{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Summary","I2 Class","I3 TB Data","I4 BO ASSETS","I6.1 Revenue","I8 Demand Data","E2 Allocators","O1 Revenue to cost|RR","O4 Summary by Class & Accounts","O6 Source Data for E2","E4 TB Allocation Details","E5 Reconciliation"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":3,"defined_names":15,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["Worksheet Description:"]
["I2 Class - Input tab for Domestic vs. Export split (this would apply to all worksheets of the model) no need to update for the purpose of the study"]
["I3 TB Data - Input tab for Rate Base and Revenue Requirement (no reclassification is required for the purpose of this study)"]
["I8 Demand Data - This is the IESO data for the following two reports: "]
[null,"HourlyImportExportSchedules_2002-2014"]
[null,"HourlyDemands_2002-2014"]
["E2 Allocators - Derived Allocators based on inputs in I8 (Demand Allocators) and O6 (Customer Allocators). The 4 allocators that are being used include CP12, GA, DOM, and INT"]
["O1 Revenue to cost|RR - The is where the actual ETS rate is derived ($/MWh). Total Revenue Requirement (Allocated to Export) / Total Export MWh"]
["O4 Summary by Class & Accounts - Each account that was previously entered in the I3 TB Data is broken into Domestic and Export based on an allocator that is assigned in E4 TB Allocation Details"]
["O6 Source Data for E2 - Links to O4 Summary by Class & Accounts"]
["E4 TB Allocation Details - Each account that was previously entered in the I3 TB Data is assigned an allocator"]
["E5 Reconciliation - Reconciliation"]

{"sheet":"I2 Class","index":1,"n_rows":39,"n_cols":17,"rows_kept":39,"cut":false,"hidden":false,"merged":[[8,2,8,6],[0,2,0,3],[15,0,16,1],[16,2,16,4],[14,2,14,4]]}
[]
[]
[]
[null,null," "]
[null,null,"Sheet I2 Class Selection",{"$f":"C17","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Please input the date on which this Run of the model was prepared or submitted"]
[]
[null,null,"Please provide summary identification of this Run"]
[null,null," "]
[]
[null,null,null,"Utility's Class Definition ","Current"]
[null,1,"Domestic",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,2,"Export",null,"YES",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,3,"Rate Class 1",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,4,"Rate class 2",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,5,"Rate class 3",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,6,"Rate class 4",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,7,"Rate class 5",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,8,"Rate class 6",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,9,"Rate class 7",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,10,"Rate class 8",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,11,"Rate class 9",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,12,"Rate class 1",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,13,"Rate class 2",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,14,"Rate class 3",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,15,"Rate class 4",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,16,"Rate class 5",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,17,"Rate class 6",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,18,"Rate class 7",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,19,"Rate class 8",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]
[null,20,"Rate class 9",null,"NO",null,null,null,null,null,null,null,null,null,null,null,"yes"]

{"sheet":"I3 TB Data","index":2,"n_rows":433,"n_cols":11,"rows_kept":433,"cut":false,"hidden":false,"merged":[[410,5,410,6],[15,7,15,8],[17,7,17,8],[14,7,14,8],[0,0,0,5],[1,1,1,5],[11,3,11,4],[12,3,12,4],[15,3,15,4],[13,3,13,4],[2,1,2,5],[7,1,7,5],[14,3,14,4],[16,3,16,4],[17,3,17,4]]}
[]
[]
[null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,{"$f":"'I2 Class'!C4","v":" "}]
[null,{"$f":"\"Sheet I3 Trial Balance Data \"","v":"Sheet I3 Trial Balance Data "}]
[]
[]
[null,"9. cel lF23",null,"Return on Deemed Equity"]
[null,"9. cell F19",null,"Income Taxes (Grossed up)"]
[null,"9. cell F22",null,"Deemed Interest Expense"]
[null,"9. cell F25",null,"Service Revenue Requirement ",null,1673795760.7627509,"From this Sheet","Differences?"]
[null,null,null,"Revenue Requirement to be Used in this model ($)",null,{"$f":"ROUND(F15,0)","v":1673795761},{"$f":"ROUND(F12+F13+F14+SUM(G120:G407),0)","v":1673795761},{"$f":"IF(ROUND(F16-G16,-1)=0,\"Rev Req Matches\", \"Rev Req does not match\")","v":"Rev Req Matches"},null,{"$f":"F16-G16","v":0}]
[null,"9. cell G19",null,"Rate Base ($)",null,12374471153.174879]
[null,null,null,"Rate Base to be Used in this model ($)",null,{"$f":"ROUND(F17,0)","v":12374471153},{"$f":"ROUND(SUM(G21:G47),0)","v":12374471153},{"$f":"IF(ROUND(F18-G18,-1)=0,\"Rate Base Matches\",\"Rate Base does not match\")","v":"Rate Base Matches"},null,{"$f":"F18-G18","v":0},{"$f":"J18*(100/15)","v":0}]
[]
[null,"Accounts",null,"Forecast Financial Statement","Model Adjustments","Reclassify accounts","Reclassified Balance"]
[null,"Rate Base - Network - Dedicated to Domestic",null,0,null,null,{"$f":"+D21+E21+F21","v":0},{"$f":"LEFT(B21,FIND(\"-\",B21)-2)","v":"Rate Base"}]
[null,"Rate Base - Network - Dedicated to Interconnect",null,77200842.219373554,null,null,77200842.219373554,"Rate Base"]
[null,"Rate Base - Network - Shared",null,6125612139.9021816,null,null,6125612139.9021816,"Rate Base"]
[null,"Rate Base - Line Connection - Dedicated to Domestic",null,1218809373.9093084,null,null,1218809373.9093084,"Rate Base"]
[null,"Rate Base - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Line Connection - Shared",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Transformer Connection - Dedicated to Domestic",null,3192637615.2736659,null,null,3192637615.2736659,"Rate Base"]
[null,"Rate Base - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Transformer Connection - Shared",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Network Dual Function Line - Shared",null,1190975215.6904933,null,null,1190975215.6904933,"Rate Base"]
[null,"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic",null,214019364.40868565,null,null,214019364.40868565,"Rate Base"]
[null,"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Generation Line Connection - Shared",null,292028170.14634776,null,null,292028170.14634776,"Rate Base"]
[null,"Rate Base - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Rate Base"]
[null,"Rate Base - Generation Transformation Connection - Shared",null,63188431.624824643,null,null,63188431.624824643,"Rate Base"]
[null,"Contributions and Grants - Credit",null,0,null,null,0,"Contributions and Grants"]
[null,"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment",null,0,null,null,0,"Accum. Amortization of Electric Utility Plant"]
[null,"Accumulated Amortization of Electric Utility Plant - Intangibles",null,0,null,null,0,"Accumulated Amortization of Electric Utility Plant"]
[null,"External Revenues - Network - Dedicated to Domestic",null,-31388755.765691202,null,null,{"$f":"+D48+E48+F48","v":-31388755.765691202},{"$f":"LEFT(B48,FIND(\"-\",B48)-2)","v":"External Revenues"}]
[null,"External Revenues - Network - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Network - Shared",null,0,null,null,{"$f":"+D50+E50+F50","v":0},"External Revenues"]
[null,"External Revenues - Line Connection - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Line Connection - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Transformer Connection - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Transformer Connection - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Wholesale Revenue Meter - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Network Dual Function Line - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Line Connection Dual Function Line - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Line Connection - Shared",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"External Revenues"]
[null,"External Revenues - Generation Transformation Connection - Shared",null,0,null,null,0,"External Revenues"]
[null,"Export Revenue Credit - Network - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Network - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Network - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Transformer Connection - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Transformer Connection - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Network Dual Function Line - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Line Connection - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Export Revenue Credit"]
[null,"Export Revenue Credit - Generation Transformation Connection - Shared",null,0,null,null,0,"Export Revenue Credit"]
[null,"LVSG Credit - Network - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Network - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Network - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Line Connection - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Line Connection - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Transformer Connection - Dedicated to Domestic",null,14786391.824305868,null,null,14786391.824305868,"LVSG Credit"]
[null,"LVSG Credit - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Transformer Connection - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Wholesale Revenue Meter - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Network Dual Function Line - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,{"$f":"+D112+E112+F112","v":0},{"$f":"LEFT(B112,FIND(\"-\",B112)-2)","v":"LVSG Credit"}]
[null,"LVSG Credit - Line Connection Dual Function Line - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Line Connection - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"LVSG Credit"]
[null,"LVSG Credit - Generation Transformation Connection - Shared",null,0,null,null,0,"LVSG Credit"]
[null,"OM&A - Network - Dedicated to Domestic",null,0,null,null,{"$f":"+D120+E120+F120","v":0},{"$f":"LEFT(B120,FIND(\"-\",B120)-2)","v":"OM&A"}]
[null,"OM&A - Network - Dedicated to Interconnect",null,1835901.1224755717,null,null,1835901.1224755717,"OM&A"]
[null,"OM&A - Network - Shared",null,145672221.70374474,null,null,145672221.70374474,"OM&A"]
[null,"OM&A - Line Connection - Dedicated to Domestic",null,33536121.112165619,null,null,33536121.112165619,"OM&A"]
[null,"OM&A - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Line Connection - Shared",null,0,null,null,0,"OM&A"]
[null,"OM&A - Transformer Connection - Dedicated to Domestic",null,88210968.238348782,null,null,88210968.238348782,"OM&A"]
[null,"OM&A - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Transformer Connection - Shared",null,0,null,null,0,"OM&A"]
[null,"OM&A - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"OM&A"]
[null,"OM&A - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Wholesale Revenue Meter - Shared",null,0,null,null,0,"OM&A"]
[null,"OM&A - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"OM&A"]
[null,"OM&A - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Network Dual Function Line - Shared",null,26939742.8551463,null,null,26939742.8551463,"OM&A"]
[null,"OM&A - Line Connection Dual Function Line - Dedicated to Domestic",null,4270712.0864085294,null,null,4270712.0864085294,"OM&A"]
[null,"OM&A - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Line Connection Dual Function Line - Shared",null,0,null,null,0,"OM&A"]
[null,"OM&A - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"OM&A"]
[null,"OM&A - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Generation Line Connection - Shared",null,4094843.1002011825,null,null,4094843.1002011825,"OM&A"]
[null,"OM&A - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"OM&A"]
[null,"OM&A - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"OM&A"]
[null,"OM&A - Generation Transformation Connection - Shared",null,3132835.5569652482,null,null,3132835.5569652482,"OM&A"]
[null,"Other Taxes (Grants in Lieu) - Network - Dedicated to Domestic",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Network - Dedicated to Interconnect",null,425132.62948683195,null,null,425132.62948683195,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Network - Shared",null,33732761.474971972,null,null,33732761.474971972,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Domestic",null,6709874.0570049323,null,null,6709874.0570049323,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection - Shared",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Domestic",null,17576177.4377882,null,null,17576177.4377882,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Transformer Connection - Shared",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Network Dual Function Line - Shared",null,6559090.2564980946,null,null,6559090.2564980946,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Domestic",null,1178914.4274190664,null,null,1178914.4274190664,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Line Connection - Shared",null,1609350.0670886321,null,null,1609350.0670886321,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Other Taxes (Grants in Lieu)"]
[null,"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Shared",null,347283.32974228781,null,null,347283.32974228781,"Other Taxes (Grants in Lieu)"]
[null,"Depreciation on fixed assets - Network - Dedicated to Domestic",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Network - Dedicated to Interconnect",null,2641698.3050764794,null,null,2641698.3050764794,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Network - Shared",null,209609361.01646078,null,null,209609361.01646078,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Line Connection - Dedicated to Domestic",null,36683013.189493634,null,null,36683013.189493634,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Line Connection - Shared",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Transformer Connection - Dedicated to Domestic",null,124342153.14685099,null,null,124342153.14685099,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Transformer Connection - Shared",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Network Dual Function Line - Shared",null,30454794.074664291,null,null,30454794.074664291,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Domestic",null,5464824.9661665149,null,null,5464824.9661665149,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,{"$f":"+D184+E184+F184","v":0},{"$f":"LEFT(B184,FIND(\"-\",B184)-2)","v":"Depreciation on fixed assets"}]
[null,"Depreciation on fixed assets - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Line Connection - Shared",null,9277374.402410483,null,null,9277374.402410483,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Depreciation on fixed assets"]
[null,"Depreciation on fixed assets - Generation Transformation Connection - Shared",null,2546341.7250359226,null,null,2546341.7250359226,"Depreciation on fixed assets"]
[null,"Capitalized Depreciation - Network - Dedicated to Domestic",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Network - Dedicated to Interconnect",null,-82990.027207291569,null,null,-82990.027207291569,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Network - Shared",null,-6584963.3700527614,null,null,-6584963.3700527614,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection - Dedicated to Domestic",null,-1287116.3013332589,null,null,-1287116.3013332589,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection - Shared",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Transformer Connection - Dedicated to Domestic",null,-3480634.4798783856,null,null,-3480634.4798783856,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Transformer Connection - Shared",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Network Dual Function Line - Shared",null,-1260342.6437507444,null,null,-1260342.6437507444,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Domestic",null,-226719.05163340151,null,null,-226719.05163340151,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Line Connection - Shared",null,-312973.27572539361,null,null,-312973.27572539361,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Capitalized Depreciation"]
[null,"Capitalized Depreciation - Generation Transformation Connection - Shared",null,-69921.702714439671,null,null,-69921.702714439671,"Capitalized Depreciation"]
[null,"Asset Removal Costs - Network - Dedicated to Domestic",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Network - Dedicated to Interconnect",null,337595.85202186595,null,null,337595.85202186595,"Asset Removal Costs"]
[null,"Asset Removal Costs - Network - Shared",null,26787029.649876054,null,null,26787029.649876054,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection - Dedicated to Domestic",null,5235871.5742372535,null,null,5235871.5742372535,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection - Shared",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Transformer Connection - Dedicated to Domestic",null,14158903.212264368,null,null,14158903.212264368,"Asset Removal Costs"]
[null,"Asset Removal Costs - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Transformer Connection - Shared",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Network Dual Function Line - Shared",null,5126958.7801646134,null,null,5126958.7801646134,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Domestic",null,922272.39803872234,null,null,922272.39803872234,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Line Connection - Shared",null,1273146.7049007716,null,null,1273146.7049007716,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Asset Removal Costs"]
[null,"Asset Removal Costs - Generation Transformation Connection - Shared",null,284435.10138561443,null,null,284435.10138561443,"Asset Removal Costs"]
[null,"OPEB amortization - Network - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Network - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Network - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Transformer Connection - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Transformer Connection - Shared",null,0,null,null,{"$f":"+D248+E248+F248","v":0},{"$f":"LEFT(B248,FIND(\"-\",B248)-2)","v":"OPEB amortization"}]
[null,"OPEB amortization - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Wholesale Revenue Meter - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Network Dual Function Line - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Line Connection Dual Function Line - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Line Connection - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"OPEB amortization"]
[null,"OPEB amortization - Generation Transformation Connection - Shared",null,0,null,null,0,"OPEB amortization"]
[null,"Other amortization - Network - Dedicated to Domestic",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Network - Dedicated to Interconnect",null,79631.878266098109,null,null,79631.878266098109,"Other amortization"]
[null,"Other amortization - Network - Shared",null,6318506.2002809513,null,null,6318506.2002809513,"Other amortization"]
[null,"Other amortization - Line Connection - Dedicated to Domestic",null,1256831.0146723676,null,null,1256831.0146723676,"Other amortization"]
[null,"Other amortization - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Line Connection - Shared",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Transformer Connection - Dedicated to Domestic",null,3292205.5966363829,null,null,3292205.5966363829,"Other amortization"]
[null,"Other amortization - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Transformer Connection - Shared",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Network Dual Function Line - Shared",null,1228587.5997621692,null,null,1228587.5997621692,"Other amortization"]
[null,"Other amortization - Line Connection Dual Function Line - Dedicated to Domestic",null,220823.2529309766,null,null,220823.2529309766,"Other amortization"]
[null,"Other amortization - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Generation Line Connection - Shared",null,301448.44159487943,null,null,301448.44159487943,"Other amortization"]
[null,"Other amortization - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Other amortization"]
[null,"Other amortization - Generation Transformation Connection - Shared",null,65049.873662401769,null,null,65049.873662401769,"Other amortization"]
[null,"Return on Debt - Network - Dedicated to Domestic",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Network - Dedicated to Interconnect",null,2062231.5856987247,null,null,2062231.5856987247,"Return on Debt"]
[null,"Return on Debt - Network - Shared",null,163630738.64854449,null,null,163630738.64854449,"Return on Debt"]
[null,"Return on Debt - Line Connection - Dedicated to Domestic",null,32557509.938547119,null,null,32557509.938547119,"Return on Debt"]
[null,"Return on Debt - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Line Connection - Shared",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Transformer Connection - Dedicated to Domestic",null,85283501.353498966,null,null,85283501.353498966,"Return on Debt"]
[null,"Return on Debt - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Transformer Connection - Shared",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Network Dual Function Line - Shared",null,31813988.513261799,null,null,31813988.513261799,"Return on Debt"]
[null,"Return on Debt - Line Connection Dual Function Line - Dedicated to Domestic",null,5717003.6044502938,null,null,5717003.6044502938,"Return on Debt"]
[null,"Return on Debt - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Generation Line Connection - Shared",null,7800817.958414319,null,null,7800817.958414319,"Return on Debt"]
[null,"Return on Debt - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Debt"]
[null,"Return on Debt - Generation Transformation Connection - Shared",null,1687924.325711261,null,null,1687924.325711261,"Return on Debt"]
[null,"Return on Equity - Network - Dedicated to Domestic",null,0,null,null,{"$f":"+D312+E312+F312","v":0},{"$f":"LEFT(B312,FIND(\"-\",B312)-2)","v":"Return on Equity"}]
[null,"Return on Equity - Network - Dedicated to Interconnect",null,2773040.3105684659,null,null,2773040.3105684659,"Return on Equity"]
[null,"Return on Equity - Network - Shared",null,220030881.82104743,null,null,220030881.82104743,"Return on Equity"]
[null,"Return on Equity - Line Connection - Dedicated to Domestic",null,43779412.602069564,null,null,43779412.602069564,"Return on Equity"]
[null,"Return on Equity - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Line Connection - Shared",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Transformer Connection - Dedicated to Domestic",null,114678966.57180914,null,null,114678966.57180914,"Return on Equity"]
[null,"Return on Equity - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Transformer Connection - Shared",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Network Dual Function Line - Shared",null,42779614.665510975,null,null,42779614.665510975,"Return on Equity"]
[null,"Return on Equity - Line Connection Dual Function Line - Dedicated to Domestic",null,7687536.9191062078,null,null,7687536.9191062078,"Return on Equity"]
[null,"Return on Equity - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Generation Line Connection - Shared",null,10489599.133338835,null,null,10489599.133338835,"Return on Equity"]
[null,"Return on Equity - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Return on Equity"]
[null,"Return on Equity - Generation Transformation Connection - Shared",null,2269717.0525591173,null,null,2269717.0525591173,"Return on Equity"]
[null,"Income Tax - Network - Dedicated to Domestic",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Network - Dedicated to Interconnect",null,301443.33171411359,null,null,301443.33171411359,"Income Tax"]
[null,"Income Tax - Network - Shared",null,23918455.798622739,null,null,23918455.798622739,"Income Tax"]
[null,"Income Tax - Line Connection - Dedicated to Domestic",null,4759040.8062078776,null,null,4759040.8062078776,"Income Tax"]
[null,"Income Tax - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Line Connection - Shared",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Transformer Connection - Dedicated to Domestic",null,12466176.430681242,null,null,12466176.430681242,"Income Tax"]
[null,"Income Tax - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Transformer Connection - Shared",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Network Dual Function Line - Shared",null,4650357.7770111859,null,null,4650357.7770111859,"Income Tax"]
[null,"Income Tax - Line Connection Dual Function Line - Dedicated to Domestic",null,835673.6585252072,null,null,835673.6585252072,"Income Tax"]
[null,"Income Tax - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Generation Line Connection - Shared",null,1140271.8161175703,null,null,1140271.8161175703,"Income Tax"]
[null,"Income Tax - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Income Tax"]
[null,"Income Tax - Generation Transformation Connection - Shared",null,246729.57971948868,null,null,246729.57971948868,"Income Tax"]
[null,"Capital Tax - Network - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Network - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Network - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Line Connection - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Line Connection - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Transformer Connection - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Transformer Connection - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Wholesale Revenue Meter - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Network Dual Function Line - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,{"$f":"+D376+E376+F376","v":0},{"$f":"LEFT(B376,FIND(\"-\",B376)-2)","v":"Capital Tax"}]
[null,"Capital Tax - Line Connection Dual Function Line - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Line Connection - Shared",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"Capital Tax"]
[null,"Capital Tax - Generation Transformation Connection - Shared",null,0,null,null,0,"Capital Tax"]
[null,"AFUDC - Network - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Network - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Network - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Transformer Connection - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Transformer Connection - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Transformer Connection - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Wholesale Revenue Meter - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Wholesale Revenue Meter - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Wholesale Revenue Meter - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Network Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Network Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Network Dual Function Line - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection Dual Function Line - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection Dual Function Line - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Line Connection Dual Function Line - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Line Connection - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Line Connection - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Line Connection - Shared",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Transformation Connection - Dedicated to Domestic",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Transformation Connection - Dedicated to Interconnect",null,0,null,null,0,"AFUDC"]
[null,"AFUDC - Generation Transformation Connection - Shared",null,0,null,null,0,"AFUDC"]
[]
[null,null,null,null,null,{"$f":"SUM(F21:F407)","v":0}]
[]
[null,null,null,null,null,{"$f":"IF(ROUND(F409,-1) = 0,\"Reclassification Equals to Zero.  O.K. to Proceed.\",\"Reclassification has not been done correctly as the total does not add to zero\")","v":"Reclassification Equals to Zero.  O.K. to Proceed."}]
[]
[null,"Grouped Accounts",null,"Financial Statement","Reclassified Balance"]
[null,{"$f":"H21","v":"Rate Base"},null,{"$f":"SUMIF($H$21:$H$407, B414, $D$21:$D$407)","v":12374471153.174879},{"$f":"SUMIF($H$21:$H$407, B414, $G$21:$G$407)","v":12374471153.174879}]
[null,{"$f":"H45","v":"Contributions and Grants"},null,0,0]
[null,{"$f":"H46","v":"Accum. Amortization of Electric Utility Plant"},null,0,0]
[null,{"$f":"H47","v":"Accumulated Amortization of Electric Utility Plant"},null,0,0]
[null,{"$f":"H48","v":"External Revenues"},null,-31388755.765691202,-31388755.765691202]
[null,{"$f":"H72","v":"Export Revenue Credit"},null,0,0]
[null,{"$f":"H96","v":"LVSG Credit"},null,14786391.824305868,14786391.824305868]
[null,{"$f":"H120","v":"OM&A"},null,307693345.77545595,307693345.77545595]
[null,{"$f":"H144","v":"Other Taxes (Grants in Lieu)"},null,68138583.680000022,68138583.680000022]
