{"text_format":"1","workbook":"xlsx","n_sheets":32,"sheets":["1. Information Sheet","Sheet1","2. Current Tariff Schedule","3. Continuity Schedule","2016 List","4. Billing Det. for Def-Var","2 1 5 TotalConsumptionData_Dist","5. Allocating Def-Var Balances","6. GA calculation","6.a GA allocation_Class A","7. Calculation of Def-Var RR","8. STS - Tax Change","9. Shared Tax - Rate Rider","10. RTSR Current Rates","11. RTSR - UTRs & Sub-Tx","12. RTSR - Historical Wholesale","13. RTSR - Current Wholesale","14. RTSR - Forecast Wholesale","15. RTSR Rates to Forecast","16. Rev2Cost_GDPIPI","17. Regulatory Charges","18. Additional Rates","19. Final Tariff Schedule","20. Bill Impacts","212_Total_Connection_RollUp","2.1.7 Filing","20. HIDDEN","20. Bill Impacts hidden","2016 Database","lists","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":14,"defined_names":850,"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":"part_unreadable","date_system":"1900"}

{"sheet":"1. Information Sheet","index":0,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[[40,2,40,11],[25,5,25,7],[45,0,45,6],[13,5,13,11],[15,5,15,9],[42,2,42,12],[23,5,23,9],[27,5,27,7],[29,5,29,7],[29,0,29,4],[31,0,31,4],[31,5,31,7],[17,5,17,7],[19,5,19,10],[21,5,21,7],[36,2,36,11],[38,2,38,13]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,1.3]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"2017-05-01"]
[]
[]
[]
[null,null,null,null,null,2015]
[]
[null,null,null,null,null,2010]

{"sheet":"Sheet1","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"flags":["strings_cut"]}

{"sheet":"2. Current Tariff Schedule","index":2,"n_rows":372,"n_cols":52,"rows_kept":372,"cut":false,"hidden":false,"merged":[[11,1,11,4],[12,1,12,4],[13,1,13,4],[14,1,14,4],[15,1,15,4],[16,1,16,4],[17,1,17,4],[18,1,18,4],[22,1,22,4],[26,1,26,4],[30,1,30,4],[20,1,20,4],[24,1,24,4],[28,1,28,4],[32,1,32,2],[61,1,61,4],[64,1,64,2],[62,1,62,2],[39,1,39,2],[40,1,40,2],[42,1,42,2],[33,1,33,2],[34,1,34,2],[35,1,35,2],[36,1,36,2],[37,1,37,2],[38,1,38,2],[65,1,65,4],[66,1,66,2],[68,1,68,2],[72,1,72,2],[73,1,73,4],[44,1,44,2],[60,1,60,2],[45,1,45,2],[46,1,46,2],[47,1,47,2],[48,1,48,4],[49,1,49,4],[51,1,51,4],[53,1,53,4],[54,1,54,4],[55,1,55,4],[57,1,57,4],[114,1,114,2],[118,1,118,2],[101,1,101,4],[113,1,113,2],[115,1,115,2],[117,1,117,2],[119,1,119,2],[83,1,83,2],[89,1,89,2],[90,1,90,4],[85,1,85,2],[86,1,86,4],[87,1,87,2],[124,1,124,2],[127,1,127,4],[128,1,128,4],[132,1,132,4],[136,1,136,4],[146,1,146,2],[147,1,147,2],[148,1,148,2],[151,1,151,2],[130,1,130,4],[134,1,134,4],[138,1,138,4],[142,1,142,2],[143,1,143,2],[144,1,144,2],[145,1,145,2],[140,1,140,4],[149,1,149,2],[150,1,150,2],[160,1,160,4],[176,1,176,2],[178,1,178,2],[180,1,180,2],[181,1,181,2],[182,1,182,2],[183,1,183,2],[184,1,184,4],[187,1,187,4],[153,1,153,2],[155,1,155,2],[156,1,156,2],[157,1,157,2],[158,1,158,2],[159,1,159,4],[210,1,210,2],[202,1,202,2],[203,1,203,2],[204,1,204,2],[205,1,205,2],[206,1,206,2],[208,1,208,2],[162,1,162,4],[189,1,189,4],[193,1,193,4],[199,1,199,2],[200,1,200,2],[201,1,201,2],[185,1,185,4],[174,1,174,2],[175,1,175,2],[191,1,191,4],[197,1,197,4],[298,1,298,4],[300,1,300,4],[302,1,302,4],[305,1,305,2],[306,1,306,2],[275,1,275,4],[241,1,241,2],[242,1,242,2],[243,1,243,2],[244,1,244,4],[245,1,245,4],[247,1,247,4],[264,1,264,2],[265,1,265,2],[266,1,266,2],[268,1,268,2],[270,1,270,2],[271,1,271,2],[259,1,259,2],[260,1,260,2],[261,1,261,2],[262,1,262,2],[263,1,263,2],[257,1,257,4],[311,1,311,2],[312,1,312,2],[328,1,328,2],[331,1,331,2],[327,1,327,2],[272,1,272,2],[273,1,273,2],[274,1,274,4],[313,1,313,2],[314,1,314,2],[315,1,315,2],[316,1,316,2],[289,1,289,2],[292,1,292,2],[294,1,294,2],[277,1,277,4],[279,1,279,4],[281,1,281,4],[283,1,283,4],[285,1,285,4],[287,1,287,4],[291,1,291,2],[293,1,293,2],[296,1,296,4],[319,1,319,2],[320,1,320,2],[321,1,321,2],[322,1,322,2],[91,1,91,2],[112,1,112,2],[116,1,116,2],[121,1,121,2],[126,1,126,2],[96,1,96,4],[97,1,97,4],[99,1,99,4],[103,1,103,4],[105,1,105,4],[107,1,107,4],[111,1,111,2],[95,1,95,2],[109,1,109,4],[123,1,123,2],[125,1,125,2],[307,1,307,2],[308,1,308,2],[309,1,309,2],[310,1,310,2],[370,1,370,2],[371,1,371,2],[369,1,369,4],[358,1,358,2],[359,1,359,2],[360,1,360,2],[361,1,361,2],[362,1,362,2],[363,1,363,2],[343,1,343,4],[347,1,347,4],[357,1,357,2],[332,1,332,2],[333,1,333,2],[334,1,334,2],[323,1,323,2],[324,1,324,2],[325,1,325,2],[326,1,326,2],[341,1,341,4],[345,1,345,4],[349,1,349,4],[351,1,351,2],[352,1,352,2],[353,1,353,2],[354,1,354,2],[355,1,355,2],[356,1,356,2],[335,1,335,2],[336,1,336,2],[337,1,337,2],[338,1,338,2],[74,1,74,2],[76,1,76,2],[77,1,77,4],[80,1,80,2],[70,1,70,2],[69,1,69,4],[78,1,78,2],[93,1,93,2],[94,1,94,4],[81,1,81,4],[82,1,82,4],[249,1,249,4],[251,1,251,4],[253,1,253,4],[255,1,255,4],[240,1,240,2],[230,1,230,2],[231,1,231,2],[232,1,232,2],[233,1,233,2],[234,1,234,2],[235,1,235,2],[236,1,236,2],[238,1,238,2],[229,1,229,2],[195,1,195,4],[164,1,164,4],[166,1,166,4],[168,1,168,4],[170,1,170,4],[172,1,172,4],[211,1,211,2],[213,1,213,2],[219,1,219,4],[221,1,221,4],[225,1,225,4],[212,1,212,2],[214,1,214,4],[215,1,215,4],[217,1,217,4],[223,1,223,4],[227,1,227,4]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,9]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,16.577070000000003]
[null,null,null,null,0.79,null,null,null,null,null,null,null,null,null,null,null,"2018-10-31"]
[null,null,null,null,-0.11,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,1.1622300000000002E-2]
[null,null,null,null,1E-3]
[null,null,null,null,-2.3E-3,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,5.1999999999999998E-3]
[null,null,null,null,3.3999999999999998E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,-30]
[]
[]
[]
[null,null,null,null,-34]
[]
[]
[]
[null,null,null,null,-38]
[]
[]
[]
[null,null,null,null,-42]
[]
[]
[]
[null,null,null,null,-45]
[]
[]
[]
[]
[null,null,null,null,-50]
[]
[]
[]
[null,null,null,null,-55]
[]
[]
[]
[null,null,null,null,-60]
[]
[]
[]
[null,null,null,null,-75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,34.530465]
[null,null,null,null,0.79,null,null,null,null,null,null,null,null,null,null,null,"2018-10-31"]
[null,null,null,null,1.18262E-2]
[null,null,null,null,1E-3]
[null,null,null,null,-2.3E-3,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-1E-4,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,4.4999999999999997E-3]
[null,null,null,null,3.2000000000000002E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,228.69424000000001]
[null,null,null,null,2.1721466999999999]
[null,null,null,null,0.35060000000000002]
[null,null,null,null,-0.86460000000000004,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,2.5358000000000001,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-1.9099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,1.8435999999999999]
[null,null,null,null,1.2765]
[null,null,null,null,2.2709999999999999]
[null,null,null,null,1.4154]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1502.4371500000002]
[null,null,null,null,1.3932487000000002]
[null,null,null,null,0.40939999999999999]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,9.3692050000000009]
[null,null,null,null,2.9157700000000002E-2]
[null,null,null,null,1E-3]
[null,null,null,null,-2.3E-3,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-2.0000000000000001E-4,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,4.4999999999999997E-3]
[null,null,null,null,3.2000000000000002E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3.3541550000000004]
[null,null,null,null,9.6237741500000009]
[null,null,null,null,0.28160000000000002]
[null,null,null,null,-0.81089999999999995,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,2.3784999999999998,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-4.8099999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,1.4193]
[null,null,null,null,0.97309999999999997]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3.2420100000000005]
[null,null,null,null,8.7868666000000015]
[null,null,null,null,0.27979999999999999]
[null,null,null,null,-0.74619999999999997,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,2.1886000000000001,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-1E-4,null,null,null,null,null,null,null,null,null,null,null,"2017-04-30"]
[null,null,null,null,1.3995]
[null,null,null,null,0.96679999999999999]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,1.2999999999999999E-3]
[null,null,null,null,1.1000000000000001E-3]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,5.4]
[]
[]
[null,null,null,null,-0.6]
[null,null,null,null,-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,30]
[null,null,null,null,30]
[null,null,null,null,30]
[]
[]
[null,null,null,null,1.5]
[null,null,null,null,19.559999999999999]
[null,null,null,null,30]
[null,null,null,null,165]
[null,null,null,null,65]
[null,null,null,null,185]
[null,null,null,null,185]
[null,null,null,null,415]
[null,null,null,null,65]
[null,null,null,null,185]
[]
[]
[null,null,null,null,30]
[null,null,null,null,165]
[null,null,null,null,500]
[null,null,null,null,300]
[null,null,null,null,1000]
[null,null,null,null,22.35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,100]
[null,null,null,null,20]
[null,null,null,null,0.5]
[null,null,null,null,0.3]
[null,null,null,null,-0.3]
[]
[null,null,null,null,0.25]
[null,null,null,null,0.5]
[]
[]
[]
[]
[null,null,null,null,2]
[]
[]
[]
[]
[null,null,null,null,1.0602]
[null,null,null,null,1.0496000000000001]

{"sheet":"3. Continuity Schedule","index":3,"n_rows":53,"n_cols":79,"rows_kept":53,"cut":false,"hidden":false,"merged":[[16,18,18,18],[16,19,18,19],[16,20,18,20],[16,22,18,22],[16,23,18,23],[16,21,18,21],[16,69,18,69],[16,70,18,70],[16,71,18,71],[16,72,18,72],[16,73,18,73],[46,2,47,3],[16,63,18,63],[16,64,18,64],[16,65,18,65],[16,66,18,66],[16,51,18,51],[16,52,18,52],[16,53,18,53],[16,54,18,54],[16,55,18,55],[16,56,18,56],[16,45,18,45],[16,46,18,46],[16,47,18,47],[16,48,18,48],[16,49,18,49],[16,68,18,68],[16,57,18,57],[16,58,18,58],[16,59,18,59],[16,60,18,60],[16,61,18,61],[16,62,18,62],[15,68,15,71],[16,2,18,2],[16,3,18,3],[16,4,18,4],[16,5,18,5],[16,6,18,6],[16,7,18,7],[16,8,18,8],[15,44,15,53],[16,9,18,9],[16,10,18,10],[16,11,18,11],[16,12,18,12],[16,13,18,13],[15,54,15,63],[16,37,18,37],[11,2,14,3],[15,4,15,13],[15,24,15,33],[15,34,15,43],[16,43,18,43],[16,39,18,39],[16,40,18,40],[16,41,18,41],[16,42,18,42],[16,32,18,32],[16,33,18,33],[16,34,18,34],[16,35,18,35],[16,36,18,36],[16,26,18,26],[16,38,18,38],[15,14,15,23],[16,24,18,24],[16,25,18,25],[15,64,15,67],[16,50,18,50],[16,67,18,67],[16,44,18,44],[16,27,18,27],[16,28,18,28],[16,29,18,29],[16,30,18,30],[16,31,18,31],[16,14,18,14],[16,15,18,15],[16,16,18,16],[16,17,18,17]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true]
[]
[]
[]
[]
[null,null,null,null,2010,null,null,null,null,null,null,null,null,null,2011,null,null,null,null,null,null,null,null,null,2012,null,null,null,null,null,null,null,null,null,2013,null,null,null,null,null,null,null,null,null,2014,null,null,null,null,null,null,null,null,null,2015,null,null,null,null,null,null,null,null,null,2016]
[]
[]
[]
[]
[null,null,null,1550,30671.53,52702.53,103328,null,{"$f":"E21+F21-G21+H21","v":-19953.940000000002},6492.13,-423.97,6408,null,{"$f":"J21+K21-L21+M21","v":-339.84000000000015},{"$f":"I21","v":-19953.940000000002},355109,null,null,{"$f":"O21+P21-Q21+SUM(R21:R21)","v":335155.06},{"$f":"N21","v":-339.84000000000015},320,null,null,{"$f":"T21+U21-V21+W21","v":-19.840000000000146},{"$f":"S21","v":335155.06},373036,-18134,null,{"$f":"Y21+Z21-AA21+SUM(AB21:AB21)","v":726325.06},{"$f":"X21","v":-19.840000000000146},6737,-2515,null,{"$f":"AD21+AE21-AF21+AG21","v":9232.16},{"$f":"AC21","v":726325.06},609899,null,null,{"$f":"AI21+AJ21-AK21+SUM(AL21:AL21)","v":1336224.06},{"$f":"AH21","v":9232.16},13711,null,null,{"$f":"AN21+AO21-AP21+AQ21","v":22943.16},{"$f":"AM21","v":1336224.06},519336.15,708191,null,{"$f":"AS21+AT21-AU21+SUM(AV21:AV21)","v":1147369.21},{"$f":"AR21","v":22943.16},23096.85,19695,null,{"$f":"AX21+AY21-AZ21+BA21","v":26345.009999999995},{"$f":"AW21","v":1147369.21},998521.84,628034,null,{"$f":"BC21+BD21-BE21+SUM(BF21:BF21)","v":1517857.0499999998},{"$f":"BB21","v":26345.009999999995},14001.59,15557,null,{"$f":"BH21+BI21-BJ21+BK21","v":24789.599999999991},null,null,{"$f":"BG21-BM21","v":1517857.0499999998},{"$f":"BL21-BN21","v":24789.599999999991},null,null,{"$f":"BP21+BQ21+BR21","v":24789.599999999991},{"$f":"SUM(BO21:BR21)","v":1542646.65},1542648,{"$f":"BU21-SUM(BG21,BL21)","v":1.3500000000931323}]
[null,null,null,1551,null,null,null,null,{"$f":"E22+F22-G22+H22","v":0},null,null,null,null,{"$f":"J22+K22-L22+M22","v":0},{"$f":"I22","v":0},null,null,null,0,0,null,null,null,{"$f":"T22+U22-V22+W22","v":0},0,null,null,null,{"$f":"Y22+Z22-AA22+SUM(AB22:AB22)","v":0},{"$f":"X22","v":0},null,null,null,{"$f":"AD22+AE22-AF22+AG22","v":0},0,46737,null,null,46737,0,null,null,null,{"$f":"AN22+AO22-AP22+AQ22","v":0},46737,-6483.98,null,null,40253.020000000004,0,null,null,null,{"$f":"AX22+AY22-AZ22+BA22","v":0},40253.020000000004,-2945.77,46736.57,null,-9429.3199999999924,0,518.42999999999995,916,null,{"$f":"BH22+BI22-BJ22+BK22","v":-397.57000000000005},null,null,{"$f":"BG22-BM22","v":-9429.3199999999924},{"$f":"BL22-BN22","v":-397.57000000000005},null,null,{"$f":"BP22+BQ22+BR22","v":-397.57000000000005},{"$f":"SUM(BO22:BR22)","v":-9826.8899999999921},-9827,{"$f":"BU22-SUM(BG22,BL22)","v":-0.11000000000785803}]
[null,null,null,1580,-3021633.58,-680670.48,-2755150,null,{"$f":"E23+F23-G23+H23","v":-947154.06},-290800.53000000003,-17350.32,-279260,null,{"$f":"J23+K23-L23+M23","v":-28890.850000000035},{"$f":"I23","v":-947154.06},-1042317,null,null,-1989471.06,-28890.850000000035,-14343,null,null,{"$f":"T23+U23-V23+W23","v":-43233.850000000035},-1989471.06,-1584483,-995694,null,{"$f":"Y23+Z23-AA23+SUM(AB23:AB23)","v":-2578260.06},-43233.850000000035,-38275,-2594,null,{"$f":"AD23+AE23-AF23+AG23","v":-78914.850000000035},-2578260.06,-800162,null,null,-3378422.06,-78914.850000000035,-32495,null,null,{"$f":"AN23+AO23-AP23+AQ23","v":-111409.85000000003},-3378422.06,-812441.68,-3573954,null,-616909.74000000022,-111409.85000000003,-68099.7,-147000,null,{"$f":"AX23+AY23-AZ23+BA23","v":-32509.550000000047},-616909.74000000022,-1047927.88,195532,null,-1860369.62,-32509.550000000047,-12803.69,39422,null,{"$f":"BH23+BI23-BJ23+BK23","v":-84735.240000000049},null,null,-1860369.62,-84735.240000000049,null,null,-84735.240000000049,{"$f":"SUM(BO23:BR23)","v":-1945104.86},-1945105,{"$f":"BU23-SUM(BG23,BL23)","v":-0.13999999989755452}]
[null,null,null,1580,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,{"$f":"BC24+BD24-BE24+SUM(BF24:BF24)","v":0},0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CA5=TRUE, 0, 0)","v":0},0,{"$f":"BU24-SUM(BG24,BL24)","v":0}]
[null,null,null,1580,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CA6=TRUE, SUM(BO25:BR25), 0)","v":0},0,{"$f":"BU25-SUM(BG25,BL25)","v":0}]
[null,null,null,1584,-298125.13,327483.69,-1133600,null,1162958.56,-116253.62,4283.45,-114880,null,2909.8300000000017,1162958.56,-167078,null,null,995880.56,2909.8300000000017,12936,null,null,15845.830000000002,995880.56,-648746,1142986,null,-795851.44,15845.830000000002,9476,45254,null,-19932.169999999998,-795851.44,-186687,null,null,-982538.44,-19932.169999999998,2049,null,null,-17883.169999999998,-982538.44,-550710.67000000004,347134,null,-1880383.1099999999,-17883.169999999998,-3332.06,31682,null,-52897.229999999996,-1880383.1099999999,-427796.61,-1329672,null,-978507.71999999974,-52897.229999999996,-16916.59,-75627,null,5813.1800000000076,null,null,-978507.71999999974,5813.1800000000076,null,null,5813.1800000000076,{"$f":"SUM(BO26:BR26)","v":-972694.53999999969},-972696,{"$f":"BU26-SUM(BG26,BL26)","v":-1.4600000003119931}]
[null,null,null,1586,-774334.06,{"$f":"-315334.63","v":-315334.63},-762746,null,-326922.68999999994,-49434.95,-3137.59,-52272,null,-300.5399999999936,-326922.68999999994,-555670,null,null,-882592.69,-300.5399999999936,-5490,null,null,-5790.5399999999936,-882592.69,-384485,-340358,null,-926719.69,-5790.5399999999936,-16490,6473,null,-28753.539999999994,-926719.69,-1336055,null,null,-2262774.69,-28753.539999999994,-25472,null,null,-54225.539999999994,-2262774.69,-459984.99,-1267076,null,-1455683.6799999997,-54225.539999999994,-38572.68,-45501,null,-47297.22,-1455683.6799999997,330581.88,-995698,null,-129403.79999999981,-47297.22,-10106.59,-28242,null,-29161.809999999998,null,null,-129403.79999999981,-29161.809999999998,null,null,-29161.809999999998,{"$f":"SUM(BO27:BR27)","v":-158565.60999999981},-158565,0.60999999981140718]
[null,null,null,1588,4993034.1399999997,-140382.1,3176708,null,1675944.04,535654.46,-924.98,538107,null,-3377.5200000000186,1675944.04,3070788,null,null,4746732.04,-3377.5200000000186,-65083,null,null,-68460.520000000019,4746732.04,4757761,1710789,null,7793704.0399999991,-68460.520000000019,-57449,-70318,null,-55591.520000000019,7793704.0399999991,6331346,null,-6419261,7705789.0399999991,-55591.520000000019,-161736,null,null,-217327.52000000002,7705789.0399999991,984736.39,9554493,null,-863967.5700000003,-217327.52000000002,{"$f":"271537.89-18652","v":252885.89},49174,null,-13615.630000000005,-863967.5700000003,-1719978.99,-1848703.86,null,-735242.70000000042,-13615.630000000005,1664.76,-302737,null,290786.13,null,null,-735242.70000000042,290786.13,null,null,290786.13,{"$f":"SUM(BO28:BR28)","v":-444456.57000000041},-444455,1.5700000004144385]
[null,null,null,1589,-2792292.69,-767869.14,-312106,null,-3248055.83,0,467.69,null,null,467.69,-3248055.83,-2047537,null,null,-5295592.83,467.69,39173,null,null,39640.69,-5295592.83,-3436249,-3248056,null,-5483785.8300000001,39640.69,65794,-62091,null,167525.69,-5483785.8300000001,-5767265,null,6419261,-4831789.83,167525.69,184331,null,null,351856.69,-4831789.83,-443609.21,-8731842,null,3456442.96,351856.69,-235142.61,-54573,null,171287.08000000002,3456442.96,-6883.5,3900052.12,null,-450492.66000000015,171287.08000000002,18957.5,482871,null,-292626.42,null,null,-450492.66000000015,-292626.42,null,null,-292626.42,{"$f":"SUM(BO29:BR29)","v":-743119.08000000007},-743120,-0.91999999992549419]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CA7=TRUE, SUM(BO30:BR30), 0)","v":0},0,0]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,{"$f":"-185412.2","v":-185412.2},null,null,-185412.2,0,-3283,null,{"$f":"-53701","v":-53701},-56984,-185412.2,null,null,null,-185412.2,-56984,-2070.64,null,null,-59054.64,null,null,-185412.2,-59054.64,null,null,-59054.64,{"$f":"IF(CA8=TRUE, SUM(BO31:BR31), 0)","v":-244466.84000000003},-244467,-0.15999999997438863]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O32+P32-Q32+SUM(R32:R32)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"Y32+Z32-AA32+SUM(AB32:AB32)","v":0},{"$f":"X32","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CA9=TRUE, SUM(BO32:BR32), 0)","v":0},0,0]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O33+P33-Q33+SUM(R33:R33)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"Y33+Z33-AA33+SUM(AB33:AB33)","v":0},{"$f":"X33","v":0},null,null,null,0,0,-209381,null,null,-209381,0,-48626,null,69076,20450,-209381,null,null,null,-209381,20450,-68821,null,null,-48371,-209381,null,-209381,null,0,-48371,-796.13,20450,null,-69617.13,null,null,0,-69617.13,null,null,-69617.13,{"$f":"IF(CA1=TRUE, SUM(BO33:BR33), 0)","v":-69617.13},-69617,0.13000000000465661]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O34+P34-Q34+SUM(R34:R34)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"Y34+Z34-AA34+SUM(AB34:AB34)","v":0},{"$f":"X34","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,{"$f":"IF(CA2=TRUE, SUM(BO34:BR34), 0)","v":0},0,0]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O35+P35-Q35+SUM(R35:R35)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"Y35+Z35-AA35+SUM(AB35:AB35)","v":0},{"$f":"X35","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,1717198.6629999999,{"$f":"2963054+146523","v":3109577},null,-1392378.3370000001,0,-19767.95,null,null,-19767.95,-1392378.3370000001,1947528.36,null,null,555150.02300000004,-19767.95,-2698.16,null,null,-22466.11,null,null,555150.02300000004,-22466.11,null,null,-22466.11,{"$f":"IF(CA3=TRUE, SUM(BO35:BR35), 0)","v":532683.91300000006},532684,8.6999999941326678E-2]
[null,null,null,1595,null,null,null,null,0,null,null,null,null,0,0,null,null,null,{"$f":"O36+P36-Q36+SUM(R36:R36)","v":0},0,null,null,null,0,0,null,null,null,{"$f":"Y36+Z36-AA36+SUM(AB36:AB36)","v":0},{"$f":"X36","v":0},null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,null,null,null,0,0,2317931.83,970836.65,null,1347095.1800000002,0,-406.85,null,null,-406.85,null,null,1347095.1800000002,-406.85,null,null,-406.85,{"$f":"IF(CA4=TRUE, SUM(BO36:BR36), 0)","v":1346688.33},1346688,-0.33000000007450581]
[]
[null,null,{"$f":"C29","v":"RSVA - Global Adjustment"},1589,{"$f":"E29","v":-2792292.69},-767869.14,-312106,0,-3248055.83,0,467.69,0,0,467.69,-3248055.83,-2047537,0,0,-5295592.83,467.69,39173,0,0,39640.69,-5295592.83,-3436249,-3248056,0,-5483785.8300000001,39640.69,65794,-62091,0,167525.69,-5483785.8300000001,-5767265,0,6419261,-4831789.83,167525.69,184331,0,0,351856.69,-4831789.83,-443609.21,-8731842,0,3456442.96,351856.69,-235142.61,-54573,0,171287.08000000002,3456442.96,-6883.5,3900052.12,0,-450492.66000000015,171287.08000000002,18957.5,482871,0,-292626.42,0,0,-450492.66000000015,-292626.42,{"$f":"BQ29","v":0},{"$f":"BR29","v":0},{"$f":"BS29","v":-292626.42},{"$f":"BT29","v":-743119.08000000007},{"$f":"BU29","v":-743120},{"$f":"BU38-SUM(BG38,BL38)","v":-0.91999999992549419}]
[null,null,null,null,{"$f":"SUM(E21:E36)-E29","v":929612.89999999944},{"$f":"SUM(F21:F36)-F29","v":-756200.98999999987},{"$f":"SUM(G21:G36)-G29","v":-1371460},{"$f":"SUM(H21:H36)-H29","v":0},1544871.9100000001,85657.489999999932,-17553.41,98103,0,{"$f":"SUM(N21:N36)-N29","v":-29998.920000000046},1544871.9100000001,1660832,0,0,3205703.91,-29998.920000000046,-71660,0,0,-101658.92000000004,3205703.91,2513083,1499589,0,4219197.9099999992,-101658.92000000004,-96001,-23700,0,-173959.92000000004,4219197.9099999992,4455697,{"$f":"SUM(AK21:AK36)-AK29","v":0},-6419261,2255633.9099999992,-173959.92000000004,-252569,0,69076,-357452.92000000004,2255633.9099999992,1206237.683,8878365,0,-5416493.4069999997,-357452.92000000004,74106.350000000006,-91950,-53701,-245097.57000000007,-5416493.4069999997,2395914.66,-2542315.64,0,-478263.10700000031,-245097.57000000007,-29613.870000000003,-330261,0,55549.559999999969,0,0,-478263.10700000031,55549.559999999969,0,0,{"$f":"SUM(BS21:BS36)-BS29","v":55549.559999999969},{"$f":"SUM(BT21:BT36)-BT29","v":-422713.54699999932},{"$f":"SUM(BU21:BU36)-BU29-BU24-BU25","v":-422712},{"$f":"BU39-SUM(BG39,BL39)","v":1.5470000003697351}]
[null,null,null,null,{"$f":"SUM(E38,E39)","v":-1862679.7900000005},{"$f":"SUM(F38,F39)","v":-1524070.13},-1683566,0,-1703183.92,85657.489999999932,-17085.72,98103,0,-29531.230000000047,-1703183.92,{"$f":"SUM(P38,P39)","v":-386705},{"$f":"SUM(Q38,Q39)","v":0},0,-2089888.92,-29531.230000000047,-32487,0,0,-62018.23000000004,-2089888.92,-923166,-1748467,0,-1264587.9200000009,-62018.23000000004,-30207,-85791,0,-6434.2300000000396,-1264587.9200000009,-1311568,0,0,-2576155.9200000009,-6434.2300000000396,-68238,0,69076,-5596.2300000000396,-2576155.9200000009,762628.473,146523,0,-1960050.4469999997,-5596.2300000000396,-161036.25999999998,-146523,-53701,-73810.490000000049,-1960050.4469999997,2389031.16,1357736.48,0,-928755.76700000046,-73810.490000000049,-10656.370000000003,152610,0,-237076.86000000002,0,0,-928755.76700000046,-237076.86000000002,0,0,-237076.86000000002,{"$f":"SUM(BT38,BT39)","v":-1165832.6269999994},{"$f":"SUM(BU38,BU39)","v":-1165832},{"$f":"SUM(BV38,BV39)","v":0.62700000044424087}]
[]
[29,null,null,1568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"O42+P42-Q42+SUM(R42:R42)","v":0},null,null,null,null,{"$f":"T42+U42-V42+W42","v":0},{"$f":"S42","v":0},null,null,null,{"$f":"Y42+Z42-AA42+SUM(AB42:AB42)","v":0},{"$f":"X42","v":0},null,null,null,{"$f":"AD42+AE42-AF42+AG42","v":0},{"$f":"AC42","v":0},null,null,null,{"$f":"AI42+AJ42-AK42+SUM(AL42:AL42)","v":0},{"$f":"AH42","v":0},null,null,null,{"$f":"AN42+AO42-AP42+AQ42","v":0},{"$f":"AM42","v":0},null,null,null,{"$f":"AS42+AT42-AU42+SUM(AV42:AV42)","v":0},{"$f":"AR42","v":0},null,null,null,{"$f":"AX42+AY42-AZ42+BA42","v":0},{"$f":"AW42","v":0},null,0,null,{"$f":"BC42+BD42-BE42+SUM(BF42:BF42)","v":0},{"$f":"BB42","v":0},null,null,null,{"$f":"BH42+BI42-BJ42+BK42","v":0},null,null,{"$f":"BG42-BM42","v":0},{"$f":"BL42-BN42","v":0},null,null,{"$f":"BP42+BQ42+BR42","v":0},{"$f":"SUM(BO42:BR42)","v":0},0,{"$f":"BU42-SUM(BG42,BL42)","v":0}]
[]
[null,null,null,null,{"$f":"SUM(E40,E42)","v":-1862679.7900000005},{"$f":"SUM(F40,F42)","v":-1524070.13},-1683566,0,-1703183.92,85657.489999999932,-17085.72,98103,0,-29531.230000000047,-1703183.92,-386705,0,0,-2089888.92,-29531.230000000047,-32487,0,0,-62018.23000000004,-2089888.92,-923166,-1748467,0,-1264587.9200000009,-62018.23000000004,-30207,-85791,0,-6434.2300000000396,-1264587.9200000009,-1311568,0,0,-2576155.9200000009,-6434.2300000000396,-68238,0,69076,-5596.2300000000396,-2576155.9200000009,762628.473,146523,0,-1960050.4469999997,-5596.2300000000396,-161036.25999999998,-146523,-53701,-73810.490000000049,-1960050.4469999997,2389031.16,1357736.48,0,-928755.76700000046,-73810.490000000049,-10656.370000000003,152610,0,-237076.86000000002,0,0,-928755.76700000046,-237076.86000000002,0,{"$f":"SUM(BR40,BR42)","v":0},{"$f":"SUM(BS40,BS42)","v":-237076.86000000002},{"$f":"SUM(BT40,BT42)","v":-1165832.6269999994},{"$f":"SUM(BU40,BU42)","v":-1165832},{"$f":"SUM(BV40,BV42)","v":0.62700000044424087}]
[]
[]
[]
[]
[]
[null,1]
[null,2]
[null,3]
[null,4]

