIV/0!"}},{"$f":"AD504/AD$421","v":{"$error":"#DIV/0!"}}]
["Transmission Demand (per KWH or KW)",null,null,null,null,0,0,{"$f":"H514/H$436","v":0},0,{"$f":"J514/J$436","v":0},{"$f":"K514/K$421","v":0},0,{"$f":"M514/M$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"P514/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R514/R$436","v":{"$error":"#DIV/0!"}}]
["Distribution Demand (per KWH or KW)",null,null,null,null,1.0517643332622733E-2,9.0816775999220337E-3,{"$f":"H515/H$436","v":1.5763125301449301},{"$f":"I515/I$436","v":1.5585112132797549},{"$f":"J515/J$436","v":1.5441396059654477},{"$f":"K515/K$421","v":3.3769170048777736E-3},3.3670748081840642E-3,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P515/P$421","v":{"$error":"#DIV/0!"}},{"$f":"Q515/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"R515/R$436","v":{"$error":"#DIV/0!"}},{"$f":"S515/S$421","v":{"$error":"#DIV/0!"}},{"$f":"T506/1251.6","v":0},{"$f":"U506/U424","v":{"$error":"#DIV/0!"}},{"$f":"V506/V424","v":{"$error":"#DIV/0!"}},{"$f":"W506/W424","v":{"$error":"#DIV/0!"}},{"$f":"X506/X421","v":{"$error":"#DIV/0!"}},{"$f":"Y506/Y424","v":{"$error":"#DIV/0!"}},{"$f":"Z506/12877","v":0},{"$f":"AA506/11922","v":0},{"$f":"AB506/14745","v":0},{"$f":"AC506/10526","v":0},{"$f":"AD506/11459","v":0}]
["Distribution Customer (per Customer)",null,null,null,null,{"$f":"F516/F424","v":24.830642899376098},{"$f":"G516/G424","v":25.644419542957543},{"$f":"H516/H424","v":39.314238033136604},142.24914886615525,{"$f":"J516/J424","v":102.5324850531247},null,324.37178054666543,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"T507/T424","v":{"$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":"F521/F$421","v":0},{"$f":"G521/G$421","v":0},{"$f":"H521/H$436","v":0},{"$f":"I521/I$436","v":0},{"$f":"J521/J$436","v":0},{"$f":"K521/K$421","v":0},{"$f":"L521/L$436","v":0},{"$f":"M521/M$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"P521/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R521/R$436","v":{"$error":"#DIV/0!"}}]
["Purchased Power Energy (per KWH)",null,null,null,null,0,{"$f":"G522/G$421","v":0},{"$f":"H522/H$421","v":0},{"$f":"I522/I$421","v":0},{"$f":"J522/J$421","v":0},{"$f":"K522/K$421","v":0},{"$f":"L522/L$421","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P522/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R522/R$421","v":{"$error":"#DIV/0!"}}]
["Transmission Demand (per KWH or KW)",null,null,null,null,0,{"$f":"G523/G$421","v":0},{"$f":"H523/H$436","v":0},0,{"$f":"J523/J$436","v":0},{"$f":"K523/K$421","v":0},{"$f":"L523/L$436","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P523/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R523/R$436","v":{"$error":"#DIV/0!"}}]
["Distribution Demand (per KWH or KW)",null,null,null,null,7.9987896983165357E-2,{"$f":"G524/G$421","v":6.9682976343172054E-2},11.881212137566477,11.908762902856974,{"$f":"J524/J$436","v":11.569169379360547},{"$f":"K524/K$421","v":3.1328681208353276E-2},{"$f":"L524/L$436","v":11.406617403843132},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P524/P$421","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R524/R$436","v":{"$error":"#DIV/0!"}},{"$f":"S524/5037.7","v":0},{"$f":"T524/1251.6","v":0},{"$f":"U524/U424","v":{"$error":"#DIV/0!"}},{"$f":"V524/V424","v":{"$error":"#DIV/0!"}},{"$f":"W524/W424","v":{"$error":"#DIV/0!"}},{"$f":"X524/X424","v":{"$error":"#DIV/0!"}},{"$f":"Y524/Y424","v":{"$error":"#DIV/0!"}},{"$f":"Z524/12877","v":0},{"$f":"AA524/11922","v":0},{"$f":"AB524/14745","v":0},{"$f":"AC524/10526","v":0},{"$f":"AD524/11459","v":0}]
["Distribution Customer (per Customer)",null,null,null,null,{"$f":"F525/F$424","v":134.82479076159132},{"$f":"G525/G$424","v":138.93080495254839},{"$f":"H525/H$424","v":225.17268586319213},728.92466132334084,{"$f":"J525/J$424","v":745.34808164598724},null,6155.9546280969698,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P525/P$424","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R525/R$424","v":{"$error":"#DIV/0!"}},{"$f":"S525/S$424","v":{"$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":"F394","v":-2.3898968225048839E-3},3.5936324346054115E-2,0.44416400265305012,{"$f":"I394","v":0.20600063594684584},0.423783947828763,0.11184679285499201,4.8526387856718825E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$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":"F541","v":3.6652582791887781E-2},{"$f":"G541","v":4.3183560375642388E-2},{"$f":"H541","v":7.9899065192336662},8.0869641936436292,{"$f":"J541","v":7.1524205482198209},{"$f":"K541","v":1.928932018857259E-2},1.9809761998126649E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P541","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R541","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":"(F521*F394)/F$421","v":0},0,{"$f":"(H521*H394)/H$421","v":0},0,{"$f":"(J521*J394)/J$421","v":0},0,{"$f":"(L521*L394)/L$436","v":0},{"$f":"(M521*M394)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N521*N394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P521*P394)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q521*Q394)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R521*R394)/R$436","v":{"$error":"#DIV/0!"}}]
["Production & Purchased Power Energy (Per KWH)",null,null,null,null,{"$f":"F542","v":4.7543749611447514E-2},{"$f":"G542","v":4.7099989651868651E-2},{"$f":"H542","v":4.7164534431002124E-2},4.757308068524823E-2,{"$f":"J542","v":4.7379735332422755E-2},{"$f":"K542","v":4.6414981796332098E-2},{"$f":"L542","v":4.7474759993974915E-2},{"$f":"M542","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$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":"(F522*F394)/F$421","v":0},{"$f":"(G522*G394)/G$421","v":0},{"$f":"(H522*H394)/H$421","v":0},0,{"$f":"(J522*J394)/J$421","v":0},{"$f":"(K522*K394)/K$421","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F543","v":0},{"$f":"G543","v":0},0,{"$f":"I543","v":0},{"$f":"J543","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F523*F394)/F$421","v":0},0,0,0,0,0,0,{"$f":"(M523*M394)/M$436","v":{"$error":"#DIV/0!"}},{"$f":"(N523*N394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P523*P394)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q523*Q394)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R523*R394)/R$436","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F567+F566","v":0},0,0,0,0,0,{"$f":"L567+L566","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F544","v":1.0517643332622733E-2},{"$f":"G544","v":9.0816775999220337E-3},{"$f":"H544","v":1.5763125301449301},1.5585112132797549,{"$f":"J544","v":1.5441396059654477},{"$f":"K544","v":3.3769170048777736E-3},{"$f":"L544","v":3.3670748081840642E-3},{"$f":"M544","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$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":"(F524*F394)/F$421","v":-1.9116282083891486E-4},2.5041500392666465E-3,{"$f":"(H524*H394)/H$421","v":1.9292969981186205E-2},8.5387507778131519E-3,{"$f":"(J524*J394)/J$421","v":2.3681211346350546E-2},3.5040125175307695E-3,{"$f":"(L524*L394)/L$436","v":0.55352194027209101},{"$f":"(M524*M394)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N524*N394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P524*P394)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q524*Q394)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R524*R394)/R$436","v":{"$error":"#DIV/0!"}},{"$f":"(S524*S394)/S$421","v":{"$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$421","v":{"$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$434/12","v":{"$error":"#REF!"}}]
[null,"Total Distribution Demand (Per KWH or KW)",null,null,null,{"$f":"F571+F572","v":1.0326480511783819E-2},1.1585827639188681E-2,{"$f":"H571+H572","v":1.5956055001261162},1.5670499640575681,{"$f":"J571+J572","v":1.5678208173117982},6.8809295224085427E-3,{"$f":"L571+L572","v":0.55688901508027511},{"$f":"M571+M572","v":{"$error":"#DIV/0!"}},{"$f":"N571+N572","v":{"$error":"#DIV/0!"}},null,{"$f":"P571+P572","v":{"$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,{"$f":"F545","v":24.830642899376098},{"$f":"G545","v":25.644419542957543},39.314238033136604,{"$f":"I545","v":142.24914886615525},{"$f":"J545","v":102.5324850531247},0,324.37178054666543,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$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,{"$f":"(F525*F394)/F424","v":-0.32221733903601291},{"$f":"(G525*G394)/G424","v":4.9926624684331609},100.01360144113329,{"$f":"(I525*I394)/I424","v":150.15894378994744},{"$f":"(J525*J394)/J424","v":315.86655254653164},0,298.72624191139687,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"(#REF!*T330)/T424","v":{"$error":"#REF!"}},{"$f":"(#REF!*U330)/U424","v":{"$error":"#REF!"}},{"$f":"(#REF!*V330)/V424","v":{"$error":"#REF!"}},{"$f":"(#REF!*W330)/W424","v":{"$error":"#REF!"}},{"$f":"(#REF!*X330)/X424","v":{"$error":"#REF!"}},{"$f":"(#REF!*Y330)/Y424","v":{"$error":"#REF!"}},{"$f":"(#REF!*Z330)/Z424","v":{"$error":"#REF!"}},{"$f":"(#REF!*AA330)/AA424","v":{"$error":"#REF!"}},{"$f":"(#REF!*AB330)/AB424","v":{"$error":"#REF!"}},{"$f":"(#REF!*AC330)/AC424","v":{"$error":"#REF!"}},{"$f":"(#REF!*AD330)/AD424","v":{"$error":"#REF!"}},{"$f":"(#REF!*AE330)/AE424","v":{"$error":"#REF!"}},{"$f":"(#REF!*#REF!)/#REF!","v":{"$error":"#REF!"}}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F576+F577","v":24.508425560340086},{"$f":"G576+G577","v":30.637082011390703},139.32783947426989,{"$f":"I576+I577","v":292.40809265610267},{"$f":"J576+J577","v":418.39903759965637},0,623.09802245806236,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P576+P577","v":{"$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,{"$f":"E394","v":3.0019012740739388E-2},null,null,{"$f":"$C$582","v":3.0019012740739388E-2},3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2]
[]
["Production & Purchased Power"]