[null,{"$f":"H168","v":"Depreciation on fixed assets"},null,421019560.82615906,421019560.82615906]
[null,{"$f":"H192","v":"Capitalized Depreciation"},null,-13305660.852295676,-13305660.852295676]
[null,{"$f":"H216","v":"Asset Removal Costs"},null,54126213.272889264,54126213.272889264]
[null,{"$f":"H240","v":"OPEB amortization"},null,0,0]
[null,{"$f":"H264","v":"Other amortization"},null,12763083.857806226,12763083.857806226]
[null,{"$f":"H288","v":"Return on Debt"},null,330553715.92812699,330553715.92812699]
[null,{"$f":"H312","v":"Return on Equity"},null,444488769.07600963,444488769.07600963]
[null,{"$f":"H336","v":"Income Tax"},null,48318149.19859942,48318149.19859942]
[null,{"$f":"H360","v":"Capital Tax"},null,0,0]
[null,{"$f":"H384","v":"AFUDC"},null,0,0]
[null,"Total",null,{"$f":"SUM(D414:D432)","v":14031664549.996246},{"$f":"SUM(E414:E432)","v":14031664549.996246}]

{"sheet":"I4 BO ASSETS","index":3,"n_rows":59,"n_cols":13,"rows_kept":59,"cut":false,"hidden":true,"merged":[[11,0,11,1],[8,2,8,3],[0,0,0,2],[1,1,1,2],[2,1,2,2],[3,1,3,2],[13,8,13,11],[13,2,13,7],[14,2,14,7],[45,0,45,1],[13,1,14,1]]}
[]
[]
[]
[null,{"$f":"'I2 Class'!C4","v":" "}]
[null,{"$f":"\"Sheet I4 Break Out Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet I4 Break Out Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
["Enter Net Fixed Assets from the Revenue Requirement Work Form, Rate Base sheet, cell G15"]
[]
[null,"RATE BASE AND DISTRIBUTION ASSETS","BALANCE SHEET ITEMS",null,null,null,null,null,"EXPENSE ITEMS"]
[null,null,null,null,null,null,null,null,5705,5710,5715,5720]
[null,"Description","Break out Functions","Contributed Capital - 1995","Accumulated Depreciation - 2105 Capital Contribution ","Accumulated Depreciation - 2105 Fixed Assets Only","Accumulated Depreciation - 2120","Asset net of Accumulated Depreciation and Contributed Capital","Amortization Expense - Property, Plant, and Equipment","Amortization of Limited Term Electric Plant","Amortization of Intangibles and Other Electric Plant","Amortization of Electric Plant Acquisition Adjustments"]
[null,{"$f":"'I3 TB Data'!B21","v":"Rate Base - Network - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G21","v":0},null,null,null,null,{"$f":"C17+D17+E17+F17+G17","v":0}]
[null,{"$f":"'I3 TB Data'!B22","v":"Rate Base - Network - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G22","v":77200842.219373554},null,null,null,null,{"$f":"C18+D18+E18+F18+G18","v":77200842.219373554}]
[null,{"$f":"'I3 TB Data'!B23","v":"Rate Base - Network - Shared"},{"$f":"+'I3 TB Data'!G23","v":6125612139.9021816},null,null,null,null,{"$f":"C19+D19+E19+F19+G19","v":6125612139.9021816}]
[null,{"$f":"'I3 TB Data'!B24","v":"Rate Base - Line Connection - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G24","v":1218809373.9093084},null,null,null,null,{"$f":"C20+D20+E20+F20+G20","v":1218809373.9093084}]
[null,{"$f":"'I3 TB Data'!B25","v":"Rate Base - Line Connection - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G25","v":0},null,null,null,null,{"$f":"C21+D21+E21+F21+G21","v":0}]
[null,{"$f":"'I3 TB Data'!B26","v":"Rate Base - Line Connection - Shared"},{"$f":"+'I3 TB Data'!G26","v":0},null,null,null,null,{"$f":"C22+D22+E22+F22+G22","v":0}]
[null,{"$f":"'I3 TB Data'!B27","v":"Rate Base - Transformer Connection - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G27","v":3192637615.2736659},null,null,null,null,3192637615.2736659]
[null,{"$f":"'I3 TB Data'!B28","v":"Rate Base - Transformer Connection - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G28","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B29","v":"Rate Base - Transformer Connection - Shared"},{"$f":"+'I3 TB Data'!G29","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B30","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G30","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B31","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G31","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B32","v":"Rate Base - Wholesale Revenue Meter - Shared"},{"$f":"+'I3 TB Data'!G32","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B33","v":"Rate Base - Network Dual Function Line - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G33","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B34","v":"Rate Base - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G34","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B35","v":"Rate Base - Network Dual Function Line - Shared"},{"$f":"+'I3 TB Data'!G35","v":1190975215.6904933},null,null,null,null,1190975215.6904933]
[null,{"$f":"'I3 TB Data'!B36","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G36","v":214019364.40868565},null,null,null,null,214019364.40868565]
[null,{"$f":"'I3 TB Data'!B37","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G37","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B38","v":"Rate Base - Line Connection Dual Function Line - Shared"},{"$f":"+'I3 TB Data'!G38","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B39","v":"Rate Base - Generation Line Connection - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G39","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B40","v":"Rate Base - Generation Line Connection - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G40","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B41","v":"Rate Base - Generation Line Connection - Shared"},{"$f":"+'I3 TB Data'!G41","v":292028170.14634776},null,null,null,null,292028170.14634776]
[null,{"$f":"'I3 TB Data'!B42","v":"Rate Base - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"+'I3 TB Data'!G42","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B43","v":"Rate Base - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"+'I3 TB Data'!G43","v":0},null,null,null,null,0]
[null,{"$f":"'I3 TB Data'!B44","v":"Rate Base - Generation Transformation Connection - Shared"},{"$f":"+'I3 TB Data'!G44","v":63188431.624824643},null,null,null,null,63188431.624824643]
[]
[null,"Total",{"$f":"SUM(C17:C40)","v":12374471153.174879},0,0,0,0,12374471153.174879,{"$f":"SUM(I31:I40)","v":0},{"$f":"SUM(J31:J40)","v":0},{"$f":"SUM(K31:K40)","v":0},{"$f":"SUM(L31:L40)","v":0}]
[null,"SUB TOTAL from I3",{"$f":"+SUM('I3 TB Data'!G21:G44)","v":12374471153.174879}]
[null,"I3 Directly Allocated",{"$f":"'I3 TB Data'!#REF!","v":{"$error":"#REF!"}}]
[null,"Grand Total",{"$f":"+SUM('I3 TB Data'!G21:G44)","v":12374471153.174879},{"$f":"D42","v":0},{"$f":"E42","v":0},{"$f":"F42","v":0},0,12374471153.174879,0,0,0,0]
["To be Prorated"]
[null," "]
[null,"Contributed Capital - 1995",{"$f":"ROUND('I3 TB Data'!G45,0)","v":0},{"$f":"-D42","v":0},{"$f":"IF(ROUND(C48-D45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Accumulated Depreciation - 2105",{"$f":"ROUND('I3 TB Data'!G46,0)","v":0},null,null,{"$f":"-E42-F42","v":0},{"$f":"IF(ROUND(C49-E45-F45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Accumulated Depreciation - 2120",{"$f":"ROUND('I3 TB Data'!G47,0)","v":0},null,null,null,{"$f":"-G42","v":0},{"$f":"IF(ROUND(C50-G45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Total",{"$f":"+SUM(C48:C50)","v":0}]
[null,"Net Assets",{"$f":"+C45+C51","v":12374471153.174879},{"$f":"IF((ROUND(C52-C12,-1))<>0,\"Net Fixed Assets Do Not Match\",\"Net Fixed Assets Match\")","v":"Net Fixed Assets Do Not Match"}]
[]
["Amortization Expenses"]
[null,"Amortization Expense - Property, Plant, and Equipment",null,null,null,null,null,null,{"$f":"-I42","v":0},{"$f":"IF(ROUND(C55-I45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Amortization of Limited Term Electric Plant",null,null,null,null,null,null,null,{"$f":"-J42","v":0},{"$f":"IF(ROUND(C56-J45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Amortization of Intangibles and Other Electric Plant",null,null,null,null,null,null,null,null,{"$f":"-K42","v":0},{"$f":"IF(ROUND(C57-K45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Amortization of Electric Plant Acquisition Adjustments",null,null,null,null,null,null,null,null,null,{"$f":"-L42","v":0},{"$f":"IF(ROUND(C58-L45,-1)<>0,\"Error out of balance\",\"Balanced\")","v":"Balanced"}]
[null,"Total Amortization Expense",{"$f":"+SUM(C55:C58)","v":0}]

{"sheet":"I6.1 Revenue","index":4,"n_rows":41,"n_cols":23,"rows_kept":41,"cut":false,"hidden":true,"merged":[[47,0,47,1],[46,0,46,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[22,0,23,0],[22,1,23,22]]}
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}}]
[{"$f":"\"Sheet I6.1 Revenue Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet I6.1 Revenue Worksheet  -  "}]
[]
[]
[]
[]
["Total kWhs from Load Forecast"]
[]
[]
["Total kWs from Load Forecast"]
[]
[]
["Deficiency/sufficiency  ( RRWF 8. cell F51)"]
[]
[]
["Miscellaneous Revenue (RRWF 5. cell F48)"]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"ID","Total",{"$f":"IF('I2 Class'!$D20=\"\",'I2 Class'!$C20,'I2 Class'!$D20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D21=\"\",'I2 Class'!$C21,'I2 Class'!$D21)","v":"Export"},{"$f":"IF('I2 Class'!$D22=\"\",'I2 Class'!$C22,'I2 Class'!$D22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D23=\"\",'I2 Class'!$C23,'I2 Class'!$D23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D24=\"\",'I2 Class'!$C24,'I2 Class'!$D24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D25=\"\",'I2 Class'!$C25,'I2 Class'!$D25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D26=\"\",'I2 Class'!$C26,'I2 Class'!$D26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D27=\"\",'I2 Class'!$C27,'I2 Class'!$D27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D28=\"\",'I2 Class'!$C28,'I2 Class'!$D28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D29=\"\",'I2 Class'!$C29,'I2 Class'!$D29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D30=\"\",'I2 Class'!$C30,'I2 Class'!$D30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D31=\"\",'I2 Class'!$C31,'I2 Class'!$D31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D32=\"\",'I2 Class'!$C32,'I2 Class'!$D32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D33=\"\",'I2 Class'!$C33,'I2 Class'!$D33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D34=\"\",'I2 Class'!$C34,'I2 Class'!$D34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D35=\"\",'I2 Class'!$C35,'I2 Class'!$D35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D36=\"\",'I2 Class'!$C36,'I2 Class'!$D36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D37=\"\",'I2 Class'!$C37,'I2 Class'!$D37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D38=\"\",'I2 Class'!$C38,'I2 Class'!$D38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D39=\"\",'I2 Class'!$C39,'I2 Class'!$D39)","v":"Rate class 9"}]
["Billing Data"]
[]
["Forecast kWh","CEN",{"$f":"IF(ROUND(SUM(D25:W25),0)=ROUND(B10,0),SUM(D25:W25),\"Error\")","v":0}]
["Forecast kW","CDEM",{"$f":"IF(ROUND(SUM(D26:W26),0)=ROUND(B13,0),SUM(D26:W26),\"Error\")","v":0}]
["Forecast kW, included in CDEM, of customers receiving line transformer allowance",null,{"$f":"+SUM(D27:W27)","v":0}]
["Optional - Forecast kWh, included in CEN, from customers that receive a line transformation allowance on a kWh basis.  In most cases this will not be applicable and will be left blank.",null,{"$f":"+SUM(D28:W28)","v":0}]
["KWh excluding KWh from Wholesale Market Participants","CEN EWMP",{"$f":"+SUM(D29:W29)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"M25","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["Existing Monthly Charge"]
["Existing Distribution kWh Rate"]
["Existing Distribution kW Rate"]
["Existing TOA Rate"]
["Additional Charges"]
[]
["Distribution Revenue from Rates",null,{"$f":"SUM(D39:W39)","v":{"$error":"#REF!"}},{"$f":"D34*D25+D35*D26+D33*MAX(#REF!,#REF!,#REF!)*12+D37","v":{"$error":"#REF!"}},{"$f":"E34*E25+E35*E26+E33*MAX(#REF!,#REF!,#REF!)*12+E37","v":{"$error":"#REF!"}},{"$f":"F34*F26+F35*F26+F33*MAX(#REF!,#REF!,#REF!)*12+F37","v":{"$error":"#REF!"}},{"$f":"G34*G26+G35*G26+G33*MAX(#REF!,#REF!,#REF!)*12+G37","v":{"$error":"#REF!"}},{"$f":"H34*H25+H35*H26+H33*MAX(#REF!,#REF!,#REF!)*12+H37","v":{"$error":"#REF!"}},{"$f":"I34*I25+I35*I26+I33*MAX(#REF!,#REF!,#REF!)*12+I37","v":{"$error":"#REF!"}},{"$f":"J34*J26+J35*J26+J33*MAX(#REF!,#REF!,#REF!)*12+J37","v":{"$error":"#REF!"}},{"$f":"K34*K26+K35*K26+K33*MAX(#REF!,#REF!,#REF!)*12+K37","v":{"$error":"#REF!"}},{"$f":"L34*L25+L35*L26+L33*MAX(#REF!,#REF!,#REF!)*12+L37","v":{"$error":"#REF!"}},{"$f":"M34*M25+M35*M26+M33*MAX(#REF!,#REF!,#REF!)*12+M37","v":{"$error":"#REF!"}},{"$f":"N34*N25+N35*N26+N33*MAX(#REF!,#REF!,#REF!)*12+N37","v":{"$error":"#REF!"}},{"$f":"O34*O25+O35*O26+O33*MAX(#REF!,#REF!,#REF!)*12+O37","v":{"$error":"#REF!"}},{"$f":"P34*P25+P35*P26+P33*MAX(#REF!,#REF!,#REF!)*12+P37","v":{"$error":"#REF!"}},{"$f":"Q34*Q25+Q35*Q26+Q33*MAX(#REF!,#REF!,#REF!)*12+Q37","v":{"$error":"#REF!"}},{"$f":"R34*R25+R35*R26+R33*MAX(#REF!,#REF!,#REF!)*12+R37","v":{"$error":"#REF!"}},{"$f":"S34*S25+S35*S26+S33*MAX(#REF!,#REF!,#REF!)*12+S37","v":{"$error":"#REF!"}},{"$f":"T34*T25+T35*T26+T33*MAX(#REF!,#REF!,#REF!)*12+T37","v":{"$error":"#REF!"}},{"$f":"U34*U25+U35*U26+U33*MAX(#REF!,#REF!,#REF!)*12+U37","v":{"$error":"#REF!"}},{"$f":"V34*V25+V35*V26+V33*MAX(#REF!,#REF!,#REF!)*12+V37","v":{"$error":"#REF!"}},{"$f":"W34*W25+W35*W26+W33*MAX(#REF!,#REF!,#REF!)*12+W37","v":{"$error":"#REF!"}}]
["Transformer Ownership Allowance",null,{"$f":"+SUM(D40:W40)","v":0},{"$f":"D27*D36","v":0},{"$f":"E27*E36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Net Class Revenue","CREV",{"$f":"+SUM(D41:W41)","v":{"$error":"#REF!"}},{"$f":"D39-D40","v":{"$error":"#REF!"}},{"$f":"E39-E40","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]

{"sheet":"I8 Demand Data","index":5,"n_rows":50,"n_cols":23,"rows_kept":50,"cut":false,"hidden":false,"merged":[[18,0,18,1],[19,0,19,1],[30,0,30,1],[38,0,38,1],[23,0,23,1],[24,0,24,1],[25,0,25,1],[26,0,26,1],[32,0,32,1],[16,0,16,1],[17,0,17,1],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[13,0,13,1],[14,0,14,1]]}
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet I8 Demand Data Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet I8 Demand Data Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
["CP TEST RESULTS"]
["NCP TEST RESULTS"]
[]
["Co-incident Peak",null,"Indicator"]
["1  CP",null,"CP 1"]
["4 CP",null,"CP 4"]
["12 CP",null,"CP 12"]
[]
["4 NCP",null,"NCP 4"]
["12 NCP",null,"NCP 12"]
["Non-co-incident Peak",null,"Indicator"]
["1 NCP",null,"NCP 1 "]
["4 NCP",null,"NCP 4"]
["12 NCP",null,"NCP 12"]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Customer Classes",null,"Total",{"$f":"IF('I2 Class'!$D$20=\"\",'I2 Class'!$C$20,'I2 Class'!$D$20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D$21=\"\",'I2 Class'!$C$21,'I2 Class'!$D$21)","v":"Export"},{"$f":"IF('I2 Class'!$D$22=\"\",'I2 Class'!$C$22,'I2 Class'!$D$22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D$23=\"\",'I2 Class'!$C$23,'I2 Class'!$D$23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$24=\"\",'I2 Class'!$C$24,'I2 Class'!$D$24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$25=\"\",'I2 Class'!$C$25,'I2 Class'!$D$25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$26=\"\",'I2 Class'!$C$26,'I2 Class'!$D$26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$27=\"\",'I2 Class'!$C$27,'I2 Class'!$D$27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$28=\"\",'I2 Class'!$C$28,'I2 Class'!$D$28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$29=\"\",'I2 Class'!$C$29,'I2 Class'!$D$29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$30=\"\",'I2 Class'!$C$30,'I2 Class'!$D$30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D$31=\"\",'I2 Class'!$C$31,'I2 Class'!$D$31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D$32=\"\",'I2 Class'!$C$32,'I2 Class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$33=\"\",'I2 Class'!$C$33,'I2 Class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$34=\"\",'I2 Class'!$C$34,'I2 Class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$35=\"\",'I2 Class'!$C$35,'I2 Class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$36=\"\",'I2 Class'!$C$36,'I2 Class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$37=\"\",'I2 Class'!$C$37,'I2 Class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$38=\"\",'I2 Class'!$C$38,'I2 Class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$39=\"\",'I2 Class'!$C$39,'I2 Class'!$D$39)","v":"Rate class 9"}]
[]
["Volume"]
[]
["MWh","MWh",{"$f":"SUM(D35:W35)","v":155786779.6311937},135504387.66666666,20282391.964527026]
[]
["Peak MWh","PMWh",{"$f":"SUM(D37:W37)","v":0}]
[]
["CO-INCIDENT PEAK"]
[]
["1 CP","CP1",{"$f":"SUM(D41:W41)","v":0}]
[]
["4 CP","CP4",{"$f":"SUM(D43:W43)","v":0}]
[]
["12 CP","CP12",{"$f":"SUM(D45:W45)","v":266872},241536,25336]
[]
["High 5","High5",{"$f":"SUM(D47:W47)","v":0},{"$f":"'[2]Allocator Creation'!$AA$28","v":0},{"$f":"'[2]Allocator Creation'!$Z$28","v":0}]
[]
[null,null,null,null,"Values are not used"]
[null,null,null,null,"Values Used"]

{"sheet":"E2 Allocators","index":6,"n_rows":55,"n_cols":23,"rows_kept":55,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet E2 Allocator Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet E2 Allocator Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Explanation","ID and Factors","Total",{"$f":"IF('I2 Class'!$D$20=\"\",'I2 Class'!$C$20,'I2 Class'!$D$20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D$21=\"\",'I2 Class'!$C$21,'I2 Class'!$D$21)","v":"Export"},{"$f":"IF('I2 Class'!$D$22=\"\",'I2 Class'!$C$22,'I2 Class'!$D$22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D$23=\"\",'I2 Class'!$C$23,'I2 Class'!$D$23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$24=\"\",'I2 Class'!$C$24,'I2 Class'!$D$24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$25=\"\",'I2 Class'!$C$25,'I2 Class'!$D$25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$26=\"\",'I2 Class'!$C$26,'I2 Class'!$D$26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$27=\"\",'I2 Class'!$C$27,'I2 Class'!$D$27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$28=\"\",'I2 Class'!$C$28,'I2 Class'!$D$28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$29=\"\",'I2 Class'!$C$29,'I2 Class'!$D$29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$30=\"\",'I2 Class'!$C$30,'I2 Class'!$D$30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D$31=\"\",'I2 Class'!$C$31,'I2 Class'!$D$31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D$32=\"\",'I2 Class'!$C$32,'I2 Class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$33=\"\",'I2 Class'!$C$33,'I2 Class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$34=\"\",'I2 Class'!$C$34,'I2 Class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$35=\"\",'I2 Class'!$C$35,'I2 Class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$36=\"\",'I2 Class'!$C$36,'I2 Class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$37=\"\",'I2 Class'!$C$37,'I2 Class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$38=\"\",'I2 Class'!$C$38,'I2 Class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$39=\"\",'I2 Class'!$C$39,'I2 Class'!$D$39)","v":"Rate class 9"}]
[]
["Demand Allocators"]
[]
["1 cp","CP1",{"$f":"IF(+SUM(D19:W19)=0,\"-\",+SUM(D19:W19))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D41/'I8 Demand Data'!$C41),\"0\",('I8 Demand Data'!D41/'I8 Demand Data'!$C41))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E41/'I8 Demand Data'!$C41),\"0\",('I8 Demand Data'!E41/'I8 Demand Data'!$C41))","v":"0"}]
[]
["4 cp","CP4",{"$f":"IF(+SUM(D21:W21)=0,\"-\",+SUM(D21:W21))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!D43/'I8 Demand Data'!$C43))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E43/'I8 Demand Data'!$C43),\"0\",('I8 Demand Data'!E43/'I8 Demand Data'!$C43))","v":"0"}]
[]
["12 cp","CP12",{"$f":"IF(+SUM(D23:W23)=0,\"-\",+SUM(D23:W23))","v":1},{"$f":"IF(ISERROR('I8 Demand Data'!D45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!D45/'I8 Demand Data'!$C45))","v":0.90506310141191282},{"$f":"IF(ISERROR('I8 Demand Data'!E45/'I8 Demand Data'!$C45),\"0\",('I8 Demand Data'!E45/'I8 Demand Data'!$C45))","v":9.4936898588087168E-2}]
[]
["High 5","High5",{"$f":"IF(+SUM(D25:W25)=0,\"-\",+SUM(D25:W25))","v":"-"},{"$f":"IF(ISERROR('I8 Demand Data'!D47/'I8 Demand Data'!$C47),\"0\",('I8 Demand Data'!D47/'I8 Demand Data'!$C47))","v":"0"},{"$f":"IF(ISERROR('I8 Demand Data'!E47/'I8 Demand Data'!$C47),\"0\",('I8 Demand Data'!E47/'I8 Demand Data'!$C47))","v":"0"}]
[]
["CUSTOMER ALLOCATORS"]
[]
["Composite Allocators"]
["Gross Assets","GA",{"$f":"IF(+SUM(D30:W30)=0,\"-\",+SUM(D30:W30))","v":1},{"$f":"'O6 Source Data for E2'!D43/'O6 Source Data for E2'!$C43","v":0.93490322887046073},{"$f":"'O6 Source Data for E2'!E43/'O6 Source Data for E2'!$C43","v":6.5096771129539252E-2},{"$f":"'O6 Source Data for E2'!F43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!G43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!H43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!I43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!J43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!K43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!L43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!M43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!N43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!O43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!P43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!Q43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!R43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!S43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!T43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!U43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!V43/'O6 Source Data for E2'!$C43","v":0},{"$f":"'O6 Source Data for E2'!W43/'O6 Source Data for E2'!$C43","v":0}]
[]
["Net Fixed Assets","NFA",1,{"$f":"'O6 Source Data for E2'!D44/'O6 Source Data for E2'!$C44","v":0.93490322887046073},{"$f":"'O6 Source Data for E2'!E44/'O6 Source Data for E2'!$C44","v":6.5096771129539252E-2},{"$f":"'O6 Source Data for E2'!F44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!G44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!H44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!I44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!J44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!K44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!L44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!M44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!N44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!O44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!P44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!Q44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!R44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!S44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!T44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!U44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!V44/'O6 Source Data for E2'!$C44","v":0},{"$f":"'O6 Source Data for E2'!W44/'O6 Source Data for E2'!$C44","v":0}]
[]
["Dedicated to Domestic","DOM",1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dedicated to Interconnect","INT",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dedicated Interconnect Assets","DI",{"$f":"IF(+SUM(D38:W38)=0,\"-\",+SUM(D38:W38))","v":1},{"$f":"'O6 Source Data for E2'!D76/'O6 Source Data for E2'!$C76","v":0.99376128149124443},{"$f":"'O6 Source Data for E2'!E76/'O6 Source Data for E2'!$C76","v":6.2387185087555341E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null," "]
[null," "]
[null," "]

{"sheet":"O1 Revenue to cost|RR","index":7,"n_rows":61,"n_cols":23,"rows_kept":61,"cut":false,"hidden":false,"merged":[[34,2,34,4],[15,2,15,4],[9,2,9,11],[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet O1 Revenue to Cost Summary Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet O1 Revenue to Cost Summary Worksheet  -  "}]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Rate Base Assets",null,"Total",{"$f":"IF('I2 Class'!$D$20=\"\",'I2 Class'!$C$20,'I2 Class'!$D$20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D$21=\"\",'I2 Class'!$C$21,'I2 Class'!$D$21)","v":"Export"},{"$f":"IF('I2 Class'!$D$22=\"\",'I2 Class'!$C$22,'I2 Class'!$D$22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D$23=\"\",'I2 Class'!$C$23,'I2 Class'!$D$23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$24=\"\",'I2 Class'!$C$24,'I2 Class'!$D$24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$25=\"\",'I2 Class'!$C$25,'I2 Class'!$D$25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$26=\"\",'I2 Class'!$C$26,'I2 Class'!$D$26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$27=\"\",'I2 Class'!$C$27,'I2 Class'!$D$27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$28=\"\",'I2 Class'!$C$28,'I2 Class'!$D$28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$29=\"\",'I2 Class'!$C$29,'I2 Class'!$D$29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$30=\"\",'I2 Class'!$C$30,'I2 Class'!$D$30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D$31=\"\",'I2 Class'!$C$31,'I2 Class'!$D$31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D$32=\"\",'I2 Class'!$C$32,'I2 Class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$33=\"\",'I2 Class'!$C$33,'I2 Class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$34=\"\",'I2 Class'!$C$34,'I2 Class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$35=\"\",'I2 Class'!$C$35,'I2 Class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$36=\"\",'I2 Class'!$C$36,'I2 Class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$37=\"\",'I2 Class'!$C$37,'I2 Class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$38=\"\",'I2 Class'!$C$38,'I2 Class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$39=\"\",'I2 Class'!$C$39,'I2 Class'!$D$39)","v":"Rate class 9"}]
[]
[null,"Rate Base"]
["rb","Total Rate Base",{"$f":"SUM(D15:W15)","v":12374471153.174881},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A15,'O4 Summary by Class & Accounts'!E$13:E$399)","v":11568933036.66757},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A15,'O4 Summary by Class & Accounts'!F$13:F$399)","v":805538116.50731087}]
[null,null,{"$f":"IF(ROUND('I3 TB Data'!G18-C15,-1)=0,\"Rate Base Input equals Output\",\"Rate Base Input Does Not Equal Output\")","v":"Rate Base Input equals Output"}]
[]
[null,"Expenses"]
["OM&A","OM&A",{"$f":"SUM(D19:W19)","v":307693345.77545607},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!E$13:E$399)","v":294150464.55852681},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!F$13:F$399)","v":13542881.216929263},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A19,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["OT","Other Taxes (Grants in Lieu)",{"$f":"SUM(D20:W20)","v":68138583.680000022},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!E$13:E$399)","v":67713451.050513193},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!F$13:F$399)","v":425132.62948683195},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A20,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["Dep","Depreciation on fixed assets",421019560.82615906,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!E$13:E$399)","v":418377862.52108258},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!F$13:F$399)","v":2641698.3050764794},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A21,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["CD","Capitalized depreciation",-13305660.852295676,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!E$13:E$399)","v":-13222670.825088385},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!F$13:F$399)","v":-82990.027207291569},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A22,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["ARC","Asset removal costs",54126213.272889264,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!E$13:E$399)","v":53788617.420867398},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!F$13:F$399)","v":337595.85202186595},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A23,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["OPEB","OPEB amortization",0,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!E$13:E$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A24,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["OA","Other amortization",12763083.857806228,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!E$13:E$399)","v":12683451.97954013},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!F$13:F$399)","v":79631.878266098109},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A25,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["RoD","Return on debt",330553715.92812699,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!E$13:E$399)","v":328491484.34242827},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!F$13:F$399)","v":2062231.5856987247},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A26,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["Tax","Income tax",48318149.198599428,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!E$13:E$399)","v":48016705.866885312},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!F$13:F$399)","v":301443.33171411359},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A27,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["CapTax","Capital tax",0,{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!E$13:E$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A28,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["AFUDC","AFUDC",{"$f":"SUM(D29:W29)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!E$13:E$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A29,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