{"sheet":"2016 List","index":4,"n_rows":1,"n_cols":25,"rows_kept":1,"cut":false,"hidden":true,"merged":[],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,0]

{"sheet":"4. Billing Det. for Def-Var","index":5,"n_rows":29,"n_cols":20,"rows_kept":29,"cut":false,"hidden":false,"merged":[[12,0,12,6],[14,4,15,4],[14,5,15,5],[14,6,15,6],[14,3,15,3],[14,2,15,2],[26,17,26,19],[14,7,15,7],[14,8,15,8],[14,9,15,9],[13,2,13,7],[14,18,15,18],[13,10,13,17],[14,17,15,17],[14,13,15,13],[14,14,15,14],[14,15,15,15],[14,16,15,16],[14,10,15,10],[14,12,15,12],[14,11,15,11]],"flags":["strings_cut"]}
[]
[null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,246568730.13,0,13729528.84,0,null,null,{"$f":"C17-G17","v":246568730.13},0,null,0.50138329974519247,null,0.50138329974519247,null,0.50138329974519247,0.50138329974519247,null,26713]
[null,null,65860609.390000001,0,16824574.169999998,0,null,null,65860609.390000001,0,null,0.13392375278802515,null,0.13392375278802515,null,0.13392375278802515,0.13392375278802515,null,1926]
[null,null,153968819,467566,135921417.09999999,414844.9,null,null,153968819,467566,null,0.31308671820384126,null,0.31308671820384126,null,0.31308671820384126,0.31308671820384126]
[null,null,17123392,37510,17123392,37510,null,null,17123392,37510,null,3.4819430587422442E-2,null,3.4819430587422442E-2,null,3.4819430587422442E-2,3.4819430587422442E-2]
[null,null,1565940.07,0,469298,0,null,null,1565940.07,0,null,3.1842488667799254E-3,null,3.1842488667799254E-3,null,3.1842488667799254E-3,3.1842488667799254E-3]
[null,null,321764.83,896.01,28782,77,null,null,321764.83,896.01,null,6.5429023429813338E-4,null,6.5429023429813338E-4,null,6.5429023429813338E-4,6.5429023429813338E-4]
[null,null,6367655.0899999999,10936,6367655.0899999999,10936,null,null,6367655.0899999999,10936,null,1.2948259574440752E-2,null,1.2948259574440752E-2,null,1.2948259574440752E-2,1.2948259574440752E-2]
[null,null,{"$f":"SUM($C$17:$C$23)","v":491776910.50999993},{"$f":"SUM($D$17:$D$23)","v":516908.01},{"$f":"SUM($E$17:$E$23)","v":190464647.19999999},{"$f":"SUM($F$17:$F$23)","v":463367.9},{"$f":"SUM($G$17:$G$23)","v":0},{"$f":"SUM($H$17:$H$23)","v":0},{"$f":"SUM($I$17:$I$23)","v":491776910.50999993},{"$f":"SUM($J$17:$J$23)","v":516908.01},{"$f":"SUM($K$17:$K$23)","v":0},{"$f":"SUM($L$17:$L$23)","v":1},{"$f":"SUM($M$17:$M$23)","v":0},{"$f":"SUM($N$17:$N$23)","v":1},{"$f":"SUM($O$17:$O$23)","v":0},{"$f":"SUM($P$17:$P$23)","v":1},{"$f":"SUM($Q$17:$Q$23)","v":1},{"$f":"SUM($R$17:$R$23)","v":0},{"$f":"SUM($S$17:$S$23)","v":28639}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'3. Continuity Schedule'!BT42","v":0}]
[null,null,-1165832.6269999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(T26=R24,\"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule\",\"Total Balance of Account 1568 in Column R DOES NOT MATCH the amount entered on the Continuity Schedule\")","v":"Total Balance of Account 1568 in Column R matches the amount entered on the Continuity Schedule"}]
[null,null,-1165832.6269999994]
[null,null,-2.3706534448536152E-3]