["Production & Purchased Power Demand (Per KWH or KW)",null,null,null,null,{"$f":"F560","v":3.6652582791887781E-2},{"$f":"G560","v":4.3183560375642388E-2},{"$f":"H560","v":7.9899065192336662},8.0869641936436292,{"$f":"J560","v":7.1524205482198209},{"$f":"K560","v":1.928932018857259E-2},{"$f":"L560","v":1.9809761998126649E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P560","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R560","v":{"$error":"#DIV/0!"}},{"$f":"S541","v":{"$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":"(F521*$E$394)/F$421","v":0},{"$f":"(G521*$E$394)/G$421","v":0},{"$f":"(H521*$E$394)/H$436","v":0},{"$f":"(I521*$E$394)/I$436","v":0},{"$f":"(J521*$E$394)/J$436","v":0},{"$f":"(K521*$E$394)/K$421","v":0},{"$f":"(L521*$E$394)/L$436","v":0},{"$f":"(M521*$E$394)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N521*$E$394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P521*$E$394)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q521*$E$394)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R521*$E$394)/R$436","v":{"$error":"#DIV/0!"}},{"$f":"S542","v":{"$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":"F562","v":4.7543749611447514E-2},{"$f":"G562","v":4.7099989651868651E-2},{"$f":"H562","v":4.7164534431002124E-2},4.757308068524823E-2,{"$f":"J562","v":4.7379735332422755E-2},{"$f":"K562","v":4.6414981796332098E-2},{"$f":"L562","v":4.7474759993974915E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P562","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R562","v":{"$error":"#DIV/0!"}},{"$f":"S567","v":0},{"$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":"(F522*$E$394)/F$421","v":0},{"$f":"(G522*$E$394)/G$421","v":0},{"$f":"(H522*$E$394)/H$421","v":0},0,{"$f":"(J522*$E$394)/J$421","v":0},{"$f":"(K522*$E$394)/K$421","v":0},{"$f":"(L522*$E$394)/L$421","v":0},{"$error":"#DIV/0!"},{"$f":"(N522*$E$394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F566","v":0},{"$f":"G566","v":0},0,0,{"$f":"J566","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P566","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R566","v":{"$error":"#DIV/0!"}}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F523*$E$394)/F$421","v":0},{"$f":"(G523*$E$394)/G$421","v":0},{"$f":"(H523*$E$394)/H$421","v":0},{"$f":"(I523*$E$394)/I$436","v":0},{"$f":"(J523*$E$394)/J$421","v":0},{"$f":"(K523*$E$394)/K$421","v":0},{"$f":"(L523*$E$394)/L$436","v":0},{"$f":"(M523*$E$394)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N523*$E$394)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P523*$E$394)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q523*$E$394)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R523*$E$394)/R$436","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F591+F592","v":0},{"$f":"G591+G592","v":0},{"$f":"H591+H592","v":0},{"$f":"I591+I592","v":0},{"$f":"J591+J592","v":0},{"$f":"K591+K592","v":0},{"$f":"L591+L592","v":0},{"$f":"M591+M592","v":{"$error":"#DIV/0!"}},{"$f":"N591+N592","v":{"$error":"#DIV/0!"}},null,{"$f":"P591+P592","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F544","v":1.0517643332622733E-2},{"$f":"G544","v":9.0816775999220337E-3},{"$f":"H544","v":1.5763125301449301},1.5585112132797549,{"$f":"J544","v":1.5441396059654477},{"$f":"K544","v":3.3769170048777736E-3},{"$f":"L544","v":3.3670748081840642E-3},{"$f":"M544","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$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,{"$f":"(F524*$E$394)/F421","v":2.4011576986425905E-3},{"$f":"(G524*$E$394)/G421","v":2.091814154658323E-3},{"$f":"(H524*$E$394)/H436","v":0.35666225853303551},{"$f":"(I524*$E$394)/I436","v":0.35748930530730805},{"$f":"(J524*$E$394)/J436","v":0.34729504299879627},{"$f":"(K524*$E$394)/K421","v":9.4045608034411959E-4},{"$f":"(L524*$E$394)/L436","v":0.34241539317470659},{"$f":"(M524*$E$394)/M421","v":{"$error":"#DIV/0!"}},{"$f":"(N524*$E$394)/N421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P524*$E$394)/P421","v":{"$error":"#DIV/0!"}},{"$f":"(Q524*$E$394)/Q421","v":{"$error":"#DIV/0!"}},{"$f":"(R524*$E$394)/R436","v":{"$error":"#DIV/0!"}},{"$f":"(S524*$E$394)/S421","v":{"$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$330)/Z421","v":{"$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$330)/AF501/12","v":{"$error":"#REF!"}}]
[null,"Total Distribution Demand (Per KWH or KW)",null,null,null,{"$f":"F596+F597","v":1.2918801031265324E-2},{"$f":"G596+G597","v":1.1173491754580357E-2},{"$f":"H596+H597","v":1.9329747886779656},1.916000518587063,{"$f":"J596+J597","v":1.891434648964244},{"$f":"K596+K597","v":4.3173730852218931E-3},{"$f":"L596+L597","v":0.34578246798289064},{"$f":"M596+M597","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$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,{"$f":"F545","v":24.830642899376098},{"$f":"G545","v":25.644419542957543},39.314238033136604,142.24914886615525,{"$f":"J545","v":102.5324850531247},0,{"$f":"L545","v":324.37178054666543},{"$f":"M545","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$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":"(F525*$E$394)/F424","v":4.0473071116397321},{"$f":"(G525*$E$394)/G424","v":4.1705656039517294},6.7594617257936722,21.881598695304515,{"$f":"(J525*$E$394)/J424","v":22.374613559216549},0,184.79568041225653,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F601+F602","v":28.87795001101583},{"$f":"G601+G602","v":29.814985146909272},46.073699758930275,164.13074756145977,{"$f":"J601+J602","v":124.90709861234126},0,{"$f":"L601+L602","v":509.16746095892199},{"$f":"M601+M602","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$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,{"$f":"C529","v":4.64454074983097E-2},null,null,{"$f":"$C$529","v":4.64454074983097E-2},{"$f":"$C$529","v":4.64454074983097E-2},4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,4.64454074983097E-2,0.2,0.2,0.08,0.08,0.2,0.08,0.08,0.08,0.08,0.08,0.08,0.08,0.08]
[]
["Production & Purchased Power"]
["Production & Purchased Power Demand (Per KWH or KW)",null,null,null,null,{"$f":"F560","v":3.6652582791887781E-2},{"$f":"G560","v":4.3183560375642388E-2},{"$f":"H560","v":7.9899065192336662},8.0869641936436292,{"$f":"J560","v":7.1524205482198209},{"$f":"K560","v":1.928932018857259E-2},{"$f":"L560","v":1.9809761998126649E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P560","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R560","v":{"$error":"#DIV/0!"}},{"$f":"S585","v":{"$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,{"$f":"(F521*$C$529)/F$421","v":0},{"$f":"(G521*$C$529)/G$421","v":0},{"$f":"(H521*$C$529)/H$436","v":0},{"$f":"(I521*$C$529)/I$436","v":0},{"$f":"(J521*$C$529)/J$436","v":0},{"$f":"(K521*$C$529)/K$421","v":0},{"$f":"(L521*$C$529)/L$436","v":0},{"$f":"(M521*$C$529)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N521*$C$529)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P521*$C$529)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q521*$C$529)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R521*$C$529)/R$436","v":{"$error":"#DIV/0!"}},{"$f":"S586","v":{"$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,{"$f":"F562","v":4.7543749611447514E-2},{"$f":"G562","v":4.7099989651868651E-2},{"$f":"H562","v":4.7164534431002124E-2},4.757308068524823E-2,{"$f":"J562","v":4.7379735332422755E-2},{"$f":"K562","v":4.6414981796332098E-2},{"$f":"L562","v":4.7474759993974915E-2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P562","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R562","v":{"$error":"#DIV/0!"}},{"$f":"S593","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,{"$f":"(F522*$C$529)/F$421","v":0},{"$f":"(G522*$C$529)/G$421","v":0},{"$f":"(H522*$C$529)/H$421","v":0},0,{"$f":"(J522*$C$529)/J$421","v":0},{"$f":"(K522*$C$529)/K$421","v":0},{"$f":"(L522*$C$529)/L$421","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Transmission Demand"]
["Transmission Demand (Per KWH or KW)",null,null,null,null,{"$f":"F566","v":0},{"$f":"G566","v":0},0,0,{"$f":"J566","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"P566","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R566","v":{"$error":"#DIV/0!"}}]
["Transmission Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F523*$C$529)/F$421","v":0},{"$f":"(G523*$C$529)/G$421","v":0},{"$f":"(H523*$C$529)/H$421","v":0},{"$f":"(I523*$C$529)/I$436","v":0},{"$f":"(J523*$C$529)/J$421","v":0},{"$f":"(K523*$C$529)/K$421","v":0},{"$f":"(L523*$C$529)/L$436","v":0},{"$f":"(M523*$C$529)/M$421","v":{"$error":"#DIV/0!"}},{"$f":"(N523*$C$529)/N$421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P523*$C$529)/P$421","v":{"$error":"#DIV/0!"}},{"$f":"(Q523*$C$529)/Q$421","v":{"$error":"#DIV/0!"}},{"$f":"(R523*$C$529)/R$436","v":{"$error":"#DIV/0!"}}]
[null,"Total Transmission Demand (Per KWH or KW)",null,null,null,{"$f":"F617+F618","v":0},{"$f":"G617+G618","v":0},{"$f":"H617+H618","v":0},{"$f":"I617+I618","v":0},{"$f":"J617+J618","v":0},{"$f":"K617+K618","v":0},{"$f":"L617+L618","v":0},{"$f":"M617+M618","v":{"$error":"#DIV/0!"}},{"$f":"N617+N618","v":{"$error":"#DIV/0!"}},null,{"$f":"P617+P618","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Distribution Demand "]
["Distribution Demand (Per KWH or KW)",null,null,null,null,{"$f":"F571","v":1.0517643332622733E-2},{"$f":"G571","v":9.0816775999220337E-3},{"$f":"H596","v":1.5763125301449301},1.5585112132797549,{"$f":"J596","v":1.5441396059654477},{"$f":"K571","v":3.3769170048777736E-3},{"$f":"L596","v":3.3670748081840642E-3},{"$f":"M571","v":{"$error":"#DIV/0!"}},{"$f":"N571","v":{"$error":"#DIV/0!"}},null,{"$f":"P596","v":{"$error":"#DIV/0!"}},{"$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!"},{"$f":"AF544","v":0}]
["Distribution Demand Margin (Per KWH or KW)",null,null,null,null,{"$f":"(F524*F608)/F421","v":3.7150704703159316E-3},{"$f":"(G524*G608)/G421","v":3.2364542319537008E-3},{"$f":"(H524*H608)/H436","v":0.55182773930313833},{"$f":"(I524*I608)/I436","v":0.55310734582394561},{"$f":"(J524*J608)/J436","v":0.53733478624136732},{"$f":"(K524*K608)/K421","v":1.4550733651066056E-3},{"$f":"(L524*L608)/L436","v":0.5297849934988057},{"$f":"(M524*M608)/M421","v":{"$error":"#DIV/0!"}},{"$f":"(N524*N608)/N421","v":{"$error":"#DIV/0!"}},null,{"$f":"(P524*P608)/P421","v":{"$error":"#DIV/0!"}},{"$f":"(Q524*Q608)/Q421","v":{"$error":"#DIV/0!"}},{"$f":"(R524*R608)/R436","v":{"$error":"#DIV/0!"}},{"$f":"(S524*S608)/S421","v":{"$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":"F622+F623","v":1.4232713802938664E-2},{"$f":"G622+G623","v":1.2318131831875734E-2},{"$f":"H622+H623","v":2.1281402694480684},{"$f":"I622+I623","v":2.1116185591037007},{"$f":"J622+J623","v":2.0814743922068151},{"$f":"K622+K623","v":4.8319903699843795E-3},{"$f":"L622+L623","v":0.5331520683069898},{"$f":"M622+M623","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R622+R623","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":"F601","v":24.830642899376098},{"$f":"G601","v":25.644419542957543},39.314238033136604,142.24914886615525,{"$f":"J601","v":102.5324850531247},0,{"$f":"L601","v":324.37178054666543},{"$f":"M601","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$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!"},{"$f":"AF545","v":0}]
["Distribution Customer Margin (Per Customer Per Month)",null,null,null,null,{"$f":"(F525*F$608)/F424","v":6.2619923477964496},{"$f":"(G525*G$608)/G424","v":6.4526978500892938},10.458237152404838,33.855202930729952,{"$f":"(J525*J$608)/J424","v":34.617995380131283},0,285.91582124306933,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Total Distribution Customer (Per Customer Per Month)",null,null,null,{"$f":"F627+F628","v":31.092635247172549},{"$f":"G627+G628","v":32.097117393046837},49.772475185541438,176.1043517968852,{"$f":"J627+J628","v":137.15048043325598},0,{"$f":"L627+L628","v":610.28760178973471},{"$f":"M627+M628","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$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,{"$f":"E330","v":2.4944805281969355E-2},-7.8118831989692893E-3,3.0843837169438896E-2,0.445085536132307,0.20243922063104802,0.42183843620085204,0.10642423153873602,4.2970624048021627E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"P394","v":{"$error":"#DIV/0!"}},{"$f":"Q394","v":{"$error":"#DIV/0!"}},{"$f":"R394","v":{"$error":"#DIV/0!"}},{"$f":"S315","v":0}]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F578","v":24.508425560340086},{"$f":"G578","v":30.637082011390703},{"$f":"H578","v":139.32783947426989},292.40809265610267,{"$f":"J578","v":418.39903759965637},{"$f":"K578","v":0},623.09802245806236,{"$f":"M578","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S579","v":0}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F560+F561+F562+F563+F568+F573","v":9.4522812915119117E-2},{"$f":"G560+G561+G562+G563+G568+G573","v":0.10186937766669972},{"$f":"H562+H563","v":4.7164534431002124E-2},{"$f":"I562+I563","v":4.757308068524823E-2},{"$f":"J562+J563","v":4.7379735332422755E-2},{"$f":"+K562+K563","v":4.6414981796332098E-2},{"$f":"+L562+L563","v":4.7474759993974915E-2},{"$f":"M560+M561+M562+M563+M568+M573","v":{"$error":"#DIV/0!"}},{"$f":"N560+N561+N562+N563+N568+N573","v":{"$error":"#DIV/0!"}},null,{"$f":"P560+P561+P562+P563+P568+P573","v":{"$error":"#DIV/0!"}},{"$f":"Q560+Q561+Q562+Q563+Q568+Q573","v":{"$error":"#DIV/0!"}},{"$f":"R562+R563","v":{"$error":"#DIV/0!"}},{"$f":"S562+S567+S572+S573","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,0,0,0,{"$f":"K560+K561+K568+K573","v":2.6170249710981135E-2},{"$f":"L560+L561+L568+L573","v":0.57669877707840178},0,0,null,0,0,{"$f":"R560+R561+R568+R573","v":{"$error":"#DIV/0!"}},0]