[null,"Total Expenses",{"$f":"SUM(C19:C29)","v":1229306991.6867414},{"$f":"SUM(D19:D29)","v":1209999366.9147556},19307624.771986086,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["RoE","Return on equity",{"$f":"SUM(D32:W32)","v":444488769.07600963},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!E$13:E$399)","v":441715728.76544118},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!F$13:F$399)","v":2773040.3105684659},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A32,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
[]
[null,"Revenue Requirement (includes NI)",{"$f":"SUM(D34:W34)","v":1673795760.7627513},{"$f":"D30+D32","v":1651715095.6801968},{"$f":"E30+E32","v":22080665.082554553},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(ISERROR(ROUND('I3 TB Data'!G16-C34,-1)=0), \"-\", IF(ROUND('I3 TB Data'!G16-C34,-1)=0,\"Revenue Requirement Input equals Output\",\"Revenue Requirement Input Does Not Equal Output\"))","v":"Revenue Requirement Input equals Output"}]
[]
[null,"Offsets"]
["ER","External Revenues",{"$f":"SUM(D38:W38)","v":-31388755.765691202},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!E$13:E$399)","v":-31388755.765691202},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A38,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["ERC","Export Revenue Credit",{"$f":"SUM(D39:W39)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!E$13:E$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A39,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["TX","Tx Riders",{"$f":"SUM(D40:W40)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!E$13:E$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A40,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
["LVSG","LVSG Credit",{"$f":"SUM(D41:W41)","v":14786391.824305868},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!E$13:E$399)","v":14786391.824305868},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!F$13:F$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!G$13:G$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!H$13:H$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!I$13:I$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!J$13:J$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!K$13:K$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!L$13:L$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!M$13:M$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!N$13:N$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!O$13:O$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!P$13:P$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!Q$13:Q$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!R$13:R$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!S$13:S$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!T$13:T$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!U$13:U$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!V$13:V$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!W$13:W$399)","v":0},{"$f":"SUMIF('O4 Summary by Class & Accounts'!$C$13:$C$399, 'O1 Revenue to cost|RR'!$A41,'O4 Summary by Class & Accounts'!X$13:X$399)","v":0}]
[null,"Total Offsets",{"$f":"SUM(C38:C41)","v":-16602363.941385334},{"$f":"SUM(D38:D41)","v":-16602363.941385334},{"$f":"SUM(E38:E41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Rate Revenue Required",{"$f":"C34+C42","v":1657193396.8213661},{"$f":"D34+D42","v":1635112731.7388115},{"$f":"E34+E42","v":22080665.082554553},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Target Revenue to Cost",1,{"$f":"D47/D44","v":1},1]
[null,"Target Revenue",{"$f":"C44*C46","v":1657193396.8213661},{"$f":"C47-E47","v":1635112731.7388115},{"$f":"E44*E46","v":22080665.082554553}]
[]
[null,"Volume (MWh)",{"$f":"SUM(D49:W49)","v":155786779.6311937},{"$f":"'I8 Demand Data'!D35","v":135504387.66666666},{"$f":"'I8 Demand Data'!E35","v":20282391.964527026},{"$f":"'I8 Demand Data'!F35","v":0},{"$f":"'I8 Demand Data'!G35","v":0},{"$f":"'I8 Demand Data'!H35","v":0},{"$f":"'I8 Demand Data'!I35","v":0},{"$f":"'I8 Demand Data'!J35","v":0},{"$f":"'I8 Demand Data'!K35","v":0},{"$f":"'I8 Demand Data'!L35","v":0},{"$f":"'I8 Demand Data'!M35","v":0},{"$f":"'I8 Demand Data'!N35","v":0},{"$f":"'I8 Demand Data'!O35","v":0},{"$f":"'I8 Demand Data'!P35","v":0},{"$f":"'I8 Demand Data'!Q35","v":0},{"$f":"'I8 Demand Data'!R35","v":0},{"$f":"'I8 Demand Data'!S35","v":0},{"$f":"'I8 Demand Data'!T35","v":0},{"$f":"'I8 Demand Data'!U35","v":0},{"$f":"'I8 Demand Data'!V35","v":0},{"$f":"'I8 Demand Data'!W35","v":0}]
[]
[null,"Rate Required ($/MWh)",null,null,{"$f":"E47/E49","v":1.0886617870896402}]
[]
[null,"On Peak Volume (MWh)",{"$f":"SUM(D53:W53)","v":0},{"$f":"'I8 Demand Data'!D37","v":0},{"$f":"'I8 Demand Data'!E37","v":0},{"$f":"'I8 Demand Data'!F41","v":0},{"$f":"'I8 Demand Data'!G41","v":0},{"$f":"'I8 Demand Data'!H41","v":0},{"$f":"'I8 Demand Data'!I41","v":0},{"$f":"'I8 Demand Data'!J41","v":0},{"$f":"'I8 Demand Data'!K41","v":0},{"$f":"'I8 Demand Data'!L41","v":0},{"$f":"'I8 Demand Data'!M41","v":0},{"$f":"'I8 Demand Data'!N41","v":0},{"$f":"'I8 Demand Data'!O41","v":0},{"$f":"'I8 Demand Data'!P41","v":0},{"$f":"'I8 Demand Data'!Q41","v":0},{"$f":"'I8 Demand Data'!R41","v":0},{"$f":"'I8 Demand Data'!S41","v":0},{"$f":"'I8 Demand Data'!T41","v":0},{"$f":"'I8 Demand Data'!U41","v":0},{"$f":"'I8 Demand Data'!V41","v":0},{"$f":"'I8 Demand Data'!W41","v":0}]
[]
[null,"Rate Required ($/MWh)",null,null," "]
[null,"ETS RATE INCLUDING OTHER TRANSMITTERS’ REVENUE REQUIREMENT"]
[null,"HONI Network Revenue Requirement",null,null,{"$f":"'[3]2020 Proposed UTR'!$D$14","v":977600904.36955225}]
[null,"Ontario Network Revenue Requirement",null,null,{"$f":"'[3]2020 Proposed UTR'!$D$16","v":1041863306.8289734}]
[null,"Escalate HONI to Ontario Network Revenue Requirement",null,null,{"$f":"(E58/E57)","v":1.0657348025888576}]
[null,"Escalate ETS base rate to other transmitters revenue ",null,null,{"$f":"E51*E59","v":1.1602247547500106}]
[null,"Escalate HONI to Ontario ETS Revenue Requirement",null,null,{"$f":"E47*E59","v":23532133.242786955}]

{"sheet":"O4 Summary by Class & Accounts","index":8,"n_rows":402,"n_cols":24,"rows_kept":402,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'I2 Class'!C4","v":" "}]
[null,{"$f":"\"Sheet O4 Summary of Allocators by Class & Accounts  - \"&  'I2 Class'!$C$17","v":"Sheet O4 Summary of Allocators by Class & Accounts  -  "}]
[]
[]
[null,"ALLOCATION BY RATE CLASSIFICATION"]
[]
[]
[null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Accounts","O1 Grouping","Total",{"$f":"IF('I2 Class'!$D$20=\"\",'I2 Class'!$C$20,'I2 Class'!$D$20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D$21=\"\",'I2 Class'!$C$21,'I2 Class'!$D$21)","v":"Export"},{"$f":"IF('I2 Class'!$D$22=\"\",'I2 Class'!$C$22,'I2 Class'!$D$22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D$23=\"\",'I2 Class'!$C$23,'I2 Class'!$D$23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$24=\"\",'I2 Class'!$C$24,'I2 Class'!$D$24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$25=\"\",'I2 Class'!$C$25,'I2 Class'!$D$25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$26=\"\",'I2 Class'!$C$26,'I2 Class'!$D$26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$27=\"\",'I2 Class'!$C$27,'I2 Class'!$D$27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$28=\"\",'I2 Class'!$C$28,'I2 Class'!$D$28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$29=\"\",'I2 Class'!$C$29,'I2 Class'!$D$29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$30=\"\",'I2 Class'!$C$30,'I2 Class'!$D$30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D$31=\"\",'I2 Class'!$C$31,'I2 Class'!$D$31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D$32=\"\",'I2 Class'!$C$32,'I2 Class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$33=\"\",'I2 Class'!$C$33,'I2 Class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$34=\"\",'I2 Class'!$C$34,'I2 Class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$35=\"\",'I2 Class'!$C$35,'I2 Class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$36=\"\",'I2 Class'!$C$36,'I2 Class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$37=\"\",'I2 Class'!$C$37,'I2 Class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$38=\"\",'I2 Class'!$C$38,'I2 Class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$39=\"\",'I2 Class'!$C$39,'I2 Class'!$D$39)","v":"Rate class 9"}]
[null,{"$f":"'I3 TB Data'!B21","v":"Rate Base - Network - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C24, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D13","v":0}]
[null,{"$f":"'I3 TB Data'!B22","v":"Rate Base - Network - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G22","v":77200842.219373554},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":77200842.219373554},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C25, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D14","v":0}]
[null,{"$f":"'I3 TB Data'!B23","v":"Rate Base - Network - Shared"},"rb",{"$f":"'I3 TB Data'!G23","v":6125612139.9021816},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":5544065521.3863325},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":581546618.51584899},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C26, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D15","v":0}]
[null,{"$f":"'I3 TB Data'!B24","v":"Rate Base - Line Connection - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G24","v":1218809373.9093084},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":1218809373.9093084},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C27, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D16","v":0}]
[null,{"$f":"'I3 TB Data'!B25","v":"Rate Base - Line Connection - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C28, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D17","v":0}]
[null,{"$f":"'I3 TB Data'!B26","v":"Rate Base - Line Connection - Shared"},"rb",{"$f":"'I3 TB Data'!G26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C29, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D18","v":0}]
[null,{"$f":"'I3 TB Data'!B27","v":"Rate Base - Transformer Connection - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G27","v":3192637615.2736659},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":3192637615.2736659},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C30, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D19","v":0}]
[null,{"$f":"'I3 TB Data'!B28","v":"Rate Base - Transformer Connection - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C31, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D20","v":0}]
[null,{"$f":"'I3 TB Data'!B29","v":"Rate Base - Transformer Connection - Shared"},"rb",{"$f":"'I3 TB Data'!G29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C32, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D21","v":0}]
[null,{"$f":"'I3 TB Data'!B30","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C33, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D22","v":0}]
[null,{"$f":"'I3 TB Data'!B31","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C34, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D23","v":0}]
[null,{"$f":"'I3 TB Data'!B32","v":"Rate Base - Wholesale Revenue Meter - Shared"},"rb",{"$f":"'I3 TB Data'!G32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C35, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D24","v":0}]
[null,{"$f":"'I3 TB Data'!B33","v":"Rate Base - Network Dual Function Line - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C36, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D25","v":0}]
[null,{"$f":"'I3 TB Data'!B34","v":"Rate Base - Network Dual Function Line - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C37, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D26","v":0}]
[null,{"$f":"'I3 TB Data'!B35","v":"Rate Base - Network Dual Function Line - Shared"},"rb",{"$f":"'I3 TB Data'!G35","v":1190975215.6904933},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":1077907722.4175596},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":113067493.2729336},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C38, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D27","v":0}]
[null,{"$f":"'I3 TB Data'!B36","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G36","v":214019364.40868565},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":214019364.40868565},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C39, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D28","v":0}]
[null,{"$f":"'I3 TB Data'!B37","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C40, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D29","v":0}]
[null,{"$f":"'I3 TB Data'!B38","v":"Rate Base - Line Connection Dual Function Line - Shared"},"rb",{"$f":"'I3 TB Data'!G38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C41, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D30","v":0}]
[null,{"$f":"'I3 TB Data'!B39","v":"Rate Base - Generation Line Connection - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C42, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D31","v":0}]
[null,{"$f":"'I3 TB Data'!B40","v":"Rate Base - Generation Line Connection - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C43, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D32","v":0}]
[null,{"$f":"'I3 TB Data'!B41","v":"Rate Base - Generation Line Connection - Shared"},"rb",{"$f":"'I3 TB Data'!G41","v":292028170.14634776},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":264303921.37229928},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":27724248.774048481},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C44, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D33","v":0}]
[null,{"$f":"'I3 TB Data'!B42","v":"Rate Base - Generation Transformation Connection - Dedicated to Domestic"},"rb",{"$f":"'I3 TB Data'!G42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C45, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D34","v":0}]
[null,{"$f":"'I3 TB Data'!B43","v":"Rate Base - Generation Transformation Connection - Dedicated to Interconnect"},"rb",{"$f":"'I3 TB Data'!G43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C46, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D35","v":0}]
[null,{"$f":"'I3 TB Data'!B44","v":"Rate Base - Generation Transformation Connection - Shared"},"rb",{"$f":"'I3 TB Data'!G44","v":63188431.624824643},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":57189517.899718381},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":5998913.725106257},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C47, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D36","v":0}]
[null,{"$f":"'I3 TB Data'!B45","v":"Contributions and Grants - Credit"},null,null,{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C48, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D37","v":0}]
[null,{"$f":"'I3 TB Data'!B46","v":"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment"},null,null,{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C49, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D38","v":0}]
[null,{"$f":"'I3 TB Data'!B47","v":"Accumulated Amortization of Electric Utility Plant - Intangibles"},null,null,{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C50, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D39","v":0}]
[null,{"$f":"'I3 TB Data'!B48","v":"External Revenues - Network - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G48","v":-31388755.765691202},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":-31388755.765691202},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C51, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D40","v":0}]
[null,{"$f":"'I3 TB Data'!B49","v":"External Revenues - Network - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C52, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D41","v":0}]
[null,{"$f":"'I3 TB Data'!B50","v":"External Revenues - Network - Shared"},"ER",{"$f":"'I3 TB Data'!G50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C53, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D42","v":0}]
[null,{"$f":"'I3 TB Data'!B51","v":"External Revenues - Line Connection - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C54, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D43","v":0}]
[null,{"$f":"'I3 TB Data'!B52","v":"External Revenues - Line Connection - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C55, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D44","v":0}]
[null,{"$f":"'I3 TB Data'!B53","v":"External Revenues - Line Connection - Shared"},"ER",{"$f":"'I3 TB Data'!G53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C56, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D45","v":0}]
[null,{"$f":"'I3 TB Data'!B54","v":"External Revenues - Transformer Connection - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C57, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D46","v":0}]
[null,{"$f":"'I3 TB Data'!B55","v":"External Revenues - Transformer Connection - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C58, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D47","v":0}]
[null,{"$f":"'I3 TB Data'!B56","v":"External Revenues - Transformer Connection - Shared"},"ER",{"$f":"'I3 TB Data'!G56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C59, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D48","v":0}]
[null,{"$f":"'I3 TB Data'!B57","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C60, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D49","v":0}]
[null,{"$f":"'I3 TB Data'!B58","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C61, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D50","v":0}]
[null,{"$f":"'I3 TB Data'!B59","v":"External Revenues - Wholesale Revenue Meter - Shared"},"ER",{"$f":"'I3 TB Data'!G59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C62, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D51","v":0}]
[null,{"$f":"'I3 TB Data'!B60","v":"External Revenues - Network Dual Function Line - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C63, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D52","v":0}]
[null,{"$f":"'I3 TB Data'!B61","v":"External Revenues - Network Dual Function Line - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C64, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D53","v":0}]
[null,{"$f":"'I3 TB Data'!B62","v":"External Revenues - Network Dual Function Line - Shared"},"ER",{"$f":"'I3 TB Data'!G62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C65, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D54","v":0}]
[null,{"$f":"'I3 TB Data'!B63","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C66, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D55","v":0}]
[null,{"$f":"'I3 TB Data'!B64","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C67, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D56","v":0}]
[null,{"$f":"'I3 TB Data'!B65","v":"External Revenues - Line Connection Dual Function Line - Shared"},"ER",{"$f":"'I3 TB Data'!G65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C68, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D57","v":0}]
[null,{"$f":"'I3 TB Data'!B66","v":"External Revenues - Generation Line Connection - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C69, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D58","v":0}]
[null,{"$f":"'I3 TB Data'!B67","v":"External Revenues - Generation Line Connection - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C70, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D59","v":0}]
[null,{"$f":"'I3 TB Data'!B68","v":"External Revenues - Generation Line Connection - Shared"},"ER",{"$f":"'I3 TB Data'!G68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C71, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D60","v":0}]
[null,{"$f":"'I3 TB Data'!B69","v":"External Revenues - Generation Transformation Connection - Dedicated to Domestic"},"ER",{"$f":"'I3 TB Data'!G69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C72, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D61","v":0}]
[null,{"$f":"'I3 TB Data'!B70","v":"External Revenues - Generation Transformation Connection - Dedicated to Interconnect"},"ER",{"$f":"'I3 TB Data'!G70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C73, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D62","v":0}]
[null,{"$f":"'I3 TB Data'!B71","v":"External Revenues - Generation Transformation Connection - Shared"},"ER",{"$f":"'I3 TB Data'!G71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C74, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D63","v":0}]
[null,{"$f":"'I3 TB Data'!B72","v":"Export Revenue Credit - Network - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C75, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D64","v":0}]
[null,{"$f":"'I3 TB Data'!B73","v":"Export Revenue Credit - Network - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C76, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D65","v":0}]
[null,{"$f":"'I3 TB Data'!B74","v":"Export Revenue Credit - Network - Shared"},"ERC",{"$f":"'I3 TB Data'!G74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C77, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D66","v":0}]
[null,{"$f":"'I3 TB Data'!B75","v":"Export Revenue Credit - Line Connection - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C78, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D67","v":0}]
[null,{"$f":"'I3 TB Data'!B76","v":"Export Revenue Credit - Line Connection - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C79, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D68","v":0}]
[null,{"$f":"'I3 TB Data'!B77","v":"Export Revenue Credit - Line Connection - Shared"},"ERC",{"$f":"'I3 TB Data'!G77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C80, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D69","v":0}]
[null,{"$f":"'I3 TB Data'!B78","v":"Export Revenue Credit - Transformer Connection - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C81, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D70","v":0}]
[null,{"$f":"'I3 TB Data'!B79","v":"Export Revenue Credit - Transformer Connection - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C82, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D71","v":0}]
[null,{"$f":"'I3 TB Data'!B80","v":"Export Revenue Credit - Transformer Connection - Shared"},"ERC",{"$f":"'I3 TB Data'!G80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C83, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D72","v":0}]
[null,{"$f":"'I3 TB Data'!B81","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C84, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D73","v":0}]
[null,{"$f":"'I3 TB Data'!B82","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C85, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D74","v":0}]
[null,{"$f":"'I3 TB Data'!B83","v":"Export Revenue Credit - Wholesale Revenue Meter - Shared"},"ERC",{"$f":"'I3 TB Data'!G83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C86, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D75","v":0}]
[null,{"$f":"'I3 TB Data'!B84","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C87, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D76","v":0}]
[null,{"$f":"'I3 TB Data'!B85","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C88, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D77","v":0}]
[null,{"$f":"'I3 TB Data'!B86","v":"Export Revenue Credit - Network Dual Function Line - Shared"},"ERC",{"$f":"'I3 TB Data'!G86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C89, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D78","v":0}]
[null,{"$f":"'I3 TB Data'!B87","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C90, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D79","v":0}]
[null,{"$f":"'I3 TB Data'!B88","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C91, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D80","v":0}]
[null,{"$f":"'I3 TB Data'!B89","v":"Export Revenue Credit - Line Connection Dual Function Line - Shared"},"ERC",{"$f":"'I3 TB Data'!G89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C92, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D81","v":0}]
[null,{"$f":"'I3 TB Data'!B90","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C93, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D82","v":0}]
[null,{"$f":"'I3 TB Data'!B91","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C94, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D83","v":0}]
[null,{"$f":"'I3 TB Data'!B92","v":"Export Revenue Credit - Generation Line Connection - Shared"},"ERC",{"$f":"'I3 TB Data'!G92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C95, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D84","v":0}]
[null,{"$f":"'I3 TB Data'!B93","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Domestic"},"ERC",{"$f":"'I3 TB Data'!G93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C96, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D85","v":0}]
[null,{"$f":"'I3 TB Data'!B94","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Interconnect"},"ERC",{"$f":"'I3 TB Data'!G94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C97, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D86","v":0}]
[null,{"$f":"'I3 TB Data'!B95","v":"Export Revenue Credit - Generation Transformation Connection - Shared"},"ERC",{"$f":"'I3 TB Data'!G95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C98, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D87","v":0}]
[null,{"$f":"'I3 TB Data'!B96","v":"LVSG Credit - Network - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C99, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D88","v":0}]
[null,{"$f":"'I3 TB Data'!B97","v":"LVSG Credit - Network - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C100, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D89","v":0}]
[null,{"$f":"'I3 TB Data'!B98","v":"LVSG Credit - Network - Shared"},"LVSG",{"$f":"'I3 TB Data'!G98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C101, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D90","v":0}]
[null,{"$f":"'I3 TB Data'!B99","v":"LVSG Credit - Line Connection - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C102, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D91","v":0}]
[null,{"$f":"'I3 TB Data'!B100","v":"LVSG Credit - Line Connection - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C103, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D92","v":0}]
[null,{"$f":"'I3 TB Data'!B101","v":"LVSG Credit - Line Connection - Shared"},"LVSG",{"$f":"'I3 TB Data'!G101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C104, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D93","v":0}]
[null,{"$f":"'I3 TB Data'!B102","v":"LVSG Credit - Transformer Connection - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G102","v":14786391.824305868},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":14786391.824305868},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C105, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D94","v":0}]
[null,{"$f":"'I3 TB Data'!B103","v":"LVSG Credit - Transformer Connection - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C106, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D95","v":0}]
[null,{"$f":"'I3 TB Data'!B104","v":"LVSG Credit - Transformer Connection - Shared"},"LVSG",{"$f":"'I3 TB Data'!G104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C107, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D96","v":0}]
[null,{"$f":"'I3 TB Data'!B105","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C108, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D97","v":0}]
[null,{"$f":"'I3 TB Data'!B106","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C109, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D98","v":0}]
[null,{"$f":"'I3 TB Data'!B107","v":"LVSG Credit - Wholesale Revenue Meter - Shared"},"LVSG",{"$f":"'I3 TB Data'!G107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C110, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D99","v":0}]
[null,{"$f":"'I3 TB Data'!B108","v":"LVSG Credit - Network Dual Function Line - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C111, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D100","v":0}]
[null,{"$f":"'I3 TB Data'!B109","v":"LVSG Credit - Network Dual Function Line - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C112, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D101","v":0}]
[null,{"$f":"'I3 TB Data'!B110","v":"LVSG Credit - Network Dual Function Line - Shared"},"LVSG",{"$f":"'I3 TB Data'!G110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C113, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D102","v":0}]