{"sheet":"2 1 5 TotalConsumptionData_Dist","index":6,"n_rows":582,"n_cols":22,"rows_kept":582,"cut":false,"hidden":true,"merged":[[0,0,0,14],[1,0,1,14],[2,0,2,14]],"flags":["strings_cut"]}
[]
[]
[]
[]
[2016,null,null,null,null,2692519.29,6416,4531153.17,15176.17,79305311.219999999,186669.1,83836464.390000001,201845.27,86528983.680000007,208261.27]
[2016,null,null,null,null,3333837.04,0,103672663.22,0,0,0,103672663.22,0,107006500.26000001,0]
[2016,null,null,null,null,49561.54,0,6818828.6600000001,0,0,0,6818828.6600000001,0,6868390.2000000002,0]
[2016,null,null,null,null,253883.5,0,0,0,488812.79999999999,0,488812.79999999999,0,742696.3,0]
[2016,null,null,null,null,668520,2044,0,0,16902580,48855,16902580,48855,17571100,50899]
[2016,null,null,null,null,110276,0,4999955,0,0,0,4999955,0,5110231,0]
[2016,null,null,null,null,170206,0,9055158,0,0,0,9055158,0,9225364,0]
[2016,null,null,null,null,0,0,0,0,463596,1436,463596,1436,463596,1436]
[2016,null,null,null,null,17432080,31612,0,0,141892363,315190,141892363,315190,159324443,346802]
[2016,null,null,null,null,29923789,98192,43867520,116644,131550596,358466,175418116,475110,205341905,573302]
[2016,null,null,null,null,0,0,0,0,4861852,9171,4861852,9171,4861852,9171]
[2016,null,null,null,null,{"$f":"SUM(F14:F15)","v":29923789},{"$f":"SUM(G14:G15)","v":98192},43867520,116644,136412448,367637,180279968,484281,210203757,582473]
[2016,null,null,null,null,14944265,0,90053335,0,0,0,90053335,0,104997600,0,null,null,null,null,{"$f":"E17-G17-L17","v":{"$error":"#VALUE!"}},-75109070,{"$f":"T17/T21","v":{"$error":"#VALUE!"}}]
[2016,null,null,null,null,0,0,0,0,142415629,203770,142415629,203770,142415629,203770,null,null,null,null,{"$error":"#VALUE!"},-203770,{"$f":"T18/T21","v":{"$error":"#VALUE!"}}]
[2016,null,null,null,null,0,0,0,0,116073155,196881,116073155,196881,116073155,196881,null,null,null,null,{"$error":"#VALUE!"},-196881,{"$f":"T19/T21","v":{"$error":"#VALUE!"}}]
[2016,null,null,null,null,{"$f":"SUM(F18:F19)","v":0},0,0,0,258488784,400651,258488784,400651,258488784,400651,null,null,null,null,{"$error":"#VALUE!"},-400651,{"$f":"T20/T21","v":{"$error":"#VALUE!"}}]
[2016,null,null,null,null,13995887,0,233535927,0,0,0,233535927,0,247531814,0]
[2016,null,null,null,null,24216.959999999999,29,0,0,483163,1225,483163,1225,507379.96,1254]
[2016,null,null,null,null,0,0,0,0,6427057,17287,6427057,17287,6427057,17287]
[2016,null,null,null,null,0,0,2211250,0,0,0,2211250,0,2211250,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,33636347,99504,0,0,124170242,250435,124170242,250435,157806589,349939]
[2016,null,null,null,null,5918267,0,27917188,407.48,0,0,27917188,407.48,33835455,407.48]
[2016,null,null,null,null,3215849,0,78091679,0,0,0,78091679,0,81307528,0]
[2016,null,null,null,null,26588,0,103263,379.35,0,0,103263,379.35,129851,379.35]
[2016,null,null,null,null,1696635,4770,0,0,997,0,997,0,1697632,4770]
[2016,null,null,null,null,222815,0,240491,0,0,0,240491,0,463306,0]
[2016,null,null,null,null,0,0,0,0,68321609,142203.4,68321609,142203.4,68321609,142203.4]
[2016,null,null,null,null,113832476.09,303092,34798942,131694,362421097,954360,397220039,1086054,511052515.08999997,1389146]
[2016,null,null,null,null,13633043.859999999,0,85601145,0,29552,0,85630697,0,99263740.859999999,0]
[2016,null,null,null,null,19368894.09,0,266108385,0,0,0,266108385,0,285477279.08999997,0]
[2016,null,null,null,null,18163.96,55,365091,1115,59864,183,424955,1298,443118.96,1353]
[2016,null,null,null,null,0,0,0,0,7101494,21707,7101494,21707,7101494,21707]
[2016,null,null,null,null,0,0,1506118,0,0,0,1506118,0,1506118,0]
[2016,null,null,null,null,191716972,473779,118023444,349266,591950400,1567289,709973844,1916555,901690816,2390334]
[2016,null,null,null,null,26241201,567,141834540,543,307818,505,142142358,1048,168383559,1615]
[2016,null,null,null,null,16766066,0,512664885,0,0,0,512664885,0,529430951,0]
[2016,null,null,null,null,0,0,46550,131,9872218,27536,9918768,27667,9918768,27667]
[2016,null,null,null,null,0,0,3091043,0,0,0,3091043,0,3091043,0]
[2016,null,null,null,null,0,0,0,0,13548203,28843.22,13548203,28843.22,13548203,28843.22]
[2016,null,null,null,null,0,0,0,0,0,108928.8,0,108928.8,0,108928.8]
[2016,null,null,null,null,{"$f":"SUM(F44:F45)","v":0},{"$f":"SUM(G44:G45)","v":0},0,0,13548203,137772.02000000002,13548203,137772.02000000002,13548203,137772.02000000002]
[2016,null,null,null,null,68969295,0,0,0,188789212,391367,188789212,391367,257758507,391367]
[2016,null,null,null,null,85818807,0,134435481,0,202613461,1071817,337048942,1071817,422867749,1071817]
[2016,null,null,null,null,24701976,0,142389060,0,60468,0,142449528,0,167151504,0]
[2016,null,null,null,null,0,0,0,0,207374362,430087,207374362,430087,207374362,430087]
[2016,null,null,null,null,18707073,0,382624949,0,0,0,382624949,0,401332022,0]
[2016,null,null,null,null,6859394,0,0,0,2837239,7928,2837239,7928,9696633,7928]
[2016,null,null,null,null,4020,0,1963575,0,5944,0,1969519,0,1973539,0]
[2016,null,null,null,null,370740.31,900,1956051.3,4863.5,14132925.880000001,38309.120000000003,16088977.18,43172.62,16459717.49,44072.62]
[2016,null,null,null,null,3877741.37,13068,9209908.2699999996,31641.439999999999,85075228.75,225993.87,94285137.019999996,257635.31,98162878.390000001,270703.31]
[2016,null,null,null,null,9103852.5899999999,44985,7253948.2999999998,21997.03,68866316.819999993,247130.13,76120265.120000005,269127.15999999997,85224117.709999993,314112.15999999997]
[2016,null,null,null,null,1300972.52,0,10688901.529999999,0,0,0,10688901.529999999,0,11989874.050000001,0]
[2016,null,null,null,null,5033014.55,0,27282739.359999999,0,0,0,27282739.359999999,0,32315753.91,0]
[2016,null,null,null,null,4293030.84,0,19889039.789999999,0,0,0,19889039.789999999,0,24182070.629999999,0]
[2016,null,null,null,null,1692162.77,0,25990712.98,0,0,0,25990712.98,0,27682875.75,0]
[2016,null,null,null,null,6741333.7300000004,0,103951331.03,0,0,0,103951331.03,0,110692664.76000001,0]
[2016,null,null,null,null,3826314.05,0,57537814.520000003,0,0,0,57537814.520000003,0,61364128.57,0]
[2016,null,null,null,null,0,0,34817.5,115.9,0,0,34817.5,115.9,34817.5,115.9]
[2016,null,null,null,null,0,0,642135.22,2106,0,0,642135.22,2106,642135.22,2106]
[2016,null,null,null,null,0,0,13703.95,46.12,0,0,13703.95,46.12,13703.95,46.12]
[2016,null,null,null,null,0,0,15789.72,48,523881.82,1594.74,539671.54,1642.74,539671.54,1642.74]
[2016,null,null,null,null,16767.78,51,62525.7,187.68,2105278.88,6408.36,2167804.58,6596.04,2184572.36,6647.04]
[2016,null,null,null,null,0,0,26756.74,81.72,946574.29,2837.14,973331.03,2918.86,973331.03,2918.86]
[2016,null,null,null,null,0,0,158150.5,0,0,0,158150.5,0,158150.5,0]
[2016,null,null,null,null,600.03,0,788522.7,0,0,0,788522.7,0,789122.73,0]
[2016,null,null,null,null,3960.01,0,549309.07999999996,0,0,0,549309.07999999996,0,553269.09,0]
[2016,null,null,null,null,0,0,0,0,17295612,41432.5,17295612,41432.5,17295612,41432.5]
[2016,null,null,null,null,9878416,26083,754224,3028.85,45012605.649999999,119864.87,45766829.649999999,122893.72,55645245.649999999,148976.72]
[2016,null,null,null,null,4422972,0,16980621,0,5089,0,16985710,0,21408682,0]
[2016,null,null,null,null,2576311,0,42520616.600000001,0,0,0,42520616.600000001,0,45096927.600000001,0]
[2016,null,null,null,null,12918,36,26352,73.2,0,0,26352,73.2,39270,109.2]
[2016,null,null,null,null,0,0,0,0,976129,2727.2,976129,2727.2,976129,2727.2]
[2016,null,null,null,null,22368,0,541471,0,0,0,541471,0,563839,0]
[2016,null,null,null,null,728749,1659,0,0,6138854,16402,6138854,16402,6867603,18061]
[2016,null,null,null,null,127178,0,4780409,0,0,0,4780409,0,4907587,0]
[2016,null,null,null,null,78296,0,13648992,0,0,0,13648992,0,13727288,0]
[2016,null,null,null,null,0,0,23735,58.92,0,0,23735,58.92,23735,58.92]
[2016,null,null,null,null,0,0,274259,768,0,0,274259,768,274259,768]
[2016,null,null,null,null,0,0,2892,0,0,0,2892,0,2892,0]
[2016,null,null,null,null,20401156,52098,9040610.3000000007,29901.57,96056222.609999999,220976,105096832.91,250877.57,125497988.91,302975.57]
[2016,null,null,null,null,8328216,459,37520762.259999998,729.5,555426.19999999995,3062.88,38076188.460000001,3792.38,46404404.460000001,4251.38]
[2016,null,null,null,null,7832983,0,113744317.28,0,0,0,113744317.28,0,121577300.28,0]
[2016,null,null,null,null,251976,708,0,0,1932379.94,5430.48,1932379.94,5430.48,2184355.94,6138.48]
[2016,null,null,null,null,24519,0,374931.51,0,0,0,374931.51,0,399450.51,0]
[2016,null,null,null,null,1290279,0,0,0,3026090,12238,3026090,12238,4316369,12238]
[2016,null,null,null,null,331436,0,4262761,0,0,0,4262761,0,4594197,0]
[2016,null,null,null,null,517654,0,18859886,0,0,0,18859886,0,19377540,0]
[2016,null,null,null,null,373174,0,0,0,0,1045,0,1045,373174,1045]
[2016,null,null,null,null,12998,0,81286,0,0,0,81286,0,94284,0]
[2016,null,null,null,null,0,0,0,0,62245251,135969,62245251,135969,62245251,135969]
[2016,null,null,null,null,0,0,2335086,7813,56042062,187515,58377148,195328,58377148,195328]
[2016,null,null,null,null,0,0,25473582,0,3148420,0,28622002,0,28622002,0]
[2016,null,null,null,null,1,1,85294090,0,5444303,0,90738393,0,90738394,1]
[2016,null,null,null,null,0,0,0,0,165452,437,165452,437,165452,437]
[2016,null,null,null,null,0,0,0,0,2263158,6398,2263158,6398,2263158,6398]
[2016,null,null,null,null,0,0,0,0,259607,0,259607,0,259607,0]
[2016,null,null,null,null,61681994.759999998,142274,22240156,49031.59,147967916,369467.7,170208072,418499.29,231890066.75999999,560773.29]
[2016,null,null,null,null,321688708.94,990349,323634734,893170.84,1233871085,3574747.38,1557505819,4467918.22,1879194527.9400001,5458267.2199999997]
[2016,null,null,null,null,{"$f":"SUM(F102:F103)","v":383370703.69999999},{"$f":"SUM(G102:G103)","v":1132623},345874890,942202.42999999993,1381839001,3944215.08,1727713891,4886417.51,2111084594.7,6019040.5099999998]
[2016,null,null,null,null,430881491.54000002,880399,69463330,147396.18,1019039521,2306857.91,1088502851,2454254.09,1519384342.54,3334653.09]
[2016,null,null,null,null,52532123.479999997,125298,97513004,207783.18,328830618,875780.65,426343622,1083563.83,478875745.48000002,1208861.83]
[2016,null,null,null,null,{"$f":"SUM(F105:F106)","v":483413615.02000004},{"$f":"SUM(G105:G106)","v":1005697},166976334,355179.36,1347870139,3182638.56,1514846473,3537817.92,1998260088.02,4543514.92]
[2016,null,null,null,null,109960337.56,0,540980684,0,0,0,540980684,0,650941021.55999994,0]
[2016,null,null,null,null,356754141.76999998,669070,0,0,525307049,966474.61,525307049,966474.61,882061190.76999998,1635544.61]
[2016,null,null,null,null,0,0,0,0,49828833,97086.31,49828833,97086.31,49828833,97086.31]
[2016,null,null,null,null,{"$f":"SUM(F109:F110)","v":356754141.76999998},{"$f":"SUM(G109:G110)","v":669070},0,0,575135882,1063560.92,575135882,1063560.92,931890023.76999998,1732630.9200000002]
[2016,null,null,null,null,82426794.569999993,0,1393242590,0,0,0,1393242590,0,1475669384.5699999,0]
[2016,null,null,null,null,0,0,0,0,25086656,71868.66,25086656,71868.66,25086656,71868.66]
[2016,null,null,null,null,512004.52,0,10240932,0,0,0,10240932,0,10752936.52,0]
[2016,null,null,null,null,953822.42,1910,58232.32,175.4,517713.26,1462.95,575945.57999999996,1638.35,1529768,3548.35]
[2016,null,null,null,null,11969320.880000001,29079,6172522.5499999998,17256.759999999998,86323011.609999999,188865.29,92495534.159999996,206122.05,104464855.04000001,235201.05]
[2016,null,null,null,null,54682160.990000002,160156,41399755.340000004,115964.79,144885581.30000001,394694.87,186285336.63999999,510659.66,240967497.63,670815.66]
[2016,null,null,null,null,38837452.829999998,82157,0,0,81493051.980000004,207120.58,81493051.980000004,207120.58,120330504.81,289277.58]
[2016,null,null,null,null,{"$f":"SUM(F115:F118)","v":106442757.12},{"$f":"SUM(G115:G118)","v":273302},47630510.210000001,133396.94999999998,313219358.15000004,792143.69,360849868.36000001,925540.6399999999,467292625.48000002,1198842.6400000001]
[2016,null,null,null,null,0,0,0,0,27688080.210000001,86830,27688080.210000001,86830,27688080.210000001,86830]
[2016,null,null,null,null,14347259.970000001,0,74992835.680000007,0,0,0,74992835.680000007,0,89340095.650000006,0]
[2016,null,null,null,null,133334.35999999999,0,3195549.64,0,0,0,3195549.64,0,3328884,0]
[2016,null,null,null,null,22997.65,0,570116.35,0,0,0,570116.35,0,593114,0]
[2016,null,null,null,null,3742300.32,0,14895973.08,0,0,0,14895973.08,0,18638273.399999999,0]
[2016,null,null,null,null,{"$f":"SUM(F121:F124)","v":18245892.300000001},{"$f":"SUM(G121:G124)","v":0},93654474.75,0,0,0,93654474.75,0,111900367.05000001,0]
[2016,null,null,null,null,0,0,0,0,30928749.489999998,62210,30928749.489999998,62210,30928749.489999998,62210]
[2016,null,null,null,null,{"$f":"F120+F126","v":0},{"$f":"G120+G126","v":0},0,0,58616829.700000003,149040,58616829.700000003,149040,58616829.700000003,149040]
[2016,null,null,null,null,16860541.199999999,0,202217668.30000001,0,0,0,202217668.30000001,0,219078209.5,0]
[2016,null,null,null,null,419902.43,0,4039081.57,0,0,0,4039081.57,0,4458984,0]
[2016,null,null,null,null,147250.48000000001,0,1167882.52,0,0,0,1167882.52,0,1315133,0]
[2016,null,null,null,null,5232594.3600000003,0,50660529.399999999,0,0,0,50660529.399999999,0,55893123.759999998,0]
[2016,null,null,null,null,{"$f":"SUM(F128:F131)","v":22660288.469999999},{"$f":"SUM(G128:G131)","v":0},258085161.79000002,0,0,0,258085161.79000002,0,280745450.25999999,0]
[2016,null,null,null,null,6209.02,0,347478.98,983.24,0,0,347478.98,983.24,353688,983.24]
[2016,null,null,null,null,0,0,881,2,0,0,881,2,881,2]
[2016,null,null,null,null,277.39999999999998,0,43479.58,120.9,0,0,43479.58,120.9,43756.98,120.9]
[2016,null,null,null,null,{"$f":"SUM(F133:F135)","v":6486.42},{"$f":"SUM(G133:G135)","v":0},391839.56,1106.1400000000001,0,0,391839.56,1106.1400000000001,398325.98,1106.1400000000001]
[2016,null,null,null,null,0,0,0,0,5926383.7000000002,17520.12,5926383.7000000002,17520.12,5926383.7000000002,17520.12]
[2016,null,null,null,null,0,0,0,0,116024,343.4,116024,343.4,116024,343.4]
[2016,null,null,null,null,0,0,0,0,55093,163.1,55093,163.1,55093,163.1]
[2016,null,null,null,null,96717.37,270,0,0,1235616.33,3696.82,1235616.33,3696.82,1332333.7,3966.82]
[2016,null,null,null,null,{"$f":"SUM(F137:F140)","v":96717.37},{"$f":"SUM(G137:G140)","v":270},0,0,7333117.0300000003,21723.439999999999,7333117.0300000003,21723.439999999999,7429834.4000000004,21993.439999999999]
[2016,null,null,null,null,0,0,922042.96,0,0,0,922042.96,0,922042.96,0]
[2016,null,null,null,null,0,0,325760,0,0,0,325760,0,325760,0]
[2016,null,null,null,null,{"$f":"SUM(F142:F143)","v":0},{"$f":"SUM(G142:G143)","v":0},1247802.96,0,0,0,1247802.96,0,1247802.96,0]
[2016,null,null,null,null,0,0,0,0,44363940.880000003,128585.57,44363940.880000003,128585.57,44363940.880000003,128585.57]
[2016,null,null,null,null,174752141.19999999,468512,191415995.83000001,490048.72,577037480.63,1454493.73,768453476.46000004,1944542.45,943205617.65999997,2413054.4500000002]
[2016,null,null,null,null,34745536.799999997,0,174375677.18000001,0,0,0,174375677.18000001,0,209121213.97999999,0]
[2016,null,null,null,null,0,0,0,0,241052438.81,487724.93,241052438.81,487724.93,241052438.81,487724.93]
[2016,null,null,null,null,0,0,0,0,47202925.82,82844.53,47202925.82,82844.53,47202925.82,82844.53]
[2016,null,null,null,null,24214121.300000001,73464,0,0,276980348.02999997,485855.81,276980348.02999997,485855.81,301194469.32999998,559319.81000000006]
[2016,null,null,null,null,30900103.899999999,0,568006955.23000002,0,0,0,568006955.23000002,0,598907059.13,0]
[2016,null,null,null,null,58012,157,823714.68,2293.64,0,0,823714.68,2293.64,881726.68,2450.64]
[2016,null,null,null,null,0,0,10890.8,31.89,17151516.73,49113.48,17162407.530000001,49145.37,17162407.530000001,49145.37]
[2016,null,null,null,null,363906,0,240196.8,0,1689700.2,0,1929897,0,2293803,0]
[2016,null,null,null,null,0,0,0,0,16862049,36700.699999999997,16862049,36700.699999999997,16862049,36700.699999999997]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,79838715,216209,79838715,216209,79838715,216209]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,41214007.07,124951,52477287.479999997,45503.5,21437537.449999999,18588.650000000001,73914824.930000007,64092.15,115128832,189043.15]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,11218433.039999999,29859,23190364.100000001,26814.6,143833.92000000001,166.31,23334198.02,26980.91,34552631.060000002,56839.91]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,100247112,185866,100247112,185866,100247112,185866]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,13939301.859999999,0,122954160,0,0,0,122954160,0,136893461.86000001,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,36344.980000000003,0,247578,0,0,0,247578,0,283922.98,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,750026.65,2214,577257.44999999995,1477.15,731428.93,1867.17,1308686.3799999999,3344.32,2058713.03,5558.32]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,55152,0,488540,0,0,0,488540,0,543692,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,6861106.9699999997,16428,1223832.26,3357.84,8538397.4499999993,21429.24,9762229.7100000009,24787.08,16623336.68,41215.08]
[2016,null,null,null,null,1656804.7,3382,8703355.2799999993,11013.64,0,0,8703355.2799999993,11013.64,10360159.98,14395.64]
[2016,null,null,null,null,1482942.24,0,29382015.210000001,0,0,0,29382015.210000001,0,30864957.449999999,0]
[2016,null,null,null,null,0,0,24718,0,0,0,24718,0,24718,0]
[2016,null,null,null,null,192677.09,543,0,0,176757.3,496.8,176757.3,496.8,369434.39,1039.8]
[2016,null,null,null,null,10735.13,0,112568.89,0,0,0,112568.89,0,123304.02,0]
[2016,null,null,null,null,0,0,0,0,17123392,37510,17123392,37510,17123392,37510]
[2016,null,null,null,null,31917523.5,94559,18047401.699999999,52720.99,104003893.59999999,320285.90000000002,{"$f":"H186+J186","v":122051295.3},{"$f":"I186+K186","v":373006.89},153968819,467566]
[2016,null,null,null,null,14667783.289999999,0,49036035.219999999,0,2156790.88,0,51192826.100000001,0,65860609.390000001,0]
[2016,null,null,null,null,13725748.859999999,0,232839201.28999999,0,3779.98,0,232842981.27000001,0,246568730.13,0]
[2016,null,null,null,null,28782,77,292982.83,819.01,0,0,292982.83,819.01,321764.83,896.01]
[2016,null,null,null,null,3593540.5,10936,0,0,2774114.59,0,2774114.59,0,6367655.0899999999,10936]
[2016,null,null,null,null,469298,0,1096642.07,0,0,0,1096642.07,0,1565940.07,0]
[2016,null,null,null,null,68865557.799999997,175825,9852698.8599999994,25156,294618242.17000002,752223,304470941.02999997,777379,373336498.82999998,953204]
[2016,null,null,null,null,16435776.800000001,0,47119887.299999997,0,0,0,47119887.299999997,0,63555664.100000001,0]
[2016,null,null,null,null,24639647.600000001,39140,0,0,0,0,0,0,24639647.600000001,39140]
[2016,null,null,null,null,11631368.4,0,127285427.09999999,0,0,0,127285427.09999999,0,138916795.5,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,130859.43,363.5,0,0,130859.43,363.5,130859.43,363.5]
[2016,null,null,null,null,4001878.5,10315,305392.5,787.61,0,0,305392.5,787.61,4307271,11102.61]
[2016,null,null,null,null,62685.7,0,265611.49,0,334915.81,0,600527.30000000005,0,663213,0]
[2016,null,null,null,null,433800,0,3461107,0,19696144,0,23157251,0,23591051,0]
[2016,null,null,null,null,380754.29,0,12927617,0,0,0,12927617,0,13308371.289999999,0]
[2016,null,null,null,null,245928.49,0,35792874,0,0,0,35792874,0,36038802.490000002,0]
[2016,null,null,null,null,0,0,418422,0,418422,1159,836844,1159,836844,1159]
[2016,null,null,null,null,0,0,62628,0,0,0,62628,0,62628,0]
[2016,null,null,null,null,73772609.489999995,196749,53634265.350000001,149172.39000000001,231881624.53,557072.63,285515889.88,706245.02,359288499.37,902994.02]
[2016,null,null,null,null,19828370.129999999,0,117854536.84,0,45954.22,0,117900491.06,0,137728861.19,0]
[2016,null,null,null,null,18987391.32,0,360406628.13999999,0,0,0,360406628.13999999,0,379394019.45999998,0]
[2016,null,null,null,null,34058.879999999997,93,395312.21,1090.7,0,0,395312.21,1090.7,429371.09,1183.7]
[2016,null,null,null,null,0,0,0,21075.35,7541643.8099999996,0,7541643.8099999996,21075.35,7541643.8099999996,21075.35]
[2016,null,null,null,null,10086.02,0,1265951.3799999999,0,0,0,1265951.3799999999,0,1276037.3999999999,0]
[2016,null,null,null,null,15433190.84,45995,4839954.41,15960.19,42303463.020000003,116015.25,47143417.43,131975.44,62576608.270000003,177970.44]
[2016,null,null,null,null,3887029.82,0,15337927.800000001,0,0,0,15337927.800000001,0,19224957.620000001,0]
[2016,null,null,null,null,4072713.41,0,89080885.409999996,0,0,0,89080885.409999996,0,93153598.819999993,0]
[2016,null,null,null,null,712969.99,1974,0,0,5371.4,14.88,5371.4,14.88,718341.39,1988.88]
[2016,null,null,null,null,1156.32,0,364249.72,0,0,0,364249.72,0,365406.04,0]
[2016,null,null,null,null,94740562.540000007,172693,0,0,449989734.63999999,874836.38,449989734.63999999,874836.38,544730297.17999995,1047529.38]
[2016,null,null,null,null,113892442.17,302095,24436902.780000001,58092.58,251818844.44,675459.9,276255747.22000003,733552.48,390148189.38999999,1035647.48]
[2016,null,null,null,null,24417082.079999998,0,120152708.48999999,0,70,0,120152778.48999999,0,144569860.56999999,0]
[2016,null,null,null,null,39955227.490000002,60980,0,0,252462237.63,463799.82,252462237.63,463799.82,292417465.12,524779.81999999995]
[2016,null,null,null,null,21359931.370000001,0,367146301.51999998,0,0,0,367146301.51999998,0,388506232.88999999,0]
[2016,null,null,null,null,2274.6999999999998,6,17924.87,49.95,0,0,17924.87,49.95,20199.57,55.95]
[2016,null,null,null,null,239899.31,669,0,0,9799679.5800000001,27359.57,9799679.5800000001,27359.57,10039578.890000001,28028.57]
[2016,null,null,null,null,12096,0,1884725,0,0,0,1884725,0,1896821,0]
[2016,null,null,null,null,0,0,0,0,73956785,238014.71,73956785,238014.71,73956785,238014.71]
[2016,null,null,null,null,42512543,103004,9851774,38869.660000000003,68646052,185356.79,78497826,224226.45,121010369,327230.45]
[2016,null,null,null,null,13708315,0,40694691,0,39754,0,40734445,0,54442760,0]
[2016,null,null,null,null,13141607,0,154989263,0,0,0,154989263,0,168130870,0]
[2016,null,null,null,null,46011,127,280235,776.19,2489,6.96,282724,783.15,328735,910.15]
[2016,null,null,null,null,2370822,6614,8148,22.32,0,0,8148,22.32,2378970,6636.32]
[2016,null,null,null,null,57290,0,280518,0,0,0,280518,0,337808,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,17674709,33252,0,0,94438253,256544,94438253,256544,112112962,289796]
[2016,null,null,null,null,27047177,72623,13280372,42210,99738818,279902,113019190,322112,140066367,394735]
[2016,null,null,null,null,9593179,0,41109072,0,0,0,41109072,0,50702251,0]
[2016,null,null,null,null,7640638,0,195712704,0,0,0,195712704,0,203353342,0]
[2016,null,null,null,null,25146,70,301798,680,0,0,301798,680,326944,750]
[2016,null,null,null,null,0,0,0,0,2765164,7730,2765164,7730,2765164,7730]
[2016,null,null,null,null,53520,0,851697,0,0,0,851697,0,905217,0]
[2016,null,null,null,null,0,0,0,0,21008461,58488,21008461,58488,21008461,58488]
[2016,null,null,null,null,3087457,9204,3934979,11228,19562943,51136,23497922,62364,26585379,71568]
[2016,null,null,null,null,1310400,0,9852101,0,43353,0,9895454,0,11205854,0]
[2016,null,null,null,null,401307,0,24374640,0,0,0,24374640,0,24775947,0]
[2016,null,null,null,null,2071,0,15248,42,0,0,15248,42,17319,42]
[2016,null,null,null,null,956783,2895,0,0,121890,263,121890,263,1078673,3158]
[2016,null,null,null,null,297881035,809375,193112076,798607,1334369703,3413586,1527481779,4212193,1825362814,5021568]
[2016,null,null,null,null,105712898,0,488857015,0,536822,0,489393837,0,595106735,0]
[2016,null,null,null,null,74080628,184910,0,0,1283530437.01,2242583,1283530437.01,2242583,1357611065.01,2427493]
[2016,null,null,null,null,106182805,0,1496117209,0,0,0,1496117209,0,1602300014,0]
[2016,null,null,null,null,4428,13,428123,1221,0,0,428123,1221,432551,1234]
[2016,null,null,null,null,0,0,227578,635,34941140,98189,35168718,98824,35168718,98824]
[2016,null,null,null,null,394534,0,11138779,0,0,0,11138779,0,11533313,0]
[2016,null,null,null,null,278693,0,1086480,2705,3242039,7947,4328519,10652,4607212,10652]
[2016,null,null,null,null,332383,0,4333639,0,0,0,4333639,0,4666022,0]
[2016,null,null,null,null,253306,0,14162392,0,0,0,14162392,0,14415698,0]
[2016,null,null,null,null,0,0,0,0,163848,424,163848,424,163848,424]
[2016,null,null,null,null,0,0,18611,0,0,0,18611,0,18611,0]
[2016,null,null,null,null,7603040,19065,0,0,62534914,167030,62534914,167030,70137954,186095]
[2016,null,null,null,null,3031679,0,16177232,0,0,0,16177232,0,19208911,0]
[2016,null,null,null,null,1946708,0,47638069,0,0,0,47638069,0,49584777,0]
[2016,null,null,null,null,5556,0,96508,298,0,0,96508,298,102064,298]
[2016,null,null,null,null,0,0,0,0,1040149,2865,1040149,2865,1040149,2865]
[2016,null,null,null,null,0,0,281352,0,0,0,281352,0,281352,0]
[2016,null,null,null,null,0,0,0,0,9368608.3699999992,0,9368608.3699999992,0,9368608.3699999992,0]
[2016,null,null,null,null,242911163,672934,167718506.91999999,464628.95,679368383.52999997,1882047.62,847086890.45000005,2346676.5699999998,1089998053.45,3019610.57]
[2016,null,null,null,null,169286604,410005,0,0,701866110.83000004,1657297,639573502.37,1549020,871152715,2067302]
[2016,null,null,null,null,0,0,0,0,114831.25,0,114831.25,0,114831.25,0]
[2016,null,null,null,null,69218124,0,264592174.56999999,0,2097532.67,0,266689707.24000001,0,335907831.24000001,0]
[2016,null,null,null,null,36923305,68353,0,0,329317924.50999999,609641.65,329317924.50999999,609641.65,366241229.50999999,677994.65]
[2016,null,null,null,null,104753907,0,1131248577.3699999,0,0,0,1131248577.3699999,0,1236002484.3699999,0]
[2016,null,null,null,null,595744,1804,0,0,32784971.420000002,99250.49,32784971.420000002,99250.49,33380715.420000002,101054.49]
[2016,null,null,null,null,1058665,0,33525.69,0,4138728.87,0,4172254.56,0,5230919.5599999996,0]
[2016,null,null,null,null,0,0,0,0,2440549028.3699999,8850119.4299999997,2440549028.3699999,8850119.4299999997,2440549028.3699999,8850119.4299999997]
[2016,null,null,null,null,44805.89,0,0,0,26401906.949999999,103929.53,26401906.949999999,103929.53,26446712.84,103929.53]
[2016,null,null,null,null,655092807.10000002,0,576311680.89999998,0,1467468322.8,6861663.3700000001,2043780003.7,6861663.3700000001,2698872810.8000002,6861663.3700000001]
[2016,null,null,null,null,164491580.90000001,0,164140288.22,0,492715396.33999997,1791018.65,656855684.55999994,1791018.65,821347265.46000004,1791018.65]
[2016,null,null,null,null,388906676.10000002,0,2060073704.74,0,18739497.34,0,2078813202.0799999,0,2467719878.1799998,0]
[2016,null,null,null,null,92035695.340000004,0,435487081.87,0,4307442.4400000004,0,439794524.31,0,531830219.64999998,0]
[2016,null,null,null,null,329197562.39999998,0,5074018884.4499998,0,1892963.36,0,5075911847.8100004,0,5405109410.21,0]
[2016,null,null,null,null,264305995.59999999,0,4801042428.29,0,124602.44,0,4801167030.7299995,0,5065473026.3299999,0]
[2016,null,null,null,null,9630984.3800000008,0,716065469.90999997,0,10191.65,0,716075661.55999994,0,725706645.94000006,0]
[2016,null,null,null,null,129894575.3,0,1740572890.51,0,35437.78,0,1740608328.29,0,1870502903.5899999,0]
[2016,null,null,null,null,1301802,0,15283662.68,0,346282.63,0,15629945.310000001,0,16931747.309999999,0]
[2016,null,null,null,null,37594914,0,59090994.950000003,0,16406792.84,0,75497787.790000007,0,113092701.79000001,0]
[2016,null,null,null,null,322042672.89999998,0,0,0,1581130312.3,8944679.0500000007,1581130312.3,8944679.0500000007,1903172985.2,8944679.0500000007]
[2016,null,null,null,null,1669135.4,0,28924741.890000001,0,39965.74,0,28964707.629999999,0,30633843.030000001,0]
[2016,null,null,null,null,33880354.060000002,60603,1695637.2,3362.4,832087061.70000005,1784903.26,833782698.89999998,1788265.66,867663052.96000004,1848868.66]
[2016,null,null,null,null,306450737.49000001,639650,316061398.20999998,784501.26,2326749867.54,5778995,2642811265.75,6563496.2599999998,2949262003.2399998,7203146.2599999998]
[2016,null,null,null,null,104595552.98,0,619159318.03999996,0,0,0,619159318.03999996,0,723754871.01999998,0]
[2016,null,null,null,null,45199645.700000003,70232,0,0,519604025.29000002,975529.38,519604025.29000002,975529.38,564803670.99000001,1045761.38]
[2016,null,null,null,null,89475407.599999994,0,2153042351.0599999,0,0,0,2153042351.0599999,0,2242517758.6599998,0]
[2016,null,null,null,null,0,0,48804,135.56,0,0,48804,135.56,48804,135.56]
[2016,null,null,null,null,54370.35,126,0,0,45097287.630000003,125223.3,45097287.630000003,125223.3,45151657.979999997,125349.3]
[2016,null,null,null,null,0,0,15997714.4,0,0,0,15997714.4,0,15997714.4,0]
[2016,null,null,null,null,3576098.2,15162,1974043,8477,49168773,117960,51142816,126437,54718914.200000003,141599]
[2016,null,null,null,null,5849019,0,27881276,0,0,0,27881276,0,33730295,0]
[2016,null,null,null,null,9645371.5,0,139668748,0,0,0,139668748,0,149314119.5,0]
[2016,null,null,null,null,17420.900000000001,1188,90122,0,0,0,90122,0,107542.9,1188]
[2016,null,null,null,null,5945.3,0,0,0,1010509,2868,1010509,2868,1016454.3,2868]
[2016,null,null,null,null,29808,0,433284,0,0,0,433284,0,463092,0]
[2016,null,null,null,null,15000584,35485,4651869,15645,20441487,46738,25093356,62383,40093940,97868]
[2016,null,null,null,null,3475979,0,19252496,0,0,0,19252496,0,22728475,0]
[2016,null,null,null,null,1837719,0,34267763,0,0,0,34267763,0,36105482,0]
[2016,null,null,null,null,1597420,5037,0,0,0,0,0,0,1597420,5037]
[2016,null,null,null,null,32283,0,143649,0,0,0,143649,0,175932,0]
[2016,null,null,null,null,51030131.939999998,131253,34351455.729999997,54550.37,186844825.03999999,541396.78,221196280.77000001,595947.15,272226412.70999998,727200.15]
[2016,null,null,null,null,14364703.9,0,72452263.450000003,0,2249252.77,0,74701516.219999999,0,89066220.120000005,0]
[2016,null,null,null,null,42676488.920000002,86143,0,0,108599173.65000001,194040.16,108599173.65000001,194040.16,151275662.56999999,280183.15999999997]
[2016,null,null,null,null,6928860.5800000001,0,176668089.22999999,0,0,0,176668089.22999999,0,183596949.81,0]
[2016,null,null,null,null,0,0,0,0,1626159.85,4084,1626159.85,4084,1626159.85,4084]
[2016,null,null,null,null,13675.02,0,0,0,1172052.1299999999,0,1172052.1299999999,0,1185727.1499999999,0]
[2016,null,null,null,null,0,0,0,0,23075916.899999999,49708.52,23075916.899999999,49708.52,23075916.899999999,49708.52]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,{"$f":"SUM(F311:F312)","v":0},{"$f":"SUM(G311:G312)","v":0},0,0,23075916.899999999,49708.52,23075916.899999999,49708.52,23075916.899999999,49708.52]
[2016,null,null,null,null,0,0,0,0,25137315.489999998,53215.519999999997,25137315.489999998,53215.519999999997,25137315.489999998,53215.519999999997]
[2016,null,null,null,null,185140207.93000001,491651,119385671.89,0,498761353.76999998,1610082.15,618147025.65999997,1610082.15,803287233.59000003,2101733.15]
[2016,null,null,null,null,{"$f":"SUM(F314:F315)","v":185140207.93000001},{"$f":"SUM(G314:G315)","v":491651},119385671.89,0,523898669.25999999,1663297.67,643284341.14999998,1663297.67,828424549.08000004,2154948.67]
[2016,null,null,null,null,39061812.170000002,0,198903154.84,0,0,0,198903154.84,0,237964967.00999999,0]
[2016,null,null,null,null,0,0,0,0,32078685.629999999,62997.91,32078685.629999999,62997.91,32078685.629999999,62997.91]
[2016,null,null,null,null,24725757.739999998,0,610998069.20000005,0,0,0,610998069.20000005,0,635723826.94000006,0]
[2016,null,null,null,null,10790109.130000001,30129,85871.39,0,5327435.62,15083.83,5413307,15083.83,16203416.140000001,45212.83]
[2016,null,null,null,null,0,0,3943092,0,0,0,3943092,0,3943092,0]
[2016,null,null,null,null,0,0,0,0,14891644.050000001,33661.56,14891644.050000001,33661.56,14891644.050000001,33661.56]
[2016,null,null,null,null,35168082.060000002,79338,12662753.42,37054.800000000003,70163792.469999999,194589.58,82826545.890000001,231644.38,117994627.95,310982.38]
[2016,null,null,null,null,5228602.16,0,26470916.260000002,0,0,0,26470916.260000002,0,31699518.420000002,0]
[2016,null,null,null,null,4085668.42,0,67878490.219999999,0,0,0,67878490.219999999,0,71964158.640000001,0]
[2016,null,null,null,null,2175.08,0,42900.58,119.16,0,0,42900.58,119.16,45075.66,119.16]
[2016,null,null,null,null,181411.93,482,0,0,961248.3,2607.96,961248.3,2607.96,1142660.23,3089.96]
[2016,null,null,null,null,38685,0,551617,0,12488,0,564105,0,602790,0]
[2016,null,null,null,null,10605396.640000001,27512,848792.39,2298.0500000000002,75383001.829999998,176186.17,76231794.219999999,178484.22,86837190.859999999,205996.22]
[2016,null,null,null,null,10852192.779999999,23194,5271396.29,14490.39,16867803.640000001,44405.89,22139199.93,58896.28,32991392.710000001,82090.28]
[2016,null,null,null,null,8393629.2400000002,0,33857087.509999998,0,0,0,33857087.509999998,0,42250716.75,0]
[2016,null,null,null,null,2284010.89,0,13965161.6,0,76659,0,14041820.6,0,16325831.49,0]
[2016,null,null,null,null,4023930.58,0,73623593.519999996,0,0,0,73623593.519999996,0,77647524.099999994,0]
[2016,null,null,null,null,1842433.84,0,28819157.43,0,0,0,28819157.43,0,30661591.27,0]
[2016,null,null,null,null,0,0,39318.769999999997,110.47,0,0,39318.769999999997,110.47,39318.769999999997,110.47]
[2016,null,null,null,null,0,0,7797.6,21.66,0,0,7797.6,21.66,7797.6,21.66]
[2016,null,null,null,null,284698.93,789,1189205.26,3265.62,0,0,1189205.26,3265.62,1473904.19,4054.62]
[2016,null,null,null,null,0,0,0,0,609090.53,1877.94,609090.53,1877.94,609090.53,1877.94]
[2016,null,null,null,null,600.05999999999995,0,116843.52,0,0,0,116843.52,0,117443.58,0]
[2016,null,null,null,null,0,0,56112,0,0,0,56112,0,56112,0]
[2016,null,null,null,null,209214525,561821,118580113,295633.39,1137720510,2868141.09,1256300623,3163774.48,1465515148,3725595.48]
[2016,null,null,null,null,0,0,0,0,38831481,229992,38831481,229992,38831481,229992]
[2016,null,null,null,null,64041989,0,332673353,0,2932576,0,335605929,0,399647918,0]
[2016,null,null,null,null,0,0,0,0,137445055,284637,137445055,284637,137445055,284637]
[2016,null,null,null,null,63171128.43,0,1021464633,0,29781,0,1021494414,0,1084665542.4300001,0]
[2016,null,null,null,null,14722,40,719474,1957.09,4774,13,724248,1970.09,738970,2010.09]
[2016,null,null,null,null,0,0,0,0,24640359,69126,24640359,69126,24640359,69126]
[2016,null,null,null,null,103474,0,5419354,0,0,0,5419354,0,5522828,0]
[2016,null,null,null,null,28781294.09,72282,8435000.5800000001,19583.8,79567501.340000004,200511,88002501.920000002,220094.8,116783796.01000001,292376.8]
[2016,null,null,null,null,4727391.78,0,19187851.260000002,0,1121.96,0,19188973.219999999,0,23916365,0]
[2016,null,null,null,null,5743793.0999999996,0,41682571.899999999,0,0,0,41682571.899999999,0,47426365,0]
[2016,null,null,null,null,631806.07999999996,1708,34235.919999999998,92.72,0,0,34235.919999999998,92.72,666042,1800.72]
[2016,null,null,null,null,94319.87,0,290811.13,0,0,0,290811.13,0,385131,0]
[2016,null,null,null,null,5276651,0,15207866,30592,89974837,225953,105182703,256545,110459354,256545]
[2016,null,null,null,null,23661898,0,15859424,58114,166462445,493604,182321869,551718,205983767,551718]
[2016,null,null,null,null,13680398,0,75031608,0,472090,0,75503698,0,89184096,0]
[2016,null,null,null,null,0,0,0,0,135321174,253386,135321174,253386,135321174,253386]
[2016,null,null,null,null,13646685,0,284727088,0,17391,0,284744479,0,298391164,0]
[2016,null,null,null,null,0,0,150941,419,0,0,150941,419,150941,419]
[2016,null,null,null,null,0,0,0,0,7617578,21372,7617578,21372,7617578,21372]
[2016,null,null,null,null,0,0,1188593,0,0,0,1188593,0,1188593,0]
[2016,null,null,null,null,0,0,0,0,212471960,685031.9,212471960,685031.9,212471960,685031.9]
[2016,null,null,null,null,0,0,0,0,5741663,14692,5741663,14692,5741663,14692]
[2016,null,null,null,null,{"$f":"SUM(F362:F363)","v":0},{"$f":"SUM(G362:G363)","v":0},0,0,218213623,699723.9,218213623,699723.9,218213623,699723.9]
[2016,null,null,null,null,58877397,0,0,0,0,0,0,0,58877397,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,{"$f":"SUM(F365:F366)","v":58877397},{"$f":"SUM(G365:G366)","v":0},0,0,0,0,0,0,58877397,0]
[2016,null,null,null,null,{"$f":"F364+F367","v":58877397},{"$f":"G364+G367","v":0},0,0,218213623,699723.9,218213623,699723.9,277091020,699723.9]
[2016,null,null,null,null,17974649,0,53769569,0,15086193,0,68855762,0,86830411,0]
[2016,null,null,null,null,0,0,2580156,0,2786240,0,5366396,0,5366396,0]
[2016,null,null,null,null,{"$f":"SUM(F369:F370)","v":17974649},{"$f":"SUM(G369:G370)","v":0},56349725,0,17872433,0,74222158,0,92196807,0]
[2016,null,null,null,null,15454465,0,228522657,0,0,0,228522657,0,243977122,0]
[2016,null,null,null,null,1888115,0,32100164,0,0,0,32100164,0,33988279,0]
[2016,null,null,null,null,{"$f":"SUM(F372:F373)","v":17342580},{"$f":"SUM(G372:G373)","v":0},260622821,0,0,0,260622821,0,277965401,0]
[2016,null,null,null,null,0,0,0,0,275188,0,275188,0,275188,0]
[2016,null,null,null,null,0,0,0,0,10824,0,10824,0,10824,0]
[2016,null,null,null,null,{"$f":"SUM(F375:F376)","v":0},{"$f":"SUM(G375:G376)","v":0},0,0,286012,0,286012,0,286012,0]
[2016,null,null,null,null,269561,0,34843,0,2782040,13321.3,2816883,13321.3,3086444,13321.3]
[2016,null,null,null,null,0,0,0,0,399280,1154.8,399280,1154.8,399280,1154.8]
[2016,null,null,null,null,{"$f":"SUM(F378:F379)","v":269561},{"$f":"SUM(G378:G379)","v":0},34843,0,3181320,14476.099999999999,3216163,14476.099999999999,3485724,14476.099999999999]
[2016,null,null,null,null,0,0,0,0,146004,0,146004,0,146004,0]
[2016,null,null,null,null,0,0,0,0,180516,0,180516,0,180516,0]
[2016,null,null,null,null,{"$f":"SUM(F381:F382)","v":0},{"$f":"SUM(G381:G382)","v":0},0,0,326520,0,326520,0,326520,0]
[2016,null,null,null,null,98362457,250484,62914324,145249,482889119,1244663,545803443,1389912,644165900,1640396]
[2016,null,null,null,null,18287709,0,107076815,0,417849,0,107494664,0,125782373,0]
[2016,null,null,null,null,27150258,0,397154155,0,0,0,397154155,0,424304413,0]
[2016,null,null,null,null,22409,58,233279,614,0,0,233279,614,255688,672]
[2016,null,null,null,null,0,0,62400,481,7030180,19789,7092580,20270,7092580,20270]
[2016,null,null,null,null,0,0,1583365,0,0,0,1583365,0,1583365,0]
[2016,null,null,null,null,20250224.969999999,52737,4564377.84,12129.33,58968848,145756.79999999999,63533225.840000004,157886.13,83783450.810000002,210623.13]
[2016,null,null,null,null,5264145.4400000004,0,36448367.020000003,0,0,0,36448367.020000003,0,41712512.460000001,0]
[2016,null,null,null,null,2368086.87,0,67954304.140000001,0,0,0,67954304.140000001,0,70322391.010000005,0]
[2016,null,null,null,null,0,0,102856.59,284,876564.35,2523.3000000000002,979420.94,2807.3,979420.94,2807.3]
[2016,null,null,null,null,0,0,245993.54,0,0,0,245993.54,0,245993.54,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,17738636,39466,17738636,39466,17738636,39466]
[2016,null,null,null,null,41027769,90441,11225380,26690,163985725,420766,175211105,447456,216238874,537897]
[2016,null,null,null,null,13240128,0,70005438,0,322639,0,70328077,0,83568205,0]
[2016,null,null,null,null,12810049,0,183920052,0,0,0,183920052,0,196730101,0]
[2016,null,null,null,null,30690,98,343191,936,0,0,343191,936,373881,1034]
[2016,null,null,null,null,0,0,0,0,2036369,5690,2036369,5690,2036369,5690]
[2016,null,null,null,null,0,0,42934,0,0,0,42934,0,42934,0]
[2016,null,null,null,null,10656014,37587,0,0,48792856,138252,48792856,138252,59448870,175839]
[2016,null,null,null,null,3062564,0,16748263,0,0,0,16748263,0,19810827,0]
[2016,null,null,null,null,1972367,0,39712328,0,0,0,39712328,0,41684695,0]
[2016,null,null,null,null,654634,1980,0,0,9744,0,9744,0,664378,1980]
[2016,null,null,null,null,19636,0,144542,0,0,0,144542,0,164178,0]
[2016,null,null,null,null,0,0,0,0,42839555.200000003,93863.6,42839555.200000003,93863.6,42839555.200000003,93863.6]
[2016,null,null,null,null,30658323.420000002,78655,0,0,141624720.37,311002.43,141624720.37,311002.43,172283043.78999999,389657.43]
[2016,null,null,null,null,118056628.87,332319,71919428.049999997,219970.04,406160886.00999999,1103378.8400000001,478080314.06,1323348.8799999999,596136942.92999995,1655667.88]
[2016,null,null,null,null,27796557.43,0,137702053.25999999,0,0,0,137702053.25999999,0,165498610.69,0]
[2016,null,null,null,null,17040398.140000001,0,555989503.74000001,0,0,0,555989503.74000001,0,573029901.88,0]
[2016,null,null,null,null,0,0,110962,308.23,0,0,110962,308.23,110962,308.23]
[2016,null,null,null,null,9992254.1500000004,27891,0,0,2368153.85,6874.14,2368153.85,6874.14,12360408,34765.14]
[2016,null,null,null,null,0,0,4032623,0,0,0,4032623,0,4032623,0]
[2016,null,null,null,null,23623589.5,58873,10424449.789999999,29812.09,90125633.349999994,205916.5,100550083.14,235728.59,124173672.64,294601.59000000003]
[2016,null,null,null,null,5365347.79,0,28448926.010000002,0,0,0,28448926.010000002,0,33814273.799999997,0]
[2016,null,null,null,null,6099908.4400000004,0,78489358.200000003,0,0,0,78489358.200000003,0,84589266.640000001,0]
[2016,null,null,null,null,829.92,2,103058.9,293.04000000000002,0,0,103058.9,293.04000000000002,103888.82,295.04000000000002]
[2016,null,null,null,null,0,0,175863.21,513,1494668.6,4080.37,1670531.81,4593.37,1670531.81,4593.37]
[2016,null,null,null,null,0,0,382131.29,0,0,0,382131.29,0,382131.29,0]
[2016,null,null,null,null,26381914,67306,19055317,58826,105521923,282451,124577240,341277,150959154,408583]
[2016,null,null,null,null,8322667,0,36148269,0,0,0,36148269,0,44470936,0]
[2016,null,null,null,null,6725873,0,98485741,0,0,0,98485741,0,105211614,0]
[2016,null,null,null,null,19763,55,256669,713,0,0,256669,713,276432,768]
[2016,null,null,null,null,2608230,7286,0,0,0,0,0,0,2608230,7286]
[2016,null,null,null,null,95806,0,729343,0,0,0,729343,0,825149,0]
[2016,null,null,null,null,3142443,11627,0,0,78091765,176023,78091765,176023,81234208,187650]
[2016,null,null,null,null,62284997,163103,103005247,246972,165985704,413969,268990951,660941,331275948,824044]
[2016,null,null,null,null,25818437,0,108564738,0,0,0,108564738,0,134383175,0]
[2016,null,null,null,null,41948976,92269,0,0,0,0,0,0,41948976,92269]
[2016,null,null,null,null,34328770,0,444937430,0,0,0,444937430,0,479266200,0]
[2016,null,null,null,null,0,0,569,0,0,0,569,0,569,0]
[2016,null,null,null,null,0,0,0,0,9200437,30337,9200437,30337,9200437,30337]
[2016,null,null,null,null,13908,0,833069,0,0,0,833069,0,846977,0]
[2016,null,null,null,null,11851294,17485,19925017,53932,36751713,141197,56676730,195129,68528024,212614]
[2016,null,null,null,null,3238171,0,27263822,0,34540,0,27298362,0,30536533,0]
[2016,null,null,null,null,3038862,0,74576533,0,0,0,74576533,0,77615395,0]
[2016,null,null,null,null,5198,52,234967,0,0,0,234967,0,240165,52]
[2016,null,null,null,null,367671,1104,217260,286,1619527,5696,1836787,5982,2204458,7086]
[2016,null,null,null,null,25008,0,5649883,0,0,0,5649883,0,5674891,0]
[2016,null,null,null,null,85165082,214515,34914942,3296,205502568,658465,240417510,661761,325582592,876276]
[2016,null,null,null,null,14463253,0,100526879,0,1584797,0,102111676,0,116574929,0]
[2016,null,null,null,null,51442244,113770,0,0,0,0,0,0,51442244,113770]
[2016,null,null,null,null,12444285,0,270772279,0,0,0,270772279,0,283216564,0]
[2016,null,null,null,null,210399,363,338312,584,130394,225,468706,809,679105,1172]
[2016,null,null,null,null,5587306,15060,0,0,130394,0,130394,0,5717700,15060]
[2016,null,null,null,null,279433,0,37579,0,1524147,0,1561726,0,1841159,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,762253610,1933400,429635391,0,3346878009,9767419.2699999996,3776513400,9767419.2699999996,4538767010,11700819.27]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,170112702,0,880953040,0,15512854,0,896465894,0,1066578596,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,78452926,167282,78452926,167282,78452926,167282]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,146511982,0,2672339030,0,600,0,2672339630,0,2818851612,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,15917,41,300162,0,10130,823.23,310292,823.23,326209,864.23]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,4629282,11358,667058,0,52979397,148666,53646455,148666,58275737,160024]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,127584,0,13787031,0,29529,31.05,13816560,31.05,13944144,31.05]
[2016,null,null,null,null,39707854.329999998,95774,47671217.329999998,161308.85999999999,167405493.63999999,454231.15,215076710.97,615540.01,254784565.30000001,711314.01]
[2016,null,null,null,null,14768018.550000001,21658,80931895.469999999,113158.51,1247.82,0,80933143.290000007,113158.51,95701161.840000004,134816.51]
[2016,null,null,null,null,18257012.989999998,0,292184637.00999999,0,16589.89,0,292201226.89999998,0,310458239.88999999,0]
[2016,null,null,null,null,0,0,235238.37,751.6,0,0,235238.37,751.6,235238.37,751.6]
[2016,null,null,null,null,0,0,179261.41,503.88,7116350.9800000004,21290.62,7295612.3899999997,21794.5,7295612.3899999997,21794.5]
[2016,null,null,null,null,0,0,912708.9,0,0,0,912708.9,0,912708.9,0]
[2016,null,null,null,null,5678518,0,0,0,39417048,113922,39417048,113922,45095566,113922]
[2016,null,null,null,null,1873494,0,8969818,0,0,0,8969818,0,10843312,0]
[2016,null,null,null,null,982875,0,28598255,0,8031,0,28606286,0,29589161,0]
[2016,null,null,null,null,0,0,0,0,1123681,3165,1123681,3165,1123681,3165]
[2016,null,null,null,null,0,0,0,0,155364,0,155364,0,155364,0]
[2016,null,null,null,null,3874224,14797,2039200,6188,35004653,104748,37043853,110936,40918077,125733]
[2016,null,null,null,null,3496808,0,17156325,0,0,0,17156325,0,20653133,0]
[2016,null,null,null,null,2011238,0,38927073,0,0,0,38927073,0,40938311,0]
[2016,null,null,null,null,2644,7,106858,295,0,0,106858,295,109502,302]
[2016,null,null,null,null,129409,356,151619,411,771650,2094,923269,2505,1052678,2861]
[2016,null,null,null,null,51612,0,491959,0,0,0,491959,0,543571,0]
[2016,null,null,null,null,6568200,0,3331177.74,11947.86,22758116.780000001,78533.7,26089294.52,90481.56,32657494.52,90481.56]
[2016,null,null,null,null,692209.2,0,11899407.720000001,0,0,0,11899407.720000001,0,12591616.92,0]
[2016,null,null,null,null,799996.3,0,32974411.73,0,0,0,32974411.73,0,33774408.030000001,0]
[2016,null,null,null,null,0,0,10418.56,26.73,338566.09,988.48,348984.65,1015.21,348984.65,1015.21]
[2016,null,null,null,null,0,0,1302,0,0,0,1302,0,1302,0]
[2016,null,null,null,null,34581790.899999999,79024,6571236.2999999998,23997.7,69627795.200000003,178878.3,76199031.5,202876,110780822.40000001,281900]
[2016,null,null,null,null,9354831,0,31268622.199999999,0,0,0,31268622.199999999,0,40623453.200000003,0]
[2016,null,null,null,null,11965999.9,0,104121199.3,0,0,0,104121199.3,0,116087199.2,0]
[2016,null,null,null,null,3313.4,9,51190,142.19,0,0,51190,142.19,54503.4,151.19]
[2016,null,null,null,null,0,0,2732.4,7.6,3149201.7,8714.4,3151934.1,8722,3151934.1,8722]
[2016,null,null,null,null,84775302,236434,0,0,111075692,305354,111075692,305354,195850994,541788]
[2016,null,null,null,null,63386791,160242,43328054,131427,159723093,395319,203051147,526746,266437938,686988]
[2016,null,null,null,null,22552362,0,114724908,0,0,0,114724908,0,137277270,0]
[2016,null,null,null,null,11313104,0,314715871,0,0,0,314715871,0,326028975,0]
[2016,null,null,null,null,0,0,112347,308,0,0,112347,308,112347,308]
[2016,null,null,null,null,9367540,26574,60112,170,105709,300,165821,470,9533361,27044]
[2016,null,null,null,null,383545,0,1819588,0,0,0,1819588,0,2203133,0]
[2016,null,null,null,null,15377190.449999999,47946,0,0,27915842.420000002,86273.47,27915842.420000002,86273.47,43293032.869999997,134219.47]
[2016,null,null,null,null,14839883.35,29996,0,0,28267163.969999999,73949.84,28267163.969999999,73949.84,43107047.32,103945.84]
[2016,null,null,null,null,0,0,0,0,35946467.030000001,69953.89,35946467.030000001,69953.89,35946467.030000001,69953.89]
[2016,null,null,null,null,4615685.96,0,5166006.6500000004,0,12197317.23,0,17363323.879999999,0,21979009.84,0]
[2016,null,null,null,null,2878354.18,0,46457737.219999999,0,6093.62,0,46463830.840000004,0,49342185.020000003,0]
[2016,null,null,null,null,3686.76,10,0,0,111320.28,301,111320.28,301,115007.03999999999,311]
[2016,null,null,null,null,0,0,0,0,1437433.9,3831.24,1437433.9,3831.24,1437433.9,3831.24]
[2016,null,null,null,null,67752.06,0,0,0,319656.21999999997,0,319656.21999999997,0,387408.28,0]
[2016,null,null,null,null,1170539521.96,2678428,241196096.74000001,506150.74,3358988277.3800001,7427076.4400000004,3600184374.1199999,7933227.1799999997,4770723896.0799999,10611655.18]
[2016,null,null,null,null,1507610512.23,4088985,2856745537.5999999,6849061.3099999996,5551388051.1499996,14281665.35,8408133588.7600002,21130726.66,9915744100.9799995,25219711.66]
[2016,null,null,null,null,445869568.56,0,1908407087.21,0,2466850.7000000002,0,1910873937.9000001,0,2356743506.46,0]
[2016,null,null,null,null,691184345.29999995,1356136,0,0,1694404929.54,3676095.74,1694404929.54,3676095.74,2385589274.8499999,5032231.74]
[2016,null,null,null,null,1421645.58,0,201900000.63999999,0,0,0,201900000.63999999,0,203321646.22,0]
[2016,null,null,null,null,237030034.19999999,0,4588435959.6400003,0,0,0,4588435959.6400003,0,4825465993.8400002,0]
[2016,null,null,null,null,113322246.16,328541,0,0,0,0,0,0,113322246.16,328541]
[2016,null,null,null,null,4653743.76,0,36054905.119999997,0,0,0,36054905.119999997,0,40708648.880000003,0]
[2016,null,null,null,null,12121391,19452,0,0,91136466,213481,91136466,213481,103257857,232933]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,163156777,413751,101160942,267241,727939176,1704341,829100118,1971582,992256895,2385333]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,60578249,0,233722343,0,382926,0,234105269,0,294683518,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,0,0,0,0,173481847,299313,173481847,299313,173481847,299313]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,69758009,0,876451523,0,0,0,876451523,0,946209532,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,208343,0,9991221,0,0,0,9991221,0,10199564,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,99325,276,147666,410,117727,327,265393,737,364718,1013]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,5271321,14689,0,0,15459096,43114,15459096,43114,20730417,57803]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,301218,0,4565882,0,0,0,4565882,0,4867100,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,3091915.52,7523,659787.77,0,13869349.710000001,44507.199999999997,14529137.48,44507.199999999997,17621053,52030.2]
[2016,null,null,null,null,2182771.62,0,14120081.380000001,0,0,0,14120081.380000001,0,16302853,0]
[2016,null,null,null,null,2703362.34,0,85509831.659999996,0,0,0,85509831.659999996,0,88213194,0]
[2016,null,null,null,null,0,0,0,0,1811343,5382.5,1811343,5382.5,1811343,5382.5]
[2016,null,null,null,null,40161.360000000001,0,218571.64,0,0,0,218571.64,0,258733,0]
[2016,null,null,null,null,0,0,0,0,33543395,75403,33543395,75403,33543395,75403]
[2016,null,null,null,null,81010593,0,63610000,234303,552028409,1512716,615638409,1747019,696649002,1747019]
[2016,null,null,null,null,32375899,0,162279683,0,1423014,0,163702697,0,196078596,0]
[2016,null,null,null,null,0,0,0,0,92984875,170151,92984875,170151,92984875,170151]
[2016,null,null,null,null,16106600,0,388621426,0,0,0,388621426,0,404728026,0]
[2016,null,null,null,null,2421,0,28187,96,7577512,21110,7605699,21206,7608120,21206]
[2016,null,null,null,null,3752,0,2645428,0,0,0,2645428,0,2649180,0]
[2016,null,null,null,null,7040081,18068,12532461,45164,120224420,339536,132756881,384700,139796962,402768]
[2016,null,null,null,null,7891972,0,46420632,0,0,0,46420632,0,54312604,0]
[2016,null,null,null,null,0,0,0,0,0,0,0,0,0,0]
[2016,null,null,null,null,8917291,0,149056428,0,0,0,149056428,0,157973719,0]
[2016,null,null,null,null,23373,64,730655,2013,0,0,730655,2013,754028,2077]
[2016,null,null,null,null,0,0,0,0,2284687,6476,2284687,6476,2284687,6476]
[2016,null,null,null,null,5522,0,791605,0,172914,0,964519,0,970041,0]
[2016,null,null,null,null,19845188,39769,0,0,27685166,56434,27685166,56434,47530354,96203]
[2016,null,null,null,null,3358020,10634,434114,2946,16289307,40344,16723421,43290,20081441,53924]
[2016,null,null,null,null,2607684,0,9426270,0,0,0,9426270,0,12033954,0]
[2016,null,null,null,null,1091548,0,23868583,0,0,0,23868583,0,24960131,0]
[2016,null,null,null,null,3562,0,21277,0,0,0,21277,0,24839,0]
[2016,null,null,null,null,0,0,0,0,720792,1984,720792,1984,720792,1984]
[2016,null,null,null,null,0,0,5184,0,0,0,5184,0,5184,0]
[2016,null,null,null,null,5636448,13255,3407507,10118.780000000001,10242147,33722.47,13649654,43841.25,19286102,57096.25]
[2016,null,null,null,null,12101406,22856,0,0,3698795,12695.04,3698795,12695.04,15800201,35551.040000000001]
[2016,null,null,null,null,3239056,0,11335546,0,0,0,11335546,0,14574602,0]
[2016,null,null,null,null,0,0,0,0,75335246.609999999,152544.57999999999,75335246.609999999,152544.57999999999,75335246.609999999,152544.57999999999]
[2016,null,null,null,null,1472228,0,23085250,0,0,0,23085250,0,24557478,0]
[2016,null,null,null,null,0,0,3986,11.07,0,0,3986,11.07,3986,11.07]
[2016,null,null,null,null,982778,2654,88276,120.71,0,0,88276,120.71,1071054,2774.71]
[2016,null,null,null,null,0,0,83100,0,0,0,83100,0,83100,0]
[2016,null,null,null,null,90754934,222692,8056654,22072,77351558,242764,85408212,264836,176163146,487528]
[2016,null,null,null,null,18041368,0,47534408,0,0,0,47534408,0,65575776,0]
[2016,null,null,null,null,7860639,0,177460344,0,0,0,177460344,0,185320983,0]
[2016,null,null,null,null,3887,5,7609,11,0,0,7609,11,11496,16]
[2016,null,null,null,null,1884431,5080,297,22,1253803,3550,1254100,3572,3138531,8652]
[2016,null,null,null,null,55512,0,232263,0,0,0,232263,0,287775,0]
[2016,null,null,null,null,74757457,166033,44725410,118100,285561280,666377,330286690,784477,405044147,950510]
[2016,null,null,null,null,15499081,0,70510942,0,0,0,70510942,0,86010023,0]
[2016,null,null,null,null,15461688,0,343347363,0,0,0,343347363,0,358809051,0]
[2016,null,null,null,null,4536,13,29341,82,0,0,29341,82,33877,95]
[2016,null,null,null,null,0,0,0,0,8871207,23991,8871207,23991,8871207,23991]
[2016,null,null,null,null,0,0,1765346,0,0,0,1765346,0,1765346,0]
[2016,null,null,null,null,31587218,0,13461039,51765,96250441,340945,109711480,392710,141298698,392710]
[2016,null,null,null,null,29848695,0,0,0,65972270,218676,65972270,218676,95820965,218676]
[2016,null,null,null,null,6895322,0,37599961,0,0,0,37599961,0,44495283,0]
[2016,null,null,null,null,7834704,0,98242549,0,0,0,98242549,0,106077253,0]
[2016,null,null,null,null,8927,0,27574,106,2601188,7483,2628762,7589,2637689,7589]
[2016,null,null,null,null,1513,0,572747,0,0,0,572747,0,574260,0]