[]
["At Current Total System Rate of Return",null,null,null,{"$f":"E394","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},3.0019012740739388E-2,3.0019012740739388E-2,{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"$E641","v":3.0019012740739388E-2},{"$f":"O641","v":3.0019012740739388E-2},3.0019012740739388E-2,3.0019012740739388E-2,3.0019012740739388E-2]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F603","v":28.87795001101583},{"$f":"G603","v":29.814985146909272},{"$f":"H603","v":46.073699758930275},{"$f":"I603","v":164.13074756145977},{"$f":"J603","v":124.90709861234126},{"$f":"K603","v":0},509.16746095892199,{"$f":"M603","v":{"$error":"#DIV/0!"}},{"$f":"N603","v":{"$error":"#DIV/0!"}},null,{"$f":"P603","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F585+F586+F587+F588+F593+F598","v":9.7115133434600626E-2},{"$f":"G585+G586+G587+G588+G593+G598","v":0.10145704178209139},{"$f":"H587+H588","v":4.7164534431002124E-2},{"$f":"I587+I588","v":4.757308068524823E-2},{"$f":"J587+J588","v":4.7379735332422755E-2},{"$f":"+K587+K588","v":4.6414981796332098E-2},{"$f":"+L587+L588","v":4.7474759993974915E-2},{"$f":"M585+M586+M587+M588+M593+M598","v":{"$error":"#DIV/0!"}},{"$f":"N585+N586+N587+N588+N593+N598","v":{"$error":"#DIV/0!"}},null,{"$f":"P585+P586+P587+P588+P593+P598","v":{"$error":"#DIV/0!"}},{"$f":"Q585+Q586+Q587+Q588+Q593+Q598","v":{"$error":"#DIV/0!"}},{"$f":"R587+R588","v":{"$error":"#DIV/0!"}},{"$f":"S585+S586+S596+S597","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,0,0,0,{"$f":"K585+K586+K593+K598","v":2.3606693273794485E-2},{"$f":"L585+L586+L593+L598","v":0.36559222998101731},0,0,null,0,0,{"$f":"R585+R586+R593+R598","v":{"$error":"#DIV/0!"}},0]
[]
["At Specified Total System Rate of Return",null,null,null,{"$f":"C529","v":4.64454074983097E-2},{"$f":"E$647","v":4.64454074983097E-2},{"$f":"F$647","v":4.64454074983097E-2},{"$f":"G$647","v":4.64454074983097E-2},{"$f":"H$647","v":4.64454074983097E-2},{"$f":"I$647","v":4.64454074983097E-2},{"$f":"J$647","v":4.64454074983097E-2},4.64454074983097E-2,{"$f":"L$647","v":4.64454074983097E-2},{"$f":"M$647","v":4.64454074983097E-2},{"$f":"N$647","v":4.64454074983097E-2},{"$f":"O647","v":4.64454074983097E-2},4.64454074983097E-2,4.64454074983097E-2,{"$f":"$C$578","v":0}]
[]
[null,"Customer Charge ($/month)",null,null,null,{"$f":"F629","v":31.092635247172549},{"$f":"G629","v":32.097117393046837},{"$f":"H629","v":49.772475185541438},176.1043517968852,{"$f":"J629","v":137.15048043325598},{"$f":"K629","v":0},{"$f":"L629","v":610.28760178973471},{"$f":"M629","v":{"$error":"#DIV/0!"}},{"$f":"N629","v":{"$error":"#DIV/0!"}},null,{"$f":"P629","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"S629","v":{"$error":"#DIV/0!"}}]
[null,"Energy Charge ($/kWh)",null,null,null,{"$f":"F611+F612+F613+F614+F619+F624","v":9.8429046206273962E-2},{"$f":"G611+G612+G613+G614+G619+G624","v":0.10260168185938677},{"$f":"+H613+H614","v":4.7164534431002124E-2},{"$f":"+I613+I614","v":4.757308068524823E-2},{"$f":"+J613+J614","v":4.7379735332422755E-2},{"$f":"K611+K612+K613+K614+K619+K624","v":7.0536292354889077E-2},{"$f":"+L613+L614","v":4.7474759993974915E-2},{"$f":"M611+M612+M613+M614+M619+M624","v":{"$error":"#DIV/0!"}},{"$f":"N611+N612+N613+N614+N619+N624","v":{"$error":"#DIV/0!"}},null,{"$f":"P611+P612+P613+P614+P619+P624","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"R613+R614","v":{"$error":"#DIV/0!"}},{"$f":"S611+S612+S622+S623","v":{"$error":"#DIV/0!"}}]
[null,"Demand Charge ($/kW)",null,null,null,0,0,{"$f":"H611+H612+H619+H624","v":10.118046788681735},{"$f":"I611+I612+I619+I624","v":10.198582752747329},{"$f":"J611+J612+J619+J624","v":9.2338949404266355},0,{"$f":"L611+L612+L619+L624","v":0.55296183030511648},0,0,null,0,0,{"$f":"R611+R612+R619+R624","v":{"$error":"#DIV/0!"}},0]

{"sheet":"Billing Det","index":4,"n_rows":211,"n_cols":20,"rows_kept":211,"cut":false,"hidden":false,"merged":[]}
["MEADE COUNTY RECC"]
["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":"Residential"},{"$f":"'Summary of Returns'!C10","v":1},{"$f":"O38","v":27716},{"$f":"O39","v":334594628},40017423.410000004,{"$f":"O46","v":2551320.4212358487},{"$f":"P46","v":282568.94414575864},{"$f":"Q42","v":113608.7546373693},{"$f":"R44","v":889641.95187592017},{"$f":"S44","v":209085.07824698213},{"$f":"T44","v":680556.8736289381},{"$f":"A8","v":"Residential"},27716,334594628,40017423.410000004,{"$f":"D8/$D$25","v":0.7433047130358551},{"$f":"E8/$E$25","v":0.74071125672611515}]
[{"$f":"'Summary of Returns'!B11","v":"Small Comm"},{"$f":"'Summary of Returns'!C11","v":2},{"$f":"O48","v":1699},{"$f":"O49","v":24557917},3175580.3999999994,{"$f":"O56","v":146647.57026536652},{"$f":"P56","v":16560.287267080745},{"$f":"Q52","v":8805.2053689318909},{"$f":"R54","v":78355.369278797254},{"$f":"S54","v":20748.494466845059},{"$f":"T54","v":57606.874811952192},{"$f":"A9","v":"Small Comm"},1699,24557917,3175580.3999999994,5.4555614229536725E-2,5.8779100413821943E-2]
[{"$f":"'Summary of Returns'!B12","v":"3 Phase"},{"$f":"'Summary of Returns'!C12","v":3},{"$f":"O58","v":397},{"$f":"O59","v":72854700},8386897.79,{"$f":"O66","v":266349.90999999997},{"$f":"P66","v":24330.423999999999},{"$f":"Q62","v":17503.011313362775},{"$f":"R64","v":151199.67741264938},{"$f":"S64","v":39354.089282161593},{"$f":"T64","v":111845.5881304878},"3 Phase",397,72854700,8386897.79,0.16184731416791698,0.15523912018063576]
[{"$f":"'Summary of Returns'!B13","v":"3 Ph 0-999 KVA TOD"},{"$f":"'Summary of Returns'!C13","v":"3A"},{"$f":"O68","v":4},{"$f":"O69","v":668885},76771.260000000009,{"$f":"O76","v":2328.1480000000006},{"$f":"P76","v":239.52600000000001},{"$f":"Q72","v":175.11293690796575},{"$f":"R74","v":1331.7233436385281},{"$f":"S74","v":309.79791059181747},{"$f":"T74","v":1021.9254330467106},"3 Ph 0-999 KVA TOD",4,668885,76771.260000000009,1.4859335188698484E-3,1.4210144389465414E-3]
[{"$f":"'Summary of Returns'!B14","v":"Large 1000 KVA TOD"},{"$f":"'Summary of Returns'!C14","v":4},{"$f":"O78","v":3},{"$f":"O79","v":6686242},802425.00999999989,{"$f":"O86","v":32295.3},{"$f":"P86","v":3198.3},{"$f":"Q82","v":2084.6494174038485},{"$f":"R84","v":16746.913269253655},{"$f":"S84","v":4454.5401534005487},{"$f":"T84","v":12292.373115853106},"Large 1000 KVA TOD",3,6686242,802425.00999999989,1.4853541495287489E-2,1.4852661339436432E-2]
[{"$f":"'Summary of Returns'!B15","v":"Private Outdoor Lighting"},{"$f":"'Summary of Returns'!C15","v":5},{"$f":"O88","v":0},{"$f":"O89","v":9737149},1441817.1199999999,{"$f":"O96","v":26699.7113031234},{"$f":"P96","v":2416.9047619047619},{"$f":"Q92","v":2416.9047619047619},{"$f":"R94","v":13240.622670250896},{"$f":"S94","v":0},{"$f":"T94","v":13240.622670250896},"Private Outdoor Lighting",0,9737149,1441817.1199999999,2.1631156442931183E-2,2.6687629535327644E-2]
[{"$f":"'Summary of Returns'!B16","v":"Street & Hwy Lights"},{"$f":"'Summary of Returns'!C16","v":6},{"$f":"O98","v":6},{"$f":"O99","v":1045113},124757.02,{"$f":"O106","v":2865.7854838709677},{"$f":"P106","v":257.91666666666669},{"$f":"Q102","v":257.91666666666669},{"$f":"R104","v":1412.7437275985665},{"$f":"S104","v":0},{"$f":"T104","v":1412.7437275985665},"Street & Hwy Lights",6,1045113,124757.02,2.3217271096027327E-3,2.3092173657165769E-3]
[{"$f":"'Summary of Returns'!B17","v":"reserved"},{"$f":"'Summary of Returns'!C17","v":"X"},{"$f":"O108","v":0},{"$f":"O109","v":0},0,{"$f":"O116","v":0},{"$f":"P116","v":0},{"$f":"Q112","v":0},{"$f":"R114","v":0},{"$f":"S114","v":0},{"$f":"T114","v":0},"reserved",0,{"$f":"D15","v":0},{"$f":"E15","v":0},{"$f":"D15/$D$25","v":0},{"$f":"E15/$E$25","v":0}]
[{"$f":"'Summary of Returns'!B18","v":"reserved"},{"$f":"'Summary of Returns'!C18","v":"X"},{"$f":"O118","v":0},{"$f":"O119","v":0},0,{"$f":"O126","v":0},{"$f":"P126","v":0},{"$f":"Q122","v":0},{"$f":"R124","v":0},{"$f":"S124","v":0},{"$f":"T124","v":0},"reserved",0,0,0,0,0]
[{"$f":"'Summary of Returns'!B19","v":"reserved"},{"$f":"'Summary of Returns'!C19","v":"X"},{"$f":"O128","v":0},{"$f":"O129","v":0},0,{"$f":"O136","v":0},{"$f":"P136","v":0},{"$f":"Q132","v":0},{"$f":"R134","v":0},{"$f":"S134","v":0},{"$f":"T134","v":0},"reserved",0,0,0,0,0]
[{"$f":"'Summary of Returns'!B20","v":0},{"$f":"'Summary of Returns'!C20","v":0},0,{"$f":"O139","v":0},0,{"$f":"O146","v":0},{"$f":"P146","v":0},{"$f":"Q142","v":0},{"$f":"R144","v":0},{"$f":"S144","v":0},{"$f":"T144","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B21","v":0},{"$f":"'Summary of Returns'!C21","v":0},0,{"$f":"O149","v":0},0,{"$f":"O156","v":0},{"$f":"P156","v":0},{"$f":"Q152","v":0},{"$f":"R154","v":0},{"$f":"S154","v":0},{"$f":"T154","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B22","v":0},{"$f":"'Summary of Returns'!C22","v":0},0,{"$f":"O159","v":0},0,{"$f":"O166","v":0},{"$f":"P166","v":0},{"$f":"Q162","v":0},{"$f":"R164","v":0},{"$f":"S164","v":0},{"$f":"T164","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B23","v":0},{"$f":"'Summary of Returns'!C23","v":0},0,{"$f":"O169","v":0},null,{"$f":"O176","v":0},{"$f":"P176","v":0},{"$f":"Q172","v":0},{"$f":"R174","v":0},{"$f":"S174","v":0},{"$f":"T174","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B24","v":0},{"$f":"'Summary of Returns'!C24","v":0},0,{"$f":"O179","v":0},null,{"$f":"O186","v":0},{"$f":"P186","v":0},{"$f":"Q182","v":0},{"$f":"R184","v":0},{"$f":"S184","v":0},{"$f":"T184","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[{"$f":"'Summary of Returns'!B25","v":0},{"$f":"'Summary of Returns'!C25","v":0},0,{"$f":"O189","v":0},null,{"$f":"O196","v":0},{"$f":"P196","v":0},{"$f":"Q192","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"'Summary of Returns'!#REF!","v":{"$error":"#REF!"}},0,0,0,0,0]
[]
["Total",null,{"$f":"SUM(C8:C24)","v":29825},450144634,54025672.009999998,3028506.8462882098,329572.3028414108,144851.55510254722,1151929.0015781086,273952.00005998119,877977.00151812751,"Total",29825,450144634,54025672.009999998,{"$f":"D25/$D$25","v":1},{"$f":"E25/$E$25","v":1}]
[]
[]
[null,"Reported:",29905,450144634,54025672.210000001]
[null,"Variance:",{"$f":"C25-C28","v":-80},{"$f":"D25-D28","v":0},{"$f":"E25-E28","v":-0.20000000298023224}]
[null,"Variance:",{"$f":"C29/C28","v":-2.6751379367998662E-3},{"$f":"D29/D28","v":0},{"$f":"E29/E28","v":-3.7019438129862419E-9}]
[]
[{"$f":"A1","v":"MEADE COUNTY RECC"}]
["Summary of Billing Determinants and Demand Analysis"]
[null,null,{"$f":"C205","v":-8.1504695117473602E-5},{"$f":"D205","v":-8.5064880840945989E-4},-1.4568724145647138E-4,1.9309567869640887E-4,-7.1145594120025635E-5,-1.9876024452969432E-6,-2.8791531804017723E-5,-2.9202012228779495E-5,-2.6337511371821165E-7,-1.8568243831396103E-8,-2.7537585992831737E-4,-2.8657895745709538E-4,null,null,"Class Demand"]