[null,{"$f":"'I3 TB Data'!B111","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C114, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D103","v":0}]
[null,{"$f":"'I3 TB Data'!B112","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C115, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D104","v":0}]
[null,{"$f":"'I3 TB Data'!B113","v":"LVSG Credit - Line Connection Dual Function Line - Shared"},"LVSG",{"$f":"'I3 TB Data'!G113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C116, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D105","v":0}]
[null,{"$f":"'I3 TB Data'!B114","v":"LVSG Credit - Generation Line Connection - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C117, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D106","v":0}]
[null,{"$f":"'I3 TB Data'!B115","v":"LVSG Credit - Generation Line Connection - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C118, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D107","v":0}]
[null,{"$f":"'I3 TB Data'!B116","v":"LVSG Credit - Generation Line Connection - Shared"},"LVSG",{"$f":"'I3 TB Data'!G116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C119, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D108","v":0}]
[null,{"$f":"'I3 TB Data'!B117","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Domestic"},"LVSG",{"$f":"'I3 TB Data'!G117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C120, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D109","v":0}]
[null,{"$f":"'I3 TB Data'!B118","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Interconnect"},"LVSG",{"$f":"'I3 TB Data'!G118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C121, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D110","v":0}]
[null,{"$f":"'I3 TB Data'!B119","v":"LVSG Credit - Generation Transformation Connection - Shared"},"LVSG",{"$f":"'I3 TB Data'!G119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C122, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D111","v":0}]
[null,{"$f":"'I3 TB Data'!B120","v":"OM&A - Network - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C123, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D112","v":0}]
[null,{"$f":"'I3 TB Data'!B121","v":"OM&A - Network - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G121","v":1835901.1224755717},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":1835901.1224755717},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C124, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D113","v":0}]
[null,{"$f":"'I3 TB Data'!B122","v":"OM&A - Network - Shared"},"OM&A",{"$f":"'I3 TB Data'!G122","v":145672221.70374474},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":136189430.42756456},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":9482791.2761801723},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C125, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D114","v":0}]
[null,{"$f":"'I3 TB Data'!B123","v":"OM&A - Line Connection - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G123","v":33536121.112165619},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":33536121.112165619},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C126, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D115","v":0}]
[null,{"$f":"'I3 TB Data'!B124","v":"OM&A - Line Connection - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C127, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D116","v":0}]
[null,{"$f":"'I3 TB Data'!B125","v":"OM&A - Line Connection - Shared"},"OM&A",{"$f":"'I3 TB Data'!G125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C128, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D117","v":0}]
[null,{"$f":"'I3 TB Data'!B126","v":"OM&A - Transformer Connection - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G126","v":88210968.238348782},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":88210968.238348782},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C129, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D118","v":0}]
[null,{"$f":"'I3 TB Data'!B127","v":"OM&A - Transformer Connection - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C130, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D119","v":0}]
[null,{"$f":"'I3 TB Data'!B128","v":"OM&A - Transformer Connection - Shared"},"OM&A",{"$f":"'I3 TB Data'!G128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C131, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D120","v":0}]
[null,{"$f":"'I3 TB Data'!B129","v":"OM&A - Wholesale Revenue Meter - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C132, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D121","v":0}]
[null,{"$f":"'I3 TB Data'!B130","v":"OM&A - Wholesale Revenue Meter - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C133, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D122","v":0}]
[null,{"$f":"'I3 TB Data'!B131","v":"OM&A - Wholesale Revenue Meter - Shared"},"OM&A",{"$f":"'I3 TB Data'!G131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C134, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D123","v":0}]
[null,{"$f":"'I3 TB Data'!B132","v":"OM&A - Network Dual Function Line - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C135, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D124","v":0}]
[null,{"$f":"'I3 TB Data'!B133","v":"OM&A - Network Dual Function Line - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C136, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D125","v":0}]
[null,{"$f":"'I3 TB Data'!B134","v":"OM&A - Network Dual Function Line - Shared"},"OM&A",{"$f":"'I3 TB Data'!G134","v":26939742.8551463},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":25186052.580216199},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":1753690.274930099},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C137, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D126","v":0}]
[null,{"$f":"'I3 TB Data'!B135","v":"OM&A - Line Connection Dual Function Line - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G135","v":4270712.0864085294},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":4270712.0864085294},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C138, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D127","v":0}]
[null,{"$f":"'I3 TB Data'!B136","v":"OM&A - Line Connection Dual Function Line - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C139, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D128","v":0}]
[null,{"$f":"'I3 TB Data'!B137","v":"OM&A - Line Connection Dual Function Line - Shared"},"OM&A",{"$f":"'I3 TB Data'!G137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C140, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D129","v":0}]
[null,{"$f":"'I3 TB Data'!B138","v":"OM&A - Generation Line Connection - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C141, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D130","v":0}]
[null,{"$f":"'I3 TB Data'!B139","v":"OM&A - Generation Line Connection - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C142, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D131","v":0}]
[null,{"$f":"'I3 TB Data'!B140","v":"OM&A - Generation Line Connection - Shared"},"OM&A",{"$f":"'I3 TB Data'!G140","v":4094843.1002011825},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":3828282.0360960132},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":266561.06410516932},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C143, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D132","v":0}]
[null,{"$f":"'I3 TB Data'!B141","v":"OM&A - Generation Transformation Connection - Dedicated to Domestic"},"OM&A",{"$f":"'I3 TB Data'!G141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C144, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D133","v":0}]
[null,{"$f":"'I3 TB Data'!B142","v":"OM&A - Generation Transformation Connection - Dedicated to Interconnect"},"OM&A",{"$f":"'I3 TB Data'!G142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C145, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D134","v":0}]
[null,{"$f":"'I3 TB Data'!B143","v":"OM&A - Generation Transformation Connection - Shared"},"OM&A",{"$f":"'I3 TB Data'!G143","v":3132835.5569652482},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":2928898.0777269988},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":203937.47923824939},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C146, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D135","v":0}]
[null,{"$f":"'I3 TB Data'!B144","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C147, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D136","v":0}]
[null,{"$f":"'I3 TB Data'!B145","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G145","v":425132.62948683195},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":425132.62948683195},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C148, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D137","v":0}]
[null,{"$f":"'I3 TB Data'!B146","v":"Other Taxes (Grants in Lieu) - Network - Shared"},"OT",{"$f":"'I3 TB Data'!G146","v":33732761.474971972},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":33732761.474971972},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C149, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D138","v":0}]
[null,{"$f":"'I3 TB Data'!B147","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G147","v":6709874.0570049323},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":6709874.0570049323},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C150, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D139","v":0}]
[null,{"$f":"'I3 TB Data'!B148","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C151, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D140","v":0}]
[null,{"$f":"'I3 TB Data'!B149","v":"Other Taxes (Grants in Lieu) - Line Connection - Shared"},"OT",{"$f":"'I3 TB Data'!G149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C152, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D141","v":0}]
[null,{"$f":"'I3 TB Data'!B150","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G150","v":17576177.4377882},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":17576177.4377882},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C153, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D142","v":0}]
[null,{"$f":"'I3 TB Data'!B151","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C154, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D143","v":0}]
[null,{"$f":"'I3 TB Data'!B152","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Shared"},"OT",{"$f":"'I3 TB Data'!G152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C155, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D144","v":0}]
[null,{"$f":"'I3 TB Data'!B153","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C156, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D145","v":0}]
[null,{"$f":"'I3 TB Data'!B154","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C157, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D146","v":0}]
[null,{"$f":"'I3 TB Data'!B155","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Shared"},"OT",{"$f":"'I3 TB Data'!G155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C158, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D147","v":0}]
[null,{"$f":"'I3 TB Data'!B156","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C159, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D148","v":0}]
[null,{"$f":"'I3 TB Data'!B157","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C160, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D149","v":0}]
[null,{"$f":"'I3 TB Data'!B158","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Shared"},"OT",{"$f":"'I3 TB Data'!G158","v":6559090.2564980946},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":6559090.2564980946},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C161, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D150","v":0}]
[null,{"$f":"'I3 TB Data'!B159","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G159","v":1178914.4274190664},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":1178914.4274190664},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C162, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D151","v":0}]
[null,{"$f":"'I3 TB Data'!B160","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C163, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D152","v":0}]
[null,{"$f":"'I3 TB Data'!B161","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Shared"},"OT",{"$f":"'I3 TB Data'!G161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C164, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D153","v":0}]
[null,{"$f":"'I3 TB Data'!B162","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C165, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D154","v":0}]
[null,{"$f":"'I3 TB Data'!B163","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C166, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D155","v":0}]
[null,{"$f":"'I3 TB Data'!B164","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Shared"},"OT",{"$f":"'I3 TB Data'!G164","v":1609350.0670886321},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":1609350.0670886321},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C167, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D156","v":0}]
[null,{"$f":"'I3 TB Data'!B165","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Domestic"},"OT",{"$f":"'I3 TB Data'!G165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C168, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D157","v":0}]
[null,{"$f":"'I3 TB Data'!B166","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Interconnect"},"OT",{"$f":"'I3 TB Data'!G166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C169, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D158","v":0}]
[null,{"$f":"'I3 TB Data'!B167","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Shared"},"OT",{"$f":"'I3 TB Data'!G167","v":347283.32974228781},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":347283.32974228781},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C170, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D159","v":0}]
[null,{"$f":"'I3 TB Data'!B168","v":"Depreciation on fixed assets - Network - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C171, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D160","v":0}]
[null,{"$f":"'I3 TB Data'!B169","v":"Depreciation on fixed assets - Network - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G169","v":2641698.3050764794},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":2641698.3050764794},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C172, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D161","v":0}]
[null,{"$f":"'I3 TB Data'!B170","v":"Depreciation on fixed assets - Network - Shared"},"Dep",{"$f":"'I3 TB Data'!G170","v":209609361.01646078},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":209609361.01646078},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C173, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D162","v":0}]
[null,{"$f":"'I3 TB Data'!B171","v":"Depreciation on fixed assets - Line Connection - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G171","v":36683013.189493634},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":36683013.189493634},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C174, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D163","v":0}]
[null,{"$f":"'I3 TB Data'!B172","v":"Depreciation on fixed assets - Line Connection - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C175, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D164","v":0}]
[null,{"$f":"'I3 TB Data'!B173","v":"Depreciation on fixed assets - Line Connection - Shared"},"Dep",{"$f":"'I3 TB Data'!G173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C176, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D165","v":0}]
[null,{"$f":"'I3 TB Data'!B174","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G174","v":124342153.14685099},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":124342153.14685099},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C177, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D166","v":0}]
[null,{"$f":"'I3 TB Data'!B175","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C178, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D167","v":0}]
[null,{"$f":"'I3 TB Data'!B176","v":"Depreciation on fixed assets - Transformer Connection - Shared"},"Dep",{"$f":"'I3 TB Data'!G176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C179, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D168","v":0}]
[null,{"$f":"'I3 TB Data'!B177","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C180, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D169","v":0}]
[null,{"$f":"'I3 TB Data'!B178","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C181, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D170","v":0}]
[null,{"$f":"'I3 TB Data'!B179","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Shared"},"Dep",{"$f":"'I3 TB Data'!G179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C182, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D171","v":0}]
[null,{"$f":"'I3 TB Data'!B180","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C183, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D172","v":0}]
[null,{"$f":"'I3 TB Data'!B181","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C184, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D173","v":0}]
[null,{"$f":"'I3 TB Data'!B182","v":"Depreciation on fixed assets - Network Dual Function Line - Shared"},"Dep",{"$f":"'I3 TB Data'!G182","v":30454794.074664291},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":30454794.074664291},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C185, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D174","v":0}]
[null,{"$f":"'I3 TB Data'!B183","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G183","v":5464824.9661665149},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":5464824.9661665149},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C186, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D175","v":0}]
[null,{"$f":"'I3 TB Data'!B184","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C187, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D176","v":0}]
[null,{"$f":"'I3 TB Data'!B185","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Shared"},"Dep",{"$f":"'I3 TB Data'!G185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C188, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D177","v":0}]
[null,{"$f":"'I3 TB Data'!B186","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C189, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D178","v":0}]
[null,{"$f":"'I3 TB Data'!B187","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C190, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D179","v":0}]
[null,{"$f":"'I3 TB Data'!B188","v":"Depreciation on fixed assets - Generation Line Connection - Shared"},"Dep",{"$f":"'I3 TB Data'!G188","v":9277374.402410483},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":9277374.402410483},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C191, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D180","v":0}]
[null,{"$f":"'I3 TB Data'!B189","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Domestic"},"Dep",{"$f":"'I3 TB Data'!G189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C192, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D181","v":0}]
[null,{"$f":"'I3 TB Data'!B190","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Interconnect"},"Dep",{"$f":"'I3 TB Data'!G190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C193, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D182","v":0}]
[null,{"$f":"'I3 TB Data'!B191","v":"Depreciation on fixed assets - Generation Transformation Connection - Shared"},"Dep",{"$f":"'I3 TB Data'!G191","v":2546341.7250359226},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":2546341.7250359226},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C194, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D183","v":0}]
[null,{"$f":"'I3 TB Data'!B192","v":"Capitalized Depreciation - Network - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C195, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D184","v":0}]
[null,{"$f":"'I3 TB Data'!B193","v":"Capitalized Depreciation - Network - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G193","v":-82990.027207291569},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":-82990.027207291569},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C196, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D185","v":0}]
[null,{"$f":"'I3 TB Data'!B194","v":"Capitalized Depreciation - Network - Shared"},"CD",{"$f":"'I3 TB Data'!G194","v":-6584963.3700527614},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":-6584963.3700527614},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C197, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D186","v":0}]
[null,{"$f":"'I3 TB Data'!B195","v":"Capitalized Depreciation - Line Connection - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G195","v":-1287116.3013332589},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":-1287116.3013332589},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C198, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D187","v":0}]
[null,{"$f":"'I3 TB Data'!B196","v":"Capitalized Depreciation - Line Connection - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C199, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D188","v":0}]
[null,{"$f":"'I3 TB Data'!B197","v":"Capitalized Depreciation - Line Connection - Shared"},"CD",{"$f":"'I3 TB Data'!G197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C200, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D189","v":0}]
[null,{"$f":"'I3 TB Data'!B198","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G198","v":-3480634.4798783856},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":-3480634.4798783856},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C201, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D190","v":0}]
[null,{"$f":"'I3 TB Data'!B199","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C202, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D191","v":0}]
[null,{"$f":"'I3 TB Data'!B200","v":"Capitalized Depreciation - Transformer Connection - Shared"},"CD",{"$f":"'I3 TB Data'!G200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C203, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D192","v":0}]
[null,{"$f":"'I3 TB Data'!B201","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C204, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D193","v":0}]
[null,{"$f":"'I3 TB Data'!B202","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C205, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D194","v":0}]
[null,{"$f":"'I3 TB Data'!B203","v":"Capitalized Depreciation - Wholesale Revenue Meter - Shared"},"CD",{"$f":"'I3 TB Data'!G203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C206, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D195","v":0}]
[null,{"$f":"'I3 TB Data'!B204","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C207, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D196","v":0}]
[null,{"$f":"'I3 TB Data'!B205","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C208, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D197","v":0}]
[null,{"$f":"'I3 TB Data'!B206","v":"Capitalized Depreciation - Network Dual Function Line - Shared"},"CD",{"$f":"'I3 TB Data'!G206","v":-1260342.6437507444},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":-1260342.6437507444},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C209, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D198","v":0}]
[null,{"$f":"'I3 TB Data'!B207","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G207","v":-226719.05163340151},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":-226719.05163340151},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C210, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D199","v":0}]
[null,{"$f":"'I3 TB Data'!B208","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C211, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D200","v":0}]
[null,{"$f":"'I3 TB Data'!B209","v":"Capitalized Depreciation - Line Connection Dual Function Line - Shared"},"CD",{"$f":"'I3 TB Data'!G209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C212, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D201","v":0}]
[null,{"$f":"'I3 TB Data'!B210","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C213, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D202","v":0}]
[null,{"$f":"'I3 TB Data'!B211","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C214, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D203","v":0}]
[null,{"$f":"'I3 TB Data'!B212","v":"Capitalized Depreciation - Generation Line Connection - Shared"},"CD",{"$f":"'I3 TB Data'!G212","v":-312973.27572539361},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":-312973.27572539361},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C215, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D204","v":0}]
[null,{"$f":"'I3 TB Data'!B213","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Domestic"},"CD",{"$f":"'I3 TB Data'!G213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C216, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D205","v":0}]
[null,{"$f":"'I3 TB Data'!B214","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Interconnect"},"CD",{"$f":"'I3 TB Data'!G214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C217, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D206","v":0}]
[null,{"$f":"'I3 TB Data'!B215","v":"Capitalized Depreciation - Generation Transformation Connection - Shared"},"CD",{"$f":"'I3 TB Data'!G215","v":-69921.702714439671},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":-69921.702714439671},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C218, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D207","v":0}]
[null,{"$f":"'I3 TB Data'!B216","v":"Asset Removal Costs - Network - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C219, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D208","v":0}]
[null,{"$f":"'I3 TB Data'!B217","v":"Asset Removal Costs - Network - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G217","v":337595.85202186595},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":337595.85202186595},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C220, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D209","v":0}]
[null,{"$f":"'I3 TB Data'!B218","v":"Asset Removal Costs - Network - Shared"},"ARC",{"$f":"'I3 TB Data'!G218","v":26787029.649876054},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":26787029.649876054},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C221, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D210","v":0}]
[null,{"$f":"'I3 TB Data'!B219","v":"Asset Removal Costs - Line Connection - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G219","v":5235871.5742372535},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":5235871.5742372535},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C222, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D211","v":0}]
[null,{"$f":"'I3 TB Data'!B220","v":"Asset Removal Costs - Line Connection - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C223, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D212","v":0}]
[null,{"$f":"'I3 TB Data'!B221","v":"Asset Removal Costs - Line Connection - Shared"},"ARC",{"$f":"'I3 TB Data'!G221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C224, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D213","v":0}]
[null,{"$f":"'I3 TB Data'!B222","v":"Asset Removal Costs - Transformer Connection - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G222","v":14158903.212264368},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":14158903.212264368},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C225, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D214","v":0}]
[null,{"$f":"'I3 TB Data'!B223","v":"Asset Removal Costs - Transformer Connection - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C226, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D215","v":0}]
[null,{"$f":"'I3 TB Data'!B224","v":"Asset Removal Costs - Transformer Connection - Shared"},"ARC",{"$f":"'I3 TB Data'!G224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C227, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D216","v":0}]
[null,{"$f":"'I3 TB Data'!B225","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C228, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D217","v":0}]
[null,{"$f":"'I3 TB Data'!B226","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C229, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D218","v":0}]
[null,{"$f":"'I3 TB Data'!B227","v":"Asset Removal Costs - Wholesale Revenue Meter - Shared"},"ARC",{"$f":"'I3 TB Data'!G227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C230, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D219","v":0}]