{"sheet":"5. Allocating Def-Var Balances","index":7,"n_rows":25,"n_cols":22,"rows_kept":25,"cut":false,"hidden":false,"merged":[[10,0,11,11],[13,2,14,2],[13,3,14,3],[13,4,14,4],[13,5,14,5],[13,19,14,19],[13,20,14,20],[13,21,14,21],[13,14,14,14],[13,15,14,15],[13,16,14,16],[13,17,14,17],[13,18,14,18]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1568]
[null,null,null,null,null,null,1550,1551,1580,null,null,1584,1586,1588]
[]
[null,null,0.50138329974519247,7.2084394882915584E-2,0.93274904850029683,0.50138329974519247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,0.13392375278802515,8.8334367649515161E-2,6.7250951499703199E-2,0.13392375278802515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,0.31308671820384126,0.71363068736464186,0,0.31308671820384126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3.4819430587422442E-2,8.9903256335121084E-2,0,3.4819430587422442E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,3.1842488667799254E-3,2.4639638216283114E-3,0,3.1842488667799254E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,6.5429023429813338E-4,1.5111465788071983E-4,0,6.5429023429813338E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,1.2948259574440752E-2,3.3432215288297346E-2,0,1.2948259574440752E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,{"$f":"SUM($C$17:$C$23)","v":1},{"$f":"SUM($D$17:$D$23)","v":1},{"$f":"SUM($E$17:$E$23)","v":1},{"$f":"SUM($F$17:$F$23)","v":1},{"$f":"SUM($G$17:$G$23)","v":0},{"$f":"SUM($H$17:$H$23)","v":0},{"$f":"SUM($I$17:$I$23)","v":0},{"$f":"SUM($J$17:$J$23)","v":0},{"$f":"SUM($K$17:$K$23)","v":0},{"$f":"SUM($L$17:$L$23)","v":0},{"$f":"SUM($M$17:$M$23)","v":0},{"$f":"SUM($N$17:$N$23)","v":0},{"$f":"SUM($O$17:$O$23)","v":0},{"$f":"SUM($P$17:$P$23)","v":0},{"$f":"SUM($Q$17:$Q$23)","v":0},{"$f":"SUM($R$17:$R$23)","v":0},{"$f":"SUM($S$17:$S$23)","v":0},{"$f":"SUM($T$17:$T$23)","v":0},{"$f":"SUM($U$17:$U$23)","v":0},{"$f":"SUM($V$17:$V$23)","v":0}]