[null,null,{"$f":"C205","v":-8.1504695117473602E-5},{"$f":"D205","v":-8.5064880840945989E-4},-1.4568724145647138E-4,1.9309567869640887E-4,-7.1145594120025635E-5,-1.9876024452969432E-6,-2.8791531804017723E-5,-2.9202012228779495E-5,-2.6337511371821165E-7,-1.8568243831396103E-8,-2.7537585992831737E-4,-2.8657895745709538E-4,null,"SIC","During","Sum of","Summer","Winter"]
["Rate Schedule","Code","Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Total","Max Demand","Peak Month","Coin Demand","Coin Demand","Coin Demand"]
[]
[{"$f":"A8","v":"Residential"},{"$f":"B8","v":1},27583,27635,27636,27599,27670,27727,27760,27765,27792,27781,27853,27795,{"$f":"ROUND(SUM(C38:N38)/12,0)","v":27716}]
["Energy Usage (kWh)",null,37841633,34109878,28676910,18355647,19888183,24981855,31776553,28961964,27027615,19268904,30714024,32991462,{"$f":"SUM(C39:N39)","v":334594628}]
["Average Demand",null,{"$f":"C39/744","v":50862.409946236556},{"$f":"D39/720","v":47374.830555555556},{"$f":"E39/744","v":38544.233870967742},{"$f":"F39/720","v":25493.954166666666},26731.428763440861,{"$f":"H39/744","v":33577.762096774197},{"$f":"I39/672","v":47286.537202380954},38927.370967741932,{"$f":"K39/720","v":37538.354166666664},25899.064516129034,{"$f":"M39/720","v":42658.366666666669},44343.362903225803,{"$f":"O39/8760","v":38195.733789954334}]
["Diversified Load Factor",".",0.44769797986594945,0.60395517226169093,0.37752004244715953,0.39358094237106261,0.42532274394491526,0.45314621781176134,0.59787044724779959,0.49196709685414508,0.51019653876973436,0.36927475956127104,0.44255873433494614,0.47023487885678766]
["Non-Coincident Demand",null,{"$f":"C40/C41","v":113608.7546373693},{"$f":"D40/D41","v":78440.971667063175},102098.51011118881,64774.361312015259,62849.751498130376,74099.177653784427,79091.611602575314,79125.964351398172,73576.261918955803,70134.943820420507,96390.294343125788,94300.454723884468,{"$f":"SUM(C42:N42)","v":988491.05763991142},null,{"$f":"MAX(C42:N42)","v":113608.7546373693}]
["Coincidence Factor",null,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9,0.9]
["Coincident Demand",null,{"$f":"C42*C43","v":102247.87917363238},{"$f":"D42*D43","v":70596.874500356862},91888.659100069926,58296.925180813734,56564.77634831734,66689.259888405984,71182.450442317786,71213.367916258358,66218.635727060231,63121.449438378455,86751.264908813217,84870.409251496021,{"$f":"SUM(C44:N44)","v":889641.95187592017},null,null,{"$f":"O44","v":889641.95187592017},{"$f":"H44+I44+J44","v":209085.07824698213},{"$f":"R44-S44","v":680556.8736289381}]
["Individual Customer Load Factor",null,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18,0.18]
["Sum of Individual Customer Demands",null,{"$f":"C40/C45","v":282568.94414575864},{"$f":"D40/D45","v":263193.50308641978},214134.63261648748,141633.07870370371,148507.93757467146,186543.12275985666,262702.98445767199,216263.17204301074,208546.41203703702,143883.69175627243,236990.92592592596,246352.01612903224,{"$f":"SUM(C46:N46)","v":2551320.4212358487},{"$f":"MAX(C46:N46)","v":282568.94414575864}]
[]
[{"$f":"A9","v":"Small Comm"},{"$f":"B9","v":2},1682,1682,1701,1694,1693,1710,1706,1709,1702,1698,1705,1702,{"$f":"ROUND(SUM(C48:N48)/12,0)","v":1699}]
["Energy Usage (kWh)",null,2093203,2071441,1818054,1696244,1890807,2195545,2559558,2450618,2279677,1738474,1817944,1946352,{"$f":"SUM(C49:N49)","v":24557917}]
["Average Demand",null,{"$f":"C49/744","v":2813.4448924731182},{"$f":"D49/720","v":2877.0013888888889},{"$f":"E49/744","v":2443.6209677419356},{"$f":"F49/720","v":2355.8944444444446},{"$f":"G49/744","v":2541.4072580645161},{"$f":"H49/744","v":2951.0013440860216},{"$f":"I49/672","v":3808.8660714285716},{"$f":"J49/744","v":3293.8413978494623},{"$f":"K49/720","v":3166.2180555555556},{"$f":"L49/744","v":2336.6586021505377},{"$f":"M49/720","v":2524.9222222222224},{"$f":"N49/744","v":2616.0645161290322},{"$f":"O49/8760","v":2803.4151826484017}]
["Diversified Load Factor",null,{"$f":"C41-0.1","v":0.34769797986594941},{"$f":"D41-0.1","v":0.50395517226169095},0.27752004244715955,0.29358094237106258,0.32532274394491523,0.35314621781176136,0.49787044724779961,0.3919670968541451,0.41019653876973439,0.269274759561271,0.3425587343349461,{"$f":"N41","v":0.47023487885678766}]
["Non-Coincident Demand",null,{"$f":"C50/C51","v":8091.6342785707484},{"$f":"D50/D51","v":5708.84385604626},8805.2053689318909,8024.6845228352204,7811.9569116103239,8356.3158693065852,7650.3156443283051,8403.3619767710607,7718.7829645069869,8677.5998090487665,7370.7716929891831,5563.3144918749585,{"$f":"SUM(C52:N52)","v":92182.787386820288},null,{"$f":"MAX(C52:N52)","v":8805.2053689318909}]
["Coincidence Factor",null,0.85,{"$f":"C53","v":0.85},{"$f":"D53","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
["Coincident Demand",null,{"$f":"C52*C53","v":6877.8891367851356},{"$f":"D52*D53","v":4852.517277639321},7484.424563592107,6820.9818444099374,6640.1633748687755,7102.8684889105971,6502.7682976790593,7142.8576802554016,6560.9655198309383,7375.959837691451,6265.1559390408056,4728.8173180937147,{"$f":"SUM(C54:N54)","v":78355.369278797254},null,null,{"$f":"O54","v":78355.369278797254},{"$f":"H54+I54+J54","v":20748.494466845059},{"$f":"R54-S54","v":57606.874811952192}]
["Individual Customer Load Factor",null,0.23,{"$f":"C55","v":0.23},{"$f":"D55","v":0.23},0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23,0.23]
["Sum of Individual Customer Demands",null,{"$f":"C50/C55","v":12232.369097709208},{"$f":"D50/D55","v":12508.701690821255},10624.438990182329,10243.019323671499,11049.596774193547,12830.440626460962,16560.287267080745,14321.049555867226,13766.165458937197,10159.385226741468,10977.922705314009,11374.193548387097,{"$f":"SUM(C56:N56)","v":146647.57026536652},{"$f":"MAX(C56:N56)","v":16560.287267080745}]
[]
[{"$f":"A10","v":"3 Phase"},{"$f":"B10","v":3},396,396,398,397,397,398,397,396,398,396,394,395,{"$f":"ROUND(SUM(C58:N58)/12,0)","v":397}]
["Energy Usage (kWh)",null,5623419,6148478,5136618,5763391,5876173,6303402,6375822,7179101,7092884,6116795,5636208,5602409,{"$f":"SUM(C59:N59)","v":72854700}]
["Average Demand",null,{"$f":"C59/744","v":7558.3588709677415},{"$f":"D59/744","v":8264.0833333333339},6904.0564516129034,7746.4932795698924,7898.0819892473119,8472.3145161290322,8569.6532258064508,9649.3293010752695,9533.4462365591389,8221.4986559139779,7575.5483870967746,7530.1196236559135,{"$f":"O59/8760","v":8316.7465753424658}]
["Diversified Load Factor",null,{"$f":"C65+0.15","v":0.50935856500397647},{"$f":"D65+0.15","v":0.53998377239019812},0.4761329485216248,0.5114044141329096,0.51048254086558964,0.53738691420324958,0.53243384076695732,0.55674762818352808,0.54467463146074613,0.48791020887732894,0.49168577166464855,0.50936337778149821]
["Non-Coincident Demand",null,{"$f":"C60/C61","v":14838.974722862929},{"$f":"D60/D61","v":15304.317936727954},14500.270298557878,15147.490059709664,15471.796500336888,15765.7626045666,16095.245211052108,17331.603787083281,17503.011313362775,16850.433760817326,15407.296333691009,14783.394237043307,{"$f":"SUM(C62:N62)","v":188999.59676581173},null,{"$f":"MAX(C62:N62)","v":17503.011313362775}]
["Coincidence Factor",null,0.8,{"$f":"C63","v":0.8},{"$f":"D63","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Coincident Demand",null,{"$f":"C62*C63","v":11871.179778290345},{"$f":"D62*D63","v":12243.454349382364},11600.216238846304,12117.992047767731,12377.437200269511,12612.610083653281,12876.196168841687,13865.283029666625,14002.409050690221,13480.347008653862,12325.837066952809,11826.715389634646,{"$f":"SUM(C64:N64)","v":151199.67741264938},null,null,{"$f":"O64","v":151199.67741264938},{"$f":"H64+I64+J64","v":39354.089282161593},{"$f":"R64-S64","v":111845.5881304878}]
["Individual Customer Load Factor",null,{"$f":"C60/C66","v":0.35935856500397645},0.38998377239019816,0.32613294852162478,0.36140441413290958,0.36048254086558967,0.38738691420324955,0.3824338407669573,0.40674762818352811,0.39467463146074611,0.33791020887732898,0.34168577166464859,0.35936337778149818]
["Sum of Individual Customer Demands",null,21032.917000000001,21190.839,21169.453999999998,21434.418000000001,21909.749,21870.42,22408.198,23723.135999999999,24155.203999999998,24330.423999999999,22171.096999999998,20954.054,{"$f":"SUM(C66:N66)","v":266349.90999999997},{"$f":"MAX(C66:N66)","v":24330.423999999999}]
[]
[{"$f":"A11","v":"3 Ph 0-999 KVA TOD"},{"$f":"B11","v":"3A"},5,5,6,4,5,3,4,4,4,4,4,4,{"$f":"ROUND(SUM(C68:N68)/12,0)","v":4}]
["Energy Usage (kWh)",null,45641,48826,57724,44477,72671,36949,60024,68293,66005,55562,41724,70989,{"$f":"SUM(C69:N69)","v":668885}]
["Average Demand",null,{"$f":"C69/744","v":61.34543010752688},{"$f":"D69/744","v":65.626344086021504},77.586021505376351,59.780913978494624,97.6760752688172,49.662634408602152,80.677419354838705,91.791666666666671,88.716397849462368,74.680107526881727,56.08064516129032,95.415322580645167,{"$f":"O69/8760","v":76.356735159817347}]
["Diversified Load Factor",null,{"$f":"C75+0.15","v":0.50146313577471957},{"$f":"D75+0.15","v":0.62423361144367495},0.49522568970978176,0.55186418286284955,0.55778903028822424,0.52922855905833333,0.49405924147112079,0.70547823069971605,0.5242249990486334,0.46415551907049868,0.42347340960700997,0.647857171230382]
["Non-Coincident Demand",null,{"$f":"C70/C71","v":122.33288098586391},{"$f":"D70/D71","v":105.1310645292656},156.66800636058332,108.32541019128162,175.11293690796575,93.83967202557595,163.29503141083242,130.11268480336344,169.23343604457133,160.89458049843606,132.43014529137508,147.27833049904589,{"$f":"SUM(C72:N72)","v":1664.6541795481603},null,{"$f":"MAX(C72:N72)","v":175.11293690796575}]
["Coincidence Factor",null,0.8,{"$f":"C73","v":0.8},{"$f":"D73","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Coincident Demand",null,{"$f":"C72*C73","v":97.866304788691139},{"$f":"D72*D73","v":84.104851623412486},125.33440508846667,86.660328153025304,140.09034952637259,75.071737620460766,130.63602512866595,104.09014784269075,135.38674883565707,128.71566439874886,105.94411623310008,117.82266439923671,{"$f":"SUM(C74:N74)","v":1331.7233436385281},null,null,{"$f":"O74","v":1331.7233436385281},{"$f":"H74+I74+J74","v":309.79791059181747},{"$f":"R74-S74","v":1021.9254330467106}]
["Individual Customer Load Factor",null,{"$f":"C70/C76","v":0.35146313577471955},0.47423361144367493,0.34522568970978174,0.40186418286284953,0.40778903028822422,0.3792285590583333,0.34405924147112082,0.55547823069971602,0.37422499904863338,0.31415551907049866,0.27347340960700994,0.49785717123038203]
["Sum of Individual Customer Demands",null,174.54300000000001,138.38399999999999,224.74,148.75899999999999,239.52600000000001,130.95699999999999,234.48699999999999,165.24799999999999,237.06700000000001,237.71700000000001,205.06800000000001,191.65199999999999,{"$f":"SUM(C76:N76)","v":2328.1480000000006},{"$f":"MAX(C76:N76)","v":239.52600000000001}]
[]
[{"$f":"A12","v":"Large 1000 KVA TOD"},{"$f":"B12","v":4},3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"ROUND(SUM(C78:N78)/12,0)","v":3}]
["Energy Usage (kWh)",null,513529,446671,357431,542542,468457,622487,609581,564230,639893,602452,650829,668140,{"$f":"SUM(C79:N79)","v":6686242}]
["Average Demand",null,{"$f":"C79/744","v":690.22715053763443},{"$f":"D79/744","v":600.36424731182797},480.41801075268819,729.22311827956992,629.64650537634407,836.67607526881716,819.32930107526886,758.3736559139785,860.07123655913983,809.74731182795699,874.77016129032256,898.03763440860212,{"$f":"O79/8760","v":763.2696347031964}]