[null,{"$f":"'I3 TB Data'!B228","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C231, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D220","v":0}]
[null,{"$f":"'I3 TB Data'!B229","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C232, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D221","v":0}]
[null,{"$f":"'I3 TB Data'!B230","v":"Asset Removal Costs - Network Dual Function Line - Shared"},"ARC",{"$f":"'I3 TB Data'!G230","v":5126958.7801646134},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":5126958.7801646134},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C233, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D222","v":0}]
[null,{"$f":"'I3 TB Data'!B231","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G231","v":922272.39803872234},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":922272.39803872234},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C234, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D223","v":0}]
[null,{"$f":"'I3 TB Data'!B232","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C235, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D224","v":0}]
[null,{"$f":"'I3 TB Data'!B233","v":"Asset Removal Costs - Line Connection Dual Function Line - Shared"},"ARC",{"$f":"'I3 TB Data'!G233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C236, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D225","v":0}]
[null,{"$f":"'I3 TB Data'!B234","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C237, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D226","v":0}]
[null,{"$f":"'I3 TB Data'!B235","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C238, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D227","v":0}]
[null,{"$f":"'I3 TB Data'!B236","v":"Asset Removal Costs - Generation Line Connection - Shared"},"ARC",{"$f":"'I3 TB Data'!G236","v":1273146.7049007716},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":1273146.7049007716},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C239, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D228","v":0}]
[null,{"$f":"'I3 TB Data'!B237","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Domestic"},"ARC",{"$f":"'I3 TB Data'!G237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C240, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D229","v":0}]
[null,{"$f":"'I3 TB Data'!B238","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Interconnect"},"ARC",{"$f":"'I3 TB Data'!G238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C241, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D230","v":0}]
[null,{"$f":"'I3 TB Data'!B239","v":"Asset Removal Costs - Generation Transformation Connection - Shared"},"ARC",{"$f":"'I3 TB Data'!G239","v":284435.10138561443},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":284435.10138561443},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C242, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D231","v":0}]
[null,{"$f":"'I3 TB Data'!B240","v":"OPEB amortization - Network - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C243, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D232","v":0}]
[null,{"$f":"'I3 TB Data'!B241","v":"OPEB amortization - Network - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C244, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D233","v":0}]
[null,{"$f":"'I3 TB Data'!B242","v":"OPEB amortization - Network - Shared"},"OPEB",{"$f":"'I3 TB Data'!G242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C245, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D234","v":0}]
[null,{"$f":"'I3 TB Data'!B243","v":"OPEB amortization - Line Connection - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C246, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D235","v":0}]
[null,{"$f":"'I3 TB Data'!B244","v":"OPEB amortization - Line Connection - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C247, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D236","v":0}]
[null,{"$f":"'I3 TB Data'!B245","v":"OPEB amortization - Line Connection - Shared"},"OPEB",{"$f":"'I3 TB Data'!G245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C248, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D237","v":0}]
[null,{"$f":"'I3 TB Data'!B246","v":"OPEB amortization - Transformer Connection - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C249, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D238","v":0}]
[null,{"$f":"'I3 TB Data'!B247","v":"OPEB amortization - Transformer Connection - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C250, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D239","v":0}]
[null,{"$f":"'I3 TB Data'!B248","v":"OPEB amortization - Transformer Connection - Shared"},"OPEB",{"$f":"'I3 TB Data'!G248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C251, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D240","v":0}]
[null,{"$f":"'I3 TB Data'!B249","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C252, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D241","v":0}]
[null,{"$f":"'I3 TB Data'!B250","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C253, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D242","v":0}]
[null,{"$f":"'I3 TB Data'!B251","v":"OPEB amortization - Wholesale Revenue Meter - Shared"},"OPEB",{"$f":"'I3 TB Data'!G251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C254, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D243","v":0}]
[null,{"$f":"'I3 TB Data'!B252","v":"OPEB amortization - Network Dual Function Line - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C255, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D244","v":0}]
[null,{"$f":"'I3 TB Data'!B253","v":"OPEB amortization - Network Dual Function Line - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C256, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D245","v":0}]
[null,{"$f":"'I3 TB Data'!B254","v":"OPEB amortization - Network Dual Function Line - Shared"},"OPEB",{"$f":"'I3 TB Data'!G254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C257, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D246","v":0}]
[null,{"$f":"'I3 TB Data'!B255","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C258, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D247","v":0}]
[null,{"$f":"'I3 TB Data'!B256","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C259, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D248","v":0}]
[null,{"$f":"'I3 TB Data'!B257","v":"OPEB amortization - Line Connection Dual Function Line - Shared"},"OPEB",{"$f":"'I3 TB Data'!G257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C260, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D249","v":0}]
[null,{"$f":"'I3 TB Data'!B258","v":"OPEB amortization - Generation Line Connection - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C261, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D250","v":0}]
[null,{"$f":"'I3 TB Data'!B259","v":"OPEB amortization - Generation Line Connection - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C262, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D251","v":0}]
[null,{"$f":"'I3 TB Data'!B260","v":"OPEB amortization - Generation Line Connection - Shared"},"OPEB",{"$f":"'I3 TB Data'!G260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C263, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D252","v":0}]
[null,{"$f":"'I3 TB Data'!B261","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Domestic"},"OPEB",{"$f":"'I3 TB Data'!G261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C264, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D253","v":0}]
[null,{"$f":"'I3 TB Data'!B262","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Interconnect"},"OPEB",{"$f":"'I3 TB Data'!G262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C265, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D254","v":0}]
[null,{"$f":"'I3 TB Data'!B263","v":"OPEB amortization - Generation Transformation Connection - Shared"},"OPEB",{"$f":"'I3 TB Data'!G263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C266, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D255","v":0}]
[null,{"$f":"'I3 TB Data'!B264","v":"Other amortization - Network - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C267, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D256","v":0}]
[null,{"$f":"'I3 TB Data'!B265","v":"Other amortization - Network - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G265","v":79631.878266098109},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":79631.878266098109},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C268, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D257","v":0}]
[null,{"$f":"'I3 TB Data'!B266","v":"Other amortization - Network - Shared"},"OA",{"$f":"'I3 TB Data'!G266","v":6318506.2002809513},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":6318506.2002809513},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C269, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D258","v":0}]
[null,{"$f":"'I3 TB Data'!B267","v":"Other amortization - Line Connection - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G267","v":1256831.0146723676},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":1256831.0146723676},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C270, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D259","v":0}]
[null,{"$f":"'I3 TB Data'!B268","v":"Other amortization - Line Connection - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C271, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D260","v":0}]
[null,{"$f":"'I3 TB Data'!B269","v":"Other amortization - Line Connection - Shared"},"OA",{"$f":"'I3 TB Data'!G269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C272, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D261","v":0}]
[null,{"$f":"'I3 TB Data'!B270","v":"Other amortization - Transformer Connection - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G270","v":3292205.5966363829},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":3292205.5966363829},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C273, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D262","v":0}]
[null,{"$f":"'I3 TB Data'!B271","v":"Other amortization - Transformer Connection - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C274, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D263","v":0}]
[null,{"$f":"'I3 TB Data'!B272","v":"Other amortization - Transformer Connection - Shared"},"OA",{"$f":"'I3 TB Data'!G272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C275, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D264","v":0}]
[null,{"$f":"'I3 TB Data'!B273","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C276, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D265","v":0}]
[null,{"$f":"'I3 TB Data'!B274","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C277, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D266","v":0}]
[null,{"$f":"'I3 TB Data'!B275","v":"Other amortization - Wholesale Revenue Meter - Shared"},"OA",{"$f":"'I3 TB Data'!G275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C278, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D267","v":0}]
[null,{"$f":"'I3 TB Data'!B276","v":"Other amortization - Network Dual Function Line - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C279, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D268","v":0}]
[null,{"$f":"'I3 TB Data'!B277","v":"Other amortization - Network Dual Function Line - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C280, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D269","v":0}]
[null,{"$f":"'I3 TB Data'!B278","v":"Other amortization - Network Dual Function Line - Shared"},"OA",{"$f":"'I3 TB Data'!G278","v":1228587.5997621692},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":1228587.5997621692},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C281, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D270","v":0}]
[null,{"$f":"'I3 TB Data'!B279","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G279","v":220823.2529309766},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":220823.2529309766},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C282, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D271","v":0}]
[null,{"$f":"'I3 TB Data'!B280","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C283, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D272","v":0}]
[null,{"$f":"'I3 TB Data'!B281","v":"Other amortization - Line Connection Dual Function Line - Shared"},"OA",{"$f":"'I3 TB Data'!G281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C284, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D273","v":0}]
[null,{"$f":"'I3 TB Data'!B282","v":"Other amortization - Generation Line Connection - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C285, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D274","v":0}]
[null,{"$f":"'I3 TB Data'!B283","v":"Other amortization - Generation Line Connection - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C286, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D275","v":0}]
[null,{"$f":"'I3 TB Data'!B284","v":"Other amortization - Generation Line Connection - Shared"},"OA",{"$f":"'I3 TB Data'!G284","v":301448.44159487943},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":301448.44159487943},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C287, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D276","v":0}]
[null,{"$f":"'I3 TB Data'!B285","v":"Other amortization - Generation Transformation Connection - Dedicated to Domestic"},"OA",{"$f":"'I3 TB Data'!G285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C288, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D277","v":0}]
[null,{"$f":"'I3 TB Data'!B286","v":"Other amortization - Generation Transformation Connection - Dedicated to Interconnect"},"OA",{"$f":"'I3 TB Data'!G286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C289, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D278","v":0}]
[null,{"$f":"'I3 TB Data'!B287","v":"Other amortization - Generation Transformation Connection - Shared"},"OA",{"$f":"'I3 TB Data'!G287","v":65049.873662401769},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":65049.873662401769},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C290, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D279","v":0}]
[null,{"$f":"'I3 TB Data'!B288","v":"Return on Debt - Network - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C291, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D280","v":0}]
[null,{"$f":"'I3 TB Data'!B289","v":"Return on Debt - Network - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G289","v":2062231.5856987247},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":2062231.5856987247},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C292, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D281","v":0}]
[null,{"$f":"'I3 TB Data'!B290","v":"Return on Debt - Network - Shared"},"RoD",{"$f":"'I3 TB Data'!G290","v":163630738.64854449},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":163630738.64854449},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C293, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D282","v":0}]
[null,{"$f":"'I3 TB Data'!B291","v":"Return on Debt - Line Connection - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G291","v":32557509.938547119},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":32557509.938547119},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C294, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D283","v":0}]
[null,{"$f":"'I3 TB Data'!B292","v":"Return on Debt - Line Connection - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C295, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D284","v":0}]
[null,{"$f":"'I3 TB Data'!B293","v":"Return on Debt - Line Connection - Shared"},"RoD",{"$f":"'I3 TB Data'!G293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C296, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D285","v":0}]
[null,{"$f":"'I3 TB Data'!B294","v":"Return on Debt - Transformer Connection - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G294","v":85283501.353498966},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":85283501.353498966},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C297, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D286","v":0}]
[null,{"$f":"'I3 TB Data'!B295","v":"Return on Debt - Transformer Connection - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C298, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D287","v":0}]
[null,{"$f":"'I3 TB Data'!B296","v":"Return on Debt - Transformer Connection - Shared"},"RoD",{"$f":"'I3 TB Data'!G296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C299, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D288","v":0}]
[null,{"$f":"'I3 TB Data'!B297","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C300, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D289","v":0}]
[null,{"$f":"'I3 TB Data'!B298","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C301, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D290","v":0}]
[null,{"$f":"'I3 TB Data'!B299","v":"Return on Debt - Wholesale Revenue Meter - Shared"},"RoD",{"$f":"'I3 TB Data'!G299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C302, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D291","v":0}]
[null,{"$f":"'I3 TB Data'!B300","v":"Return on Debt - Network Dual Function Line - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C303, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D292","v":0}]
[null,{"$f":"'I3 TB Data'!B301","v":"Return on Debt - Network Dual Function Line - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C304, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D293","v":0}]
[null,{"$f":"'I3 TB Data'!B302","v":"Return on Debt - Network Dual Function Line - Shared"},"RoD",{"$f":"'I3 TB Data'!G302","v":31813988.513261799},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":31813988.513261799},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C305, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D294","v":0}]
[null,{"$f":"'I3 TB Data'!B303","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G303","v":5717003.6044502938},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":5717003.6044502938},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C306, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D295","v":0}]
[null,{"$f":"'I3 TB Data'!B304","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C307, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D296","v":0}]
[null,{"$f":"'I3 TB Data'!B305","v":"Return on Debt - Line Connection Dual Function Line - Shared"},"RoD",{"$f":"'I3 TB Data'!G305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C308, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D297","v":0}]
[null,{"$f":"'I3 TB Data'!B306","v":"Return on Debt - Generation Line Connection - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C309, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D298","v":0}]
[null,{"$f":"'I3 TB Data'!B307","v":"Return on Debt - Generation Line Connection - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C310, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D299","v":0}]
[null,{"$f":"'I3 TB Data'!B308","v":"Return on Debt - Generation Line Connection - Shared"},"RoD",{"$f":"'I3 TB Data'!G308","v":7800817.958414319},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":7800817.958414319},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C311, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D300","v":0}]
[null,{"$f":"'I3 TB Data'!B309","v":"Return on Debt - Generation Transformation Connection - Dedicated to Domestic"},"RoD",{"$f":"'I3 TB Data'!G309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C312, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D301","v":0}]
[null,{"$f":"'I3 TB Data'!B310","v":"Return on Debt - Generation Transformation Connection - Dedicated to Interconnect"},"RoD",{"$f":"'I3 TB Data'!G310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C313, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D302","v":0}]
[null,{"$f":"'I3 TB Data'!B311","v":"Return on Debt - Generation Transformation Connection - Shared"},"RoD",{"$f":"'I3 TB Data'!G311","v":1687924.325711261},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":1687924.325711261},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C314, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D303","v":0}]
[null,{"$f":"'I3 TB Data'!B312","v":"Return on Equity - Network - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C315, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D304","v":0}]
[null,{"$f":"'I3 TB Data'!B313","v":"Return on Equity - Network - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G313","v":2773040.3105684659},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":2773040.3105684659},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C316, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D305","v":0}]
[null,{"$f":"'I3 TB Data'!B314","v":"Return on Equity - Network - Shared"},"RoE",{"$f":"'I3 TB Data'!G314","v":220030881.82104743},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":220030881.82104743},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C317, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D306","v":0}]
[null,{"$f":"'I3 TB Data'!B315","v":"Return on Equity - Line Connection - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G315","v":43779412.602069564},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":43779412.602069564},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C318, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D307","v":0}]
[null,{"$f":"'I3 TB Data'!B316","v":"Return on Equity - Line Connection - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C319, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D308","v":0}]
[null,{"$f":"'I3 TB Data'!B317","v":"Return on Equity - Line Connection - Shared"},"RoE",{"$f":"'I3 TB Data'!G317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C320, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D309","v":0}]
[null,{"$f":"'I3 TB Data'!B318","v":"Return on Equity - Transformer Connection - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G318","v":114678966.57180914},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":114678966.57180914},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C321, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D310","v":0}]
[null,{"$f":"'I3 TB Data'!B319","v":"Return on Equity - Transformer Connection - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C322, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D311","v":0}]
[null,{"$f":"'I3 TB Data'!B320","v":"Return on Equity - Transformer Connection - Shared"},"RoE",{"$f":"'I3 TB Data'!G320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C323, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D312","v":0}]
[null,{"$f":"'I3 TB Data'!B321","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C324, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D313","v":0}]
[null,{"$f":"'I3 TB Data'!B322","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C325, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D314","v":0}]
[null,{"$f":"'I3 TB Data'!B323","v":"Return on Equity - Wholesale Revenue Meter - Shared"},"RoE",{"$f":"'I3 TB Data'!G323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C326, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D315","v":0}]
[null,{"$f":"'I3 TB Data'!B324","v":"Return on Equity - Network Dual Function Line - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C327, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D316","v":0}]
[null,{"$f":"'I3 TB Data'!B325","v":"Return on Equity - Network Dual Function Line - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C328, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D317","v":0}]
[null,{"$f":"'I3 TB Data'!B326","v":"Return on Equity - Network Dual Function Line - Shared"},"RoE",{"$f":"'I3 TB Data'!G326","v":42779614.665510975},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":42779614.665510975},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C329, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D318","v":0}]
[null,{"$f":"'I3 TB Data'!B327","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G327","v":7687536.9191062078},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":7687536.9191062078},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C330, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D319","v":0}]
[null,{"$f":"'I3 TB Data'!B328","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C331, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D320","v":0}]
[null,{"$f":"'I3 TB Data'!B329","v":"Return on Equity - Line Connection Dual Function Line - Shared"},"RoE",{"$f":"'I3 TB Data'!G329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C332, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D321","v":0}]
[null,{"$f":"'I3 TB Data'!B330","v":"Return on Equity - Generation Line Connection - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C333, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D322","v":0}]
[null,{"$f":"'I3 TB Data'!B331","v":"Return on Equity - Generation Line Connection - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C334, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D323","v":0}]
[null,{"$f":"'I3 TB Data'!B332","v":"Return on Equity - Generation Line Connection - Shared"},"RoE",{"$f":"'I3 TB Data'!G332","v":10489599.133338835},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":10489599.133338835},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C335, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D324","v":0}]
[null,{"$f":"'I3 TB Data'!B333","v":"Return on Equity - Generation Transformation Connection - Dedicated to Domestic"},"RoE",{"$f":"'I3 TB Data'!G333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C336, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D325","v":0}]
[null,{"$f":"'I3 TB Data'!B334","v":"Return on Equity - Generation Transformation Connection - Dedicated to Interconnect"},"RoE",{"$f":"'I3 TB Data'!G334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C337, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D326","v":0}]
[null,{"$f":"'I3 TB Data'!B335","v":"Return on Equity - Generation Transformation Connection - Shared"},"RoE",{"$f":"'I3 TB Data'!G335","v":2269717.0525591173},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":2269717.0525591173},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C338, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D327","v":0}]
[null,{"$f":"'I3 TB Data'!B336","v":"Income Tax - Network - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C339, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D328","v":0}]
[null,{"$f":"'I3 TB Data'!B337","v":"Income Tax - Network - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G337","v":301443.33171411359},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":301443.33171411359},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C340, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D329","v":0}]
[null,{"$f":"'I3 TB Data'!B338","v":"Income Tax - Network - Shared"},"Tax",{"$f":"'I3 TB Data'!G338","v":23918455.798622739},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":23918455.798622739},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C341, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D330","v":0}]
[null,{"$f":"'I3 TB Data'!B339","v":"Income Tax - Line Connection - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G339","v":4759040.8062078776},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":4759040.8062078776},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C342, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D331","v":0}]
[null,{"$f":"'I3 TB Data'!B340","v":"Income Tax - Line Connection - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C343, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D332","v":0}]
[null,{"$f":"'I3 TB Data'!B341","v":"Income Tax - Line Connection - Shared"},"Tax",{"$f":"'I3 TB Data'!G341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C344, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D333","v":0}]
[null,{"$f":"'I3 TB Data'!B342","v":"Income Tax - Transformer Connection - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G342","v":12466176.430681242},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":12466176.430681242},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C345, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D334","v":0}]
[null,{"$f":"'I3 TB Data'!B343","v":"Income Tax - Transformer Connection - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C346, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D335","v":0}]
[null,{"$f":"'I3 TB Data'!B344","v":"Income Tax - Transformer Connection - Shared"},"Tax",{"$f":"'I3 TB Data'!G344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C347, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D336","v":0}]
[null,{"$f":"'I3 TB Data'!B345","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C348, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D337","v":0}]