{"sheet":"6. GA calculation","index":8,"n_rows":24,"n_cols":13,"rows_kept":24,"cut":false,"hidden":false,"merged":[[12,0,12,11]],"flags":["strings_cut"]}
[]
[null,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,13729528.84,0,null,null,null,null,{"$f":"(C17-E17-G17)","v":13729528.84},0,{"$f":"(I17/I24)","v":7.2084394882915584E-2},{"$f":"(-743119.08*K17)","v":-53567.28920774893},0]
[null,null,16824574.169999998,0,null,null,null,null,16824574.169999998,0,{"$f":"(I18/I24)","v":8.8334367649515161E-2},-65642.95402008947,0]
[null,null,135921417.09999999,414844.9,null,null,null,null,135921417.09999999,414844.9,{"$f":"(I19/I24)","v":0.71363068736464186},-530312.57985418022,0]
[null,null,17123392,37510,null,null,null,null,17123392,37510,{"$f":"(I20/I24)","v":8.9903256335121084E-2},-66808.825136759348,0]
[null,null,469298,0,null,null,null,null,469298,0,{"$f":"(I21/I24)","v":2.4639638216283114E-3},-1831.0185282817147,0]
[null,null,28782,77,null,null,null,null,28782,77,{"$f":"(I22/I24)","v":1.5111465788071983E-4},-112.29618553883526,0]
[null,null,6367655.0899999999,10936,null,null,null,null,6367655.0899999999,10936,{"$f":"(I23/I24)","v":3.3432215288297346E-2},-24844.117067401457,0]
[null,null,190464647.19999999,463367.9,{"$f":"SUM(E17:E23)","v":0},0,0,0,190464647.19999999,463367.9,1,-743119.08]

{"sheet":"6.a GA allocation_Class A","index":9,"n_rows":29,"n_cols":7,"rows_kept":29,"cut":false,"hidden":true,"merged":[[13,0,13,4],[24,0,24,2],[30,0,30,3],[17,0,17,4],[31,2,31,6],[15,2,15,8]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,2015,2014,2013,2012]
[null,null,{"$f":"SUM(D20:G20)","v":0}]
[null,null,{"$f":"SUM(D21:G21)","v":0},{"$f":"D59","v":0},{"$f":"E59","v":0},{"$f":"F59","v":0},{"$f":"G59","v":0}]
[null,null,{"$f":"IFERROR(+C21/C20,0)","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"'3. Continuity Schedule'!BT29","v":-743119.08000000007}]
[null,null,{"$f":"+C22*C27","v":0}]
[null,null,{"$f":"+C27-C28","v":-743119.08000000007}]

{"sheet":"7. Calculation of Def-Var RR","index":10,"n_rows":24,"n_cols":14,"rows_kept":24,"cut":false,"hidden":false,"merged":[[30,0,30,10],[15,11,15,12],[14,3,15,3],[14,2,15,2],[10,0,10,9],[11,0,11,1],[12,0,12,1],[14,4,15,4],[14,5,15,5],[14,10,15,10],[14,6,15,6],[14,8,15,8],[14,7,15,7],[14,9,15,9]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,12]
[null,null,12,{"$f":"IF(C13>0, \"Rate Rider Recovery to be used below\", \"If no rate rider recovery period is proposed then the default recovery period of 12 months will be used\")","v":"Rate Rider Recovery to be used below"}]
[]
[]
[]
[null,null,246568730.13,0,246568730.13,0,0,null,{"$f":"IF(ISERROR(G17/C17),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G17/C17/(C12/12), G17/C17/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/C17), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/C17)/(C12/12), (0/C17)/(C13/12)))","v":0},{"$f":"C17*I17","v":0},{"$f":"E17*J17","v":0}]
[null,null,65860609.390000001,0,65860609.390000001,0,0,null,{"$f":"IF(ISERROR(G18/C18),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G18/C18/(C12/12), G18/C18/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/C18), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/C18)/(C12/12), (0/C18)/(C13/12)))","v":0},{"$f":"C18*I18","v":0},{"$f":"E18*J18","v":0}]
[null,null,153968819,467566,153968819,467566,0,null,{"$f":"IF(ISERROR(G19/D19),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G19/D19/(C12/12), G19/D19/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/D19), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/D19)/(C12/12), (0/D19)/(C13/12)))","v":0},{"$f":"D19*I19","v":0},{"$f":"F19*J19","v":0}]
[null,null,17123392,37510,17123392,37510,0,null,{"$f":"IF(ISERROR(G20/D20),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G20/D20/(C12/12), G20/D20/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/D20), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/D20)/(C12/12), (0/D20)/(C13/12)))","v":0},{"$f":"D20*I20","v":0},{"$f":"F20*J20","v":0}]
[null,null,1565940.07,0,1565940.07,0,0,null,{"$f":"IF(ISERROR(G21/C21),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G21/C21/(C12/12), G21/C21/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/C21), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/C21)/(C12/12), (0/C21)/(C13/12)))","v":0},{"$f":"C21*I21","v":0},{"$f":"E21*J21","v":0}]
[null,null,321764.83,896.01,321764.83,896.01,0,null,{"$f":"IF(ISERROR(G22/D22),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G22/D22/(C12/12), G22/D22/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/D22), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/D22)/(C12/12), (0/D22)/(C13/12)))","v":0},{"$f":"D22*I22","v":0},{"$f":"F22*J22","v":0}]
[null,null,6367655.0899999999,10936,6367655.0899999999,10936,0,null,{"$f":"IF(ISERROR(G23/D23),0,IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), G23/D23/(C12/12), G23/D23/(C13/12)))","v":0},null,{"$f":"IF(ISERROR(0/D23), 0, IF(OR(ISBLANK(C13), OR(C13=0, C13=\"\")), (0/D23)/(C12/12), (0/D23)/(C13/12)))","v":0},{"$f":"D23*I23","v":0},{"$f":"F23*J23","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L17:L23)","v":0},{"$f":"SUM(M17:M23)","v":0},{"$f":"SUM(L24:M24)","v":0}]

{"sheet":"8. STS - Tax Change","index":11,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":false,"merged":[[14,0,14,10],[18,0,18,7]],"flags":["strings_cut"]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-01"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.38]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U5:U6)","v":0.28000000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.13]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U7+U8","v":0.15000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.115]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U9+U10","v":0.26500000000000001}]
[]
[]
[{"$f":"\"For the \" & '1. Information Sheet'!F32 & \" year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)\"","v":"For the 2010 year, enter any Tax Credits from the Cost of Service Tax Calculation (Positive #)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,500000]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"'1. Information Sheet'!F32","v":2010},null,2017,null,null,null,null,null,null,0.105]
[null,null,null,null,null,null,null,null,null,null,null,41119713,null,{"$f":"L19","v":41119713}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,15000000,null,{"$f":"L21","v":15000000}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L19-L21","v":26119713},null,{"$f":"N19-N21","v":26119713}]
[]
[null,null,null,null,null,null,null,null,null,null,null,1.5E-3,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L23>0, L23*L25, 0)*181/365","v":19428.772820547943},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,1248461,null,{"$f":"L30","v":1248461}]
[]
[null,null,null,null,null,null,null,null,null,null,null,0.31,null,{"$f":"IF(ratebase>15000000, 26.5%, IF(ratebase<10000000, 15%, 15%+11.5%*((ratebase-10000000)/5000000)))","v":0.26500000000000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,382636,null,{"$f":"N30*N32-L15","v":330842.16500000004}]
[]
[null,null,null,null,null,null,null,null,null,null,null,525985,null,{"$f":"N34/(1-N32)","v":450125.39455782319}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L27","v":19428.772820547943},null,{"$f":"N27","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L36","v":525985},null,{"$f":"N36","v":450125.39455782319}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L40,L38)","v":545413.77282054792},null,{"$f":"SUM(N40,N38)","v":450125.39455782319}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N42-L42","v":-95288.378262724727}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0.5*N44","v":-47644.189131362364}]

{"sheet":"9. Shared Tax - Rate Rider","index":12,"n_rows":35,"n_cols":16,"rows_kept":35,"cut":false,"hidden":false,"merged":[],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,25902,271379498,0,12.55,1.4800000000000001E-2,0,{"$f":"F17*C17*12","v":3900841.2},{"$f":"D17*G17","v":4016416.5704000001},0,{"$f":"I17+J17+K17","v":7917257.7704000007},{"$f":"IF(ISERROR(I17/L17),0,I17/L17)","v":0.49270104790372632},{"$f":"IF(ISERROR(J17/L17),0,J17/L17)","v":0.50729895209627363},{"$f":"IF(ISERROR(K17/L17),0,K17/L17)","v":0},{"$f":"IF(ISERROR(L17/L24),0,L17/L24)","v":0.7012246832110437}]
[null,null,1852,72012960,0,20.59,7.0000000000000001E-3,0,457592.16000000003,504090.72000000003,0,961682.88000000012,0.47582437986210169,0.5241756201378982,0,{"$f":"IF(ISERROR(L18/L24),0,L18/L24)","v":8.517542215167942E-2}]
[null,null,222,196386718,467092,300,0,2.8494000000000002,799200,0,1330931.9448000002,2130131.9448000002,0.37518802623986636,0,0.62481197376013364,{"$f":"IF(ISERROR(L19/L24),0,L19/L24)","v":0.18866394672339168}]
[null,null,0,17123392,37510,1993.42,0,1.8485,0,0,69337.235000000001,69337.235000000001,0,0,1,{"$f":"IF(ISERROR(L20/L24),0,L20/L24)","v":6.1411390228296473E-3}]
[null,null,151,1605371,0,8.91,2.7799999999999998E-2,0,16144.920000000002,44629.313799999996,0,60774.233800000002,0.26565402787521447,0.73434597212478547,0,{"$f":"IF(ISERROR(L21/L24),0,L21/L24)","v":5.3827214017367802E-3}]
[null,null,168,390941,1076,2.0499999999999998,0,5.8682999999999996,4132.7999999999993,0,6314.2907999999998,10447.090799999998,0.39559338375808889,0,0.60440661624191117,{"$f":"IF(ISERROR(L22/L24),0,L22/L24)","v":9.252898098247585E-4}]
[null,null,2643,5929910,18024,1.75,0,4.7426000000000004,55503,0,85480.622400000007,140983.62239999999,0.39368402552834392,0,0.60631597447165619,{"$f":"IF(ISERROR(L23/L24),0,L23/L24)","v":1.2486797679493853E-2}]
[null,null,{"$f":"SUM(C17:C23)","v":30938},{"$f":"SUM(D17:D23)","v":564828790},{"$f":"SUM(E17:E23)","v":523702},null,null,null,{"$f":"SUM(I17:I23)","v":5233414.08},{"$f":"SUM(J17:J23)","v":4565136.6041999999},{"$f":"SUM(K17:K23)","v":1492064.0930000003},{"$f":"SUM(L17:L23)","v":11290614.777200002},null,null,null,{"$f":"SUM(P17:P23)","v":0.99999999999999989}]
[]
[]
[]
[null,null,246568730.13,0,{"$f":"P17*E35","v":-33409.282039596779},{"$f":"IF(ISERROR(E28/26713), 0,ROUND(E28/26713/12, 2))","v":-0.1}]
[null,null,65860609.390000001,0,{"$f":"P18*E35","v":-4058.1139963248233},{"$f":"IF(ISERROR(E29/C29), 0,E29/C29)","v":-6.1616708893388869E-5}]
[null,null,153968819,467566,{"$f":"P19*E35","v":-8988.7409238391501},{"$f":"IF(ISERROR(E30/D30), 0,E30/D30)","v":-1.9224539260423449E-2}]
[null,null,17123392,37510,{"$f":"P20*E35","v":-292.58959442011007},{"$f":"IF(ISERROR(E31/D31), 0,E31/D31)","v":-7.8003091021090392E-3}]
[null,null,1565940.07,0,{"$f":"P21*E35","v":-256.45540118141349},{"$f":"IF(ISERROR(E32/C32), 0,E32/C32)","v":-1.6377089142460827E-4}]
[null,null,321764.83,896.01,{"$f":"P22*E35","v":-44.084683504354665},{"$f":"IF(ISERROR(E33/D33), 0,E33/D33)","v":-4.9201106577331351E-2}]
[null,null,6367655.0899999999,10936,{"$f":"P23*E35","v":-594.92336113336421},{"$f":"IF(ISERROR(E34/D34), 0,E34/D34)","v":-5.4400453651551224E-2}]
[null,null,{"$f":"SUM(C28:C34)","v":491776910.50999993},{"$f":"SUM(D28:D34)","v":516908.01},{"$f":"ROUND('8. STS - Tax Change'!N46,2)","v":-47644.19}]

{"sheet":"10. RTSR Current Rates","index":13,"n_rows":32,"n_cols":52,"rows_kept":32,"cut":false,"hidden":false,"merged":[[12,0,12,7]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,5.1999999999999998E-3,246568730.13,0,1.0602,{"$f":"E17*G17","v":261412167.683826}]
[null,null,null,3.3999999999999998E-3,246568730.13,0,1.0602,{"$f":"E18*G18","v":261412167.683826}]
[null,null,null,4.4999999999999997E-3,65860609.390000001,0,1.0602,{"$f":"E19*G19","v":69825418.075277999}]
[null,null,null,3.2000000000000002E-3,65860609.390000001,0,1.0602,{"$f":"E20*G20","v":69825418.075277999}]
[null,null,null,1.8435999999999999,153968819,467566]
[null,null,null,1.2765,153968819,467566]
[null,null,null,2.2709999999999999,153968819,467566]
[null,null,null,1.4154,153968819,467566]
[null,null,null,2.2709999999999999,17123392,37510]
[null,null,null,1.4154,17123392,37510]
[null,null,null,4.4999999999999997E-3,1565940.07,0,1.0602,{"$f":"E27*G27","v":1660209.662214}]
[null,null,null,3.2000000000000002E-3,1565940.07,0,1.0602,{"$f":"E28*G28","v":1660209.662214}]
[null,null,null,1.4193,321764.83,896.01]
[null,null,null,0.97309999999999997,321764.83,896.01]
[null,null,null,1.3995,6367655.0899999999,10936]
[null,null,null,0.96679999999999999,6367655.0899999999,10936]

{"sheet":"11. RTSR - UTRs & Sub-Tx","index":14,"n_rows":71,"n_cols":10,"rows_kept":71,"cut":false,"hidden":false,"merged":[[55,4,55,5],[70,4,70,5],[73,4,73,5],[58,4,58,5],[62,4,62,5],[64,4,64,5],[66,4,66,5],[68,4,68,5],[72,4,72,5],[53,4,53,5],[17,4,17,5],[19,4,19,5],[21,4,21,5],[23,4,23,5],[25,4,25,5],[28,4,28,5],[32,4,32,5],[43,4,43,5],[47,4,47,5],[49,4,49,5],[51,4,51,5]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,2015,null,null,2016,null,2017]
[]
[]
[]
[null,null,null,null,3.78,null,null,3.66,null,{"$f":"H22","v":3.66}]
[]
[null,null,null,null,0.86,null,null,0.87,null,{"$f":"H24","v":0.87}]
[]
[null,null,null,null,2,null,null,2.02,null,{"$f":"H26","v":2.02}]
[]
[]
[null,null,null,null,null,null,null,2016,null,2017]
[]
[]
[]
[]
[]
[null,null,null,null,3.23,3.4121000000000001,null,3.3395999999999999,null,3.1941999999999999]
[]
[null,null,null,null,0.65,0.78790000000000004,null,0.77910000000000001,null,0.77100000000000002]
[]
[null,null,null,null,1.62,1.8018000000000001,null,1.7713000000000001,null,1.7493000000000001]
[]
[null,null,null,null,{"$f":"E39+E37","v":2.27},{"$f":"SUM(F39,F37)","v":2.5897000000000001},null,{"$f":"SUM(H39,H37)","v":2.5504000000000002},null,2.5203000000000002]
[]
[]
[null,null,null,null,2015,null,null,2016,null,2017]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E54+E52","v":0},null,null,{"$f":"H54+H52","v":0},null,{"$f":"J54+J52","v":0}]
[]
[]
[null,null,null,null,2015,null,null,2016,null,2017]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E69+E67","v":0},null,null,{"$f":"H69+H67","v":0},null,{"$f":"J69+J67","v":0}]

{"sheet":"12. RTSR - Historical Wholesale","index":15,"n_rows":112,"n_cols":16,"rows_kept":112,"cut":false,"hidden":false,"merged":[[33,3,33,5],[33,7,33,9],[33,11,33,13],[12,1,12,11],[90,3,90,5],[90,7,90,9],[90,11,90,13],[15,3,15,5],[15,7,15,9],[15,11,15,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[52,3,52,5],[52,7,52,9],[52,11,52,13],[71,3,71,5],[71,7,71,9],[71,11,71,13]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(D19<>0,F19/D19,0)","v":0},null,null,null,{"$f":"IF(H19<>0,J19/H19,0)","v":0},null,null,null,{"$f":"IF(L19<>0,N19/L19,0)","v":0},null,null,{"$f":"J19+N19","v":0}]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,null,null,{"$f":"SUM(D19:D30)","v":0},{"$f":"IF(D32<>0,F32/D32,0)","v":0},{"$f":"SUM(F19:F30)","v":0},null,{"$f":"SUM(H19:H30)","v":0},{"$f":"IF(H32<>0,J32/H32,0)","v":0},{"$f":"SUM(J19:J30)","v":0},null,{"$f":"SUM(L19:L30)","v":0},{"$f":"IF(L32<>0,N32/L32,0)","v":0},{"$f":"SUM(N19:N30)","v":0},null,{"$f":"SUM(P19:P30)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,83718.39,{"$f":"IF(D38<>0,F38/D38,0)","v":3.2300001230315103},270410.40999999997,null,43137.05,{"$f":"IF(H38<>0,J38/H38,0)","v":0.6499999420451793},28039.08,null,83718.39,{"$f":"IF(L38<>0,N38/L38,0)","v":1.6199999784993477},135623.79,null,{"$f":"J38+N38","v":163662.87}]
[null,null,null,77247.7,{"$f":"IF(D39<>0,F39/D39,0)","v":3.2299999870546308},249510.07,null,40405.769999999997,0.6499999876255298,26263.75,null,79705.460000000006,1.6200000602217213,129122.85,null,{"$f":"J39+N39","v":155386.6}]
[null,null,null,70180.479999999996,3.2299999943004098,226682.95,null,37812.1,0.65000000000000013,24577.865000000005,null,73776.98,1.6200000000000003,119518.70760000002,null,144096.57260000001]
[null,null,null,66378.850000000006,3.2300000677926777,214403.69,null,37014.82,0.64999991895138221,24059.63,null,69130.009999999995,1.6200000549688913,111990.62,null,136050.25]
[null,null,null,90135.47,3.4121000312085794,307551.24,null,48075.1,0.78789997316698257,37878.370000000003,null,91000.59,1.8017999663518665,163964.85999999999,null,201843.22999999998]
[null,null,null,101563.6,3.4121000043322605,346545.16,null,52383.16,0.78789996632505566,41272.69,null,102818.53,1.8018000257346609,185258.43,null,226531.12]
[null,null,null,130270.95,3.4121000115528446,444497.51,null,61947.6,0.78789993478359133,48808.51,null,131667.12,1.8018000241821954,237237.82,null,286046.33]
[null,null,null,112716.18,3.4121000197132303,384598.88,null,59497.919999999998,0.78789998036906173,46878.41,null,116957.91,1.8017999808649112,210734.76,null,257613.17]
[null,null,null,122173,3.4120999729891217,416866.49,null,62777.31,0.78789995939615765,49462.239999999998,null,123914.04,1.8017999413141563,223268.31,null,272730.55]
[null,null,null,67503.27,3.4121000360426983,230327.91,null,31002.86,0.78789989052622889,24427.15,null,69822.25,1.8017999992838958,125805.73,null,150232.88]
[null,null,null,{"$f":"54111.4+18545.56","v":72656.960000000006},3.4121000933702703,{"$f":"184633.51+63279.31","v":247912.82},null,{"$f":"13270.42+18545.56","v":31815.980000000003},0.78789997982146065,{"$f":"10455.76+14612.05","v":25067.809999999998},null,{"$f":"55181.78+18545.56","v":73727.34},1.8017999835610505,{"$f":"99426.53+33415.39","v":132841.91999999998},null,157909.72999999998]
[null,null,null,{"$f":"55675.32+18925.19","v":74600.509999999995},3.412099997707791,{"$f":"189969.76+64574.64","v":254544.40000000002},null,{"$f":"13846+18925.19","v":32771.19},0.78789998166072084,{"$f":"10909.26+14911.16","v":25820.42},null,{"$f":"56223.33+18925.19","v":75148.52},1.8018000354497998,{"$f":"101303.196+34099.41","v":135402.606},null,161223.02600000001]
[]
[null,null,null,{"$f":"SUM(D38:D49)","v":1069145.3599999999},{"$f":"IF(D51<>0,F51/D51,0)","v":3.3614246148905327},{"$f":"SUM(F38:F49)","v":3593851.5299999993},null,{"$f":"SUM(H38:H49)","v":538640.86},{"$f":"IF(H51<>0,J51/H51,0)","v":0.74735497229081371},{"$f":"SUM(J38:J49)","v":402555.92500000005},null,{"$f":"SUM(L38:L49)","v":1091387.1400000001},{"$f":"IF(L51<>0,N51/L51,0)","v":1.7507723277736253},{"$f":"SUM(N38:N49)","v":1910770.4035999998},null,{"$f":"SUM(P38:P49)","v":2313326.3286000001}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(D57<>0,F57/D57,0)","v":0},null,null,null,{"$f":"IF(H57<>0,J57/H57,0)","v":0},null,null,null,{"$f":"IF(L57<>0,N57/L57,0)","v":0},null,null,{"$f":"J57+N57","v":0}]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,null,null,{"$f":"SUM(D57:D68)","v":0},{"$f":"IF(D70<>0,F70/D70,0)","v":0},{"$f":"SUM(F57:F68)","v":0},null,{"$f":"SUM(H57:H68)","v":0},{"$f":"IF(H70<>0,J70/H70,0)","v":0},{"$f":"SUM(J57:J68)","v":0},null,{"$f":"SUM(L57:L68)","v":0},{"$f":"IF(L70<>0,N70/L70,0)","v":0},{"$f":"SUM(N57:N68)","v":0},null,{"$f":"SUM(P57:P68)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"IF(D76<>0,F76/D76,0)","v":0},null,null,null,{"$f":"IF(H76<>0,J76/H76,0)","v":0},null,null,null,{"$f":"IF(L76<>0,N76/L76,0)","v":0},null,null,{"$f":"J76+N76","v":0}]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[null,null,null,null,0,null,null,null,0,null,null,null,0,null,null,0]
[]
[null,null,null,{"$f":"SUM(D76:D87)","v":0},{"$f":"IF(D89<>0,F89/D89,0)","v":0},{"$f":"SUM(F76:F87)","v":0},null,{"$f":"SUM(H76:H87)","v":0},{"$f":"IF(H89<>0,J89/H89,0)","v":0},{"$f":"SUM(J76:J87)","v":0},null,{"$f":"SUM(L76:L87)","v":0},{"$f":"IF(L89<>0,N89/L89,0)","v":0},{"$f":"SUM(N76:N87)","v":0},null,{"$f":"SUM(P76:P87)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D19+D38+D57+D76","v":83718.39},{"$f":"IF(D95<>0,F95/D95,0)","v":3.2300001230315103},{"$f":"F19+F38+F57+F76","v":270410.40999999997},null,{"$f":"H19+H38+H57+H76","v":43137.05},{"$f":"IF(H95<>0,J95/H95,0)","v":0.6499999420451793},{"$f":"J19+J38+J57+J76","v":28039.08},null,{"$f":"L19+L38+L57+L76","v":83718.39},{"$f":"IF(L95<>0,N95/L95,0)","v":1.6199999784993477},{"$f":"N19+N38+N57+N76","v":135623.79},null,{"$f":"J95+N95","v":163662.87}]
[null,null,null,{"$f":"D20+D39+D58+D77","v":77247.7},3.2299999870546308,{"$f":"F20+F39+F58+F77","v":249510.07},null,{"$f":"H20+H39+H58+H77","v":40405.769999999997},0.6499999876255298,{"$f":"J20+J39+J58+J77","v":26263.75},null,{"$f":"L20+L39+L58+L77","v":79705.460000000006},1.6200000602217213,{"$f":"N20+N39+N58+N77","v":129122.85},null,155386.6]
[null,null,null,70180.479999999996,3.2299999943004098,226682.95,null,37812.1,0.65000000000000013,24577.865000000005,null,73776.98,1.6200000000000003,119518.70760000002,null,144096.57260000001]
[null,null,null,66378.850000000006,3.2300000677926777,214403.69,null,37014.82,0.64999991895138221,24059.63,null,69130.009999999995,1.6200000549688913,111990.62,null,136050.25]
[null,null,null,90135.47,3.4121000312085794,307551.24,null,48075.1,0.78789997316698257,37878.370000000003,null,91000.59,1.8017999663518665,163964.85999999999,null,201843.22999999998]
[null,null,null,101563.6,3.4121000043322605,346545.16,null,52383.16,0.78789996632505566,41272.69,null,102818.53,1.8018000257346609,185258.43,null,226531.12]
[null,null,null,130270.95,3.4121000115528446,444497.51,null,61947.6,0.78789993478359133,48808.51,null,131667.12,1.8018000241821954,237237.82,null,286046.33]
[null,null,null,112716.18,3.4121000197132303,384598.88,null,59497.919999999998,0.78789998036906173,46878.41,null,116957.91,1.8017999808649112,210734.76,null,257613.17]
[null,null,null,122173,3.4120999729891217,416866.49,null,62777.31,0.78789995939615765,49462.239999999998,null,123914.04,1.8017999413141563,223268.31,null,272730.55]
[null,null,null,67503.27,3.4121000360426983,230327.91,null,31002.86,0.78789989052622889,24427.15,null,69822.25,1.8017999992838958,125805.73,null,150232.88]
[null,null,null,72656.960000000006,3.4121000933702703,247912.82,null,31815.980000000003,0.78789997982146065,25067.809999999998,null,73727.34,1.8017999835610505,132841.91999999998,null,157909.72999999998]
[null,null,null,74600.509999999995,3.412099997707791,254544.40000000002,null,32771.19,0.78789998166072084,25820.42,null,75148.52,1.8018000354497998,135402.606,null,161223.02600000001]
[]
[null,null,null,{"$f":"SUM(D95:D106)","v":1069145.3599999999},{"$f":"IF(D108<>0,F108/D108,0)","v":3.3614246148905327},{"$f":"SUM(F95:F106)","v":3593851.5299999993},null,{"$f":"SUM(H95:H106)","v":538640.86},{"$f":"IF(H108<>0,J108/H108,0)","v":0.74735497229081371},{"$f":"SUM(J95:J106)","v":402555.92500000005},null,{"$f":"SUM(L95:L106)","v":1091387.1400000001},{"$f":"IF(L108<>0,N108/L108,0)","v":1.7507723277736253},{"$f":"SUM(N95:N106)","v":1910770.4035999998},null,{"$f":"SUM(P95:P106)","v":2313326.3286000001}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'11. RTSR - UTRs & Sub-Tx'!E74","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P108+P110","v":2313326.3286000001}]