["Diversified Load Factor",null,{"$f":"C85+0.15","v":0.41840377606845325},{"$f":"D85+0.15","v":0.42072702349920088},0.34661060395035326,0.46283703057896608,0.42813698444047354,0.44030084843302353,0.43669931453400124,0.42325826249918153,0.45639137777747141,0.42505938103466723,0.44126965714058619,0.43078592827708539]
["Non-Coincident Demand",null,{"$f":"C80/C81","v":1649.6675938811541},{"$f":"D80/D81","v":1426.9685895585651},1386.0453352474492,1575.5505071998659,1470.6659977044978,1900.2372542466003,1876.186368530414,1791.7515689736713,1884.5036923079117,1905.0216227598448,1982.3936387532428,2084.6494174038485,{"$f":"SUM(C82:N82)","v":20933.641586567064},null,{"$f":"MAX(C82:N82)","v":2084.6494174038485}]
["Coincidence Factor",null,0.8,{"$f":"C83","v":0.8},{"$f":"D83","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
["Coincident Demand",null,{"$f":"C82*C83","v":1319.7340751049232},{"$f":"D82*D83","v":1141.5748716468522},1108.8362681979595,1260.4404057598929,1176.5327981635983,1520.1898033972802,1500.9490948243313,1433.4012551789372,1507.6029538463295,1524.0172982078759,1585.9149110025944,1667.7195339230789,{"$f":"SUM(C84:N84)","v":16746.913269253655},null,null,{"$f":"O84","v":16746.913269253655},{"$f":"H84+I84+J84","v":4454.5401534005487},{"$f":"R84-S84","v":12292.373115853106}]
["Individual Customer Load Factor",null,{"$f":"C80/C86","v":0.26840377606845328},0.27072702349920091,0.19661060395035326,0.31283703057896606,0.27813698444047352,0.29030084843302356,0.28669931453400127,0.2732582624991815,0.30639137777747139,0.27505938103466726,0.29126965714058617,0.28078592827708537]
["Sum of Individual Customer Demands",null,2571.6,2217.6,2443.5,2331,2263.8000000000002,2882.1,2857.8,2775.3,2807.1,2943.9,3003.3,3198.3,{"$f":"SUM(C86:N86)","v":32295.3},{"$f":"MAX(C86:N86)","v":3198.3}]
[]
[{"$f":"A13","v":"Private Outdoor Lighting"},{"$f":"B13","v":5},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(C88:N88)/12,0)","v":0}]
["Energy Usage (kWh)",null,810140,809729,810483,810089,811679,810605,812080,810559,810733,812547,813500,815005,{"$f":"SUM(C89:N89)","v":9737149}]
["Average Demand",null,{"$f":"C89/744","v":1088.8978494623657},{"$f":"D89/720","v":1124.6236111111111},{"$f":"E89/744","v":1089.358870967742},{"$f":"F89/720","v":1125.1236111111111},{"$f":"G89/744","v":1090.9663978494623},{"$f":"H89/744","v":1089.5228494623657},{"$f":"I89/672","v":1208.452380952381},{"$f":"J89/744","v":1089.4610215053763},{"$f":"K89/720","v":1126.0180555555555},{"$f":"L89/744","v":1092.133064516129},{"$f":"M89/720","v":1129.8611111111111},{"$f":"N89/744","v":1095.4368279569892},{"$f":"O89/8760","v":1111.5466894977169}]
["Diversified Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,{"$f":"C90/C91","v":2177.7956989247314},{"$f":"D90/D91","v":2249.2472222222223},2178.7177419354839,2250.2472222222223,2181.9327956989246,2179.0456989247314,2416.9047619047619,2178.9220430107525,2252.036111111111,2184.266129032258,2259.7222222222222,2190.8736559139784,{"$f":"SUM(C92:N92)","v":26699.7113031234},null,{"$f":"MAX(C92:N92)","v":2416.9047619047619}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C92*C93","v":2177.7956989247314},2249.2472222222223,2178.7177419354839,0,0,0,0,0,0,2184.266129032258,2259.7222222222222,2190.8736559139784,{"$f":"SUM(C94:N94)","v":13240.622670250896},null,null,{"$f":"O94","v":13240.622670250896},{"$f":"H94+I94+J94","v":0},{"$f":"R94-S94","v":13240.622670250896}]
["Individual Customer Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C90/C95","v":2177.7956989247314},{"$f":"D90/D95","v":2249.2472222222223},2178.7177419354839,2250.2472222222223,2181.9327956989246,2179.0456989247314,2416.9047619047619,2178.9220430107525,2252.036111111111,2184.266129032258,2259.7222222222222,2190.8736559139784,{"$f":"SUM(C96:N96)","v":26699.7113031234},{"$f":"MAX(C96:N96)","v":2416.9047619047619}]
[]
[{"$f":"A14","v":"Street & Hwy Lights"},{"$f":"B14","v":6},6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"ROUND(SUM(C98:N98)/12,0)","v":6}]
["Energy Usage (kWh)",null,85804,87922,85490,89476,85781,87703,86660,87907,87810,87883,85018,87659,{"$f":"SUM(C99:N99)","v":1045113}]
["Average Demand",null,{"$f":"C99/744","v":115.32795698924731},{"$f":"D99/720","v":122.11388888888889},{"$f":"E99/744","v":114.90591397849462},{"$f":"F99/720","v":124.27222222222223},{"$f":"G99/744","v":115.29704301075269},{"$f":"H99/744","v":117.88037634408602},{"$f":"I99/672","v":128.95833333333334},{"$f":"J99/744","v":118.15456989247312},{"$f":"K99/720","v":121.95833333333333},{"$f":"L99/744","v":118.12231182795699},{"$f":"M99/720","v":118.08055555555555},{"$f":"N99/744","v":117.82123655913979},{"$f":"O99/8760","v":119.30513698630136}]
["Diversified Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,{"$f":"C100/C101","v":230.65591397849462},{"$f":"D100/D101","v":244.22777777777779},229.81182795698925,248.54444444444445,230.59408602150538,235.76075268817203,257.91666666666669,236.30913978494624,243.91666666666666,236.24462365591398,236.1611111111111,235.64247311827958,{"$f":"SUM(C102:N102)","v":2865.7854838709677},null,{"$f":"MAX(C102:N102)","v":257.91666666666669}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C102*C103","v":230.65591397849462},244.22777777777779,229.81182795698925,0,0,0,0,0,0,236.24462365591398,236.1611111111111,235.64247311827958,{"$f":"SUM(C104:N104)","v":1412.7437275985665},null,null,{"$f":"O104","v":1412.7437275985665},{"$f":"H104+I104+J104","v":0},{"$f":"R104-S104","v":1412.7437275985665}]
["Individual Customer Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C100/C105","v":230.65591397849462},{"$f":"D100/D105","v":244.22777777777779},229.81182795698925,248.54444444444445,230.59408602150538,235.76075268817203,257.91666666666669,236.30913978494624,243.91666666666666,236.24462365591398,236.1611111111111,235.64247311827958,{"$f":"SUM(C106:N106)","v":2865.7854838709677},{"$f":"MAX(C106:N106)","v":257.91666666666669}]
[]
[{"$f":"A15","v":"reserved"},{"$f":"B15","v":"X"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(C108:N108)/12,0)","v":0}]
["Energy Usage (kWh)",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C109:N109)","v":0}]
["Average Demand",null,{"$f":"C109/744","v":0},{"$f":"D109/720","v":0},{"$f":"E109/744","v":0},{"$f":"F109/720","v":0},{"$f":"G109/744","v":0},{"$f":"H109/744","v":0},{"$f":"I109/672","v":0},{"$f":"J109/744","v":0},{"$f":"K109/720","v":0},{"$f":"L109/744","v":0},{"$f":"M109/720","v":0},{"$f":"N109/744","v":0},{"$f":"O109/8760","v":0}]
["Diversified Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C112:N112)","v":0},null,{"$f":"MAX(C112:N112)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C112*C113","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C114:N114)","v":0},null,null,{"$f":"O114","v":0},{"$f":"H114+I114+J114","v":0},{"$f":"R114-S114","v":0}]
["Individual Customer Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C110/C115","v":0},{"$f":"D110/D115","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C116:N116)","v":0},{"$f":"MAX(C116:N116)","v":0}]
[]
[{"$f":"A16","v":"reserved"},{"$f":"B16","v":"X"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(C118:N118)/12,0)","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C119:N119)","v":0}]
["Average Demand",null,{"$f":"C119/744","v":0},{"$f":"D119/720","v":0},{"$f":"E119/744","v":0},{"$f":"F119/720","v":0},{"$f":"G119/744","v":0},{"$f":"H119/744","v":0},{"$f":"I119/672","v":0},{"$f":"J119/744","v":0},{"$f":"K119/720","v":0},{"$f":"L119/744","v":0},{"$f":"M119/720","v":0},{"$f":"N119/744","v":0},{"$f":"O119/8760","v":0}]
["Diversified Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C122:N122)","v":0},null,{"$f":"MAX(C122:N122)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C122*C123","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C124:N124)","v":0},null,null,{"$f":"O124","v":0},{"$f":"H124+I124+J124","v":0},{"$f":"R124-S124","v":0}]
["Individual Customer Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C120/C125","v":0},{"$f":"D120/D125","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C126:N126)","v":0},{"$f":"MAX(C126:N126)","v":0}]
[]
[{"$f":"A17","v":"reserved"},{"$f":"B17","v":"X"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(SUM(C128:N128)/12,0)","v":0}]
["Kwh's",null,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C129:N129)","v":0}]
["Average Demand",null,{"$f":"C129/744","v":0},{"$f":"D129/720","v":0},{"$f":"E129/744","v":0},{"$f":"F129/720","v":0},0,{"$f":"H129/744","v":0},{"$f":"I129/672","v":0},0,{"$f":"K129/720","v":0},0,{"$f":"M129/720","v":0},0,{"$f":"O129/8760","v":0}]
["Diversified Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C132:N132)","v":0},null,{"$f":"MAX(C132:N132)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C132*C133","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C134:N134)","v":0},null,null,{"$f":"O134","v":0},{"$f":"H134+I134+J134","v":0},{"$f":"R134-S134","v":0}]
["Individual Customer Load Factor",null,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5,0.5]
["Sum of Individual Customer Demands",null,{"$f":"C130/C135","v":0},{"$f":"D130/D135","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C136:N136)","v":0},{"$f":"MAX(C136:N136)","v":0}]
[]
[{"$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(C139:N139)","v":0}]
["Average Demand",null,{"$f":"C139/744","v":0},{"$f":"D139/720","v":0},{"$f":"E139/744","v":0},{"$f":"F139/720","v":0},0,{"$f":"H139/744","v":0},{"$f":"I139/672","v":0},0,{"$f":"K139/720","v":0},0,{"$f":"M139/720","v":0},0,{"$f":"O139/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C142:N142)","v":0},null,{"$f":"MAX(C142:N142)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C142*C143","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C144:N144)","v":0},null,null,{"$f":"O144","v":0},{"$f":"H144+I144+J144","v":0},{"$f":"R144-S144","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,{"$f":"C140/C145","v":0},{"$f":"D140/D145","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C146:N146)","v":0},{"$f":"MAX(C146:N146)","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,{"$f":"SUM(C149:N149)","v":0}]
["Average Demand",null,{"$f":"C149/744","v":0},{"$f":"D149/720","v":0},{"$f":"E149/744","v":0},{"$f":"F149/720","v":0},0,{"$f":"H149/744","v":0},{"$f":"I149/672","v":0},0,{"$f":"K149/720","v":0},0,{"$f":"M149/720","v":0},0,{"$f":"O149/8760","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,{"$f":"SUM(C152:N152)","v":0},null,{"$f":"MAX(C152:N152)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C152*C153","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C154:N154)","v":0},null,null,{"$f":"O154","v":0},{"$f":"H154+I154+J154","v":0},{"$f":"R154-S154","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C150/C155","v":0},{"$f":"D150/D155","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C156:N156)","v":0},{"$f":"MAX(C156:N156)","v":0}]
[]
[{"$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(C159:N159)","v":0}]
["Average Demand",null,{"$f":"C159/744","v":0},{"$f":"D159/720","v":0},{"$f":"E159/744","v":0},{"$f":"F159/720","v":0},0,{"$f":"H159/744","v":0},{"$f":"I159/672","v":0},0,{"$f":"K159/720","v":0},0,{"$f":"M159/720","v":0},0,{"$f":"O159/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C162:N162)","v":0},null,{"$f":"MAX(C162:N162)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C162*C163","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C164:N164)","v":0},null,null,{"$f":"O164","v":0},{"$f":"H164+I164+J164","v":0},{"$f":"R164-S164","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,{"$f":"C160/C165","v":0},{"$f":"D160/D165","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C166:N166)","v":0},{"$f":"MAX(C166:N166)","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,{"$f":"SUM(C169:N169)","v":0}]