[null,{"$f":"'I3 TB Data'!B346","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C349, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D338","v":0}]
[null,{"$f":"'I3 TB Data'!B347","v":"Income Tax - Wholesale Revenue Meter - Shared"},"Tax",{"$f":"'I3 TB Data'!G347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C350, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D339","v":0}]
[null,{"$f":"'I3 TB Data'!B348","v":"Income Tax - Network Dual Function Line - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C351, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D340","v":0}]
[null,{"$f":"'I3 TB Data'!B349","v":"Income Tax - Network Dual Function Line - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C352, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D341","v":0}]
[null,{"$f":"'I3 TB Data'!B350","v":"Income Tax - Network Dual Function Line - Shared"},"Tax",{"$f":"'I3 TB Data'!G350","v":4650357.7770111859},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":4650357.7770111859},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C353, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D342","v":0}]
[null,{"$f":"'I3 TB Data'!B351","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G351","v":835673.6585252072},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":835673.6585252072},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C354, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D343","v":0}]
[null,{"$f":"'I3 TB Data'!B352","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C355, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D344","v":0}]
[null,{"$f":"'I3 TB Data'!B353","v":"Income Tax - Line Connection Dual Function Line - Shared"},"Tax",{"$f":"'I3 TB Data'!G353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C356, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D345","v":0}]
[null,{"$f":"'I3 TB Data'!B354","v":"Income Tax - Generation Line Connection - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C357, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D346","v":0}]
[null,{"$f":"'I3 TB Data'!B355","v":"Income Tax - Generation Line Connection - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C358, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D347","v":0}]
[null,{"$f":"'I3 TB Data'!B356","v":"Income Tax - Generation Line Connection - Shared"},"Tax",{"$f":"'I3 TB Data'!G356","v":1140271.8161175703},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":1140271.8161175703},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C359, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D348","v":0}]
[null,{"$f":"'I3 TB Data'!B357","v":"Income Tax - Generation Transformation Connection - Dedicated to Domestic"},"Tax",{"$f":"'I3 TB Data'!G357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C360, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D349","v":0}]
[null,{"$f":"'I3 TB Data'!B358","v":"Income Tax - Generation Transformation Connection - Dedicated to Interconnect"},"Tax",{"$f":"'I3 TB Data'!G358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C361, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D350","v":0}]
[null,{"$f":"'I3 TB Data'!B359","v":"Income Tax - Generation Transformation Connection - Shared"},"Tax",{"$f":"'I3 TB Data'!G359","v":246729.57971948868},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":246729.57971948868},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C362, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D351","v":0}]
[null,{"$f":"'I3 TB Data'!B360","v":"Capital Tax - Network - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C363, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D352","v":0}]
[null,{"$f":"'I3 TB Data'!B361","v":"Capital Tax - Network - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C364, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D353","v":0}]
[null,{"$f":"'I3 TB Data'!B362","v":"Capital Tax - Network - Shared"},"CapTax",{"$f":"'I3 TB Data'!G362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C365, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D354","v":0}]
[null,{"$f":"'I3 TB Data'!B363","v":"Capital Tax - Line Connection - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C366, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D355","v":0}]
[null,{"$f":"'I3 TB Data'!B364","v":"Capital Tax - Line Connection - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C367, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D356","v":0}]
[null,{"$f":"'I3 TB Data'!B365","v":"Capital Tax - Line Connection - Shared"},"CapTax",{"$f":"'I3 TB Data'!G365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C368, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D357","v":0}]
[null,{"$f":"'I3 TB Data'!B366","v":"Capital Tax - Transformer Connection - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C369, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D358","v":0}]
[null,{"$f":"'I3 TB Data'!B367","v":"Capital Tax - Transformer Connection - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C370, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D359","v":0}]
[null,{"$f":"'I3 TB Data'!B368","v":"Capital Tax - Transformer Connection - Shared"},"CapTax",{"$f":"'I3 TB Data'!G368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C371, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D360","v":0}]
[null,{"$f":"'I3 TB Data'!B369","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C372, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D361","v":0}]
[null,{"$f":"'I3 TB Data'!B370","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C373, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D362","v":0}]
[null,{"$f":"'I3 TB Data'!B371","v":"Capital Tax - Wholesale Revenue Meter - Shared"},"CapTax",{"$f":"'I3 TB Data'!G371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C374, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D363","v":0}]
[null,{"$f":"'I3 TB Data'!B372","v":"Capital Tax - Network Dual Function Line - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C375, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D364","v":0}]
[null,{"$f":"'I3 TB Data'!B373","v":"Capital Tax - Network Dual Function Line - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C376, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D365","v":0}]
[null,{"$f":"'I3 TB Data'!B374","v":"Capital Tax - Network Dual Function Line - Shared"},"CapTax",{"$f":"'I3 TB Data'!G374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C377, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D366","v":0}]
[null,{"$f":"'I3 TB Data'!B375","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C378, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D367","v":0}]
[null,{"$f":"'I3 TB Data'!B376","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C379, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D368","v":0}]
[null,{"$f":"'I3 TB Data'!B377","v":"Capital Tax - Line Connection Dual Function Line - Shared"},"CapTax",{"$f":"'I3 TB Data'!G377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C380, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D369","v":0}]
[null,{"$f":"'I3 TB Data'!B378","v":"Capital Tax - Generation Line Connection - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C381, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D370","v":0}]
[null,{"$f":"'I3 TB Data'!B379","v":"Capital Tax - Generation Line Connection - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C382, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D371","v":0}]
[null,{"$f":"'I3 TB Data'!B380","v":"Capital Tax - Generation Line Connection - Shared"},"CapTax",{"$f":"'I3 TB Data'!G380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C383, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D372","v":0}]
[null,{"$f":"'I3 TB Data'!B381","v":"Capital Tax - Generation Transformation Connection - Dedicated to Domestic"},"CapTax",{"$f":"'I3 TB Data'!G381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C384, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D373","v":0}]
[null,{"$f":"'I3 TB Data'!B382","v":"Capital Tax - Generation Transformation Connection - Dedicated to Interconnect"},"CapTax",{"$f":"'I3 TB Data'!G382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C385, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D374","v":0}]
[null,{"$f":"'I3 TB Data'!B383","v":"Capital Tax - Generation Transformation Connection - Shared"},"CapTax",{"$f":"'I3 TB Data'!G383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C386, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D375","v":0}]
[null,{"$f":"'I3 TB Data'!B384","v":"AFUDC - Network - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C387, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D376","v":0}]
[null,{"$f":"'I3 TB Data'!B385","v":"AFUDC - Network - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C388, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D377","v":0}]
[null,{"$f":"'I3 TB Data'!B386","v":"AFUDC - Network - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C389, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D378","v":0}]
[null,{"$f":"'I3 TB Data'!B387","v":"AFUDC - Line Connection - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C390, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D379","v":0}]
[null,{"$f":"'I3 TB Data'!B388","v":"AFUDC - Line Connection - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C391, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D380","v":0}]
[null,{"$f":"'I3 TB Data'!B389","v":"AFUDC - Line Connection - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C392, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D381","v":0}]
[null,{"$f":"'I3 TB Data'!B390","v":"AFUDC - Transformer Connection - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C393, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D382","v":0}]
[null,{"$f":"'I3 TB Data'!B391","v":"AFUDC - Transformer Connection - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C394, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D383","v":0}]
[null,{"$f":"'I3 TB Data'!B392","v":"AFUDC - Transformer Connection - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C395, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D384","v":0}]
[null,{"$f":"'I3 TB Data'!B393","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C396, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D385","v":0}]
[null,{"$f":"'I3 TB Data'!B394","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C397, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D386","v":0}]
[null,{"$f":"'I3 TB Data'!B395","v":"AFUDC - Wholesale Revenue Meter - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C398, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D387","v":0}]
[null,{"$f":"'I3 TB Data'!B396","v":"AFUDC - Network Dual Function Line - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C399, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D388","v":0}]
[null,{"$f":"'I3 TB Data'!B397","v":"AFUDC - Network Dual Function Line - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C400, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D389","v":0}]
[null,{"$f":"'I3 TB Data'!B398","v":"AFUDC - Network Dual Function Line - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C401, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D390","v":0}]
[null,{"$f":"'I3 TB Data'!B399","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C402, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D391","v":0}]
[null,{"$f":"'I3 TB Data'!B400","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G400","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C403, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D392","v":0}]
[null,{"$f":"'I3 TB Data'!B401","v":"AFUDC - Line Connection Dual Function Line - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G401","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C404, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D393","v":0}]
[null,{"$f":"'I3 TB Data'!B402","v":"AFUDC - Generation Line Connection - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G402","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C405, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D394","v":0}]
[null,{"$f":"'I3 TB Data'!B403","v":"AFUDC - Generation Line Connection - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G403","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C406, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D395","v":0}]
[null,{"$f":"'I3 TB Data'!B404","v":"AFUDC - Generation Line Connection - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G404","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C407, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D396","v":0}]
[null,{"$f":"'I3 TB Data'!B405","v":"AFUDC - Generation Transformation Connection - Dedicated to Domestic"},"AFUDC",{"$f":"'I3 TB Data'!G405","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C408, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D397","v":0}]
[null,{"$f":"'I3 TB Data'!B406","v":"AFUDC - Generation Transformation Connection - Dedicated to Interconnect"},"AFUDC",{"$f":"'I3 TB Data'!G406","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C409, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D398","v":0}]
[null,{"$f":"'I3 TB Data'!B407","v":"AFUDC - Generation Transformation Connection - Shared"},"AFUDC",{"$f":"'I3 TB Data'!G407","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(E$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(F$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(G$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(H$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(I$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(J$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(K$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(L$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(M$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(N$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(O$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(P$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(Q$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(R$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(S$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(T$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(U$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(V$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(W$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0},{"$f":"VLOOKUP('E4 TB Allocation Details'!$C410, 'E2 Allocators'!$B$15:$W$273, MATCH(X$12, 'E2 Allocators'!$B$15:$W$15, 0),FALSE)*$D399","v":0}]
[]
[null,null,null,{"$f":"SUM(D13:D399)","v":14031664549.996246},13204045768.406384,827618781.58986545,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E401+F401+G401+H401+I401+J401+K401+L401+M401+N401+O401+P401+Q401+R401+S401+T401+U401+V401+W401+X401","v":14031664549.996248}]

{"sheet":"O6 Source Data for E2","index":9,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":false,"merged":[[0,0,0,5],[1,0,1,4],[2,0,2,4],[3,0,3,4],[9,2,9,6]]}
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet O6 Composite Allocator Detail Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet O6 Composite Allocator Detail Worksheet  -  "}]
[]
[]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,null,"Demand Total",{"$f":"IF('I2 Class'!$D$20=\"\",'I2 Class'!$C$20,'I2 Class'!$D$20)","v":"Domestic"},{"$f":"IF('I2 Class'!$D$21=\"\",'I2 Class'!$C$21,'I2 Class'!$D$21)","v":"Export"},{"$f":"IF('I2 Class'!$D$22=\"\",'I2 Class'!$C$22,'I2 Class'!$D$22)","v":"Rate Class 1"},{"$f":"IF('I2 Class'!$D$23=\"\",'I2 Class'!$C$23,'I2 Class'!$D$23)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$24=\"\",'I2 Class'!$C$24,'I2 Class'!$D$24)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$25=\"\",'I2 Class'!$C$25,'I2 Class'!$D$25)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$26=\"\",'I2 Class'!$C$26,'I2 Class'!$D$26)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$27=\"\",'I2 Class'!$C$27,'I2 Class'!$D$27)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$28=\"\",'I2 Class'!$C$28,'I2 Class'!$D$28)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$29=\"\",'I2 Class'!$C$29,'I2 Class'!$D$29)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$30=\"\",'I2 Class'!$C$30,'I2 Class'!$D$30)","v":"Rate class 9"},{"$f":"IF('I2 Class'!$D$31=\"\",'I2 Class'!$C$31,'I2 Class'!$D$31)","v":"Rate class 1"},{"$f":"IF('I2 Class'!$D$32=\"\",'I2 Class'!$C$32,'I2 Class'!$D$32)","v":"Rate class 2"},{"$f":"IF('I2 Class'!$D$33=\"\",'I2 Class'!$C$33,'I2 Class'!$D$33)","v":"Rate class 3"},{"$f":"IF('I2 Class'!$D$34=\"\",'I2 Class'!$C$34,'I2 Class'!$D$34)","v":"Rate class 4"},{"$f":"IF('I2 Class'!$D$35=\"\",'I2 Class'!$C$35,'I2 Class'!$D$35)","v":"Rate class 5"},{"$f":"IF('I2 Class'!$D$36=\"\",'I2 Class'!$C$36,'I2 Class'!$D$36)","v":"Rate class 6"},{"$f":"IF('I2 Class'!$D$37=\"\",'I2 Class'!$C$37,'I2 Class'!$D$37)","v":"Rate class 7"},{"$f":"IF('I2 Class'!$D$38=\"\",'I2 Class'!$C$38,'I2 Class'!$D$38)","v":"Rate class 8"},{"$f":"IF('I2 Class'!$D$39=\"\",'I2 Class'!$C$39,'I2 Class'!$D$39)","v":"Rate class 9"}]
[]
["Rate Base"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B13","v":"Rate Base - Network - Dedicated to Domestic"},{"$f":"SUM(D15:W15)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E13","v":0},{"$f":"'O4 Summary by Class & Accounts'!F13","v":0},{"$f":"'O4 Summary by Class & Accounts'!G13","v":0},{"$f":"'O4 Summary by Class & Accounts'!H13","v":0},{"$f":"'O4 Summary by Class & Accounts'!I13","v":0},{"$f":"'O4 Summary by Class & Accounts'!J13","v":0},{"$f":"'O4 Summary by Class & Accounts'!K13","v":0},{"$f":"'O4 Summary by Class & Accounts'!L13","v":0},{"$f":"'O4 Summary by Class & Accounts'!M13","v":0},{"$f":"'O4 Summary by Class & Accounts'!N13","v":0},{"$f":"'O4 Summary by Class & Accounts'!O13","v":0},{"$f":"'O4 Summary by Class & Accounts'!P13","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q13","v":0},{"$f":"'O4 Summary by Class & Accounts'!R13","v":0},{"$f":"'O4 Summary by Class & Accounts'!S13","v":0},{"$f":"'O4 Summary by Class & Accounts'!T13","v":0},{"$f":"'O4 Summary by Class & Accounts'!U13","v":0},{"$f":"'O4 Summary by Class & Accounts'!V13","v":0},{"$f":"'O4 Summary by Class & Accounts'!W13","v":0},{"$f":"'O4 Summary by Class & Accounts'!X13","v":0},null,null,"CDMPP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B14","v":"Rate Base - Network - Dedicated to Interconnect"},{"$f":"SUM(D16:W16)","v":77200842.219373554},{"$f":"'O4 Summary by Class & Accounts'!E14","v":0},{"$f":"'O4 Summary by Class & Accounts'!F14","v":77200842.219373554},{"$f":"'O4 Summary by Class & Accounts'!G14","v":0},{"$f":"'O4 Summary by Class & Accounts'!H14","v":0},{"$f":"'O4 Summary by Class & Accounts'!I14","v":0},{"$f":"'O4 Summary by Class & Accounts'!J14","v":0},{"$f":"'O4 Summary by Class & Accounts'!K14","v":0},{"$f":"'O4 Summary by Class & Accounts'!L14","v":0},{"$f":"'O4 Summary by Class & Accounts'!M14","v":0},{"$f":"'O4 Summary by Class & Accounts'!N14","v":0},{"$f":"'O4 Summary by Class & Accounts'!O14","v":0},{"$f":"'O4 Summary by Class & Accounts'!P14","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q14","v":0},{"$f":"'O4 Summary by Class & Accounts'!R14","v":0},{"$f":"'O4 Summary by Class & Accounts'!S14","v":0},{"$f":"'O4 Summary by Class & Accounts'!T14","v":0},{"$f":"'O4 Summary by Class & Accounts'!U14","v":0},{"$f":"'O4 Summary by Class & Accounts'!V14","v":0},{"$f":"'O4 Summary by Class & Accounts'!W14","v":0},{"$f":"'O4 Summary by Class & Accounts'!X14","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B15","v":"Rate Base - Network - Shared"},6125612139.9021816,{"$f":"'O4 Summary by Class & Accounts'!E15","v":5544065521.3863325},{"$f":"'O4 Summary by Class & Accounts'!F15","v":581546618.51584899},{"$f":"'O4 Summary by Class & Accounts'!G15","v":0},{"$f":"'O4 Summary by Class & Accounts'!H15","v":0},{"$f":"'O4 Summary by Class & Accounts'!I15","v":0},{"$f":"'O4 Summary by Class & Accounts'!J15","v":0},{"$f":"'O4 Summary by Class & Accounts'!K15","v":0},{"$f":"'O4 Summary by Class & Accounts'!L15","v":0},{"$f":"'O4 Summary by Class & Accounts'!M15","v":0},{"$f":"'O4 Summary by Class & Accounts'!N15","v":0},{"$f":"'O4 Summary by Class & Accounts'!O15","v":0},{"$f":"'O4 Summary by Class & Accounts'!P15","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q15","v":0},{"$f":"'O4 Summary by Class & Accounts'!R15","v":0},{"$f":"'O4 Summary by Class & Accounts'!S15","v":0},{"$f":"'O4 Summary by Class & Accounts'!T15","v":0},{"$f":"'O4 Summary by Class & Accounts'!U15","v":0},{"$f":"'O4 Summary by Class & Accounts'!V15","v":0},{"$f":"'O4 Summary by Class & Accounts'!W15","v":0},{"$f":"'O4 Summary by Class & Accounts'!X15","v":0},null,null,"TCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B16","v":"Rate Base - Line Connection - Dedicated to Domestic"},1218809373.9093084,{"$f":"'O4 Summary by Class & Accounts'!E16","v":1218809373.9093084},{"$f":"'O4 Summary by Class & Accounts'!F16","v":0},{"$f":"'O4 Summary by Class & Accounts'!G16","v":0},{"$f":"'O4 Summary by Class & Accounts'!H16","v":0},{"$f":"'O4 Summary by Class & Accounts'!I16","v":0},{"$f":"'O4 Summary by Class & Accounts'!J16","v":0},{"$f":"'O4 Summary by Class & Accounts'!K16","v":0},{"$f":"'O4 Summary by Class & Accounts'!L16","v":0},{"$f":"'O4 Summary by Class & Accounts'!M16","v":0},{"$f":"'O4 Summary by Class & Accounts'!N16","v":0},{"$f":"'O4 Summary by Class & Accounts'!O16","v":0},{"$f":"'O4 Summary by Class & Accounts'!P16","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q16","v":0},{"$f":"'O4 Summary by Class & Accounts'!R16","v":0},{"$f":"'O4 Summary by Class & Accounts'!S16","v":0},{"$f":"'O4 Summary by Class & Accounts'!T16","v":0},{"$f":"'O4 Summary by Class & Accounts'!U16","v":0},{"$f":"'O4 Summary by Class & Accounts'!V16","v":0},{"$f":"'O4 Summary by Class & Accounts'!W16","v":0},{"$f":"'O4 Summary by Class & Accounts'!X16","v":0},null,null,"DCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B17","v":"Rate Base - Line Connection - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E17","v":0},{"$f":"'O4 Summary by Class & Accounts'!F17","v":0},{"$f":"'O4 Summary by Class & Accounts'!G17","v":0},{"$f":"'O4 Summary by Class & Accounts'!H17","v":0},{"$f":"'O4 Summary by Class & Accounts'!I17","v":0},{"$f":"'O4 Summary by Class & Accounts'!J17","v":0},{"$f":"'O4 Summary by Class & Accounts'!K17","v":0},{"$f":"'O4 Summary by Class & Accounts'!L17","v":0},{"$f":"'O4 Summary by Class & Accounts'!M17","v":0},{"$f":"'O4 Summary by Class & Accounts'!N17","v":0},{"$f":"'O4 Summary by Class & Accounts'!O17","v":0},{"$f":"'O4 Summary by Class & Accounts'!P17","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q17","v":0},{"$f":"'O4 Summary by Class & Accounts'!R17","v":0},{"$f":"'O4 Summary by Class & Accounts'!S17","v":0},{"$f":"'O4 Summary by Class & Accounts'!T17","v":0},{"$f":"'O4 Summary by Class & Accounts'!U17","v":0},{"$f":"'O4 Summary by Class & Accounts'!V17","v":0},{"$f":"'O4 Summary by Class & Accounts'!W17","v":0},{"$f":"'O4 Summary by Class & Accounts'!X17","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B18","v":"Rate Base - Line Connection - Shared"},0,{"$f":"'O4 Summary by Class & Accounts'!E18","v":0},{"$f":"'O4 Summary by Class & Accounts'!F18","v":0},{"$f":"'O4 Summary by Class & Accounts'!G18","v":0},{"$f":"'O4 Summary by Class & Accounts'!H18","v":0},{"$f":"'O4 Summary by Class & Accounts'!I18","v":0},{"$f":"'O4 Summary by Class & Accounts'!J18","v":0},{"$f":"'O4 Summary by Class & Accounts'!K18","v":0},{"$f":"'O4 Summary by Class & Accounts'!L18","v":0},{"$f":"'O4 Summary by Class & Accounts'!M18","v":0},{"$f":"'O4 Summary by Class & Accounts'!N18","v":0},{"$f":"'O4 Summary by Class & Accounts'!O18","v":0},{"$f":"'O4 Summary by Class & Accounts'!P18","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q18","v":0},{"$f":"'O4 Summary by Class & Accounts'!R18","v":0},{"$f":"'O4 Summary by Class & Accounts'!S18","v":0},{"$f":"'O4 Summary by Class & Accounts'!T18","v":0},{"$f":"'O4 Summary by Class & Accounts'!U18","v":0},{"$f":"'O4 Summary by Class & Accounts'!V18","v":0},{"$f":"'O4 Summary by Class & Accounts'!W18","v":0},{"$f":"'O4 Summary by Class & Accounts'!X18","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B19","v":"Rate Base - Transformer Connection - Dedicated to Domestic"},3192637615.2736659,{"$f":"'O4 Summary by Class & Accounts'!E19","v":3192637615.2736659},{"$f":"'O4 Summary by Class & Accounts'!F19","v":0},{"$f":"'O4 Summary by Class & Accounts'!G19","v":0},{"$f":"'O4 Summary by Class & Accounts'!H19","v":0},{"$f":"'O4 Summary by Class & Accounts'!I19","v":0},{"$f":"'O4 Summary by Class & Accounts'!J19","v":0},{"$f":"'O4 Summary by Class & Accounts'!K19","v":0},{"$f":"'O4 Summary by Class & Accounts'!L19","v":0},{"$f":"'O4 Summary by Class & Accounts'!M19","v":0},{"$f":"'O4 Summary by Class & Accounts'!N19","v":0},{"$f":"'O4 Summary by Class & Accounts'!O19","v":0},{"$f":"'O4 Summary by Class & Accounts'!P19","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q19","v":0},{"$f":"'O4 Summary by Class & Accounts'!R19","v":0},{"$f":"'O4 Summary by Class & Accounts'!S19","v":0},{"$f":"'O4 Summary by Class & Accounts'!T19","v":0},{"$f":"'O4 Summary by Class & Accounts'!U19","v":0},{"$f":"'O4 Summary by Class & Accounts'!V19","v":0},{"$f":"'O4 Summary by Class & Accounts'!W19","v":0},{"$f":"'O4 Summary by Class & Accounts'!X19","v":0},null,null,"TCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B20","v":"Rate Base - Transformer Connection - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E20","v":0},{"$f":"'O4 Summary by Class & Accounts'!F20","v":0},{"$f":"'O4 Summary by Class & Accounts'!G20","v":0},{"$f":"'O4 Summary by Class & Accounts'!H20","v":0},{"$f":"'O4 Summary by Class & Accounts'!I20","v":0},{"$f":"'O4 Summary by Class & Accounts'!J20","v":0},{"$f":"'O4 Summary by Class & Accounts'!K20","v":0},{"$f":"'O4 Summary by Class & Accounts'!L20","v":0},{"$f":"'O4 Summary by Class & Accounts'!M20","v":0},{"$f":"'O4 Summary by Class & Accounts'!N20","v":0},{"$f":"'O4 Summary by Class & Accounts'!O20","v":0},{"$f":"'O4 Summary by Class & Accounts'!P20","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q20","v":0},{"$f":"'O4 Summary by Class & Accounts'!R20","v":0},{"$f":"'O4 Summary by Class & Accounts'!S20","v":0},{"$f":"'O4 Summary by Class & Accounts'!T20","v":0},{"$f":"'O4 Summary by Class & Accounts'!U20","v":0},{"$f":"'O4 Summary by Class & Accounts'!V20","v":0},{"$f":"'O4 Summary by Class & Accounts'!W20","v":0},{"$f":"'O4 Summary by Class & Accounts'!X20","v":0},null,null,"DCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B21","v":"Rate Base - Transformer Connection - Shared"},0,{"$f":"'O4 Summary by Class & Accounts'!E21","v":0},{"$f":"'O4 Summary by Class & Accounts'!F21","v":0},{"$f":"'O4 Summary by Class & Accounts'!G21","v":0},{"$f":"'O4 Summary by Class & Accounts'!H21","v":0},{"$f":"'O4 Summary by Class & Accounts'!I21","v":0},{"$f":"'O4 Summary by Class & Accounts'!J21","v":0},{"$f":"'O4 Summary by Class & Accounts'!K21","v":0},{"$f":"'O4 Summary by Class & Accounts'!L21","v":0},{"$f":"'O4 Summary by Class & Accounts'!M21","v":0},{"$f":"'O4 Summary by Class & Accounts'!N21","v":0},{"$f":"'O4 Summary by Class & Accounts'!O21","v":0},{"$f":"'O4 Summary by Class & Accounts'!P21","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q21","v":0},{"$f":"'O4 Summary by Class & Accounts'!R21","v":0},{"$f":"'O4 Summary by Class & Accounts'!S21","v":0},{"$f":"'O4 Summary by Class & Accounts'!T21","v":0},{"$f":"'O4 Summary by Class & Accounts'!U21","v":0},{"$f":"'O4 Summary by Class & Accounts'!V21","v":0},{"$f":"'O4 Summary by Class & Accounts'!W21","v":0},{"$f":"'O4 Summary by Class & Accounts'!X21","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B22","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic"},0,{"$f":"'O4 Summary by Class & Accounts'!E22","v":0},{"$f":"'O4 Summary by Class & Accounts'!F22","v":0},{"$f":"'O4 Summary by Class & Accounts'!G22","v":0},{"$f":"'O4 Summary by Class & Accounts'!H22","v":0},{"$f":"'O4 Summary by Class & Accounts'!I22","v":0},{"$f":"'O4 Summary by Class & Accounts'!J22","v":0},{"$f":"'O4 Summary by Class & Accounts'!K22","v":0},{"$f":"'O4 Summary by Class & Accounts'!L22","v":0},{"$f":"'O4 Summary by Class & Accounts'!M22","v":0},{"$f":"'O4 Summary by Class & Accounts'!N22","v":0},{"$f":"'O4 Summary by Class & Accounts'!O22","v":0},{"$f":"'O4 Summary by Class & Accounts'!P22","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q22","v":0},{"$f":"'O4 Summary by Class & Accounts'!R22","v":0},{"$f":"'O4 Summary by Class & Accounts'!S22","v":0},{"$f":"'O4 Summary by Class & Accounts'!T22","v":0},{"$f":"'O4 Summary by Class & Accounts'!U22","v":0},{"$f":"'O4 Summary by Class & Accounts'!V22","v":0},{"$f":"'O4 Summary by Class & Accounts'!W22","v":0},{"$f":"'O4 Summary by Class & Accounts'!X22","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B23","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E23","v":0},{"$f":"'O4 Summary by Class & Accounts'!F23","v":0},{"$f":"'O4 Summary by Class & Accounts'!G23","v":0},{"$f":"'O4 Summary by Class & Accounts'!H23","v":0},{"$f":"'O4 Summary by Class & Accounts'!I23","v":0},{"$f":"'O4 Summary by Class & Accounts'!J23","v":0},{"$f":"'O4 Summary by Class & Accounts'!K23","v":0},{"$f":"'O4 Summary by Class & Accounts'!L23","v":0},{"$f":"'O4 Summary by Class & Accounts'!M23","v":0},{"$f":"'O4 Summary by Class & Accounts'!N23","v":0},{"$f":"'O4 Summary by Class & Accounts'!O23","v":0},{"$f":"'O4 Summary by Class & Accounts'!P23","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q23","v":0},{"$f":"'O4 Summary by Class & Accounts'!R23","v":0},{"$f":"'O4 Summary by Class & Accounts'!S23","v":0},{"$f":"'O4 Summary by Class & Accounts'!T23","v":0},{"$f":"'O4 Summary by Class & Accounts'!U23","v":0},{"$f":"'O4 Summary by Class & Accounts'!V23","v":0},{"$f":"'O4 Summary by Class & Accounts'!W23","v":0},{"$f":"'O4 Summary by Class & Accounts'!X23","v":0},null,null,"TCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B24","v":"Rate Base - Wholesale Revenue Meter - Shared"},0,{"$f":"'O4 Summary by Class & Accounts'!E24","v":0},{"$f":"'O4 Summary by Class & Accounts'!F24","v":0},{"$f":"'O4 Summary by Class & Accounts'!G24","v":0},{"$f":"'O4 Summary by Class & Accounts'!H24","v":0},{"$f":"'O4 Summary by Class & Accounts'!I24","v":0},{"$f":"'O4 Summary by Class & Accounts'!J24","v":0},{"$f":"'O4 Summary by Class & Accounts'!K24","v":0},{"$f":"'O4 Summary by Class & Accounts'!L24","v":0},{"$f":"'O4 Summary by Class & Accounts'!M24","v":0},{"$f":"'O4 Summary by Class & Accounts'!N24","v":0},{"$f":"'O4 Summary by Class & Accounts'!O24","v":0},{"$f":"'O4 Summary by Class & Accounts'!P24","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q24","v":0},{"$f":"'O4 Summary by Class & Accounts'!R24","v":0},{"$f":"'O4 Summary by Class & Accounts'!S24","v":0},{"$f":"'O4 Summary by Class & Accounts'!T24","v":0},{"$f":"'O4 Summary by Class & Accounts'!U24","v":0},{"$f":"'O4 Summary by Class & Accounts'!V24","v":0},{"$f":"'O4 Summary by Class & Accounts'!W24","v":0},{"$f":"'O4 Summary by Class & Accounts'!X24","v":0},null,null,"DCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B25","v":"Rate Base - Network Dual Function Line - Dedicated to Domestic"},0,{"$f":"'O4 Summary by Class & Accounts'!E25","v":0},{"$f":"'O4 Summary by Class & Accounts'!F25","v":0},{"$f":"'O4 Summary by Class & Accounts'!G25","v":0},{"$f":"'O4 Summary by Class & Accounts'!H25","v":0},{"$f":"'O4 Summary by Class & Accounts'!I25","v":0},{"$f":"'O4 Summary by Class & Accounts'!J25","v":0},{"$f":"'O4 Summary by Class & Accounts'!K25","v":0},{"$f":"'O4 Summary by Class & Accounts'!L25","v":0},{"$f":"'O4 Summary by Class & Accounts'!M25","v":0},{"$f":"'O4 Summary by Class & Accounts'!N25","v":0},{"$f":"'O4 Summary by Class & Accounts'!O25","v":0},{"$f":"'O4 Summary by Class & Accounts'!P25","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q25","v":0},{"$f":"'O4 Summary by Class & Accounts'!R25","v":0},{"$f":"'O4 Summary by Class & Accounts'!S25","v":0},{"$f":"'O4 Summary by Class & Accounts'!T25","v":0},{"$f":"'O4 Summary by Class & Accounts'!U25","v":0},{"$f":"'O4 Summary by Class & Accounts'!V25","v":0},{"$f":"'O4 Summary by Class & Accounts'!W25","v":0},{"$f":"'O4 Summary by Class & Accounts'!X25","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B26","v":"Rate Base - Network Dual Function Line - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E26","v":0},{"$f":"'O4 Summary by Class & Accounts'!F26","v":0},{"$f":"'O4 Summary by Class & Accounts'!G26","v":0},{"$f":"'O4 Summary by Class & Accounts'!H26","v":0},{"$f":"'O4 Summary by Class & Accounts'!I26","v":0},{"$f":"'O4 Summary by Class & Accounts'!J26","v":0},{"$f":"'O4 Summary by Class & Accounts'!K26","v":0},{"$f":"'O4 Summary by Class & Accounts'!L26","v":0},{"$f":"'O4 Summary by Class & Accounts'!M26","v":0},{"$f":"'O4 Summary by Class & Accounts'!N26","v":0},{"$f":"'O4 Summary by Class & Accounts'!O26","v":0},{"$f":"'O4 Summary by Class & Accounts'!P26","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q26","v":0},{"$f":"'O4 Summary by Class & Accounts'!R26","v":0},{"$f":"'O4 Summary by Class & Accounts'!S26","v":0},{"$f":"'O4 Summary by Class & Accounts'!T26","v":0},{"$f":"'O4 Summary by Class & Accounts'!U26","v":0},{"$f":"'O4 Summary by Class & Accounts'!V26","v":0},{"$f":"'O4 Summary by Class & Accounts'!W26","v":0},{"$f":"'O4 Summary by Class & Accounts'!X26","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B27","v":"Rate Base - Network Dual Function Line - Shared"},1190975215.6904931,{"$f":"'O4 Summary by Class & Accounts'!E27","v":1077907722.4175596},{"$f":"'O4 Summary by Class & Accounts'!F27","v":113067493.2729336},{"$f":"'O4 Summary by Class & Accounts'!G27","v":0},{"$f":"'O4 Summary by Class & Accounts'!H27","v":0},{"$f":"'O4 Summary by Class & Accounts'!I27","v":0},{"$f":"'O4 Summary by Class & Accounts'!J27","v":0},{"$f":"'O4 Summary by Class & Accounts'!K27","v":0},{"$f":"'O4 Summary by Class & Accounts'!L27","v":0},{"$f":"'O4 Summary by Class & Accounts'!M27","v":0},{"$f":"'O4 Summary by Class & Accounts'!N27","v":0},{"$f":"'O4 Summary by Class & Accounts'!O27","v":0},{"$f":"'O4 Summary by Class & Accounts'!P27","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q27","v":0},{"$f":"'O4 Summary by Class & Accounts'!R27","v":0},{"$f":"'O4 Summary by Class & Accounts'!S27","v":0},{"$f":"'O4 Summary by Class & Accounts'!T27","v":0},{"$f":"'O4 Summary by Class & Accounts'!U27","v":0},{"$f":"'O4 Summary by Class & Accounts'!V27","v":0},{"$f":"'O4 Summary by Class & Accounts'!W27","v":0},{"$f":"'O4 Summary by Class & Accounts'!X27","v":0},null,null,"TCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B28","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic"},214019364.40868565,{"$f":"'O4 Summary by Class & Accounts'!E28","v":214019364.40868565},{"$f":"'O4 Summary by Class & Accounts'!F28","v":0},{"$f":"'O4 Summary by Class & Accounts'!G28","v":0},{"$f":"'O4 Summary by Class & Accounts'!H28","v":0},{"$f":"'O4 Summary by Class & Accounts'!I28","v":0},{"$f":"'O4 Summary by Class & Accounts'!J28","v":0},{"$f":"'O4 Summary by Class & Accounts'!K28","v":0},{"$f":"'O4 Summary by Class & Accounts'!L28","v":0},{"$f":"'O4 Summary by Class & Accounts'!M28","v":0},{"$f":"'O4 Summary by Class & Accounts'!N28","v":0},{"$f":"'O4 Summary by Class & Accounts'!O28","v":0},{"$f":"'O4 Summary by Class & Accounts'!P28","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q28","v":0},{"$f":"'O4 Summary by Class & Accounts'!R28","v":0},{"$f":"'O4 Summary by Class & Accounts'!S28","v":0},{"$f":"'O4 Summary by Class & Accounts'!T28","v":0},{"$f":"'O4 Summary by Class & Accounts'!U28","v":0},{"$f":"'O4 Summary by Class & Accounts'!V28","v":0},{"$f":"'O4 Summary by Class & Accounts'!W28","v":0},{"$f":"'O4 Summary by Class & Accounts'!X28","v":0},null,null,"DCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B29","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E29","v":0},{"$f":"'O4 Summary by Class & Accounts'!F29","v":0},{"$f":"'O4 Summary by Class & Accounts'!G29","v":0},{"$f":"'O4 Summary by Class & Accounts'!H29","v":0},{"$f":"'O4 Summary by Class & Accounts'!I29","v":0},{"$f":"'O4 Summary by Class & Accounts'!J29","v":0},{"$f":"'O4 Summary by Class & Accounts'!K29","v":0},{"$f":"'O4 Summary by Class & Accounts'!L29","v":0},{"$f":"'O4 Summary by Class & Accounts'!M29","v":0},{"$f":"'O4 Summary by Class & Accounts'!N29","v":0},{"$f":"'O4 Summary by Class & Accounts'!O29","v":0},{"$f":"'O4 Summary by Class & Accounts'!P29","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q29","v":0},{"$f":"'O4 Summary by Class & Accounts'!R29","v":0},{"$f":"'O4 Summary by Class & Accounts'!S29","v":0},{"$f":"'O4 Summary by Class & Accounts'!T29","v":0},{"$f":"'O4 Summary by Class & Accounts'!U29","v":0},{"$f":"'O4 Summary by Class & Accounts'!V29","v":0},{"$f":"'O4 Summary by Class & Accounts'!W29","v":0},{"$f":"'O4 Summary by Class & Accounts'!X29","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B30","v":"Rate Base - Line Connection Dual Function Line - Shared"},0,{"$f":"'O4 Summary by Class & Accounts'!E30","v":0},{"$f":"'O4 Summary by Class & Accounts'!F30","v":0},{"$f":"'O4 Summary by Class & Accounts'!G30","v":0},{"$f":"'O4 Summary by Class & Accounts'!H30","v":0},{"$f":"'O4 Summary by Class & Accounts'!I30","v":0},{"$f":"'O4 Summary by Class & Accounts'!J30","v":0},{"$f":"'O4 Summary by Class & Accounts'!K30","v":0},{"$f":"'O4 Summary by Class & Accounts'!L30","v":0},{"$f":"'O4 Summary by Class & Accounts'!M30","v":0},{"$f":"'O4 Summary by Class & Accounts'!N30","v":0},{"$f":"'O4 Summary by Class & Accounts'!O30","v":0},{"$f":"'O4 Summary by Class & Accounts'!P30","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q30","v":0},{"$f":"'O4 Summary by Class & Accounts'!R30","v":0},{"$f":"'O4 Summary by Class & Accounts'!S30","v":0},{"$f":"'O4 Summary by Class & Accounts'!T30","v":0},{"$f":"'O4 Summary by Class & Accounts'!U30","v":0},{"$f":"'O4 Summary by Class & Accounts'!V30","v":0},{"$f":"'O4 Summary by Class & Accounts'!W30","v":0},{"$f":"'O4 Summary by Class & Accounts'!X30","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B31","v":"Rate Base - Generation Line Connection - Dedicated to Domestic"},0,{"$f":"'O4 Summary by Class & Accounts'!E31","v":0},{"$f":"'O4 Summary by Class & Accounts'!F31","v":0},{"$f":"'O4 Summary by Class & Accounts'!G31","v":0},{"$f":"'O4 Summary by Class & Accounts'!H31","v":0},{"$f":"'O4 Summary by Class & Accounts'!I31","v":0},{"$f":"'O4 Summary by Class & Accounts'!J31","v":0},{"$f":"'O4 Summary by Class & Accounts'!K31","v":0},{"$f":"'O4 Summary by Class & Accounts'!L31","v":0},{"$f":"'O4 Summary by Class & Accounts'!M31","v":0},{"$f":"'O4 Summary by Class & Accounts'!N31","v":0},{"$f":"'O4 Summary by Class & Accounts'!O31","v":0},{"$f":"'O4 Summary by Class & Accounts'!P31","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q31","v":0},{"$f":"'O4 Summary by Class & Accounts'!R31","v":0},{"$f":"'O4 Summary by Class & Accounts'!S31","v":0},{"$f":"'O4 Summary by Class & Accounts'!T31","v":0},{"$f":"'O4 Summary by Class & Accounts'!U31","v":0},{"$f":"'O4 Summary by Class & Accounts'!V31","v":0},{"$f":"'O4 Summary by Class & Accounts'!W31","v":0},{"$f":"'O4 Summary by Class & Accounts'!X31","v":0},null,null,"TCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B32","v":"Rate Base - Generation Line Connection - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E32","v":0},{"$f":"'O4 Summary by Class & Accounts'!F32","v":0},{"$f":"'O4 Summary by Class & Accounts'!G32","v":0},{"$f":"'O4 Summary by Class & Accounts'!H32","v":0},{"$f":"'O4 Summary by Class & Accounts'!I32","v":0},{"$f":"'O4 Summary by Class & Accounts'!J32","v":0},{"$f":"'O4 Summary by Class & Accounts'!K32","v":0},{"$f":"'O4 Summary by Class & Accounts'!L32","v":0},{"$f":"'O4 Summary by Class & Accounts'!M32","v":0},{"$f":"'O4 Summary by Class & Accounts'!N32","v":0},{"$f":"'O4 Summary by Class & Accounts'!O32","v":0},{"$f":"'O4 Summary by Class & Accounts'!P32","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q32","v":0},{"$f":"'O4 Summary by Class & Accounts'!R32","v":0},{"$f":"'O4 Summary by Class & Accounts'!S32","v":0},{"$f":"'O4 Summary by Class & Accounts'!T32","v":0},{"$f":"'O4 Summary by Class & Accounts'!U32","v":0},{"$f":"'O4 Summary by Class & Accounts'!V32","v":0},{"$f":"'O4 Summary by Class & Accounts'!W32","v":0},{"$f":"'O4 Summary by Class & Accounts'!X32","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B33","v":"Rate Base - Generation Line Connection - Shared"},292028170.14634776,{"$f":"'O4 Summary by Class & Accounts'!E33","v":264303921.37229928},{"$f":"'O4 Summary by Class & Accounts'!F33","v":27724248.774048481},{"$f":"'O4 Summary by Class & Accounts'!G33","v":0},{"$f":"'O4 Summary by Class & Accounts'!H33","v":0},{"$f":"'O4 Summary by Class & Accounts'!I33","v":0},{"$f":"'O4 Summary by Class & Accounts'!J33","v":0},{"$f":"'O4 Summary by Class & Accounts'!K33","v":0},{"$f":"'O4 Summary by Class & Accounts'!L33","v":0},{"$f":"'O4 Summary by Class & Accounts'!M33","v":0},{"$f":"'O4 Summary by Class & Accounts'!N33","v":0},{"$f":"'O4 Summary by Class & Accounts'!O33","v":0},{"$f":"'O4 Summary by Class & Accounts'!P33","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q33","v":0},{"$f":"'O4 Summary by Class & Accounts'!R33","v":0},{"$f":"'O4 Summary by Class & Accounts'!S33","v":0},{"$f":"'O4 Summary by Class & Accounts'!T33","v":0},{"$f":"'O4 Summary by Class & Accounts'!U33","v":0},{"$f":"'O4 Summary by Class & Accounts'!V33","v":0},{"$f":"'O4 Summary by Class & Accounts'!W33","v":0},{"$f":"'O4 Summary by Class & Accounts'!X33","v":0},null,null,"DCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B34","v":"Rate Base - Generation Transformation Connection - Dedicated to Domestic"},0,{"$f":"'O4 Summary by Class & Accounts'!E34","v":0},{"$f":"'O4 Summary by Class & Accounts'!F34","v":0},{"$f":"'O4 Summary by Class & Accounts'!G34","v":0},{"$f":"'O4 Summary by Class & Accounts'!H34","v":0},{"$f":"'O4 Summary by Class & Accounts'!I34","v":0},{"$f":"'O4 Summary by Class & Accounts'!J34","v":0},{"$f":"'O4 Summary by Class & Accounts'!K34","v":0},{"$f":"'O4 Summary by Class & Accounts'!L34","v":0},{"$f":"'O4 Summary by Class & Accounts'!M34","v":0},{"$f":"'O4 Summary by Class & Accounts'!N34","v":0},{"$f":"'O4 Summary by Class & Accounts'!O34","v":0},{"$f":"'O4 Summary by Class & Accounts'!P34","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q34","v":0},{"$f":"'O4 Summary by Class & Accounts'!R34","v":0},{"$f":"'O4 Summary by Class & Accounts'!S34","v":0},{"$f":"'O4 Summary by Class & Accounts'!T34","v":0},{"$f":"'O4 Summary by Class & Accounts'!U34","v":0},{"$f":"'O4 Summary by Class & Accounts'!V34","v":0},{"$f":"'O4 Summary by Class & Accounts'!W34","v":0},{"$f":"'O4 Summary by Class & Accounts'!X34","v":0},null,null,"PNCP"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B35","v":"Rate Base - Generation Transformation Connection - Dedicated to Interconnect"},0,{"$f":"'O4 Summary by Class & Accounts'!E35","v":0},{"$f":"'O4 Summary by Class & Accounts'!F35","v":0},{"$f":"'O4 Summary by Class & Accounts'!G35","v":0},{"$f":"'O4 Summary by Class & Accounts'!H35","v":0},{"$f":"'O4 Summary by Class & Accounts'!I35","v":0},{"$f":"'O4 Summary by Class & Accounts'!J35","v":0},{"$f":"'O4 Summary by Class & Accounts'!K35","v":0},{"$f":"'O4 Summary by Class & Accounts'!L35","v":0},{"$f":"'O4 Summary by Class & Accounts'!M35","v":0},{"$f":"'O4 Summary by Class & Accounts'!N35","v":0},{"$f":"'O4 Summary by Class & Accounts'!O35","v":0},{"$f":"'O4 Summary by Class & Accounts'!P35","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q35","v":0},{"$f":"'O4 Summary by Class & Accounts'!R35","v":0},{"$f":"'O4 Summary by Class & Accounts'!S35","v":0},{"$f":"'O4 Summary by Class & Accounts'!T35","v":0},{"$f":"'O4 Summary by Class & Accounts'!U35","v":0},{"$f":"'O4 Summary by Class & Accounts'!V35","v":0},{"$f":"'O4 Summary by Class & Accounts'!W35","v":0},{"$f":"'O4 Summary by Class & Accounts'!X35","v":0},null,null,"CEN"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B36","v":"Rate Base - Generation Transformation Connection - Shared"},63188431.624824636,{"$f":"'O4 Summary by Class & Accounts'!E36","v":57189517.899718381},{"$f":"'O4 Summary by Class & Accounts'!F36","v":5998913.725106257},{"$f":"'O4 Summary by Class & Accounts'!G36","v":0},{"$f":"'O4 Summary by Class & Accounts'!H36","v":0},{"$f":"'O4 Summary by Class & Accounts'!I36","v":0},{"$f":"'O4 Summary by Class & Accounts'!J36","v":0},{"$f":"'O4 Summary by Class & Accounts'!K36","v":0},{"$f":"'O4 Summary by Class & Accounts'!L36","v":0},{"$f":"'O4 Summary by Class & Accounts'!M36","v":0},{"$f":"'O4 Summary by Class & Accounts'!N36","v":0},{"$f":"'O4 Summary by Class & Accounts'!O36","v":0},{"$f":"'O4 Summary by Class & Accounts'!P36","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q36","v":0},{"$f":"'O4 Summary by Class & Accounts'!R36","v":0},{"$f":"'O4 Summary by Class & Accounts'!S36","v":0},{"$f":"'O4 Summary by Class & Accounts'!T36","v":0},{"$f":"'O4 Summary by Class & Accounts'!U36","v":0},{"$f":"'O4 Summary by Class & Accounts'!V36","v":0},{"$f":"'O4 Summary by Class & Accounts'!W36","v":0},{"$f":"'O4 Summary by Class & Accounts'!X36","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B37","v":"Contributions and Grants - Credit"},{"$f":"SUM(D39:W39)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E37","v":0},{"$f":"'O4 Summary by Class & Accounts'!F37","v":0},{"$f":"'O4 Summary by Class & Accounts'!G37","v":0},{"$f":"'O4 Summary by Class & Accounts'!H37","v":0},{"$f":"'O4 Summary by Class & Accounts'!I37","v":0},{"$f":"'O4 Summary by Class & Accounts'!J37","v":0},{"$f":"'O4 Summary by Class & Accounts'!K37","v":0},{"$f":"'O4 Summary by Class & Accounts'!L37","v":0},{"$f":"'O4 Summary by Class & Accounts'!M37","v":0},{"$f":"'O4 Summary by Class & Accounts'!N37","v":0},{"$f":"'O4 Summary by Class & Accounts'!O37","v":0},{"$f":"'O4 Summary by Class & Accounts'!P37","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q37","v":0},{"$f":"'O4 Summary by Class & Accounts'!R37","v":0},{"$f":"'O4 Summary by Class & Accounts'!S37","v":0},{"$f":"'O4 Summary by Class & Accounts'!T37","v":0},{"$f":"'O4 Summary by Class & Accounts'!U37","v":0},{"$f":"'O4 Summary by Class & Accounts'!V37","v":0},{"$f":"'O4 Summary by Class & Accounts'!W37","v":0},{"$f":"'O4 Summary by Class & Accounts'!X37","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B38","v":"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment"},{"$f":"SUM(D40:W40)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E38","v":0},{"$f":"'O4 Summary by Class & Accounts'!F38","v":0},{"$f":"'O4 Summary by Class & Accounts'!G38","v":0},{"$f":"'O4 Summary by Class & Accounts'!H38","v":0},{"$f":"'O4 Summary by Class & Accounts'!I38","v":0},{"$f":"'O4 Summary by Class & Accounts'!J38","v":0},{"$f":"'O4 Summary by Class & Accounts'!K38","v":0},{"$f":"'O4 Summary by Class & Accounts'!L38","v":0},{"$f":"'O4 Summary by Class & Accounts'!M38","v":0},{"$f":"'O4 Summary by Class & Accounts'!N38","v":0},{"$f":"'O4 Summary by Class & Accounts'!O38","v":0},{"$f":"'O4 Summary by Class & Accounts'!P38","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q38","v":0},{"$f":"'O4 Summary by Class & Accounts'!R38","v":0},{"$f":"'O4 Summary by Class & Accounts'!S38","v":0},{"$f":"'O4 Summary by Class & Accounts'!T38","v":0},{"$f":"'O4 Summary by Class & Accounts'!U38","v":0},{"$f":"'O4 Summary by Class & Accounts'!V38","v":0},{"$f":"'O4 Summary by Class & Accounts'!W38","v":0},{"$f":"'O4 Summary by Class & Accounts'!X38","v":0},null,null,{"$error":"#N/A"}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B39","v":"Accumulated Amortization of Electric Utility Plant - Intangibles"},{"$f":"SUM(D41:W41)","v":0},{"$f":"'O4 Summary by Class & Accounts'!E39","v":0},{"$f":"'O4 Summary by Class & Accounts'!F39","v":0},{"$f":"'O4 Summary by Class & Accounts'!G39","v":0},{"$f":"'O4 Summary by Class & Accounts'!H39","v":0},{"$f":"'O4 Summary by Class & Accounts'!I39","v":0},{"$f":"'O4 Summary by Class & Accounts'!J39","v":0},{"$f":"'O4 Summary by Class & Accounts'!K39","v":0},{"$f":"'O4 Summary by Class & Accounts'!L39","v":0},{"$f":"'O4 Summary by Class & Accounts'!M39","v":0},{"$f":"'O4 Summary by Class & Accounts'!N39","v":0},{"$f":"'O4 Summary by Class & Accounts'!O39","v":0},{"$f":"'O4 Summary by Class & Accounts'!P39","v":0},{"$f":"'O4 Summary by Class & Accounts'!Q39","v":0},{"$f":"'O4 Summary by Class & Accounts'!R39","v":0},{"$f":"'O4 Summary by Class & Accounts'!S39","v":0},{"$f":"'O4 Summary by Class & Accounts'!T39","v":0},{"$f":"'O4 Summary by Class & Accounts'!U39","v":0},{"$f":"'O4 Summary by Class & Accounts'!V39","v":0},{"$f":"'O4 Summary by Class & Accounts'!W39","v":0},{"$f":"'O4 Summary by Class & Accounts'!X39","v":0},null,null,{"$error":"#N/A"}]
[]
[null,null,{"$f":"SUM(D43:W43)","v":12374471153.174881},{"$f":"SUM(D15:D38)","v":11568933036.66757},{"$f":"SUM(E15:E38)","v":805538116.50731087},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Fixed Assets",{"$f":"SUM(D44:W44)","v":12374471153.174881},{"$f":"SUM(D15:D41)-D39","v":11568933036.66757},{"$f":"SUM(E15:E41)-E39","v":805538116.50731087},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net Fixed Assets Excluding credit for Capital Contribution",{"$f":"SUM(D45:W45)","v":12374471153.174881},{"$f":"SUM(D15:D41)","v":11568933036.66757},{"$f":"SUM(E15:E41)","v":805538116.50731087},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Dedicated to Interconnct"]
[null,{"$f":"'O4 Summary by Class & Accounts'!B46","v":"External Revenues - Transformer Connection - Dedicated to Domestic"},{"$f":"C15","v":0},{"$f":"IF('E4 TB Allocation Details'!$C24=\"INT\",0,C48)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C24=\"INT\",C48,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B47","v":"External Revenues - Transformer Connection - Dedicated to Interconnect"},{"$f":"C16","v":77200842.219373554},{"$f":"IF('E4 TB Allocation Details'!$C25=\"INT\",0,C49)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C25=\"INT\",C49,0)","v":77200842.219373554}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B48","v":"External Revenues - Transformer Connection - Shared"},6125612139.9021816,{"$f":"IF('E4 TB Allocation Details'!$C26=\"INT\",0,C50)","v":6125612139.9021816},{"$f":"IF('E4 TB Allocation Details'!$C26=\"INT\",C50,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B49","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Domestic"},1218809373.9093084,{"$f":"IF('E4 TB Allocation Details'!$C27=\"INT\",0,C51)","v":1218809373.9093084},{"$f":"IF('E4 TB Allocation Details'!$C27=\"INT\",C51,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B50","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C28=\"INT\",0,C52)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C28=\"INT\",C52,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B51","v":"External Revenues - Wholesale Revenue Meter - Shared"},0,{"$f":"IF('E4 TB Allocation Details'!$C29=\"INT\",0,C53)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C29=\"INT\",C53,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B52","v":"External Revenues - Network Dual Function Line - Dedicated to Domestic"},3192637615.2736659,{"$f":"IF('E4 TB Allocation Details'!$C30=\"INT\",0,C54)","v":3192637615.2736659},{"$f":"IF('E4 TB Allocation Details'!$C30=\"INT\",C54,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B53","v":"External Revenues - Network Dual Function Line - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C31=\"INT\",0,C55)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C31=\"INT\",C55,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B54","v":"External Revenues - Network Dual Function Line - Shared"},0,{"$f":"IF('E4 TB Allocation Details'!$C32=\"INT\",0,C56)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C32=\"INT\",C56,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B55","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Domestic"},0,{"$f":"IF('E4 TB Allocation Details'!$C33=\"INT\",0,C57)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C33=\"INT\",C57,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B56","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C34=\"INT\",0,C58)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C34=\"INT\",C58,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B57","v":"External Revenues - Line Connection Dual Function Line - Shared"},0,{"$f":"IF('E4 TB Allocation Details'!$C35=\"INT\",0,C59)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C35=\"INT\",C59,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B58","v":"External Revenues - Generation Line Connection - Dedicated to Domestic"},0,{"$f":"IF('E4 TB Allocation Details'!$C36=\"INT\",0,C60)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C36=\"INT\",C60,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B59","v":"External Revenues - Generation Line Connection - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C37=\"INT\",0,C61)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C37=\"INT\",C61,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B60","v":"External Revenues - Generation Line Connection - Shared"},1190975215.6904931,{"$f":"IF('E4 TB Allocation Details'!$C38=\"INT\",0,C62)","v":1190975215.6904931},{"$f":"IF('E4 TB Allocation Details'!$C38=\"INT\",C62,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B61","v":"External Revenues - Generation Transformation Connection - Dedicated to Domestic"},214019364.40868565,{"$f":"IF('E4 TB Allocation Details'!$C39=\"INT\",0,C63)","v":214019364.40868565},{"$f":"IF('E4 TB Allocation Details'!$C39=\"INT\",C63,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B62","v":"External Revenues - Generation Transformation Connection - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C40=\"INT\",0,C64)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C40=\"INT\",C64,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B63","v":"External Revenues - Generation Transformation Connection - Shared"},0,{"$f":"IF('E4 TB Allocation Details'!$C41=\"INT\",0,C65)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C41=\"INT\",C65,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B64","v":"Export Revenue Credit - Network - Dedicated to Domestic"},0,{"$f":"IF('E4 TB Allocation Details'!$C42=\"INT\",0,C66)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C42=\"INT\",C66,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B65","v":"Export Revenue Credit - Network - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C43=\"INT\",0,C67)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C43=\"INT\",C67,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B66","v":"Export Revenue Credit - Network - Shared"},292028170.14634776,{"$f":"IF('E4 TB Allocation Details'!$C44=\"INT\",0,C68)","v":292028170.14634776},{"$f":"IF('E4 TB Allocation Details'!$C44=\"INT\",C68,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B67","v":"Export Revenue Credit - Line Connection - Dedicated to Domestic"},0,{"$f":"IF('E4 TB Allocation Details'!$C45=\"INT\",0,C69)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C45=\"INT\",C69,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B68","v":"Export Revenue Credit - Line Connection - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C46=\"INT\",0,C70)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C46=\"INT\",C70,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B69","v":"Export Revenue Credit - Line Connection - Shared"},63188431.624824636,{"$f":"IF('E4 TB Allocation Details'!$C47=\"INT\",0,C71)","v":63188431.624824636},{"$f":"IF('E4 TB Allocation Details'!$C47=\"INT\",C71,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B70","v":"Export Revenue Credit - Transformer Connection - Dedicated to Domestic"},0,{"$f":"IF('E4 TB Allocation Details'!$C48=\"INT\",0,C72)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C48=\"INT\",C72,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B71","v":"Export Revenue Credit - Transformer Connection - Dedicated to Interconnect"},0,{"$f":"IF('E4 TB Allocation Details'!$C49=\"INT\",0,C73)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C49=\"INT\",C73,0)","v":0}]
[null,{"$f":"'O4 Summary by Class & Accounts'!B72","v":"Export Revenue Credit - Transformer Connection - Shared"},0,{"$f":"IF('E4 TB Allocation Details'!$C50=\"INT\",0,C74)","v":0},{"$f":"IF('E4 TB Allocation Details'!$C50=\"INT\",C74,0)","v":0}]
[]
[null,null,{"$f":"SUM(D76:W76)","v":12374471153.174879},{"$f":"SUM(D48:D71)","v":12297270310.955505},{"$f":"SUM(E48:E71)","v":77200842.219373554}]
[null,"Dedicated Assets",{"$f":"SUM(D77:W77)","v":12374471153.174879},{"$f":"SUM(D48:D74)-D72","v":12297270310.955505},{"$f":"SUM(E48:E74)-E72","v":77200842.219373554}]
[null,"Net Fixed Assets Excluding credit for Capital Contribution",{"$f":"SUM(D78:W78)","v":12374471153.174879},{"$f":"SUM(D48:D74)","v":12297270310.955505},{"$f":"SUM(E48:E74)","v":77200842.219373554}]

{"sheet":"E4 TB Allocation Details","index":10,"n_rows":410,"n_cols":7,"rows_kept":410,"cut":false,"hidden":false,"merged":[[21,2,21,3],[0,0,0,2],[7,0,7,1],[8,0,8,1],[15,0,18,4]]}
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet E4 Trial Balance Allocation Detail Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet E4 Trial Balance Allocation Detail Worksheet  -  "}]
[]
[]
[]
[]
[]
["This sheet shows what accounts are included in the COSS, and how they are grouped into working capital and rate base. It shows how accounts are categorized in the customer and demand related costs. It will then show how the categorized costs are allocated to customer and demand related components. It will also show how Miscellaneous Revenue and General Plant and Administration costs are allocated. FInally, it will show how costs are being grouped together for presentation purposes."]