{"sheet":"13. RTSR - Current Wholesale","index":16,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[12,1,12,11],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H22","v":3.66},{"$f":"D20*E20","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H24","v":0.87},{"$f":"H20*I20","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H26","v":2.02},{"$f":"L20*M20","v":0},null,{"$f":"J20+N20","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D20","v":0},{"$f":"E20","v":3.66},{"$f":"D21*E21","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H20","v":0},{"$f":"I20","v":0.87},{"$f":"H21*I21","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L20","v":0},{"$f":"M20","v":2.02},{"$f":"L21*M21","v":0},null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D21","v":0},{"$f":"E21","v":3.66},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H21","v":0},{"$f":"I21","v":0.87},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L21","v":0},{"$f":"M21","v":2.02},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D22","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H22","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L22","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D23","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H23","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L23","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D24","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H24","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L24","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D25","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H25","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L25","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L30","v":0},2.02,0,null,0]
[]
[null,null,null,{"$f":"SUM(D20:D31)","v":0},{"$f":"IF(D33<>0,F33/D33,0)","v":0},{"$f":"SUM(F20:F31)","v":0},null,{"$f":"SUM(H20:H31)","v":0},{"$f":"IF(H33<>0,J33/H33,0)","v":0},{"$f":"SUM(J20:J31)","v":0},null,{"$f":"SUM(L20:L31)","v":0},{"$f":"IF(L33<>0,N33/L33,0)","v":0},{"$f":"SUM(N20:N31)","v":0},null,{"$f":"SUM(P20:P31)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D38","v":83718.39},{"$f":"'11. RTSR - UTRs & Sub-Tx'!F35","v":3.4121000000000001},{"$f":"D39*E39","v":285655.51851900003},null,{"$f":"'12. RTSR - Historical Wholesale'!H38","v":43137.05},{"$f":"'11. RTSR - UTRs & Sub-Tx'!F37","v":0.78790000000000004},{"$f":"H39*I39","v":33987.681695000007},null,{"$f":"'12. RTSR - Historical Wholesale'!L38","v":83718.39},{"$f":"'11. RTSR - UTRs & Sub-Tx'!F39","v":1.8018000000000001},{"$f":"L39*M39","v":150843.795102},null,{"$f":"J39+N39","v":184831.47679700001}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D39","v":77247.7},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H35","v":3.3395999999999999},{"$f":"D40*E40","v":257976.41892},null,{"$f":"'12. RTSR - Historical Wholesale'!H39","v":40405.769999999997},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H37","v":0.77910000000000001},{"$f":"H40*I40","v":31480.135406999998},null,{"$f":"'12. RTSR - Historical Wholesale'!L39","v":79705.460000000006},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H39","v":1.7713000000000001},{"$f":"L40*M40","v":141182.28129800002},null,172662.41670500001]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D40","v":70180.479999999996},{"$f":"E40","v":3.3395999999999999},234374.73100799997,null,{"$f":"'12. RTSR - Historical Wholesale'!H40","v":37812.1},{"$f":"I40","v":0.77910000000000001},29459.40711,null,{"$f":"'12. RTSR - Historical Wholesale'!L40","v":73776.98},{"$f":"M40","v":1.7713000000000001},130681.164674,null,160140.571784]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D41","v":66378.850000000006},3.3395999999999999,221678.80746000001,null,{"$f":"'12. RTSR - Historical Wholesale'!H41","v":37014.82},0.77910000000000001,28838.246262000001,null,{"$f":"'12. RTSR - Historical Wholesale'!L41","v":69130.009999999995},{"$f":"M41","v":1.7713000000000001},122449.98671299999,null,151288.23297499999]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D42","v":90135.47},3.3395999999999999,301016.41561199998,null,{"$f":"'12. RTSR - Historical Wholesale'!H42","v":48075.1},0.77910000000000001,37455.310409999998,null,{"$f":"'12. RTSR - Historical Wholesale'!L42","v":91000.59},1.7713000000000001,161189.34506700002,null,198644.65547700002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D43","v":101563.6},3.3395999999999999,339181.79856000002,null,{"$f":"'12. RTSR - Historical Wholesale'!H43","v":52383.16},0.77910000000000001,40811.719956000001,null,{"$f":"'12. RTSR - Historical Wholesale'!L43","v":102818.53},1.7713000000000001,182122.46218900001,null,222934.18214500003]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D44","v":130270.95},3.3395999999999999,435052.86461999995,null,{"$f":"'12. RTSR - Historical Wholesale'!H44","v":61947.6},0.77910000000000001,48263.375160000003,null,{"$f":"'12. RTSR - Historical Wholesale'!L44","v":131667.12},1.7713000000000001,233221.969656,null,281485.34481600003]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D45","v":112716.18},3.3395999999999999,376426.95472799998,null,{"$f":"'12. RTSR - Historical Wholesale'!H45","v":59497.919999999998},0.77910000000000001,46354.829471999998,null,{"$f":"'12. RTSR - Historical Wholesale'!L45","v":116957.91},1.7713000000000001,207167.54598300002,null,253522.37545500003]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D46","v":122173},3.3395999999999999,408008.95079999999,null,{"$f":"'12. RTSR - Historical Wholesale'!H46","v":62777.31},0.77910000000000001,48909.802220999998,null,{"$f":"'12. RTSR - Historical Wholesale'!L46","v":123914.04},1.7713000000000001,219488.939052,null,268398.74127300002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D47","v":67503.27},3.3395999999999999,225433.920492,null,{"$f":"'12. RTSR - Historical Wholesale'!H47","v":31002.86},0.77910000000000001,24154.328226000001,null,{"$f":"'12. RTSR - Historical Wholesale'!L47","v":69822.25},1.7713000000000001,123676.151425,null,147830.479651]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D48","v":72656.960000000006},3.3395999999999999,242645.18361600002,null,{"$f":"'12. RTSR - Historical Wholesale'!H48","v":31815.980000000003},0.77910000000000001,24787.830018000004,null,{"$f":"'12. RTSR - Historical Wholesale'!L48","v":73727.34},1.7713000000000001,130593.23734200001,null,155381.06736000002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D49","v":74600.509999999995},3.3395999999999999,249135.86319599996,null,{"$f":"'12. RTSR - Historical Wholesale'!H49","v":32771.19},0.77910000000000001,25532.034129000003,null,{"$f":"'12. RTSR - Historical Wholesale'!L49","v":75148.52},1.7713000000000001,133110.57347600002,null,158642.60760500003]
[]
[null,null,null,{"$f":"SUM(D39:D50)","v":1069145.3599999999},{"$f":"IF(D52<>0,F52/D52,0)","v":3.3452770421516869},{"$f":"SUM(F39:F50)","v":3576587.4275309998},null,{"$f":"SUM(H39:H50)","v":538640.86},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77980474794652599},{"$f":"SUM(J39:J50)","v":420034.70006599999},null,{"$f":"SUM(L39:L50)","v":1091387.1400000001},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7736396014131151},{"$f":"SUM(N39:N50)","v":1935727.4519769999},null,{"$f":"SUM(P39:P50)","v":2355762.1520430003}]
[]
[null,{"$f":"'12. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"}]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H50","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H52","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H54","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D58","v":0},{"$f":"E58","v":0},{"$f":"D59*E59","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H58","v":0},{"$f":"I58","v":0},{"$f":"H59*I59","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},{"$f":"L59*M59","v":0},null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D59","v":0},{"$f":"E59","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H59","v":0},{"$f":"I59","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L59","v":0},{"$f":"M59","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L60","v":0},{"$f":"M60","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L61","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L62","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L63","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L64","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L65","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L66","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L67","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L68","v":0},0,0,null,0]
[]
[null,null,null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$f":"'12. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"}]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H65","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H67","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!H69","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D77","v":0},{"$f":"E77","v":0},{"$f":"D78*E78","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H77","v":0},{"$f":"I77","v":0},{"$f":"H78*I78","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},{"$f":"L78*M78","v":0},null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D78","v":0},{"$f":"E78","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H78","v":0},{"$f":"I78","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L78","v":0},{"$f":"M78","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L79","v":0},{"$f":"M79","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L80","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L81","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L82","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L83","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L84","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L85","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L86","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L87","v":0},0,0,null,0]
[]
[null,null,null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D20+D39+D58+D77","v":83718.39},{"$f":"IF(D96<>0,F96/D96,0)","v":3.4121000000000006},{"$f":"F20+F39+F58+F77","v":285655.51851900003},null,{"$f":"H20+H39+H58+H77","v":43137.05},{"$f":"IF(H96<>0,J96/H96,0)","v":0.78790000000000004},{"$f":"J20+J39+J58+J77","v":33987.681695000007},null,{"$f":"L20+L39+L58+L77","v":83718.39},{"$f":"IF(L96<>0,N96/L96,0)","v":1.8018000000000001},{"$f":"N20+N39+N58+N77","v":150843.795102},null,{"$f":"J96+N96","v":184831.47679700001}]
[null,null,null,{"$f":"D21+D40+D59+D78","v":77247.7},3.3395999999999999,{"$f":"F21+F40+F59+F78","v":257976.41892},null,{"$f":"H21+H40+H59+H78","v":40405.769999999997},0.77910000000000001,{"$f":"J21+J40+J59+J78","v":31480.135406999998},null,{"$f":"L21+L40+L59+L78","v":79705.460000000006},1.7713000000000001,{"$f":"N21+N40+N59+N78","v":141182.28129800002},null,172662.41670500001]
[null,null,null,70180.479999999996,3.3395999999999999,234374.73100799997,null,37812.1,0.77910000000000001,29459.40711,null,73776.98,1.7713000000000001,130681.164674,null,160140.571784]
[null,null,null,66378.850000000006,3.3395999999999999,221678.80746000001,null,37014.82,0.77910000000000001,28838.246262000001,null,69130.009999999995,1.7713000000000001,122449.98671299999,null,151288.23297499999]
[null,null,null,90135.47,3.3395999999999999,301016.41561199998,null,48075.1,0.77910000000000001,37455.310409999998,null,91000.59,1.7713000000000003,161189.34506700002,null,198644.65547700002]
[null,null,null,101563.6,3.3395999999999999,339181.79856000002,null,52383.16,0.77910000000000001,40811.719956000001,null,102818.53,1.7713000000000001,182122.46218900001,null,222934.18214500003]
[null,null,null,130270.95,3.3395999999999999,435052.86461999995,null,61947.6,0.77910000000000013,48263.375160000003,null,131667.12,1.7713000000000001,233221.969656,null,281485.34481600003]
[null,null,null,112716.18,3.3395999999999999,376426.95472799998,null,59497.919999999998,0.77910000000000001,46354.829471999998,null,116957.91,1.7713000000000001,207167.54598300002,null,253522.37545500003]
[null,null,null,122173,3.3395999999999999,408008.95079999999,null,62777.31,0.77910000000000001,48909.802220999998,null,123914.04,1.7713000000000001,219488.939052,null,268398.74127300002]
[null,null,null,67503.27,3.3395999999999999,225433.920492,null,31002.86,0.77910000000000001,24154.328226000001,null,69822.25,1.7713000000000001,123676.151425,null,147830.479651]
[null,null,null,72656.960000000006,3.3395999999999999,242645.18361600002,null,31815.980000000003,0.77910000000000001,24787.830018000004,null,73727.34,1.7713000000000001,130593.23734200001,null,155381.06736000002]
[null,null,null,74600.509999999995,3.3395999999999999,249135.86319599996,null,32771.19,0.77910000000000001,25532.034129000003,null,75148.52,1.7713000000000001,133110.57347600002,null,158642.60760500003]
[]
[null,null,null,{"$f":"SUM(D96:D107)","v":1069145.3599999999},{"$f":"IF(D109<>0,F109/D109,0)","v":3.3452770421516869},{"$f":"SUM(F96:F107)","v":3576587.4275309998},null,{"$f":"SUM(H96:H107)","v":538640.86},{"$f":"IF(H109<>0,J109/H109,0)","v":0.77980474794652599},{"$f":"SUM(J96:J107)","v":420034.70006599999},null,{"$f":"SUM(L96:L107)","v":1091387.1400000001},{"$f":"IF(L109<>0,N109/L109,0)","v":1.7736396014131151},{"$f":"SUM(N96:N107)","v":1935727.4519769999},null,{"$f":"SUM(P96:P107)","v":2355762.1520430003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'11. RTSR - UTRs & Sub-Tx'!H74","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109+P111","v":2355762.1520430003}]

{"sheet":"14. RTSR - Forecast Wholesale","index":17,"n_rows":113,"n_cols":16,"rows_kept":113,"cut":false,"hidden":false,"merged":[[12,1,12,12],[15,3,15,5],[15,7,15,9],[15,11,15,13],[16,3,16,5],[16,7,16,9],[16,11,16,13],[34,3,34,5],[34,7,34,9],[34,11,34,13],[53,3,53,5],[53,7,53,9],[53,11,53,13],[92,3,92,5],[92,7,92,9],[92,11,92,13],[72,3,72,5],[72,7,72,9],[72,11,72,13],[91,3,91,5],[91,7,91,9],[91,11,91,13]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J22","v":3.66},{"$f":"D20*E20","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J24","v":0.87},{"$f":"H20*I20","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L19","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J26","v":2.02},{"$f":"L20*M20","v":0},null,{"$f":"J20+N20","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D20","v":0},{"$f":"E20","v":3.66},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H20","v":0},{"$f":"I20","v":0.87},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L20","v":0},{"$f":"M20","v":2.02},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D21","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H21","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L21","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D22","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H22","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L22","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D23","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H23","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L23","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D24","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H24","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L24","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D25","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H25","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L25","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D26","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H26","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L26","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D27","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H27","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L27","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D28","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H28","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L28","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D29","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H29","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L29","v":0},2.02,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D30","v":0},3.66,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H30","v":0},0.87,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L30","v":0},2.02,0,null,0]
[]
[null,null,null,{"$f":"SUM(D20:D31)","v":0},{"$f":"IF(D33<>0,F33/D33,0)","v":0},{"$f":"SUM(F20:F31)","v":0},null,{"$f":"SUM(H20:H31)","v":0},{"$f":"IF(H33<>0,J33/H33,0)","v":0},{"$f":"SUM(J20:J31)","v":0},null,{"$f":"SUM(L20:L31)","v":0},{"$f":"IF(L33<>0,N33/L33,0)","v":0},{"$f":"SUM(N20:N31)","v":0},null,{"$f":"SUM(P20:P31)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D38","v":83718.39},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J35","v":3.1941999999999999},{"$f":"D39*E39","v":267413.28133799997},null,{"$f":"'12. RTSR - Historical Wholesale'!H38","v":43137.05},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J37","v":0.77100000000000002},{"$f":"H39*I39","v":33258.665550000005},null,{"$f":"'12. RTSR - Historical Wholesale'!L38","v":83718.39},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J39","v":1.7493000000000001},{"$f":"L39*M39","v":146448.579627},null,{"$f":"J39+N39","v":179707.245177}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D39","v":77247.7},{"$f":"E39","v":3.1941999999999999},246744.60333999997,null,{"$f":"'12. RTSR - Historical Wholesale'!H39","v":40405.769999999997},{"$f":"I39","v":0.77100000000000002},31152.848669999999,null,{"$f":"'12. RTSR - Historical Wholesale'!L39","v":79705.460000000006},{"$f":"M39","v":1.7493000000000001},139428.76117800002,null,170581.60984800002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D40","v":70180.479999999996},3.1941999999999999,224170.48921599999,null,{"$f":"'12. RTSR - Historical Wholesale'!H40","v":37812.1},0.77100000000000002,29153.129099999998,null,{"$f":"'12. RTSR - Historical Wholesale'!L40","v":73776.98},1.7493000000000001,129058.07111400001,null,158211.20021400001]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D41","v":66378.850000000006},3.1941999999999999,212027.32267000002,null,{"$f":"'12. RTSR - Historical Wholesale'!H41","v":37014.82},0.77100000000000002,28538.426220000001,null,{"$f":"'12. RTSR - Historical Wholesale'!L41","v":69130.009999999995},1.7493000000000001,120929.126493,null,149467.55271300001]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D42","v":90135.47},3.1941999999999999,287910.71827399998,null,{"$f":"'12. RTSR - Historical Wholesale'!H42","v":48075.1},0.77100000000000002,37065.902099999999,null,{"$f":"'12. RTSR - Historical Wholesale'!L42","v":91000.59},1.7493000000000001,159187.33208699999,null,196253.23418699999]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D43","v":101563.6},3.1941999999999999,324414.45111999998,null,{"$f":"'12. RTSR - Historical Wholesale'!H43","v":52383.16},0.77100000000000002,40387.416360000003,null,{"$f":"'12. RTSR - Historical Wholesale'!L43","v":102818.53},1.7493000000000001,179860.45452900001,null,220247.87088900001]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D44","v":130270.95},3.1941999999999999,416111.46849,null,{"$f":"'12. RTSR - Historical Wholesale'!H44","v":61947.6},0.77100000000000002,47761.599600000001,null,{"$f":"'12. RTSR - Historical Wholesale'!L44","v":131667.12},1.7493000000000001,230325.29301600001,null,278086.89261600003]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D45","v":112716.18},3.1941999999999999,360038.02215599996,null,{"$f":"'12. RTSR - Historical Wholesale'!H45","v":59497.919999999998},0.77100000000000002,45872.89632,null,{"$f":"'12. RTSR - Historical Wholesale'!L45","v":116957.91},1.7493000000000001,204594.47196300002,null,250467.36828300002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D46","v":122173},3.1941999999999999,390244.99660000001,null,{"$f":"'12. RTSR - Historical Wholesale'!H46","v":62777.31},0.77100000000000002,48401.30601,null,{"$f":"'12. RTSR - Historical Wholesale'!L46","v":123914.04},1.7493000000000001,216762.83017199999,null,265164.13618199999]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D47","v":67503.27},3.1941999999999999,215618.945034,null,{"$f":"'12. RTSR - Historical Wholesale'!H47","v":31002.86},0.77100000000000002,23903.20506,null,{"$f":"'12. RTSR - Historical Wholesale'!L47","v":69822.25},1.7493000000000001,122140.061925,null,146043.26698499999]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D48","v":72656.960000000006},3.1941999999999999,232080.86163200001,null,{"$f":"'12. RTSR - Historical Wholesale'!H48","v":31815.980000000003},0.77100000000000002,24530.120580000003,null,{"$f":"'12. RTSR - Historical Wholesale'!L48","v":73727.34},1.7493000000000001,128971.235862,null,153501.35644200002]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D49","v":74600.509999999995},3.1941999999999999,238288.94904199996,null,{"$f":"'12. RTSR - Historical Wholesale'!H49","v":32771.19},0.77100000000000002,25266.587490000002,null,{"$f":"'12. RTSR - Historical Wholesale'!L49","v":75148.52},1.7493000000000001,131457.30603600002,null,156723.89352600003]
[]
[null,null,null,{"$f":"SUM(D39:D50)","v":1069145.3599999999},{"$f":"IF(D52<>0,F52/D52,0)","v":3.1942000000000008},{"$f":"SUM(F39:F50)","v":3415064.1089120004},null,{"$f":"SUM(H39:H50)","v":538640.86},{"$f":"IF(H52<>0,J52/H52,0)","v":0.77100000000000002},{"$f":"SUM(J39:J50)","v":415292.10305999999},null,{"$f":"SUM(L39:L50)","v":1091387.1400000001},{"$f":"IF(L52<>0,N52/L52,0)","v":1.7493000000000001},{"$f":"SUM(N39:N50)","v":1909163.5240020002},null,{"$f":"SUM(P39:P50)","v":2324455.6270620003}]
[]
[null,{"$f":"'12. RTSR - Historical Wholesale'!B53","v":"Add Extra Host Here (I)"}]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J50","v":0},{"$f":"D58*E58","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J52","v":0},{"$f":"H58*I58","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L57","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J54","v":0},{"$f":"L58*M58","v":0},null,{"$f":"J58+N58","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D58","v":0},{"$f":"E58","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H58","v":0},{"$f":"I58","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L58","v":0},{"$f":"M58","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D59","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H59","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L59","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D60","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H60","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L60","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D61","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H61","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L61","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D62","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H62","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L62","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D63","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H63","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L63","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D64","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H64","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L64","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D65","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H65","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L65","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D66","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H66","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L66","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D67","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H67","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L67","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D68","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H68","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L68","v":0},0,0,null,0]
[]
[null,null,null,{"$f":"SUM(D58:D69)","v":0},{"$f":"IF(D71<>0,F71/D71,0)","v":0},{"$f":"SUM(F58:F69)","v":0},null,{"$f":"SUM(H58:H69)","v":0},{"$f":"IF(H71<>0,J71/H71,0)","v":0},{"$f":"SUM(J58:J69)","v":0},null,{"$f":"SUM(L58:L69)","v":0},{"$f":"IF(L71<>0,N71/L71,0)","v":0},{"$f":"SUM(N58:N69)","v":0},null,{"$f":"SUM(P58:P69)","v":0}]
[]
[null,{"$f":"'12. RTSR - Historical Wholesale'!B72","v":"Add Extra Host Here (II)"}]
[]
[]
[]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J65","v":0},{"$f":"D77*E77","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!H76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J67","v":0},{"$f":"H77*I77","v":0},null,{"$f":"'12. RTSR - Historical Wholesale'!L76","v":0},{"$f":"'11. RTSR - UTRs & Sub-Tx'!J69","v":0},{"$f":"L77*M77","v":0},null,{"$f":"J77+N77","v":0}]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D77","v":0},{"$f":"E77","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!H77","v":0},{"$f":"I77","v":0},0,null,{"$f":"'12. RTSR - Historical Wholesale'!L77","v":0},{"$f":"M77","v":0},0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D78","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H78","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L78","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D79","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H79","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L79","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D80","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H80","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L80","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D81","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H81","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L81","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D82","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H82","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L82","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D83","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H83","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L83","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D84","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H84","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L84","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D85","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H85","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L85","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D86","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H86","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L86","v":0},0,0,null,0]
[null,null,null,{"$f":"'12. RTSR - Historical Wholesale'!D87","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!H87","v":0},0,0,null,{"$f":"'12. RTSR - Historical Wholesale'!L87","v":0},0,0,null,0]
[]
[null,null,null,{"$f":"SUM(D77:D88)","v":0},{"$f":"IF(D90<>0,F90/D90,0)","v":0},{"$f":"SUM(F77:F88)","v":0},null,{"$f":"SUM(H77:H88)","v":0},{"$f":"IF(H90<>0,J90/H90,0)","v":0},{"$f":"SUM(J77:J88)","v":0},null,{"$f":"SUM(L77:L88)","v":0},{"$f":"IF(L90<>0,N90/L90,0)","v":0},{"$f":"SUM(N77:N88)","v":0},null,{"$f":"SUM(P77:P88)","v":0}]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D20+D39+D58+D77","v":83718.39},{"$f":"IF(D96<>0,F96/D96,0)","v":3.1941999999999995},{"$f":"F20+F39+F58+F77","v":267413.28133799997},null,{"$f":"H20+H39+H58+H77","v":43137.05},{"$f":"IF(H96<>0,J96/H96,0)","v":0.77100000000000002},{"$f":"J20+J39+J58+J77","v":33258.665550000005},null,{"$f":"L20+L39+L58+L77","v":83718.39},{"$f":"IF(L96<>0,N96/L96,0)","v":1.7493000000000001},{"$f":"N20+N39+N58+N77","v":146448.579627},null,{"$f":"J96+N96","v":179707.245177}]
[null,null,null,{"$f":"D21+D40+D59+D78","v":77247.7},3.1941999999999999,{"$f":"F21+F40+F59+F78","v":246744.60333999997},null,{"$f":"H21+H40+H59+H78","v":40405.769999999997},0.77100000000000002,{"$f":"J21+J40+J59+J78","v":31152.848669999999},null,{"$f":"L21+L40+L59+L78","v":79705.460000000006},1.7493000000000001,{"$f":"N21+N40+N59+N78","v":139428.76117800002},null,170581.60984800002]
[null,null,null,70180.479999999996,3.1941999999999999,224170.48921599999,null,37812.1,0.77100000000000002,29153.129099999998,null,73776.98,1.7493000000000001,129058.07111400001,null,158211.20021400001]
[null,null,null,66378.850000000006,3.1941999999999999,212027.32267000002,null,37014.82,0.77100000000000002,28538.426220000001,null,69130.009999999995,1.7493000000000001,120929.126493,null,149467.55271300001]
[null,null,null,90135.47,3.1941999999999999,287910.71827399998,null,48075.1,0.77100000000000002,37065.902099999999,null,91000.59,1.7492999999999999,159187.33208699999,null,196253.23418699999]
[null,null,null,101563.6,3.1941999999999995,324414.45111999998,null,52383.16,0.77100000000000002,40387.416360000003,null,102818.53,1.7493000000000001,179860.45452900001,null,220247.87088900001]
[null,null,null,130270.95,3.1941999999999999,416111.46849,null,61947.6,0.77100000000000002,47761.599600000001,null,131667.12,1.7493000000000001,230325.29301600001,null,278086.89261600003]
[null,null,null,112716.18,3.1941999999999999,360038.02215599996,null,59497.919999999998,0.77100000000000002,45872.89632,null,116957.91,1.7493000000000001,204594.47196300002,null,250467.36828300002]
[null,null,null,122173,3.1941999999999999,390244.99660000001,null,62777.31,0.77100000000000002,48401.30601,null,123914.04,1.7493000000000001,216762.83017199999,null,265164.13618199999]
[null,null,null,67503.27,3.1941999999999999,215618.945034,null,31002.86,0.77100000000000002,23903.20506,null,69822.25,1.7493000000000001,122140.061925,null,146043.26698499999]
[null,null,null,72656.960000000006,3.1941999999999999,232080.86163200001,null,31815.980000000003,0.77100000000000002,24530.120580000003,null,73727.34,1.7493000000000001,128971.235862,null,153501.35644200002]
[null,null,null,74600.509999999995,3.1941999999999999,238288.94904199996,null,32771.19,0.77100000000000002,25266.587490000002,null,75148.52,1.7493000000000003,131457.30603600002,null,156723.89352600003]
[]
[null,null,null,{"$f":"SUM(D96:D107)","v":1069145.3599999999},{"$f":"IF(D109<>0,F109/D109,0)","v":3.1942000000000008},{"$f":"SUM(F96:F107)","v":3415064.1089120004},null,{"$f":"SUM(H96:H107)","v":538640.86},{"$f":"IF(H109<>0,J109/H109,0)","v":0.77100000000000002},{"$f":"SUM(J96:J107)","v":415292.10305999999},null,{"$f":"SUM(L96:L107)","v":1091387.1400000001},{"$f":"IF(L109<>0,N109/L109,0)","v":1.7493000000000001},{"$f":"SUM(N96:N107)","v":1909163.5240020002},null,{"$f":"SUM(P96:P107)","v":2324455.6270620003}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'11. RTSR - UTRs & Sub-Tx'!J74","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"P109+P111","v":2324455.6270620003}]