["Average Demand",null,{"$f":"C169/744","v":0},{"$f":"D169/720","v":0},{"$f":"E169/744","v":0},{"$f":"F169/720","v":0},0,{"$f":"H169/744","v":0},{"$f":"I169/672","v":0},0,{"$f":"K169/720","v":0},0,{"$f":"M169/720","v":0},0,{"$f":"O169/8760","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,{"$f":"SUM(C172:N172)","v":0},null,{"$f":"MAX(C172:N172)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C172*C173","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C174:N174)","v":0},null,null,{"$f":"O174","v":0},{"$f":"H174+I174+J174","v":0},{"$f":"R174-S174","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C170/C175","v":0},{"$f":"D170/D175","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C176:N176)","v":0},{"$f":"MAX(C176:N176)","v":0}]
[]
[{"$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(C179:N179)","v":0}]
["Average Demand",null,{"$f":"C179/744","v":0},{"$f":"D179/720","v":0},{"$f":"E179/744","v":0},{"$f":"F179/720","v":0},0,{"$f":"H179/744","v":0},{"$f":"I179/672","v":0},0,{"$f":"K179/720","v":0},0,{"$f":"M179/720","v":0},0,{"$f":"O179/8760","v":0}]
["Diversified Load Factor",null,0,0,0,0.25,0.25,0.25,0.25,0,0,0,0,0]
["Non-Coincident Demand",null,null,null,null,0,0,0,0,0,null,null,null,null,{"$f":"SUM(C182:N182)","v":0},null,{"$f":"MAX(C182:N182)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C182*C183","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C184:N184)","v":0},null,null,{"$f":"O184","v":0},{"$f":"H184+I184+J184","v":0},{"$f":"R184-S184","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,{"$f":"C180/C185","v":0},{"$f":"D180/D185","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C186:N186)","v":0},{"$f":"MAX(C186:N186)","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,{"$f":"SUM(C189:N189)","v":0}]
["Average Demand",null,{"$f":"C189/744","v":0},{"$f":"D189/720","v":0},{"$f":"E189/744","v":0},{"$f":"F189/720","v":0},0,{"$f":"H189/744","v":0},{"$f":"I189/672","v":0},0,{"$f":"K189/720","v":0},0,{"$f":"M189/720","v":0},0,{"$f":"O189/8760","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,{"$f":"SUM(C192:N192)","v":0},null,{"$f":"MAX(C192:N192)","v":0}]
["Coincidence Factor",null,1,1,1,0,0,0,0,0,0,1,1,1]
["Coincident Demand",null,{"$f":"C192*C193","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C194:N194)","v":0},null,null,{"$f":"O194","v":0},{"$f":"H194+I194+J194","v":0},{"$f":"R194-S194","v":0}]
["Individual Customer Load Factor",null,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65,0.65]
["Sum of Individual Customer Demands",null,{"$f":"C190/C195","v":0},{"$f":"D190/D195","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C196:N196)","v":0},{"$f":"MAX(C196:N196)","v":0}]
[]
["Sales",null,{"$f":"C39+C49+C59+C69+C79+C89+C99+C109+C119+C129+C139+C149+C159+C169+C179+C189","v":47013369},{"$f":"D39+D49+D59+D69+D79+D89+D99+D109+D119+D129+D139+D149+D159+D169+D179+D189","v":43722945},36942710,27301866,29093751,35038546,42280278,40122672,38004617,28682617,39759247,42182016,{"$f":"SUM(C198:N198)","v":450144634}]
[]
["Metered CP",null,{"$f":"'Purchased Power'!C7","v":124823},{"$f":"'Purchased Power'!D7","v":91412},{"$f":"'Purchased Power'!E7","v":114616},{"$f":"'Purchased Power'!F7","v":78583},{"$f":"'Purchased Power'!G7","v":76899},{"$f":"'Purchased Power'!H7","v":88000},{"$f":"'Purchased Power'!I7","v":92193},{"$f":"'Purchased Power'!J7","v":93759},{"$f":"'Purchased Power'!K7","v":88425},{"$f":"'Purchased Power'!L7","v":88051},{"$f":"'Purchased Power'!M7","v":109530},{"$f":"'Purchased Power'!N7","v":105638},{"$f":"SUM(C200:N200)","v":1151929}]
["Purchases",null,{"$f":"'Purchased Power'!D8","v":40424744},{"$f":"'Purchased Power'!E8","v":42077637},{"$f":"'Purchased Power'!F8","v":28519330},{"$f":"'Purchased Power'!G8","v":32584141},{"$f":"'Purchased Power'!H8","v":35256490},{"$f":"'Purchased Power'!I8","v":44424980},{"$f":"'Purchased Power'!J8","v":41454618},{"$f":"'Purchased Power'!K8","v":39320293},{"$f":"'Purchased Power'!L8","v":30655293},{"$f":"'Purchased Power'!M8","v":41902384},{"$f":"'Purchased Power'!N8","v":44466052},{"$f":"'Purchased Power'!O8","v":473549305},{"$f":"SUM(C201:N201)","v":894635267},{"$f":"O198/O201","v":0.50315994752753246}]
[]
["Calculated CP",null,{"$f":"(C44+C54+C64+C74+C84+C94+C104+C114+C124+C134+C144+C154+C164+C174+C184+C194)","v":124823.0000815047},{"$f":"(D44+D54+D64+D74+D84+D94+D104+D114+D124+D134+D144+D154+D164+D174+D184+D194)","v":91412.000850648808},114616.00014568724,78582.999806904321,76899.000071145594,88000.000001987602,92193.000028791532,93759.000029202012,88425.000000263375,88051.000000018568,109530.00027537586,105638.00028657896,{"$f":"SUM(C203:N203)","v":1151929.0015781084},{"$f":"O203/O200","v":1.0000000013699701}]
[]
["Difference",null,{"$f":"C200-C203","v":-8.1504695117473602E-5},{"$f":"D200-D203","v":-8.5064880840945989E-4},-1.4568724145647138E-4,1.9309567869640887E-4,-7.1145594120025635E-5,-1.9876024452969432E-6,-2.8791531804017723E-5,-2.9202012228779495E-5,-2.6337511371821165E-7,-1.8568243831396103E-8,-2.7537585992831737E-4,-2.8657895745709538E-4,-1.5781084075570107E-3]
[]
[]
[]
[]
[null,"Cust",{"$f":"C38+C48+C58+C68+C78+C88+C98","v":29675},{"$f":"D38+D48+D58+D68+D78+D88+D98","v":29727},29750,29703,29774,29847,29876,29883,29905,29888,29965,29905,{"$f":"SUM(C210:N210)","v":357898}]
[null,"KWH",{"$f":"C39+C49+C59+C69+C79+C89+C99","v":47013369},{"$f":"D39+D49+D59+D69+D79+D89+D99","v":43722945},36942710,27301866,29093751,35038546,42280278,40122672,38004617,28682617,39759247,42182016,450144634]

{"sheet":"Purchased Power","index":5,"n_rows":53,"n_cols":15,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Summary of Returns'!A1","v":"MEADE COUNTY R.E.C.C."}]
["Purchased Power"]
[]
["#","Item","2019-01-01","2019-02-01","2019-03-01","2019-04-01","2019-05-01","2019-06-01","2019-07-01","2019-08-01","2019-09-01","2019-10-01","2019-11-01","2019-12-01","TOTAL"]
[1]
[{"$f":"A5+1","v":2},"Rural Rate"]
[{"$f":"A6+1","v":3},"CP Demand (kW)",124823,91412,114616,78583,76899,88000,92193,93759,88425,88051,109530,105638,{"$f":"SUM(C7:N7)","v":1151929}]
[4,"Energy (kWh)",52463343,40424744,42077637,28519330,32584141,35256490,44424980,41454618,39320293,30655293,41902384,44466052,{"$f":"SUM(C8:N8)","v":473549305}]
[5,"Demand Rate ($/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":1723181.52},{"$f":"ROUND(D9*D7,2)","v":1261942.6599999999},1582273.88,1084838.32,1061590.7,1214840,1272724.3700000001,1294343,1220707.1299999999,1215544.06,1512061.65,1458332.59,{"$f":"SUM(C10:N10)","v":15902379.879999999}]
[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":2360850.44},{"$f":"ROUND(D11*D8,2)","v":1819113.48},1893493.67,1283369.8500000001,1466286.35,1586542.05,1999124.1,1865457.81,1769413.19,1379488.19,1885607.28,2000972.34,{"$f":"SUM(C12:N12)","v":21309718.75}]
[9,"Renewable Resource Energy $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[10,"Renewable Resource Energy $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[11,"FAC $",81737.89,13218.89,22301.15,-1882.28,49593.06,4371.8,-34340.51,21100.400000000001,41482.910000000003,40189.089999999997,112256.49,82084.33,432113.22]
[12,"NS Non-FAC PPA $",83521.64,64356.19,66987.600000000006,45402.77,51873.95,56128.33,70724.570000000007,65995.75,94290.06,73511.39,100481.92,106629.59,879903.76000000013]
[13,"ES $",465385.34,303544.93,281141.62,208444.41,196633.76,285542.81,294089.65999999997,304053.2,204877.39,169058.21,197670.13,255928.99,3166370.45]
[14,"MRSM $",-132053.22,-161296.85,-241443.75,-208610.73,-199965.73,-211217.14,-211634.43,-210378.29,-208859.8,-213511.6,-240973.04,-238700.76,-2478645.34]
[15,"Total",{"$f":"C10+SUM(C12:C18)","v":4582623.6099999994},{"$f":"D10+SUM(D12:D18)","v":3300879.3},{"$f":"E10+SUM(E12:E18)","v":3604754.17},2411562.34,2626012.09,2936207.85,3390687.7600000002,3340571.87,3121910.88,2664279.34,3567104.4299999997,3665247.08,39211840.719999999]
[16]
[17,"Large Industrial Rate"]
[18,"Actual Demand (kW)",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C22:N22)","v":0}]
[19,"Demand Rate ($/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":0},{"$f":"ROUND(D23*D22,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C24:N24)","v":0}]
[21,"Energy (kWh)",0,0,0,0,0,0,0,0,0,0,0,0,0]
[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":0},{"$f":"ROUND(D26*D25,2)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C27:N27)","v":0}]
[24,"FAC $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[25,"Non-FAC PPA $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[26,"ES $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[27,"MRSM $",0,0,0,0,0,0,0,0,0,0,0,0,0]
[28,"Adjustment",0,0,0,0,0,0,0,0,0,0,0,0,0]
[29,"Total",{"$f":"C24+SUM(C27:C32)","v":0},{"$f":"D24+SUM(D27:D32)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[30]
[31,"TOTAL",{"$f":"C19+C33","v":4582623.6099999994},{"$f":"D19+D33","v":3300879.3},{"$f":"E19+E33","v":3604754.17},2411562.34,2626012.09,2936207.85,3390687.7600000002,3340571.87,3121910.88,2664279.34,3567104.4299999997,3665247.08,{"$f":"SUM(C35:N35)","v":39211840.719999999}]
[32]
[{"$f":"A36+1","v":33},"Total Demand $",{"$f":"C10+C24+C18+C31+C49*(C17+C30)","v":1770978.902836042},1212110.0025489423,1454249.834981259,959130.43443523732,931364.85179148172,1111738.1017600968,1161863.6179545338,1192504.4473046851,1082914.2686414444,1069922.9615722983,1345657.8784318608,1311186.5439292456,{"$f":"SUM(C37:N37)","v":14603621.846187126}]
[34,"Total Energy $",{"$f":"C12+C13+C14+C15+C16+C27+C28+C29+C32+C48*(C17+C30)","v":2811644.7071639583},2088769.2974510572,2150504.335018741,1452431.9055647629,1694647.2382085184,1824469.7482399035,2228824.1420454667,2148067.422695315,2038996.6113585555,1594356.3784277018,2221446.5515681389,2354060.5360707548,24608218.873812877]
[35,"Total $",{"$f":"SUM(C37:C38)","v":4582623.6100000003},{"$f":"SUM(D37:D38)","v":3300879.3},3604754.17,2411562.3400000003,2626012.09,2936207.8500000006,3390687.7600000007,3340571.87,3121910.88,2664279.34,3567104.4299999997,3665247.08,39211840.719999999]
[36,"Variance $",{"$f":"C39-C35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[37,"Total Demand %",{"$f":"C37/C39","v":0.38645523908432922},{"$f":"D37/D39","v":0.3672082170798982},0.4034255226289839,0.39772160085865216,0.35466891235503861,0.37863058698657748,0.34266311149645157,0.35697613873060757,0.34687545873873388,0.40158062463986915,0.37724095406757152,0.35773483077960616,0.37242887806433805]
[38,"Total Energy %",{"$f":"C38/C39","v":0.61354476091567078},{"$f":"D38/D39","v":0.63279178292010174},0.5965744773710161,0.60227839914134784,0.6453310876449615,0.62136941301342241,0.65733688850354843,0.64302386126939248,0.65312454126126607,0.5984193753601309,0.62275904593242848,0.64226516922039389,0.627571121935662]
[39]
[40,"ES Demand / Energy Split"]
[41,"Energy Rev (excl ES)",{"$f":"C12+C15+C16+C27+C28+C29+C32","v":2526109.9700000002},{"$f":"D12+D15+D16+D27+D28+D29+D32","v":1896688.5599999998},1982782.42,1326890.3400000001,1567753.36,1647042.1800000002,2035508.1600000001,1952553.96,1905186.16,1493188.67,2098345.69,2189686.2600000002,{"$f":"SUM(C45:N45)","v":22621735.730000004}]
[42,"Demand Rev (excl ES)",{"$f":"C10+C18+C24+C31","v":1591128.3},{"$f":"D10+D18+D24+D31","v":1100645.8099999998},1340830.1299999999,876227.59000000008,861624.97,1003622.86,1061089.9400000002,1083964.71,1011847.3299999998,1002032.4600000001,1271088.6099999999,1219631.83,{"$f":"SUM(C46:N46)","v":13423734.540000001}]
[43,"Total Rev (excl ES)",{"$f":"SUM(C45:C46)","v":4117238.2700000005},2997334.3699999996,3323612.55,2203117.9300000002,2429378.33,2650665.04,3096598.1000000006,3036518.67,2917033.4899999998,2495221.13,3369434.3,3409318.0900000003,36045470.270000003]
[44,"Energy Portion",{"$f":"C45/C47","v":0.61354476091567078},0.63279178292010174,0.5965744773710161,0.60227839914134784,0.64533108764496139,0.62136941301342252,0.65733688850354843,0.64302386126939248,0.65312454126126607,0.5984193753601309,0.62275904593242848,0.64226516922039389,0.62758886374767786]
[45,"Demand Portion",{"$f":"C46/C47","v":0.38645523908432916},0.3672082170798982,0.4034255226289839,0.39772160085865216,0.35466891235503856,{"$f":"H46/H47","v":0.37863058698657753},{"$f":"I46/I47","v":0.34266311149645151},0.35697613873060757,0.34687545873873388,0.40158062463986915,0.37724095406757152,0.35773483077960611,0.37241113625232219]
[46]
[47,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"O35","v":39211840.719999999}]
[48,null,null,null,null,null,null,null,null,null,null,null,null,"Acct 555",39211840.719999999]
[49,null,null,null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"O52-O51","v":0}]

{"sheet":"Meters","index":6,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":false,"merged":[[3,8,3,9],[3,11,3,12]]}
[{"$f":"'Summary of Returns'!A1","v":"MEADE COUNTY R.E.C.C."}]
["Meter Costs"]
[]
["#","Rate","Rate               Code","Installed            Meters","Avg Meter           Cost","Total             Cost","Allocation            Factor",null,"Installation Option Costs",null,null,"Installation Option Splits"]
[null,null,null,null,null,null,null,null,1,2,null,1,2]
[1,{"$f":"'Summary of Returns'!B10","v":"Residential"},{"$f":"'Summary of Returns'!C10","v":1},{"$f":"'Billing Det'!C8","v":27716},{"$f":"I6*L6+J6*M6","v":196.20048724999995},{"$f":"E6*D6","v":5437892.7046209984},{"$f":"F6/$F$32","v":0.78607514236980636},null,192.77583333333337,2827.125,null,0.99870000000000003,{"$f":"1-L6","v":1.2999999999999678E-3}]
[2,{"$f":"'Summary of Returns'!B11","v":"Small Comm"},{"$f":"'Summary of Returns'!C11","v":2},{"$f":"'Billing Det'!C9","v":1699},{"$f":"I7*L7+J7*M7","v":298.14980000000014},506556.51020000025,7.3225328726225752E-2,null,{"$f":"I6","v":192.77583333333337},{"$f":"J6","v":2827.125},null,0.96,{"$f":"1-L7","v":4.0000000000000036E-2}]
[3,{"$f":"'Summary of Returns'!B12","v":"3 Phase"},{"$f":"'Summary of Returns'!C12","v":3},{"$f":"'Billing Det'!C10","v":397},2189.3201999999997,869160.11939999985,0.12564153095902819,null,396.88499999999999,4131.125,null,0.52,{"$f":"1-L8","v":0.48}]
[4,{"$f":"'Summary of Returns'!B13","v":"3 Ph 0-999 KVA TOD"},{"$f":"'Summary of Returns'!C13","v":"3A"},{"$f":"'Billing Det'!C11","v":4},14881.125,59524.5,8.6045702542512162E-3]
[5,{"$f":"'Summary of Returns'!B14","v":"Large 1000 KVA TOD"},{"$f":"'Summary of Returns'!C14","v":4},{"$f":"'Billing Det'!C12","v":3},14881.125,44643.375,6.4534276906884121E-3]
[6,{"$f":"'Summary of Returns'!B15","v":"Private Outdoor Lighting"},{"$f":"'Summary of Returns'!C15","v":5},{"$f":"'Billing Det'!C13","v":0},0,0,0]
[7,{"$f":"'Summary of Returns'!B16","v":"Street & Hwy Lights"},{"$f":"'Summary of Returns'!C16","v":6},{"$f":"'Billing Det'!C14","v":6},0,0,{"$f":"F12/$F$32","v":0}]
[8,{"$f":"'Summary of Returns'!B17","v":"reserved"},{"$f":"'Summary of Returns'!C17","v":"X"},{"$f":"'Billing Det'!C15","v":0},0,0,0]
[9,{"$f":"'Summary of Returns'!B18","v":"reserved"},{"$f":"'Summary of Returns'!C18","v":"X"},{"$f":"'Billing Det'!C16","v":0},0,0,0]
[10,{"$f":"'Summary of Returns'!B19","v":"reserved"},{"$f":"'Summary of Returns'!C19","v":"X"},{"$f":"'Billing Det'!C17","v":0},0,0,0]
[11,{"$f":"'Summary of Returns'!B20","v":0},{"$f":"'Summary of Returns'!C20","v":0},{"$f":"'Billing Det'!C18","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,"Total",null,{"$f":"SUM(D6:D31)","v":29825},{"$f":"F32/D32","v":231.94558957991615},{"$f":"SUM(F6:F31)","v":6917777.2092209989},{"$f":"SUM(G6:G31)","v":1}]

{"sheet":"Services","index":7,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[{"$f":"'Summary of Returns'!A1","v":"MEADE COUNTY R.E.C.C."}]
["Service Costs"]
[]
["#","Rate","Rate     Code","Average             Number               of Services ","Average         Service           Cost","Total                         Cost","Allocation Factor"]
[]
[1,{"$f":"'Summary of Returns'!B10","v":"Residential"},{"$f":"'Summary of Returns'!C10","v":1},{"$f":"'Billing Det'!C8","v":27716},3600.4565126903562,{"$f":"E6*D6","v":99790252.705725908},{"$f":"F6/$F$33","v":0.9187813383083463}]
[2,{"$f":"'Summary of Returns'!B11","v":"Small Comm"},{"$f":"'Summary of Returns'!C11","v":2},{"$f":"'Billing Det'!C9","v":1699},{"$f":"E6","v":3600.4565126903562},6117175.6150609152,5.6321601016953403E-2]
[3,{"$f":"'Summary of Returns'!B12","v":"3 Phase"},{"$f":"'Summary of Returns'!C12","v":3},{"$f":"'Billing Det'!C10","v":397},{"$f":"0.87*3397+0.13*27960","v":6590.1900000000005},2616305.4300000002,2.4088651338397344E-2]
[4,{"$f":"'Summary of Returns'!B13","v":"3 Ph 0-999 KVA TOD"},{"$f":"'Summary of Returns'!C13","v":"3A"},{"$f":"'Billing Det'!C11","v":4},4390.9199999999992,17563.679999999997,1.6171099860431149E-4]
[5,{"$f":"'Summary of Returns'!B14","v":"Large 1000 KVA TOD"},{"$f":"'Summary of Returns'!C14","v":4},{"$f":"'Billing Det'!C12","v":3},9264.586666666668,27793.760000000002,2.5590062473061282E-4]
[6,{"$f":"'Summary of Returns'!B15","v":"Private Outdoor Lighting"},{"$f":"'Summary of Returns'!C15","v":5},{"$f":"'Billing Det'!C13","v":0},{"$f":"E10","v":9264.586666666668},0,0]
[7,{"$f":"'Summary of Returns'!B16","v":"Street & Hwy Lights"},{"$f":"'Summary of Returns'!C16","v":6},{"$f":"'Billing Det'!C14","v":6},7074.19,{"$f":"E12*D12","v":42445.14},{"$f":"F12/$F$33","v":3.9079771296788641E-4}]
[8,{"$f":"'Summary of Returns'!B17","v":"reserved"},{"$f":"'Summary of Returns'!C17","v":"X"},{"$f":"'Billing Det'!C15","v":0},0,0,0]
[9,{"$f":"'Summary of Returns'!B18","v":"reserved"},{"$f":"'Summary of Returns'!C18","v":"X"},{"$f":"'Billing Det'!C16","v":0},0,0,0]
[10,{"$f":"'Summary of Returns'!B19","v":"reserved"},{"$f":"'Summary of Returns'!C19","v":"X"},{"$f":"'Billing Det'!C17","v":0},0,0,0]
[null,{"$f":"'Summary of Returns'!B20","v":0},{"$f":"'Summary of Returns'!C20","v":0},{"$f":"'Billing Det'!C18","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[8,"Total",null,{"$f":"SUM(D6:D32)","v":29825},{"$f":"F33/D33","v":3641.6273706885781},{"$f":"SUM(F6:F32)","v":108611536.33078684},{"$f":"SUM(G6:G32)","v":0.99999999999999978}]

{"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":175,"n_cols":13,"rows_kept":175,"cut":false,"hidden":false,"merged":[[20,7,20,8],[58,7,58,8],[86,7,86,8],[106,11,106,12],[149,7,149,8]]}
[{"$f":"'Summary of Returns'!A1","v":"MEADE COUNTY R.E.C.C."}]
["Zero Intercept & Minimum System Analyses"]
[]
["Account 364 - Poles, Towers & Fixtures"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"POLES 30",30,5186571.8099999996,13096,{"$f":"D8/E8","v":396.04244120342088},null,{"$f":"F8*E8^0.5","v":45322.208254996192},{"$f":"E8^0.5","v":114.43775600735974},{"$f":"C8*E8^0.5","v":3433.1326802207923}]
[null,"POLES 35'",35,2355102.85,6709,351.03634669846474,null,28752.855520159075,81.908485518900903,2866.7969931615316]
[null,"POLES 40'",40,20387561.640000001,29589,689.02503092365407,null,118522.31979445434,172.01453426963664,6880.5813707854659]
[null,"POLES 45'",45,5648512.5700000003,6890,{"$f":"D11/E11","v":819.81314513788107},null,{"$f":"F11*E11^0.5","v":68049.429500639875},{"$f":"E11^0.5","v":83.006023877788536},{"$f":"C11*E11^0.5","v":3735.2710745004842}]
[null,"POLES 50'",50,1776594.4,2270,782.64070484581498,null,37288.538365577268,47.644516998286385,2382.225849914319]
[null,"POLES 55'",55,327132.08,340,{"$f":"D13/E13","v":962.15317647058828},null,{"$f":"F13*E13^0.5","v":17741.227970392316},{"$f":"E13^0.5","v":18.439088914585774},{"$f":"C13*E13^0.5","v":1014.1498903022176}]
[null,"POLES 60'",60,125832.55,81,1553.4882716049383,null,13981.394444444444,9,540]
[null,"POLES 65'",65,29740.91,25,1189.6364000000001,null,5948.1820000000007,5,325]
[null,"POLES 20 & 25'",20,3898939.55,8850,440.55814124293784,null,{"$f":"F16*E16^0.5","v":41445.259812994016},94.0744386111339,{"$f":"C16*E16^0.5","v":1881.4887722226781}]
[null,"POLES 70'",70,19203.330000000002,10,1920.3330000000001,null,6072.6261459841253,3.1622776601683795,221.35943621178657]
[null,"POLES 75' & UP",75,3403.78,2,1701.89,null,2406.8359196671472,1.4142135623730951,106.06601717798213]
[null,"TOTAL",null,{"$f":"SUM(D8:D18)","v":39758595.469999991},{"$f":"SUM(E8:E18)","v":67862}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H23","v":17.023750168949498},null,null,null,{"$f":"LINEST(H8:H18,I8:J18,FALSE,TRUE)","v":17.023750168949498},-25.678341956792334]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I23","v":-25.678341956792334},null,null,null,4.1311260563542715,152.10739602246551]
[null,"R-Square",null,{"$f":"H25","v":0.97308966135324115},null,null,null,0.97308966135324115,8689.9341489179187]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E19","v":67862}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D24","v":-25.678341956792334}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F8:F18)","v":351.03634669846474}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"M"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D32=\"Z\",D29*D30,D29*D31)","v":23822028.559651215}]
[null,"Total Cost of Sample",null,{"$f":"D19","v":39758595.469999991}]
[null,"Percentage of Total",null,{"$f":"D33/D34","v":0.59916675320249235}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D35","v":0.59916675320249235}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D36","v":0.40083324679750765}]
[]
[]
["Account 365 - Overhead Conductors and Devices"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"4A CWC",41.74,12784.03,14763,{"$f":"D44/E44","v":0.86595068752963489},null,{"$f":"F44*E44^0.5","v":105.21568118821205},{"$f":"E44^0.5","v":121.50308638055249},{"$f":"C44*E44^0.5","v":5071.5388255242615}]
[null,"6A CWC",26.25,4485.49,179401,2.5002591958796214E-2,null,10.590036647965899,423.55755216971403,11118.385744454994]
[null,"1-0 F CU",105.53,45598.84,445952,{"$f":"D46/E46","v":0.10225055611366245},null,{"$f":"F46*E46^0.5","v":68.28255083209703},{"$f":"E46^0.5","v":667.79637615069464},{"$f":"C46*E46^0.5","v":70472.551575182806}]
[null,"1/0 ACSR",105.53,712503.77,2655988,0.26826317362879654,null,437.19391871649145,1629.7202213877081,171984.37496304483]
[null,"3/0 ACSR",167.8,2849000.4,7142905,0.39885738365552947,null,1065.9947680816997,2672.6213723608512,448465.86628215085]
[null,"2 ACSR",66.37,7144781.6699999999,15759074,{"$f":"D49/E49","v":0.45337572943689458},null,{"$f":"F49*E49^0.5","v":1799.7973778466296},{"$f":"E49^0.5","v":3969.7700185275216},{"$f":"C49*E49^0.5","v":263473.63612967165}]
[null,"4 ACSR",41.74,881995.23,4239802,{"$f":"D50/E50","v":0.20802745741428491},null,{"$f":"F50*E50^0.5","v":428.34475034535842},{"$f":"E50^0.5","v":2059.0779489859046},{"$f":"C50*E50^0.5","v":85945.913590671669}]
[null,"4 QPC",41.74,116.74,30,3.8913333333333333,null,21.313710454384363,5.4772255750516612,228.61939550265635]