{"sheet":"15. RTSR Rates to Forecast","index":18,"n_rows":60,"n_cols":10,"rows_kept":60,"cut":false,"hidden":false,"merged":[],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,5.1999999999999998E-3,261412167.683826,0,{"$f":"IF(ISERROR(D17*E17), 0, ROUND(D17*E17, 2))","v":1359343.27},{"$f":"G17/3706637.51","v":0.36673218417843079},{"$f":"H17*total_current_wholesale_network","v":1311649.7192035585},{"$f":"IF(ISERROR(I17/E17), 0, I17/E17)","v":5.0175541973622997E-3}]
[null,null,null,4.4999999999999997E-3,69825418.075277999,0,{"$f":"IF(ISERROR(D18*E18), 0, ROUND(D18*E18, 2))","v":314214.38},8.4770733353961014E-2,303189.93913635972,{"$f":"IF(ISERROR(I18/E18), 0, I18/E18)","v":4.3421141970033618E-3}]
[null,null,null,1.8435999999999999,null,467566,{"$f":"IF(ISERROR(D19*F19), 0, ROUND(D19*F19, 2))","v":862004.68},0.23255704871987876,831760.61663523258,{"$f":"IF(ISERROR(I19/F19), 0, I19/F19)","v":1.7789159533311503}]
[null,null,null,2.2709999999999999,null,467566,{"$f":"IF(ISERROR(D20*F20), 0, ROUND(D20*F20, 2))","v":1061842.3899999999},0.28647052406265644,1024586.8747207137,{"$f":"IF(ISERROR(I20/F20), 0, I20/F20)","v":2.1913203156788854}]
[null,null,null,2.2709999999999999,null,37510,{"$f":"IF(ISERROR(D21*F21), 0, ROUND(D21*F21, 2))","v":85185.21},2.2981802177898969E-2,82196.424731478008,{"$f":"IF(ISERROR(I21/F21), 0, I21/F21)","v":2.1913203074241006}]
[null,null,null,4.4999999999999997E-3,1660209.662214,0,{"$f":"IF(ISERROR(D22*E22), 0, ROUND(D22*E22, 2))","v":7470.94},2.015557221294078E-3,7208.816617149716,{"$f":"IF(ISERROR(I22/E22), 0, I22/E22)","v":4.3421121929481362E-3}]
[null,null,null,1.4193,null,896.01,{"$f":"IF(ISERROR(D23*F23), 0, ROUND(D23*F23, 2))","v":1271.71},3.4308992896367685E-4,1227.0911264439903,{"$f":"IF(ISERROR(I23/F23), 0, I23/F23)","v":1.3695060618117993}]
[null,null,null,1.3995,null,10936,{"$f":"IF(ISERROR(D24*F24), 0, ROUND(D24*F24, 2))","v":15304.93},4.1290603569163154E-3,14767.945360063557,{"$f":"IF(ISERROR(I24/F24), 0, I24/F24)","v":1.3503973445559214}]
[]
[]
[]
[]
[null,null,null,3.3999999999999998E-3,261412167.683826,0,{"$f":"IF(ISERROR(D29*E29), 0, ROUND(D29*E29, 2))","v":888801.37},{"$f":"G29/2440732.78","v":0.36415349409942371},{"$f":"H29*Total_Current_Wholesale_Lineplus","v":857859.01893363649},{"$f":"IF(ISERROR(I29/E29), 0, I29/E29)","v":3.2816338525267262E-3}]
[null,null,null,3.2000000000000002E-3,69825418.075277999,0,{"$f":"IF(ISERROR(D30*E30), 0, ROUND(D30*E30, 2))","v":223441.34},9.1546826359254291E-2,215662.54867678374,{"$f":"IF(ISERROR(I30/E30), 0, I30/E30)","v":3.0885965973634468E-3}]
[null,null,null,1.2765,null,467566,{"$f":"IF(ISERROR(D31*F31), 0, ROUND(D31*F31, 2))","v":596848},0.24453639697501012,576069.58879069122,{"$f":"IF(ISERROR(I31/F31), 0, I31/F31)","v":1.2320604765759084}]
[null,null,null,1.4154,null,467566,{"$f":"IF(ISERROR(D32*F32), 0, ROUND(D32*F32, 2))","v":661792.92000000004},0.27114517632692264,638753.54409999005,{"$f":"IF(ISERROR(I32/F32), 0, I32/F32)","v":1.3661248767018774}]
[null,null,null,1.4154,null,37510,{"$f":"IF(ISERROR(D33*F33), 0, ROUND(D33*F33, 2))","v":53091.65},2.1752340295114161E-2,51243.33998558981,{"$f":"IF(ISERROR(I33/F33), 0, I33/F33)","v":1.3661247663447029}]
[null,null,null,3.2000000000000002E-3,1660209.662214,0,{"$f":"IF(ISERROR(D34*E34), 0, ROUND(D34*E34, 2))","v":5312.67},2.1766700736489475E-3,5127.7169769868406,{"$f":"IF(ISERROR(I34/E34), 0, I34/E34)","v":3.0885960331954029E-3}]
[null,null,null,0.97309999999999997,null,896.01,{"$f":"IF(ISERROR(D35*F35), 0, ROUND(D35*F35, 2))","v":871.91},3.5723287987306831E-4,841.55569787029799,{"$f":"IF(ISERROR(I35/F35), 0, I35/F35)","v":0.93922578751386476}]
[null,null,null,0.96679999999999999,null,10936,{"$f":"IF(ISERROR(D36*F36), 0, ROUND(D36*F36, 2))","v":10572.92},4.3318629907531303E-3,10204.838881452022,{"$f":"IF(ISERROR(I36/F36), 0, I36/F36)","v":0.9331418143244351}]
[]
[]
[]
[]
[null,null,null,5.0175541973622997E-3,261412167.683826,0,{"$f":"IF(ISERROR(D41*E41), 0, ROUND(D41*E41, 2))","v":1311649.72},{"$f":"G41/3576587.43","v":0.36673218414794906},{"$f":"H41*forecast_wholesale_network","v":1252413.9196665674},{"$f":"IF(ISERROR(I41/E41), 0, I41/E41)","v":4.7909549534868737E-3}]
[null,null,null,4.3421141970033618E-3,69825418.075277999,0,{"$f":"IF(ISERROR(D42*E42), 0, ROUND(D42*E42, 2))","v":303189.94},8.4770733536912307E-2,289497.48958805203,{"$f":"IF(ISERROR(I42/E42), 0, I42/E42)","v":4.1460187073416163E-3}]
[null,null,null,1.7789159533311503,null,467566,{"$f":"IF(ISERROR(D43*F43), 0, ROUND(D43*F43, 2))","v":831760.62},0.23255704950011524,794197.23302231508,{"$f":"IF(ISERROR(I43/F43), 0, I43/F43)","v":1.6985778115224697}]
[null,null,null,2.1913203156788854,null,467566,{"$f":"IF(ISERROR(D44*F44), 0, ROUND(D44*F44, 2))","v":1024586.87},0.28647052254500599,978315.19980471605,{"$f":"IF(ISERROR(I44/F44), 0, I44/F44)","v":2.0923574421679851}]
[null,null,null,2.1913203074241006,null,37510,{"$f":"IF(ISERROR(D45*F45), 0, ROUND(D45*F45, 2))","v":82196.42},2.2981800839131171E-2,78484.323203880558,{"$f":"IF(ISERROR(I45/F45), 0, I45/F45)","v":2.0923573234838857}]
[null,null,null,4.3421121929481362E-3,1660209.662214,0,{"$f":"IF(ISERROR(D46*E46), 0, ROUND(D46*E46, 2))","v":7208.82},2.0155581657345365E-3,6883.2603512245214,{"$f":"IF(ISERROR(I46/E46), 0, I46/E46)","v":4.1460187275655508E-3}]
[null,null,null,1.3695060618117993,null,896.01,{"$f":"IF(ISERROR(D47*F47), 0, ROUND(D47*F47, 2))","v":1227.0899999999999},3.4308961377745484E-4,1171.6730261518662,{"$f":"IF(ISERROR(I47/F47), 0, I47/F47)","v":1.3076561937387599}]
[null,null,null,1.3503973445559214,null,10936,{"$f":"IF(ISERROR(D48*F48), 0, ROUND(D48*F48, 2))","v":14767.95},4.1290616513741983E-3,14101.01024909294,{"$f":"IF(ISERROR(I48/F48), 0, I48/F48)","v":1.2894120564276645}]
[]
[]
[]
[]
[null,null,null,3.2816338525267262E-3,261412167.683826,0,{"$f":"IF(ISERROR(D53*E53), 0, ROUND(D53*E53, 2))","v":857859.02},{"$f":"G53/2355762.16","v":0.36415349332209324},{"$f":"H53*forecast_wholesale_lineplus","v":846458.63666682423},{"$f":"IF(ISERROR(I53/E53), 0, I53/E53)","v":3.238023096501778E-3}]
[null,null,null,3.0885965973634468E-3,69825418.075277999,0,{"$f":"IF(ISERROR(D54*E54), 0, ROUND(D54*E54, 2))","v":215662.55},9.1546826611732302E-2,212796.53625731042,{"$f":"IF(ISERROR(I54/E54), 0, I54/E54)","v":3.0475511944360557E-3}]
[null,null,null,1.2320604765759084,null,467566,{"$f":"IF(ISERROR(D55*F55), 0, ROUND(D55*F55, 2))","v":576069.59},0.2445363966623863,568414.00324334914,{"$f":"IF(ISERROR(I55/F55), 0, I55/F55)","v":1.2156872040382516}]
[null,null,null,1.3661248767018774,null,467566,{"$f":"IF(ISERROR(D56*F56), 0, ROUND(D56*F56, 2))","v":638753.54},0.27114517367067309,630264.92468949943,{"$f":"IF(ISERROR(I56/F56), 0, I56/F56)","v":1.3479699650733787}]
[null,null,null,1.3661247663447029,null,37510,{"$f":"IF(ISERROR(D57*F57), 0, ROUND(D57*F57, 2))","v":51243.34},2.1752340227758814E-2,50562.349644181086,{"$f":"IF(ISERROR(I57/F57), 0, I57/F57)","v":1.3479698652141052}]
[null,null,null,3.0885960331954029E-3,1660209.662214,0,{"$f":"IF(ISERROR(D58*E58), 0, ROUND(D58*E58, 2))","v":5127.72},2.1766713495389536E-3,5059.5759667004586,{"$f":"IF(ISERROR(I58/E58), 0, I58/E58)","v":3.0475524157311416E-3}]
[null,null,null,0.93922578751386476,null,896.01,{"$f":"IF(ISERROR(D59*F59), 0, ROUND(D59*F59, 2))","v":841.56},3.5723470488209215E-4,830.37621994501217,{"$f":"IF(ISERROR(I59/F59), 0, I59/F59)","v":0.92674883086685655}]
[null,null,null,0.9331418143244351,null,10936,{"$f":"IF(ISERROR(D60*F60), 0, ROUND(D60*F60, 2))","v":10204.84},4.3318634509351313E-3,10069.224374190382,{"$f":"IF(ISERROR(I60/F60), 0, I60/F60)","v":0.92074107298741603}]

{"sheet":"16. Rev2Cost_GDPIPI","index":19,"n_rows":32,"n_cols":26,"rows_kept":32,"cut":false,"hidden":false,"merged":[[10,0,10,7]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,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,true]
[]
[]
[]
[]
[]
[null,0]
[null,0]
[null,0]
[]
[null,1.9E-2,null,0,null,25902,null,2016]
[null,null,null,{"$f":"B12-D12-B14","v":1.7499999999999998E-2},null,271379498,null,4]
[null,{"$f":"IF(B13=\"I\", 0%, IF(B13=\"II\", 0.15%, IF(B13=\"III\", 0.3%, IF(B13=\"IV\", 0.45%, 0.6%))))","v":1.5E-3},null,null,null,3]
[]
[]
[null,16.579999999999998,null,1.1599999999999999E-2,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"H27*(1+D13)","v":20.309300000000004},{"$f":"H28*(1+D13)","v":7.8347500000000014E-3}]
[null,34.53,null,1.18E-2,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B18+C18)*(1+D13)","v":35.134275000000002},{"$f":"(D18+E18)*(1+D13)","v":1.20065E-2}]
[null,228.69,null,2.1720999999999999,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B19+C19)*(1+D13)","v":232.69207500000002},{"$f":"(D19+E19)*(1+D13)","v":2.2101117500000003}]
[null,1502.44,null,1.3932,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B20+C20)*(1+D13)","v":1528.7327000000002},{"$f":"(D20+E20)*(1+D13)","v":1.4175810000000002}]
[null,9.3699999999999992,null,2.92E-2,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B21+C21)*(1+D13)","v":9.5339749999999999},{"$f":"(D21+E21)*(1+D13)","v":2.9711000000000001E-2}]
[null,3.35,null,9.6237999999999992,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B22+C22)*(1+D13)","v":3.4086250000000002},{"$f":"(D22+E22)*(1+D13)","v":9.7922165000000003}]
[null,3.24,null,8.7868999999999993,null,{"$f":"D13","v":1.7499999999999998E-2},{"$f":"(B23+C23)*(1+D13)","v":3.2967000000000004},{"$f":"(D23+E23)*(1+D13)","v":8.9406707500000007}]
[null,5.4,null,null,null,null,{"$f":"B24","v":5.4}]
[]
[]
[null,{"$f":"B17+C17","v":16.579999999999998},{"$f":"B27*COS_RES_CUSTOMERS*12","v":5153461.92},{"$f":"IF(ISERROR(C27/C29), 0, C27/C29)","v":0.62078952096974394},{"$f":"IF(ISERROR((1-D27)/YRS_LEFT), 0, (1-D27)/YRS_LEFT)","v":0.12640349301008535},{"$f":"IF(ISERROR(ROUND(E27*C29/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(E27*C29/COS_RES_CUSTOMERS/12, 2))","v":3.38},{"$f":"E27+D27","v":0.74719301397982929},{"$f":"IF(ISERROR(ROUND(G27*C29/COS_RES_CUSTOMERS/12, 2)), 0, ROUND(G27*C29/COS_RES_CUSTOMERS/12, 2))","v":19.96},{"$f":"ROUND(H27*COS_RES_CUSTOMERS*12, 2)","v":6204047.04}]
[null,{"$f":"D17+E17","v":1.1599999999999999E-2},{"$f":"B28*COS_RES_KWH","v":3148002.1768},{"$f":"IF(ISERROR(C28/C29), 0, C28/C29)","v":0.37921047903025606},null,null,{"$f":"1-G27","v":0.25280698602017071},{"$f":"IF(ISERROR(ROUND(G28*C29/COS_RES_KWH, 4)), 0, ROUND(G28*C29/COS_RES_KWH, 4))","v":7.7000000000000002E-3},{"$f":"ROUND(H28*COS_RES_KWH, 2)","v":2089622.13}]
[null,null,{"$f":"SUM(C27+C28)","v":8301464.0967999995},null,null,null,null,null,{"$f":"SUM(I27+I28)","v":8293669.1699999999}]
[]
[]
[{"$f":"IF((H27-B27)>=4, \"The Rate Design Transition has calculated a monthly fixed charge greater than or equal to $4.  Please refer to Section 3.2.3 of the Chapter 3 Filing Requirements for mitigation instructions.\", \"\")","v":""}]

{"sheet":"17. Regulatory Charges","index":20,"n_rows":17,"n_cols":4,"rows_kept":17,"cut":false,"hidden":false,"merged":[[11,1,11,3]],"flags":["strings_cut"]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,3.5999999999999999E-3]
[null,null,null,2.0999999999999999E-3]
[null,null,null,0.25]
[null,null,null,0]

{"sheet":"18. Additional Rates","index":21,"n_rows":1,"n_cols":27,"rows_kept":1,"cut":false,"hidden":false,"merged":[[4,1,4,4],[8,1,8,4],[10,0,10,5]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]

{"sheet":"19. Final Tariff Schedule","index":22,"n_rows":357,"n_cols":17,"rows_kept":357,"cut":false,"hidden":false,"merged":[[341,1,341,2],[342,1,342,2],[343,1,343,2],[344,1,344,2],[131,1,131,2],[218,1,218,2],[251,1,251,2],[253,1,253,2],[266,1,266,4],[268,1,268,4],[230,1,230,4],[337,1,337,2],[338,1,338,2],[339,1,339,2],[340,1,340,2],[262,1,262,4],[264,1,264,4],[336,1,336,2],[308,1,308,2],[309,1,309,2],[291,1,291,2],[294,1,294,2],[295,1,295,2],[290,1,290,2],[245,1,245,2],[247,1,247,2],[170,1,170,2],[172,1,172,4],[190,1,190,2],[129,1,129,2],[216,1,216,2],[132,1,132,2],[134,1,134,2],[139,1,139,2],[141,1,141,2],[145,1,145,4],[130,1,130,2],[136,1,136,2],[148,1,148,4],[150,1,150,4],[152,1,152,4],[154,1,154,4],[169,1,169,2],[274,1,274,2],[281,1,281,4],[283,1,283,4],[189,1,189,2],[195,1,195,2],[306,1,306,2],[307,1,307,2],[193,1,193,2],[208,1,208,4],[210,1,210,4],[217,1,217,2],[221,1,221,2],[197,1,197,2],[198,1,198,2],[212,1,212,4],[219,1,219,2],[258,1,258,2],[259,1,259,4],[270,1,270,4],[272,1,272,4],[276,1,276,2],[277,1,277,2],[278,1,278,2],[279,1,279,2],[127,1,127,4],[135,1,135,2],[161,1,161,2],[202,1,202,4],[204,1,204,4],[187,1,187,2],[206,1,206,4],[188,1,188,2],[115,1,115,4],[117,1,117,4],[123,1,123,4],[125,1,125,4],[121,1,121,4],[119,1,119,4],[168,1,168,2],[171,1,171,2],[173,1,173,4],[175,1,175,4],[177,1,177,4],[137,1,137,2],[142,1,142,2],[143,1,143,2],[144,1,144,2],[146,1,146,4],[70,1,70,4],[71,1,71,2],[73,1,73,2],[74,1,74,4],[75,1,75,2],[77,1,77,2],[78,1,78,4],[79,1,79,2],[114,1,114,4],[84,1,84,4],[81,1,81,2],[82,1,82,4],[83,1,83,2],[85,1,85,4],[87,1,87,4],[89,1,89,4],[91,1,91,4],[93,1,93,4],[95,1,95,4],[97,1,97,4],[105,1,105,2],[112,1,112,2],[113,1,113,2],[99,1,99,2],[69,1,69,4],[32,1,32,2],[26,1,26,2],[33,1,33,2],[41,1,41,4],[62,1,62,2],[64,1,64,2],[65,1,65,4],[66,1,66,2],[68,1,68,2],[27,1,27,2],[34,1,34,2],[36,1,36,4],[42,1,42,4],[316,1,316,2],[317,1,317,2],[318,1,318,2],[319,1,319,2],[179,1,179,4],[181,1,181,4],[183,1,183,4],[185,1,185,4],[192,1,192,2],[199,1,199,2],[200,1,200,2],[201,1,201,4],[214,1,214,4],[222,1,222,2],[255,1,255,2],[256,1,256,2],[257,1,257,2],[304,1,304,2],[305,1,305,2],[312,1,312,2],[313,1,313,2],[246,1,246,2],[285,1,285,4],[287,1,287,4],[328,1,328,4],[330,1,330,4],[260,1,260,4],[249,1,249,2],[224,1,224,2],[226,1,226,2],[296,1,296,2],[227,1,227,2],[228,1,228,2],[229,1,229,2],[231,1,231,4],[233,1,233,4],[235,1,235,4],[237,1,237,4],[239,1,239,4],[241,1,241,4],[243,1,243,4],[248,1,248,2],[250,1,250,2],[300,1,300,2],[292,1,292,2],[293,1,293,2],[301,1,301,2],[326,1,326,4],[0,1,0,4],[1,1,1,4],[2,1,2,4],[3,1,3,4],[4,1,4,4],[5,1,5,4],[17,1,17,4],[19,1,19,4],[21,1,21,2],[6,1,6,4],[7,1,7,4],[9,1,9,4],[11,1,11,4],[13,1,13,4],[15,1,15,4],[24,1,24,2],[22,1,22,2],[25,1,25,2],[23,1,23,2],[297,1,297,2],[28,1,28,2],[30,1,30,2],[35,1,35,2],[37,1,37,4],[39,1,39,4],[43,1,43,4],[45,1,45,4],[48,1,48,2],[49,1,49,4],[50,1,50,2],[52,1,52,2],[53,1,53,4],[54,1,54,2],[56,1,56,2],[57,1,57,4],[58,1,58,2],[60,1,60,2],[61,1,61,4],[166,1,166,2],[104,1,104,2],[100,1,100,2],[101,1,101,2],[106,1,106,2],[102,1,102,2],[108,1,108,2],[103,1,103,2],[110,1,110,2],[111,1,111,2],[334,1,334,4],[345,1,345,2],[346,1,346,2],[347,1,347,2],[348,1,348,2],[354,1,354,4],[355,1,355,2],[356,1,356,2],[133,1,133,2],[191,1,191,2],[220,1,220,2],[298,1,298,2],[299,1,299,2],[310,1,310,2],[311,1,311,2],[320,1,320,2],[321,1,321,2],[322,1,322,2],[323,1,323,2],[332,1,332,4],[156,1,156,4],[158,1,158,4],[160,1,160,2],[162,1,162,2]],"flags":["strings_cut"]}
[null,null,null,null,null,null,null,null,null,9]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,20.309300000000004]
[null,null,null,null,0.79,null,null,null,null,null,null,null,null,null,null,null,"2018-10-31"]
[null,null,null,null,-0.1]
[null,null,null,null,7.8347500000000014E-3]
[null,null,null,null,1E-3]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,4.7999999999999996E-3]
[null,null,null,null,3.2000000000000002E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,-30]
[]
[]
[]
[null,null,null,null,-34]
[]
[]
[]
[null,null,null,null,-38]
[]
[]
[]
[null,null,null,null,-42]
[]
[]
[]
[null,null,null,null,-45]
[]
[]
[]
[]
[null,null,null,null,-50]
[]
[]
[]
[null,null,null,null,-55]
[]
[]
[]
[null,null,null,null,-60]
[]
[]
[]
[null,null,null,null,-75]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,35.134275000000002]
[null,null,null,null,0.79,null,null,null,null,null,null,null,null,null,null,null,"2018-10-31"]
[null,null,null,null,1.20065E-2]
[null,null,null,null,1E-3]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-1E-4]
[null,null,null,null,4.1000000000000003E-3]
[null,null,null,null,3.0000000000000001E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,232.69207500000002]
[null,null,null,null,2.2101117500000003]
[null,null,null,null,0.35060000000000002]
[null,null,null,null,2.5358000000000001,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-1.9199999999999998E-2]
[null,null,null,null,1.6986000000000001]
[null,null,null,null,1.2157]
[null,null,null,null,2.0924]
[null,null,null,null,1.3480000000000001]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,1528.7327000000002]
[null,null,null,null,1.4175810000000002]
[null,null,null,null,0.40939999999999999]
[null,null,null,null,2.0924]
[null,null,null,null,1.3480000000000001]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,9.5339749999999999]
[null,null,null,null,2.9711000000000001E-2]
[null,null,null,null,1E-3]
[null,null,null,null,6.6E-3,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-7.7999999999999996E-3]
[null,null,null,null,4.1000000000000003E-3]
[null,null,null,null,3.0000000000000001E-3]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3.4086250000000002]
[null,null,null,null,9.7922165000000003]
[null,null,null,null,0.28160000000000002]
[null,null,null,null,2.3784999999999998,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-2.0000000000000001E-4]
[null,null,null,null,1.3077000000000001]
[null,null,null,null,0.92669999999999997]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,3.2967000000000004]
[null,null,null,null,8.9406707500000007]
[null,null,null,null,0.27979999999999999]
[null,null,null,null,2.1886000000000001,null,null,null,null,null,null,null,null,null,null,null,"2018-04-30"]
[null,null,null,null,-4.9200000000000001E-2]
[null,null,null,null,1.2894000000000001]
[null,null,null,null,0.92069999999999996]
[]
[]
[]
[null,null,null,null,3.5999999999999999E-3]
[null,null,null,null,2.0999999999999999E-3]
[null,null,null,null,0]
[null,null,null,null,0.25]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,5.4]
[]
[]
[null,null,null,null,-0.6]
[null,null,null,null,-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,15]
[null,null,null,null,30]
[null,null,null,null,30]
[null,null,null,null,30]
[]
[]
[null,null,null,null,1.5]
[null,null,null,null,19.559999999999999]
[null,null,null,null,30]
[null,null,null,null,165]
[null,null,null,null,65]
[null,null,null,null,185]
[null,null,null,null,185]
[null,null,null,null,415]
[null,null,null,null,65]
[null,null,null,null,185]
[]
[]
[null,null,null,null,30]
[null,null,null,null,165]
[null,null,null,null,500]
[null,null,null,null,300]
[null,null,null,null,1000]
[null,null,null,null,22.35]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,100]
[null,null,null,null,20]
[null,null,null,null,0.5]
[null,null,null,null,0.3]
[null,null,null,null,-0.3]
[]
[null,null,null,null,0.25]
[null,null,null,null,0.5]
[]
[]
[]
[]
[null,null,null,null,2]
[]
[]
[]
[]
[null,null,null,null,1.0602]
[null,null,null,null,1.0496000000000001]

{"sheet":"20. Bill Impacts","index":23,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[],"read":"part_unreadable"}

{"sheet":"212_Total_Connection_RollUp","index":24,"n_rows":653,"n_cols":3,"rows_kept":653,"cut":false,"hidden":true,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2]],"flags":["strings_cut"]}
[]
[]
[]
[2015]
[]
[null,null,11635]
[null,null,0]
[null,null,43]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1063]
[null,null,0]
[null,null,0]
[null,null,1402]
[null,null,233]
[null,null,18]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,625]
[null,null,0]
[null,null,0]
[null,null,32326]
[null,null,3495]
[null,null,384]
[null,null,3]
[null,null,0]
[null,null,0]
[null,null,10011]
[null,null,411]
[null,null,262]
[null,null,8631]
[null,null,1297]
[null,null,130]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2640]
[null,null,168]
[null,null,49]
[null,null,35892]
[null,null,2793]
[null,null,442]
[null,null,0]
[null,null,0]
[null,null,1]
[null,null,10227]
[null,null,617]
[null,null,428]
[null,null,60366]
[null,null,5259]
[null,null,1031]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,15225]
[null,null,0]
[null,null,574]
[null,null,47501]
[null,null,4887]
[null,null,716]
[null,null,2]
[null,null,0]
[null,null,2]
[null,null,12891]
[null,null,0]
[null,null,470]
[null,null,25999]
[null,null,2496]
[null,null,218]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,5737]
[null,null,752]
[null,null,36]
[null,null,5967]
[null,null,742]
[null,null,48]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1705]
[null,null,31]
[null,null,13]
[null,null,1059]
[null,null,157]
[null,null,13]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,328]
[null,null,23]
[null,null,4]
[null,null,14715]
[null,null,1742]
[null,null,126]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,3018]
[null,null,0]
[null,null,30]
[null,null,1884]
[null,null,164]
[null,null,11]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,451]
[null,null,0]
[null,null,18]
[null,null,10242]
[null,null,1360]
[null,null,102]
[null,null,0]
[null,null,0]
[null,null,1]
[null,null,3007]
[null,null,36]
[null,null,18]
[null,null,181140]
[null,null,17894]
[null,null,4423]
[null,null,9]
[null,null,0]
[null,null,0]
[null,null,50174]
[null,null,0]
[null,null,2968]
[null,null,36287]
[null,null,3913]
[null,null,458]
[null,null,1]
[null,null,0]
[null,null,0]
[null,null,13045]
[null,null,475]
[null,null,251]
[null,null,78520]
[null,null,7442]
[null,null,1241]
[null,null,9]
[null,null,0]
[null,null,0]
[null,null,23467]
[null,null,611]
[null,null,780]
[null,null,16474]
[null,null,1799]
[null,null,160]
[null,null,1]
[null,null,0]
[null,null,4]
[null,null,5830]
[null,null,296]
[null,null,111]
[null,null,2854]
[null,null,406]
[null,null,29]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1064]
[null,null,34]
[null,null,21]
[null,null,26713]
[null,null,1926]
[null,null,253]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2700]
[null,null,276]
[null,null,134]
[null,null,18279]
[null,null,2061]
[null,null,215]
[null,null,1]
[null,null,0]
[null,null,0]
[null,null,6530]
[null,null,44]
[null,null,227]
[null,null,3264]
[null,null,418]
[null,null,47]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1103]
[null,null,0]
[null,null,6]
[null,null,42746]
[null,null,4032]
[null,null,520]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,9746]
[null,null,398]
[null,null,317]
[null,null,10267]
[null,null,767]
[null,null,111]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2631]
[null,null,0]
[null,null,70]
[null,null,49132]
[null,null,4035]
[null,null,617]
[null,null,5]
[null,null,0]
[null,null,0]
[null,null,13756]
[null,null,5]
[null,null,554]
[null,null,18899]
[null,null,2347]
[null,null,161]
[null,null,0]
[null,null,0]
[null,null,8]
[null,null,3023]
[null,null,500]
[null,null,67]
[null,null,19801]
[null,null,1920]
[null,null,208]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,4595]
[null,null,172]
[null,null,144]
[null,null,2259]
[null,null,399]
[null,null,45]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,958]
[null,null,11]
[null,null,0]
[null,null,221272]
[null,null,18661]
[null,null,2042]
[null,null,11]
[null,null,0]
[null,null,0]
[null,null,52932]
[null,null,394]
[null,null,3048]
[null,null,1071]
[null,null,143]
[null,null,11]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,370]
[null,null,0]
[null,null,4]
[null,null,4815]
[null,null,609]
[null,null,86]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1227]
[null,null,71]
[null,null,5]
[null,null,143095]
[null,null,9374]
[null,null,1630]
[null,null,6]
[null,null,0]
[null,null,1]
[null,null,19361]
[null,null,0]
[null,null,1542]
[null,null,1141369]
[null,null,107260]
[null,null,7901]
[null,null,0]
[null,null,937]
[null,null,0]
[null,null,5089]
[null,null,24964]
[null,null,5495]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,296036]
[null,null,24563]
[null,null,3310]
[null,null,10]
[null,null,0]
[null,null,0]
[null,null,58377]
[null,null,55]
[null,null,3400]
[null,null,15073]
[null,null,1010]
[null,null,74]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2820]
[null,null,166]
[null,null,73]
[null,null,4756]
[null,null,750]
[null,null,63]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,534]
[null,null,0]
[null,null,33]
[null,null,24171]
[null,null,2969]
[null,null,324]
[null,null,3]
[null,null,0]
[null,null,0]
[null,null,5383]
[null,null,0]
[null,null,145]
[null,null,83642]
[null,null,7818]
[null,null,943]
[null,null,1]
[null,null,0]
[null,null,1]
[null,null,24561]
[null,null,0]
[null,null,891]
[null,null,8917]
[null,null,1082]
[null,null,126]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2725]
[null,null,48]
[null,null,86]
[null,null,11057]
[null,null,2138]
[null,null,150]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2660]
[null,null,53]
[null,null,51]
[null,null,139861]
[null,null,12485]
[null,null,1598]
[null,null,3]
[null,null,0]
[null,null,0]
[null,null,35359]
[null,null,627]
[null,null,1522]
[null,null,6212]
[null,null,776]
[null,null,108]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1893]
[null,null,0]
[null,null,11]
[null,null,32992]
[null,null,2570]
[null,null,300]
[null,null,3]
[null,null,0]
[null,null,0]
[null,null,3156]
[null,null,247]
[null,null,223]
[null,null,31620]
[null,null,3184]
[null,null,367]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,8813]
[null,null,427]
[null,null,53]
[null,null,47518]
[null,null,4471]
[null,null,781]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,12918]
[null,null,331]
[null,null,355]
[null,null,7551]
[null,null,1336]
[null,null,121]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2098]
[null,null,0]
[null,null,19]
[null,null,21093]
[null,null,2648]
[null,null,255]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,5424]
[null,null,415]
[null,null,10]
[null,null,5219]
[null,null,785]
[null,null,71]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1650]
[null,null,0]
[null,null,23]
[null,null,61231]
[null,null,5197]
[null,null,959]
[null,null,0]
[null,null,0]
[null,null,1]
[null,null,11202]
[null,null,164]
[null,null,714]
[null,null,10570]
[null,null,1132]
[null,null,138]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2851]
[null,null,151]
[null,null,96]
[null,null,11916]
[null,null,1361]
[null,null,168]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,3700]
[null,null,174]
[null,null,156]
[null,null,51467]
[null,null,3964]
[null,null,517]
[null,null,1]
[null,null,0]
[null,null,0]
[null,null,12884]
[null,null,31]
[null,null,248]
[null,null,9441]
[null,null,1301]
[null,null,150]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2794]
[null,null,206]
[null,null,76]
[null,null,32441]
[null,null,3513]
[null,null,361]
[null,null,2]
[null,null,0]
[null,null,0]
[null,null,8786]
[null,null,372]
[null,null,446]
[null,null,321424]
[null,null,32425]
[null,null,4921]
[null,null,2]
[null,null,0]
[null,null,0]
[null,null,87180]
[null,null,195]
[null,null,2928]
[null,null,29595]
[null,null,3416]
[null,null,375]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,8836]
[null,null,365]
[null,null,20]
[null,null,3779]
[null,null,430]
[null,null,61]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1190]
[null,null,0]
[null,null,33]
[null,null,5054]
[null,null,742]
[null,null,64]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,1711]
[null,null,75]
[null,null,59]
[null,null,2339]
[null,null,391]
[null,null,50]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,526]
[null,null,0]
[null,null,1]
[null,null,15207]
[null,null,1733]
[null,null,132]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,4911]
[null,null,45]
[null,null,0]
[null,null,45445]
[null,null,4687]
[null,null,482]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,13205]
[null,null,169]
[null,null,447]
[null,null,6291]
[null,null,674]
[null,null,94]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2765]
[null,null,121]
[null,null,61]
[null,null,675898]
[null,null,71427]
[null,null,10940]
[null,null,46]
[null,null,0]
[null,null,0]
[null,null,164081]
[null,null,0]
[null,null,11988]
[null,null,108502]
[null,null,8909]
[null,null,1067]
[null,null,3]
[null,null,0]
[null,null,0]
[null,null,29930]
[null,null,439]
[null,null,845]
[null,null,12350]
[null,null,785]
[null,null,37]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,2899]
[null,null,0]
[null,null,41]
[null,null,49094]
[null,null,5619]
[null,null,702]
[null,null,1]
[null,null,0]
[null,null,1]
[null,null,13146]
[null,null,0]
[null,null,530]
[null,null,20735]
[null,null,1775]
[null,null,156]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,6809]
[null,null,515]
[null,null,255]
[null,null,3218]
[null,null,467]
[null,null,40]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,905]
[null,null,24]
[null,null,1]
[null,null,3298]
[null,null,467]
[null,null,46]
[null,null,1]
[null,null,0]
[null,null,0]
[null,null,1402]
[null,null,3]
[null,null,3]
[null,null,20188]
[null,null,2528]
[null,null,238]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,6222]
[null,null,8]
[null,null,57]
[null,null,39251]
[null,null,2179]
[null,null,368]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,11833]
[null,null,39]
[null,null,376]
[null,null,14507]
[null,null,1261]
[null,null,198]
[null,null,0]
[null,null,0]
[null,null,0]
[null,null,4464]
[null,null,0]
[null,null,131]

{"sheet":"2.1.7 Filing","index":25,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}

{"sheet":"20. HIDDEN","index":26,"n_rows":48,"n_cols":15,"rows_kept":48,"cut":false,"hidden":true,"merged":[[2,4,2,6],[8,5,8,7],[8,8,8,10],[1,4,1,9],[8,11,8,12],[9,4,10,4],[9,11,10,11],[9,12,10,12],[46,3,46,4],[38,3,38,4],[42,3,42,4]],"flags":["strings_cut"]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FIND(\"RESIDENTIAL\", E2)","v":{"$error":"#VALUE!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"$E2","v":0},null,null,null,null,null,1,{"$f":"G12*F12","v":0},null,{"$f":"G12","v":1},{"$f":"J12*I12","v":0},{"$f":"K12-H12","v":0},{"$f":"IF(ISERROR(L12/H12), \"\", L12/H12)","v":""}]
[{"$f":"A12","v":0},null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},{"$f":"G13*F13","v":0},null,{"$f":"IF($E5>0, $E5, $E4)","v":0},{"$f":"J13*I13","v":0},0,{"$f":"IF(ISERROR(L13/H13), \"\", L13/H13)","v":""}]
[{"$f":"A13","v":0},null,null,null,null,null,1,0,null,{"$f":"G14","v":1},{"$f":"J14*I14","v":0},0,""]
[0,null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,0,""]
[0,null,null,null,null,null,null,{"$f":"SUM(H12:H15)","v":0},null,null,{"$f":"SUM(K12:K15)","v":0},0,{"$f":"IF((H16)=0,\"\",(L16/H16))","v":""}]
[0,null,null,null,null,{"$f":"IF((E4*12>=150000), 0, IF(E3=\"RPP\",(F31*0.65+F32*0.17+F33*0.18),IF(E3=\"Non-RPP (Retailer)\",F34,F35)))","v":0.113},{"$f":"IF(F17=0, 0, $E4*E6-E4)","v":0},{"$f":"G17*F17","v":0},{"$f":"IF((E4*12>=150000), 0, IF(E3=\"RPP\",(I31*0.65+I32*0.17+I33*0.18),IF(E3=\"Non-RPP (Retailer)\",I34,I35)))","v":0.113},{"$f":"IF(I17=0, 0, E4*E7-E4)","v":0},{"$f":"J17*I17","v":0},{"$f":"K17-H17","v":0},{"$f":"IF(ISERROR(L17/H17), \"\", L17/H17)","v":""}]
[0,null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,0,""]
[0,null,null,null,null,null,null,null,null,{"$f":"E4","v":0},0,0,""]
[0,null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,null,{"$f":"IF($E5>0, $E5, $E4)","v":0},0,0,""]
[0,null,null,null,null,{"$f":"IF(OR(ISNUMBER(SEARCH(\"RESIDENTIAL\", E2))=TRUE, ISNUMBER(SEARCH(\"GENERAL SERVICE LESS THAN 50\", E2))=TRUE), 0.79, 0)","v":0},1,{"$f":"G21*F21","v":0},{"$f":"IF(OR(ISNUMBER(SEARCH(\"RESIDENTIAL\", E2))=TRUE, ISNUMBER(SEARCH(\"GENERAL SERVICE LESS THAN 50\", E2))=TRUE), 0.79, 0)","v":0},1,{"$f":"J21*I21","v":0},{"$f":"K21-H21","v":0},{"$f":"IF(ISERROR(L21/H21), \"\", L21/H21)","v":""}]
[0,null,null,null,null,null,null,{"$f":"SUM(H16:H21)","v":0},null,null,{"$f":"SUM(K16:K21)","v":0},0,{"$f":"IF((H22)=0,\"\",(L22/H22))","v":""}]
[0,null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4*$E6)","v":0},{"$f":"G23*F23","v":0},null,{"$f":"IF($E5>0, $E5, $E4*$E7)","v":0},{"$f":"J23*I23","v":0},0,{"$f":"IF(ISERROR(L23/H23), \"\", L23/H23)","v":""}]
[0,null,null,null,null,null,{"$f":"IF($E5>0, $E5, $E4*$E6)","v":0},{"$f":"G24*F24","v":0},null,{"$f":"IF($E5>0, $E5, $E4*$E7)","v":0},{"$f":"J24*I24","v":0},0,{"$f":"IF(ISERROR(L24/H24), \"\", L24/H24)","v":""}]
[0,null,null,null,null,null,null,{"$f":"SUM(H22:H24)","v":0},null,null,{"$f":"SUM(K22:K24)","v":0},0,{"$f":"IF((H25)=0,\"\",(L25/H25))","v":""}]
[0,null,null,null,null,null,{"$f":"E4*E6","v":0},{"$f":"G26*F26","v":0},{"$f":"'17. Regulatory Charges'!$D$14","v":3.5999999999999999E-3},{"$f":"E4*E7","v":0},{"$f":"J26*I26","v":0},0,{"$f":"IF(ISERROR(L26/H26), \"\", L26/H26)","v":""}]
[0,null,null,null,null,null,{"$f":"E4*E6","v":0},0,{"$f":"'17. Regulatory Charges'!$D$15","v":2.0999999999999999E-3},{"$f":"E4*E7","v":0},0,0,""]
[0,null,null,null,null,null,1,0,{"$f":"'17. Regulatory Charges'!$D$16","v":0.25},1,0.25,0.25,""]
[0,null,null,null,null,{"$f":"IF('1. Information Sheet'!F26 = DATE(2016, 5, 1), (IF(ISERROR(FIND(\"RESIDENTIAL\", UPPER(E2))), 0.007, 0)), 0.007)","v":7.0000000000000001E-3},{"$f":"E4","v":0},0,{"$f":"IF(ISERROR(FIND(\"RESIDENTIAL\", UPPER(E2))), 0.007, 0)","v":7.0000000000000001E-3},{"$f":"E4","v":0},0,0,""]
[0,null,null,null,null,1.1000000000000001E-3,{"$f":"E4*E7","v":0},0,0,{"$f":"E4*E7","v":0},{"$f":"J30*I30","v":0},{"$f":"K30-H30","v":0},""]
[0,null,null,null,null,8.6999999999999994E-2,{"$f":"IF(AND(E4*12>=150000),0.65*E4*E6,0.65*E4)","v":0},0,8.6999999999999994E-2,{"$f":"IF(AND(E4*12>=150000),0.65*E4*E7,0.65*E4)","v":0},0,0,""]
[0,null,null,null,null,0.13200000000000001,{"$f":"IF(AND(E4*12>=150000),0.17*E4*E6,0.17*E4)","v":0},0,0.13200000000000001,{"$f":"IF(AND(E4*12>=150000),0.17*E4*E7,0.17*E4)","v":0},0,0,""]
[0,null,null,null,null,0.18,{"$f":"IF(AND(E4*12>=150000),0.18*E4*E6,0.18*E4)","v":0},0,0.18,{"$f":"IF(AND(E4*12>=150000),0.18*E4*E7,0.18*E4)","v":0},0,0,""]
[0,null,null,null,null,{"$f":"0.113","v":0.113},{"$f":"IF(AND(E4*12>=150000),E4*E6,E4)","v":0},{"$f":"G34*F34","v":0},{"$f":"F34","v":0.113},{"$f":"IF(AND(E4*12>=150000),E4*E7,E4)","v":0},{"$f":"J34*I34","v":0},0,""]
[0,null,null,null,null,{"$f":"0.113","v":0.113},{"$f":"IF(AND(E4*12>=150000),E4*E6,E4)","v":0},{"$f":"G35*F35","v":0},{"$f":"F35","v":0.113},{"$f":"IF(AND(E4*12>=150000),E4*E7,E4)","v":0},{"$f":"J35*I35","v":0},0,""]
[0]
[0,null,null,null,null,null,null,{"$f":"SUM(H26:H33,H25)","v":0},null,null,{"$f":"SUM(K26:K33,K25)","v":0.25},{"$f":"K37-H37","v":0.25},{"$f":"IF((H37)=0,\"\",(L37/H37))","v":""}]
[0,null,null,null,null,0.13,null,{"$f":"H37*F38","v":0},0.13,null,{"$f":"K37*I38","v":3.2500000000000001E-2},{"$f":"K38-H38","v":3.2500000000000001E-2},{"$f":"IF((H38)=0,\"\",(L38/H38))","v":""}]
[0,null,null,null,null,null,null,{"$f":"SUM(H37,H38)","v":0},null,null,{"$f":"K37+K38","v":0.28249999999999997},{"$f":"K39-H39","v":0.28249999999999997},{"$f":"IF((H39)=0,\"\",(L39/H39))","v":""}]
[0]
[0,null,null,null,null,null,null,{"$f":"SUM(H34,H26:H30,H25)","v":0},null,null,{"$f":"SUM(K34,K26:K30,K25)","v":0.25},{"$f":"K41-H41","v":0.25},{"$f":"IF((H41)=0,\"\",(L41/H41))","v":""}]
[0,null,null,null,null,0.13,null,{"$f":"H41*F42","v":0},0.13,null,{"$f":"K41*I42","v":3.2500000000000001E-2},{"$f":"K42-H42","v":3.2500000000000001E-2},{"$f":"IF((H42)=0,\"\",(L42/H42))","v":""}]
[0,null,null,null,null,null,null,{"$f":"SUM(H41,H42)","v":0},null,null,{"$f":"SUM(K41,K42)","v":0.28249999999999997},{"$f":"K43-H43","v":0.28249999999999997},{"$f":"IF((H43)=0,\"\",(L43/H43))","v":""}]
[0]
[0,null,null,null,null,null,null,{"$f":"SUM(H35,H26:H30,H25)","v":0},null,null,{"$f":"SUM(K35,K26:K30,K25)","v":0.25},{"$f":"K45-H45","v":0.25},{"$f":"IF((H45)=0,\"\",(L45/H45))","v":""}]
[0,null,null,null,null,0.13,null,{"$f":"H45*F46","v":0},0.13,null,{"$f":"K45*I46","v":3.2500000000000001E-2},{"$f":"K46-H46","v":3.2500000000000001E-2},{"$f":"IF((H46)=0,\"\",(L46/H46))","v":""}]
[0,null,null,null,null,null,null,{"$f":"SUM(H45,H46)","v":0},null,null,{"$f":"SUM(K45,K46)","v":0.28249999999999997},{"$f":"K47-H47","v":0.28249999999999997},{"$f":"IF((H47)=0,\"\",(L47/H47))","v":""}]
[0]

{"sheet":"20. Bill Impacts hidden","index":27,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}

{"sheet":"2016 Database","index":28,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}

{"sheet":"lists","index":29,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}

{"sheet":"Sheet2","index":30,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}

{"sheet":"Sheet3","index":31,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[],"read":"part_unreadable"}