[null,"1/0 WP",105.53,850.73,6,141.78833333333333,null,347.30906814632215,2.4494897427831779,258.49465255590877]
[null,"4/0 QPC",41.74,74813.850000000006,15920,4.6993624371859299,null,592.9396229560499,126.17448236470004,5266.5228939025801]
[null,"500 MCM",500,14115.72,3494,4.0399885518030905,null,238.80399326740311,59.110066824526598,29555.033412263299]
[null,"336.4 WIRE",336.4,474975.81,381085,1.2463776060458953,null,769.4148510377936,617.32082420731604,207666.7252633411]
[null,"336.4 QUAD WIRE",1344,42464.34,6544,6.4890495110024444,null,524.93161908199193,80.894993664626739,108722.87148525834]
[null,"TOTAL",null,{"$f":"SUM(D44:D56)","v":12258486.620000001},{"$f":"SUM(E44:E56)","v":30844964}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H61","v":1.513983652281432E-3},null,null,null,{"$f":"LINEST(H44:H56,I44:J56,FALSE,TRUE)","v":1.513983652281432E-3},0.25539625285985984]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I61","v":0.25539625285985984},null,null,null,1.0008645342322658E-3,0.10939144583815201]
[null,"R-Square",null,{"$f":"H63","v":0.82653512787260397},null,null,null,0.82653512787260397,311.75723926689852]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E57","v":30844964}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D62","v":0.25539625285985984}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F44:F56)","v":2.5002591958796214E-2}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D70=\"Z\",D67*D68,D67*D69)","v":7877688.2251972742}]
[null,"Total Cost of Sample",null,{"$f":"D57","v":12258486.620000001}]
[null,"Percentage of Total",null,{"$f":"D71/D72","v":0.64263138423177346}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D73","v":0.64263138423177346}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D74","v":0.35736861576822654}]
[]
[]
["Account 367 - Underground Conductors and Devices"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5"]
[null,"4/0 UG WIRE",211.59,3109246.17,745872,{"$f":"D82/E82","v":4.1686055650299245},null,{"$f":"F82*E82^0.5","v":3600.1695636886298},{"$f":"E82^0.5","v":863.6388133936548},{"$f":"C82*E82^0.5","v":182737.33652596342}]
[null,"PRIMARY 1/O UG WIRE",105.53,624190.02,158295,{"$f":"D83/E83","v":3.9432074291670616},null,{"$f":"F83*E83^0.5","v":1568.8565020663737},{"$f":"E83^0.5","v":397.86304176186059},{"$f":"C83*E83^0.5","v":41986.486797129146}]
[null,"350 MCM UG",350,49688.49,9193,5.4050353529859674,null,518.23551121713922,95.880133500115647,33558.046725040476]
[null,"TOTAL",null,{"$f":"SUM(D82:D84)","v":3783124.68},{"$f":"SUM(E82:E84)","v":913360}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H89","v":2.9202411183269898E-3},null,null,null,{"$f":"LINEST(H82:H84,I82:J84,FALSE,TRUE)","v":2.9202411183269898E-3},3.5737022729357855]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I89","v":3.5737022729357855},null,null,null,2.0347649824797804E-3,0.4055445054768127]
[null,"R-Square",null,{"$f":"H91","v":0.99955324790469813},null,null,null,0.99955324790469813,83.725931760233749]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units",null,{"$f":"E85","v":913360}]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D90","v":3.5737022729357855}]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F82:F84)","v":3.9432074291670616}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D98=\"Z\",D95*D96,D95*D97)","v":3264076.7080086288}]
[null,"Total Cost of Sample",null,{"$f":"D85","v":3783124.68}]
[null,"Percentage of Total",null,{"$f":"D99/D100","v":0.86279913672013275}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D101","v":0.86279913672013275}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D102","v":0.13720086327986725}]
[]
[]
["Account 368 - Line Transformers"]
[null,null,null,null,null,"Actual",null,null,"Linear Regression Inputs",null,null,"NARUC CAM"]
[null,null,null,null,null,"Unit Cost"]
[null,"Description","Size","Cost","Quantity","($ per Unit)",null,"y*n^0.5","n^0.5","xn^0.5",null,"Incl?","Qty"]
[null,"1 1/2 CONV TRANS",1.5,58862.05,150,{"$f":"D110/E110","v":392.4136666666667},null,{"$f":"F110*E110^0.5","v":4806.0662571396861},{"$f":"E110^0.5","v":12.24744871391589},{"$f":"C110*E110^0.5","v":18.371173070873837},null,{"$f":"IF(C110>50,0,1)","v":1},{"$f":"L110*E110","v":150}]
[null,"3 CONV TRANS",3,3152.91,48,{"$f":"D111/E111","v":65.685625000000002},null,{"$f":"F111*E111^0.5","v":455.08335930766572},{"$f":"E111^0.5","v":6.9282032302755088},{"$f":"C111*E111^0.5","v":20.784609690826528},null,{"$f":"IF(C111>50,0,1)","v":1},{"$f":"L111*E111","v":48}]
[null,"5 CONV TRANS",5,18349.490000000002,140,{"$f":"D112/E112","v":131.06778571428572},null,{"$f":"F112*E112^0.5","v":1550.8149545598369},{"$f":"E112^0.5","v":11.832159566199232},{"$f":"C112*E112^0.5","v":59.16079783099616},null,{"$f":"IF(C112>50,0,1)","v":1},{"$f":"L112*E112","v":140}]
[null,"7 1/2 CONV TRANS",7.5,721.05,6,120.175,null,294.36742983896841,2.4494897427831779,18.371173070873834,null,1,6]
[null,"10 CONV TRANS",10,166555.26,406,410.23463054187192,null,8265.998763059757,20.149441679609886,201.49441679609885,null,1,406]
[null,"15 CONV TRANS",15,149941.26,279,537.423870967742,null,8976.7484295250633,16.703293088490067,250.54939632735102,null,1,279]
[null,"25 CONV TRANS",25,208562.27,324,643.71070987654321,null,11586.792777777777,18,450,null,1,324]
[null,"37 1/2 CONV TRANS",37.5,228762.81,269,850.41936802973976,null,13947.914693921362,16.401219466856727,615.0457300071273,null,1,269]
[null,"50 CONV TRANS",50,212566.5,220,966.21136363636367,null,14331.230506429276,14.832396974191326,741.61984870956633,null,1,220]
[null,"75 CONV TRANS",75,287693.2,195,1475.3497435897436,null,20602.137968000137,13.964240043768941,1047.3180032826706,null,0,0]
[null,"100 CONV TRANS",100,235608.76,149,1581.2668456375839,null,19301.821694590966,12.206555615733702,1220.6555615733703,null,0,0]
[null,"150 CONV TRANS",150,2898.44,1,2898.44,null,2898.44,1,150,null,0,0]
[null,"250 CONV TRANS",250,129967.4,37,3512.6324324324323,null,21366.50894271029,6.0827625302982193,1520.6906325745549,null,0,0]
[null,"500 CONV TRANS",500,66592.72,20,3329.636,null,14890.58487266098,4.4721359549995796,2236.0679774997898,null,0,0]
[null,"1 1/2 CSP TRANS",1.5,71513.929999999993,184,388.66266304347823,null,5272.0768657621911,13.564659966250536,20.346989949375804,null,1,184]
[null,"3 CSP TRANS",3,51088.72,408,125.21745098039216,null,2529.2685290911641,20.199009876724155,60.597029630172464,null,1,408]
[null,"5 CSP TRANS",5,404801.94,877,461.5757582668187,null,13669.190261437554,29.614185789921695,148.07092894960849,null,1,877]
[null,"7 1/2 CSP TRANS",7.5,9622.16,47,204.72680851063831,null,1403.536286591381,6.8556546004010439,51.417409503007832,null,1,47]
[null,"10 CSP TRANS",10,2146900.29,4137,518.95100072516323,null,33378.676635730233,64.319514923544006,643.19514923544011,null,1,4137]
[null,"15 CSP TRANS",15,6385573.1299999999,10870,587.4492299908004,null,61247.040893976628,104.25929215182693,1563.8893822774039,null,1,10870]
[null,"25 CSP TRANS",25,2867332.68,3774,759.75958664546908,null,46674.227275144527,61.432890213630678,1535.822255340767,null,1,3774]
[null,"37 1/2 CSP TRANS",37.5,413008.89,409,1009.8016870415648,null,20421.975268939193,20.223748416156685,758.39056560587562,null,1,409]
[null,"50 CSP TRANS",50,221780.98,200,1108.9049,null,15682.283489619807,14.142135623730951,707.10678118654755,null,1,200]
[null,"333 CONV KVA TRANS",333,77212.47,19,4063.8142105263159,null,17713.755469008738,4.358898943540674,1451.5133481990445,null,0,0]
[null,"SINGLE PHASE 25 KVA PADMOUNT",25,231360.96,121,1912.0740495867767,null,21032.814545454545,11,275,null,1,121]
[null,"SINGLE PHASE 37.5 KVA PADMOUNT",37.5,109026.28,94,1159.8540425531914,null,11245.202159256016,9.6953597148326587,363.5759893062247,null,1,94]
[null,"SINGLE PHASE 50 KVA PADMOUNT",50,28632.880000000001,16,1789.5550000000001,null,7158.22,4,200,null,1,16]
[null,"SINGLE PHASE 75 KVA PADMOUNT",75,24660.240000000002,8,3082.53,null,8718.7114648438746,2.8284271247461903,212.13203435596427,null,0,0]
[null,"THREE PHASE 75 KVA PADMOUNT",75,13613.05,3,4537.6833333333334,null,7859.4980819918346,1.7320508075688772,129.9038105676658,null,0,0]
[null,"THREE PHASE 112.5 KVA PADMOUNT",112.5,12142.5,2,6071.25,null,8586.0440905576543,1.4142135623730951,159.0990257669732,null,0,0]
[null,"THREE PHASE 150 KVA PADMOUNT",150,25301.5,4,6325.375,null,12650.75,2,300,null,0,0]
[null,"THREE PHASE 300 KVA PADMOUNT",300,31100.69,4,7775.1724999999997,null,15550.344999999999,2,600,null,0,0]
[null,"THREE PHASE 500 KVA PADMOUNT",500,33883.4,4,8470.85,null,16941.7,2,1000,null,0,0]
[null,"THREE PHASE 750 KVA PADMOUNT",750,90697.42,5,18139.484,null,40561.119300769795,2.2360679774997898,1677.0509831248423,null,0,0]
[null,"THREE PHASE 1000 KVA PADMOUNT",1000,84331.35,6,14055.225,null,34428.129470009691,2.4494897427831779,2449.4897427831779,null,0,0]
[null,"THREE PHASE 1500 KVA PADMOUNT",1500,103426.56,6,17237.759999999998,null,42223.716308558149,2.4494897427831779,3674.2346141747666,null,0,0]
[null,"THREE PHASE 2000 KVA PADMOUNT",2000,26148.11,1,26148.11,null,26148.11,1,2000,null,0,0]
[null,"THREE PHASE 2500 KVA PADMOUNT",2500,60836.5,2,30418.25,null,43017.901693655404,1.4142135623730951,3535.533905932738,null,0,0]
[null,"TOTAL",null,{"$f":"SUM(D110:D147)","v":15294230.750000002},{"$f":"SUM(E110:E147)","v":23445},null,null,null,null,null,null,null,{"$f":"SUM(M110:M147)","v":22979}]
[]
[null,"Zero Intercept Linear Regression Results",null,null,null,null,null,"LINEST Array"]
[]
[null,"Size Coefficient  ($ per MCM)",null,{"$f":"H152","v":12.520090913942749},null,null,null,{"$f":"LINEST(H110:H147,I110:J147,FALSE,TRUE)","v":12.520090913942749},405.57808143561539]
[null,"Zero Intercept ($ per Unit)",null,{"$f":"I152","v":405.57808143561539},null,null,null,0.78052900597608099,39.547171013175607]
[null,"R-Square",null,{"$f":"H154","v":0.94135965185072712},null,null,null,0.94135965185072712,5578.4252541994965]
[]
[null,"Plant Classification"]
[]
[null,"Total Number of Units","*",{"$f":"M148","v":22979},null,"* Only single-phase up to 50 KVA should be included "]
[null,"Zero Intercept ($/Unit)",null,{"$f":"D153","v":405.57808143561539},null,"in the Customer-related component per NARUC CAM"]
[null,"Minimum System ($/Unit)",null,{"$f":"MIN(F110:F147)","v":65.685625000000002}]
[null,"Use Min System (M) or Zero Intercept (Z)?",null,"Z"]
[null,"Zero Intercept or Min System Cost ($)",null,{"$f":"IF(D161=\"Z\",D158*D159,D158*D160)","v":9319778.7333090063}]
[null,"Total Cost of Sample",null,{"$f":"D148","v":15294230.750000002}]
[null,"Percentage of Total",null,{"$f":"D162/D163","v":0.60936564157102213}]
[null,"Percentage Classified as Customer-Related",null,{"$f":"D164","v":0.60936564157102213}]
[null,"Percentage Classified as Demand-Related",null,{"$f":"1-D165","v":0.39063435842897787}]
[]
[]
[]
[]
[null,"Descripton","Acct","Demand","Customer",null,null,"Method"]
[null,"Poles, Towers and Fixtures",364,{"$f":"D37","v":0.40083324679750765},{"$f":"D36","v":0.59916675320249235},null,null,{"$f":"D32","v":"M"}]
[null,"Overhead Conductors and Devices",365,{"$f":"D75","v":0.35736861576822654},{"$f":"D74","v":0.64263138423177346},null,null,{"$f":"D70","v":"Z"}]
[null,"Underground Conductors and Devices",367,{"$f":"D103","v":0.13720086327986725},{"$f":"D102","v":0.86279913672013275},null,null,{"$f":"D98","v":"Z"}]
[null,"Line Transformers",368,{"$f":"D166","v":0.39063435842897787},{"$f":"D165","v":0.60936564157102213},null,null,{"$f":"D161","v":"Z"}]