[]
[]
[]
[]
[]
[null,null,"Classification and Allocation",null,"Allocation Demand Related "]
[null,"Accounts","Demand","Customer","Demand ID",null,"Group Allocator"]
[null,{"$f":"'I3 TB Data'!B21","v":"Rate Base - Network - Dedicated to Domestic"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B24)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B24)),\"INT\",$G24))","v":"DOM"},null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B22","v":"Rate Base - Network - Dedicated to Interconnect"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B25)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B25)),\"INT\",$G25))","v":"INT"},null,null,null,{"$f":"G24","v":"CP12"}]
[null,{"$f":"'I3 TB Data'!B23","v":"Rate Base - Network - Shared"},"CP12",null,null,null,{"$f":"G25","v":"CP12"}]
[null,{"$f":"'I3 TB Data'!B24","v":"Rate Base - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B25","v":"Rate Base - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B26","v":"Rate Base - Line Connection - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B27","v":"Rate Base - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B28","v":"Rate Base - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B29","v":"Rate Base - Transformer Connection - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B30","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B31","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B32","v":"Rate Base - Wholesale Revenue Meter - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B33","v":"Rate Base - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B34","v":"Rate Base - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B35","v":"Rate Base - Network Dual Function Line - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B36","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B37","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B38","v":"Rate Base - Line Connection Dual Function Line - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B39","v":"Rate Base - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B40","v":"Rate Base - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B41","v":"Rate Base - Generation Line Connection - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B42","v":"Rate Base - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B43","v":"Rate Base - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B44","v":"Rate Base - Generation Transformation Connection - Shared"},"CP12",null,null,null,"CP12"]
[null,{"$f":"'I3 TB Data'!B45","v":"Contributions and Grants - Credit"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B46","v":"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B47","v":"Accumulated Amortization of Electric Utility Plant - Intangibles"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B48","v":"External Revenues - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B49","v":"External Revenues - Network - Dedicated to Interconnect"},"INT",null,null,null,{"$f":"G51","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B50","v":"External Revenues - Network - Shared"},"DOM",null,null,null,{"$f":"G52","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B51","v":"External Revenues - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B52","v":"External Revenues - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B53","v":"External Revenues - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B54","v":"External Revenues - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B55","v":"External Revenues - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B56","v":"External Revenues - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B57","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B58","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B59","v":"External Revenues - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B60","v":"External Revenues - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B61","v":"External Revenues - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B62","v":"External Revenues - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B63","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B64","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B65","v":"External Revenues - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B66","v":"External Revenues - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B67","v":"External Revenues - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B68","v":"External Revenues - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B69","v":"External Revenues - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B70","v":"External Revenues - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B71","v":"External Revenues - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B72","v":"Export Revenue Credit - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B73","v":"Export Revenue Credit - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B74","v":"Export Revenue Credit - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B75","v":"Export Revenue Credit - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B76","v":"Export Revenue Credit - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B77","v":"Export Revenue Credit - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B78","v":"Export Revenue Credit - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B79","v":"Export Revenue Credit - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B80","v":"Export Revenue Credit - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B81","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B82","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B83","v":"Export Revenue Credit - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B84","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B85","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B88)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B88)),\"INT\",$G88))","v":"INT"},null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B86","v":"Export Revenue Credit - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B87","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B88","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B89","v":"Export Revenue Credit - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B90","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B91","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B92","v":"Export Revenue Credit - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B93","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B94","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B95","v":"Export Revenue Credit - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B96","v":"LVSG Credit - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B97","v":"LVSG Credit - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B98","v":"LVSG Credit - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B99","v":"LVSG Credit - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B100","v":"LVSG Credit - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B101","v":"LVSG Credit - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B102","v":"LVSG Credit - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B103","v":"LVSG Credit - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B104","v":"LVSG Credit - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B105","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B106","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B107","v":"LVSG Credit - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B108","v":"LVSG Credit - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B109","v":"LVSG Credit - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B110","v":"LVSG Credit - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B111","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B112","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B113","v":"LVSG Credit - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B114","v":"LVSG Credit - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,{"$f":"G116","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B115","v":"LVSG Credit - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B116","v":"LVSG Credit - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B117","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B118","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B119","v":"LVSG Credit - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B120","v":"OM&A - Network - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B121","v":"OM&A - Network - Dedicated to Interconnect"},"INT",null,null,null,{"$f":"G123","v":"GA"}]
[null,{"$f":"'I3 TB Data'!B122","v":"OM&A - Network - Shared"},"GA",null,null,null,{"$f":"G124","v":"GA"}]
[null,{"$f":"'I3 TB Data'!B123","v":"OM&A - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B124","v":"OM&A - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B125","v":"OM&A - Line Connection - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B126","v":"OM&A - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B127","v":"OM&A - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B128","v":"OM&A - Transformer Connection - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B129","v":"OM&A - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B130","v":"OM&A - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B131","v":"OM&A - Wholesale Revenue Meter - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B132","v":"OM&A - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B133","v":"OM&A - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B134","v":"OM&A - Network Dual Function Line - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B135","v":"OM&A - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B136","v":"OM&A - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B137","v":"OM&A - Line Connection Dual Function Line - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B138","v":"OM&A - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B139","v":"OM&A - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B140","v":"OM&A - Generation Line Connection - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B141","v":"OM&A - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B142","v":"OM&A - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B143","v":"OM&A - Generation Transformation Connection - Shared"},"GA",null,null,null,"GA"]
[null,{"$f":"'I3 TB Data'!B144","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B145","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B146","v":"Other Taxes (Grants in Lieu) - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B147","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B148","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B149","v":"Other Taxes (Grants in Lieu) - Line Connection - Shared"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B152)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B152)),\"INT\",$G152))","v":"DOM"},null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B150","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B151","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B152","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B153","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B154","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B155","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B156","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B157","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B158","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B159","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B160","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B161","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B162","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B163","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B164","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B165","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B166","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B167","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B168","v":"Depreciation on fixed assets - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B169","v":"Depreciation on fixed assets - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B170","v":"Depreciation on fixed assets - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B171","v":"Depreciation on fixed assets - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B172","v":"Depreciation on fixed assets - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B173","v":"Depreciation on fixed assets - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B174","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B175","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B176","v":"Depreciation on fixed assets - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B177","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B178","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B179","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B180","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B181","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B182","v":"Depreciation on fixed assets - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B183","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B184","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B185","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B186","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,{"$f":"G188","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B187","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B188","v":"Depreciation on fixed assets - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B189","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B190","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B191","v":"Depreciation on fixed assets - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B192","v":"Capitalized Depreciation - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B193","v":"Capitalized Depreciation - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B194","v":"Capitalized Depreciation - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B195","v":"Capitalized Depreciation - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B196","v":"Capitalized Depreciation - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B197","v":"Capitalized Depreciation - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B198","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B199","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B200","v":"Capitalized Depreciation - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B201","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B202","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B203","v":"Capitalized Depreciation - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B204","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B205","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B206","v":"Capitalized Depreciation - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B207","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B208","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B209","v":"Capitalized Depreciation - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B210","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B211","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B212","v":"Capitalized Depreciation - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B213","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B216)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B216)),\"INT\",$G216))","v":"DOM"},null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B214","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B215","v":"Capitalized Depreciation - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B216","v":"Asset Removal Costs - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B217","v":"Asset Removal Costs - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B218","v":"Asset Removal Costs - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B219","v":"Asset Removal Costs - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B220","v":"Asset Removal Costs - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B221","v":"Asset Removal Costs - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B222","v":"Asset Removal Costs - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B223","v":"Asset Removal Costs - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B224","v":"Asset Removal Costs - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B225","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B226","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B227","v":"Asset Removal Costs - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B228","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B229","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B230","v":"Asset Removal Costs - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B231","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B232","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B233","v":"Asset Removal Costs - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B234","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B235","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B236","v":"Asset Removal Costs - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B237","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B238","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B239","v":"Asset Removal Costs - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B240","v":"OPEB amortization - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B241","v":"OPEB amortization - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B242","v":"OPEB amortization - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B243","v":"OPEB amortization - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B244","v":"OPEB amortization - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B245","v":"OPEB amortization - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B246","v":"OPEB amortization - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B247","v":"OPEB amortization - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B248","v":"OPEB amortization - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B249","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B250","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,{"$f":"G252","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B251","v":"OPEB amortization - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B252","v":"OPEB amortization - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B253","v":"OPEB amortization - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B254","v":"OPEB amortization - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B255","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B256","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B257","v":"OPEB amortization - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B258","v":"OPEB amortization - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B259","v":"OPEB amortization - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B260","v":"OPEB amortization - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B261","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B262","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B263","v":"OPEB amortization - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B264","v":"Other amortization - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B265","v":"Other amortization - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B266","v":"Other amortization - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B267","v":"Other amortization - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B268","v":"Other amortization - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B269","v":"Other amortization - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B270","v":"Other amortization - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B271","v":"Other amortization - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B272","v":"Other amortization - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B273","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B274","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B275","v":"Other amortization - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B276","v":"Other amortization - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B277","v":"Other amortization - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B280)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B280)),\"INT\",$G280))","v":"INT"},null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B278","v":"Other amortization - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B279","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B280","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B281","v":"Other amortization - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B282","v":"Other amortization - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B283","v":"Other amortization - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B284","v":"Other amortization - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B285","v":"Other amortization - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B286","v":"Other amortization - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B287","v":"Other amortization - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B288","v":"Return on Debt - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B289","v":"Return on Debt - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B290","v":"Return on Debt - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B291","v":"Return on Debt - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B292","v":"Return on Debt - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B293","v":"Return on Debt - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B294","v":"Return on Debt - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B295","v":"Return on Debt - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B296","v":"Return on Debt - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B297","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B298","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B299","v":"Return on Debt - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B300","v":"Return on Debt - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B301","v":"Return on Debt - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B302","v":"Return on Debt - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B303","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B304","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B305","v":"Return on Debt - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B306","v":"Return on Debt - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B307","v":"Return on Debt - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B308","v":"Return on Debt - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B309","v":"Return on Debt - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B310","v":"Return on Debt - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B311","v":"Return on Debt - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B312","v":"Return on Equity - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B313","v":"Return on Equity - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B314","v":"Return on Equity - Network - Shared"},"DOM",null,null,null,{"$f":"G316","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B315","v":"Return on Equity - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B316","v":"Return on Equity - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B317","v":"Return on Equity - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B318","v":"Return on Equity - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B319","v":"Return on Equity - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B320","v":"Return on Equity - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B321","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B322","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B323","v":"Return on Equity - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B324","v":"Return on Equity - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B325","v":"Return on Equity - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B326","v":"Return on Equity - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B327","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B328","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B329","v":"Return on Equity - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B330","v":"Return on Equity - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B331","v":"Return on Equity - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B332","v":"Return on Equity - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B333","v":"Return on Equity - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B334","v":"Return on Equity - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B335","v":"Return on Equity - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B336","v":"Income Tax - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B337","v":"Income Tax - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B338","v":"Income Tax - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B339","v":"Income Tax - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B340","v":"Income Tax - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B341","v":"Income Tax - Line Connection - Shared"},{"$f":"IF(ISNUMBER(FIND(\"Dedicated to Domestic\",$B344)),\"DOM\",IF(ISNUMBER(FIND(\"Dedicated to Interconnect\",$B344)),\"INT\",$G344))","v":"DOM"},null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B342","v":"Income Tax - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B343","v":"Income Tax - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B344","v":"Income Tax - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B345","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B346","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B347","v":"Income Tax - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B348","v":"Income Tax - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B349","v":"Income Tax - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B350","v":"Income Tax - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B351","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B352","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B353","v":"Income Tax - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B354","v":"Income Tax - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B355","v":"Income Tax - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B356","v":"Income Tax - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B357","v":"Income Tax - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B358","v":"Income Tax - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B359","v":"Income Tax - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B360","v":"Capital Tax - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B361","v":"Capital Tax - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B362","v":"Capital Tax - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B363","v":"Capital Tax - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B364","v":"Capital Tax - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B365","v":"Capital Tax - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B366","v":"Capital Tax - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B367","v":"Capital Tax - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B368","v":"Capital Tax - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B369","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B370","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B371","v":"Capital Tax - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B372","v":"Capital Tax - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B373","v":"Capital Tax - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B374","v":"Capital Tax - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B375","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B376","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B377","v":"Capital Tax - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B378","v":"Capital Tax - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,{"$f":"G380","v":"DOM"}]
[null,{"$f":"'I3 TB Data'!B379","v":"Capital Tax - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B380","v":"Capital Tax - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B381","v":"Capital Tax - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B382","v":"Capital Tax - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B383","v":"Capital Tax - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B384","v":"AFUDC - Network - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B385","v":"AFUDC - Network - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B386","v":"AFUDC - Network - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B387","v":"AFUDC - Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B388","v":"AFUDC - Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B389","v":"AFUDC - Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B390","v":"AFUDC - Transformer Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B391","v":"AFUDC - Transformer Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B392","v":"AFUDC - Transformer Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B393","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B394","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B395","v":"AFUDC - Wholesale Revenue Meter - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B396","v":"AFUDC - Network Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B397","v":"AFUDC - Network Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B398","v":"AFUDC - Network Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B399","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B400","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B401","v":"AFUDC - Line Connection Dual Function Line - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B402","v":"AFUDC - Generation Line Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B403","v":"AFUDC - Generation Line Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B404","v":"AFUDC - Generation Line Connection - Shared"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B405","v":"AFUDC - Generation Transformation Connection - Dedicated to Domestic"},"DOM",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B406","v":"AFUDC - Generation Transformation Connection - Dedicated to Interconnect"},"INT",null,null,null,"DOM"]
[null,{"$f":"'I3 TB Data'!B407","v":"AFUDC - Generation Transformation Connection - Shared"},"DOM",null,null,null,"DOM"]

{"sheet":"E5 Reconciliation","index":11,"n_rows":401,"n_cols":14,"rows_kept":401,"cut":false,"hidden":false,"merged":[[0,0,0,2],[1,0,1,2],[2,0,2,2],[3,0,3,2]]}
[]
[]
[]
[{"$f":"'I2 Class'!C4","v":" "}]
[{"$f":"\"Sheet E5 Reconciliation Worksheet  - \"&  'I2 Class'!$C$17","v":"Sheet E5 Reconciliation Worksheet  -  "}]
[]
[]
[]
[]
[]
[]
[null,"Accounts","Financial Statement","Balance in O4 Summary","Difference"]
[null,{"$f":"'I3 TB Data'!B21","v":"Rate Base - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G21","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E13:'O4 Summary by Class & Accounts'!X13)","v":0},{"$f":"+C13-D13","v":0},null,null,null,null,null,null," ",null,"CDMPP"]
[null,{"$f":"'I3 TB Data'!B22","v":"Rate Base - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G22","v":77200842.219373554},{"$f":"+SUM('O4 Summary by Class & Accounts'!E14:'O4 Summary by Class & Accounts'!X14)","v":77200842.219373554},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B23","v":"Rate Base - Network - Shared"},{"$f":"'I3 TB Data'!G23","v":6125612139.9021816},{"$f":"+SUM('O4 Summary by Class & Accounts'!E15:'O4 Summary by Class & Accounts'!X15)","v":6125612139.9021816},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B24","v":"Rate Base - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G24","v":1218809373.9093084},{"$f":"+SUM('O4 Summary by Class & Accounts'!E16:'O4 Summary by Class & Accounts'!X16)","v":1218809373.9093084},0,null,null,null,null,null,null," ",null,"TCP"]
[null,{"$f":"'I3 TB Data'!B25","v":"Rate Base - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G25","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E17:'O4 Summary by Class & Accounts'!X17)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B26","v":"Rate Base - Line Connection - Shared"},{"$f":"'I3 TB Data'!G26","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E18:'O4 Summary by Class & Accounts'!X18)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B27","v":"Rate Base - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G27","v":3192637615.2736659},{"$f":"+SUM('O4 Summary by Class & Accounts'!E19:'O4 Summary by Class & Accounts'!X19)","v":3192637615.2736659},0,null,null,null,null,null,null," ",null,"TCP"]
[null,{"$f":"'I3 TB Data'!B28","v":"Rate Base - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G28","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E20:'O4 Summary by Class & Accounts'!X20)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B29","v":"Rate Base - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G29","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E21:'O4 Summary by Class & Accounts'!X21)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B30","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G30","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E22:'O4 Summary by Class & Accounts'!X22)","v":0},0,null,null,null,null,null,null," ",null,"TCP"]
[null,{"$f":"'I3 TB Data'!B31","v":"Rate Base - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G31","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E23:'O4 Summary by Class & Accounts'!X23)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B32","v":"Rate Base - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G32","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E24:'O4 Summary by Class & Accounts'!X24)","v":0},0,null,null,null,null,null,null,"  ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B33","v":"Rate Base - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G33","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E25:'O4 Summary by Class & Accounts'!X25)","v":0},0,null,null,null,null,null,null,null,null,"TCP"]
[null,{"$f":"'I3 TB Data'!B34","v":"Rate Base - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G34","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E26:'O4 Summary by Class & Accounts'!X26)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B35","v":"Rate Base - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G35","v":1190975215.6904933},{"$f":"+SUM('O4 Summary by Class & Accounts'!E27:'O4 Summary by Class & Accounts'!X27)","v":1190975215.6904931},0,null,null,null,null,null,null," ",null,"TCP"]
[null,{"$f":"'I3 TB Data'!B36","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G36","v":214019364.40868565},{"$f":"+SUM('O4 Summary by Class & Accounts'!E28:'O4 Summary by Class & Accounts'!X28)","v":214019364.40868565},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B37","v":"Rate Base - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G37","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E29:'O4 Summary by Class & Accounts'!X29)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B38","v":"Rate Base - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G38","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E30:'O4 Summary by Class & Accounts'!X30)","v":0},0,null,null,null,null,null,null," ",null,"PNCP"]
[null,{"$f":"'I3 TB Data'!B39","v":"Rate Base - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G39","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E31:'O4 Summary by Class & Accounts'!X31)","v":0},0,null,null,null,null,null,null,null,null,"CEN"]
[null,{"$f":"'I3 TB Data'!B40","v":"Rate Base - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G40","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E32:'O4 Summary by Class & Accounts'!X32)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B41","v":"Rate Base - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G41","v":292028170.14634776},{"$f":"+SUM('O4 Summary by Class & Accounts'!E33:'O4 Summary by Class & Accounts'!X33)","v":292028170.14634776},0,null,null,null,null,null,null," ",null,"TCP"]
[null,{"$f":"'I3 TB Data'!B42","v":"Rate Base - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G42","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E34:'O4 Summary by Class & Accounts'!X34)","v":0},0,null,null,null,null,null,null," ",null,"DCP"]
[null,{"$f":"'I3 TB Data'!B43","v":"Rate Base - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G43","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E35:'O4 Summary by Class & Accounts'!X35)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B44","v":"Rate Base - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G44","v":63188431.624824643},{"$f":"+SUM('O4 Summary by Class & Accounts'!E36:'O4 Summary by Class & Accounts'!X36)","v":63188431.624824636},0,null,null,null,null,null,null," ",null,"BCP"]
[null,{"$f":"'I3 TB Data'!B45","v":"Contributions and Grants - Credit"},{"$f":"'I3 TB Data'!G45","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E37:'O4 Summary by Class & Accounts'!X37)","v":0},0,null,null,null,null,null,null," ",null,"PNCP"]
[null,{"$f":"'I3 TB Data'!B46","v":"Accum. Amortization of Electric Utility Plant - Property, Plant, & Equipment"},{"$f":"'I3 TB Data'!G46","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E38:'O4 Summary by Class & Accounts'!X38)","v":0},0,null,null,null,null,null,null," ",null,"SNCP"]
[null,{"$f":"'I3 TB Data'!B47","v":"Accumulated Amortization of Electric Utility Plant - Intangibles"},{"$f":"'I3 TB Data'!G47","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E39:'O4 Summary by Class & Accounts'!X39)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B48","v":"External Revenues - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G48","v":-31388755.765691202},{"$f":"+SUM('O4 Summary by Class & Accounts'!E40:'O4 Summary by Class & Accounts'!X40)","v":-31388755.765691202},0]
[null,{"$f":"'I3 TB Data'!B49","v":"External Revenues - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G49","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E41:'O4 Summary by Class & Accounts'!X41)","v":0},0]
[null,{"$f":"'I3 TB Data'!B50","v":"External Revenues - Network - Shared"},{"$f":"'I3 TB Data'!G50","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E42:'O4 Summary by Class & Accounts'!X42)","v":0},0]
[null,{"$f":"'I3 TB Data'!B51","v":"External Revenues - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G51","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E43:'O4 Summary by Class & Accounts'!X43)","v":0},0]
[null,{"$f":"'I3 TB Data'!B52","v":"External Revenues - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G52","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E44:'O4 Summary by Class & Accounts'!X44)","v":0},0]
[null,{"$f":"'I3 TB Data'!B53","v":"External Revenues - Line Connection - Shared"},{"$f":"'I3 TB Data'!G53","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E45:'O4 Summary by Class & Accounts'!X45)","v":0},0]
[null,{"$f":"'I3 TB Data'!B54","v":"External Revenues - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G54","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E46:'O4 Summary by Class & Accounts'!X46)","v":0},0]
[null,{"$f":"'I3 TB Data'!B55","v":"External Revenues - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G55","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E47:'O4 Summary by Class & Accounts'!X47)","v":0},0]
[null,{"$f":"'I3 TB Data'!B56","v":"External Revenues - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G56","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E48:'O4 Summary by Class & Accounts'!X48)","v":0},0]
[null,{"$f":"'I3 TB Data'!B57","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G57","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E49:'O4 Summary by Class & Accounts'!X49)","v":0},0]
[null,{"$f":"'I3 TB Data'!B58","v":"External Revenues - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G58","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E50:'O4 Summary by Class & Accounts'!X50)","v":0},0]
[null,{"$f":"'I3 TB Data'!B59","v":"External Revenues - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G59","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E51:'O4 Summary by Class & Accounts'!X51)","v":0},0]
[null,{"$f":"'I3 TB Data'!B60","v":"External Revenues - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G60","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E52:'O4 Summary by Class & Accounts'!X52)","v":0},0]
[null,{"$f":"'I3 TB Data'!B61","v":"External Revenues - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G61","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E53:'O4 Summary by Class & Accounts'!X53)","v":0},0]
[null,{"$f":"'I3 TB Data'!B62","v":"External Revenues - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G62","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E54:'O4 Summary by Class & Accounts'!X54)","v":0},0]
[null,{"$f":"'I3 TB Data'!B63","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G63","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E55:'O4 Summary by Class & Accounts'!X55)","v":0},0]
[null,{"$f":"'I3 TB Data'!B64","v":"External Revenues - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G64","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E56:'O4 Summary by Class & Accounts'!X56)","v":0},0]
[null,{"$f":"'I3 TB Data'!B65","v":"External Revenues - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G65","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E57:'O4 Summary by Class & Accounts'!X57)","v":0},0]
[null,{"$f":"'I3 TB Data'!B66","v":"External Revenues - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G66","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E58:'O4 Summary by Class & Accounts'!X58)","v":0},0]
[null,{"$f":"'I3 TB Data'!B67","v":"External Revenues - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G67","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E59:'O4 Summary by Class & Accounts'!X59)","v":0},0]
[null,{"$f":"'I3 TB Data'!B68","v":"External Revenues - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G68","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E60:'O4 Summary by Class & Accounts'!X60)","v":0},0]
[null,{"$f":"'I3 TB Data'!B69","v":"External Revenues - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G69","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E61:'O4 Summary by Class & Accounts'!X61)","v":0},0]
[null,{"$f":"'I3 TB Data'!B70","v":"External Revenues - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G70","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E62:'O4 Summary by Class & Accounts'!X62)","v":0},0]
[null,{"$f":"'I3 TB Data'!B71","v":"External Revenues - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G71","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E63:'O4 Summary by Class & Accounts'!X63)","v":0},0]
[null,{"$f":"'I3 TB Data'!B72","v":"Export Revenue Credit - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G72","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E64:'O4 Summary by Class & Accounts'!X64)","v":0},0]
[null,{"$f":"'I3 TB Data'!B73","v":"Export Revenue Credit - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G73","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E65:'O4 Summary by Class & Accounts'!X65)","v":0},0]
[null,{"$f":"'I3 TB Data'!B74","v":"Export Revenue Credit - Network - Shared"},{"$f":"'I3 TB Data'!G74","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E66:'O4 Summary by Class & Accounts'!X66)","v":0},0]
[null,{"$f":"'I3 TB Data'!B75","v":"Export Revenue Credit - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G75","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E67:'O4 Summary by Class & Accounts'!X67)","v":0},0]
[null,{"$f":"'I3 TB Data'!B76","v":"Export Revenue Credit - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G76","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E68:'O4 Summary by Class & Accounts'!X68)","v":0},0]
[null,{"$f":"'I3 TB Data'!B77","v":"Export Revenue Credit - Line Connection - Shared"},{"$f":"'I3 TB Data'!G77","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E69:'O4 Summary by Class & Accounts'!X69)","v":0},0]
[null,{"$f":"'I3 TB Data'!B78","v":"Export Revenue Credit - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G78","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E70:'O4 Summary by Class & Accounts'!X70)","v":0},0]
[null,{"$f":"'I3 TB Data'!B79","v":"Export Revenue Credit - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G79","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E71:'O4 Summary by Class & Accounts'!X71)","v":0},0]
[null,{"$f":"'I3 TB Data'!B80","v":"Export Revenue Credit - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G80","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E72:'O4 Summary by Class & Accounts'!X72)","v":0},0]
[null,{"$f":"'I3 TB Data'!B81","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G81","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E73:'O4 Summary by Class & Accounts'!X73)","v":0},0]
[null,{"$f":"'I3 TB Data'!B82","v":"Export Revenue Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G82","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E74:'O4 Summary by Class & Accounts'!X74)","v":0},0]
[null,{"$f":"'I3 TB Data'!B83","v":"Export Revenue Credit - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G83","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E75:'O4 Summary by Class & Accounts'!X75)","v":0},0]
[null,{"$f":"'I3 TB Data'!B84","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G84","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E76:'O4 Summary by Class & Accounts'!X76)","v":0},0]
[null,{"$f":"'I3 TB Data'!B85","v":"Export Revenue Credit - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G85","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E77:'O4 Summary by Class & Accounts'!X77)","v":0},{"$f":"+C77-D77","v":0}]
[null,{"$f":"'I3 TB Data'!B86","v":"Export Revenue Credit - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G86","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E78:'O4 Summary by Class & Accounts'!X78)","v":0},0]
[null,{"$f":"'I3 TB Data'!B87","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G87","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E79:'O4 Summary by Class & Accounts'!X79)","v":0},0]
[null,{"$f":"'I3 TB Data'!B88","v":"Export Revenue Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G88","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E80:'O4 Summary by Class & Accounts'!X80)","v":0},0]
[null,{"$f":"'I3 TB Data'!B89","v":"Export Revenue Credit - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G89","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E81:'O4 Summary by Class & Accounts'!X81)","v":0},0]
[null,{"$f":"'I3 TB Data'!B90","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G90","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E82:'O4 Summary by Class & Accounts'!X82)","v":0},0]
[null,{"$f":"'I3 TB Data'!B91","v":"Export Revenue Credit - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G91","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E83:'O4 Summary by Class & Accounts'!X83)","v":0},0]
[null,{"$f":"'I3 TB Data'!B92","v":"Export Revenue Credit - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G92","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E84:'O4 Summary by Class & Accounts'!X84)","v":0},0]
[null,{"$f":"'I3 TB Data'!B93","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G93","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E85:'O4 Summary by Class & Accounts'!X85)","v":0},0]
[null,{"$f":"'I3 TB Data'!B94","v":"Export Revenue Credit - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G94","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E86:'O4 Summary by Class & Accounts'!X86)","v":0},0]
[null,{"$f":"'I3 TB Data'!B95","v":"Export Revenue Credit - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G95","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E87:'O4 Summary by Class & Accounts'!X87)","v":0},0]
[null,{"$f":"'I3 TB Data'!B96","v":"LVSG Credit - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G96","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E88:'O4 Summary by Class & Accounts'!X88)","v":0},0]
[null,{"$f":"'I3 TB Data'!B97","v":"LVSG Credit - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G97","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E89:'O4 Summary by Class & Accounts'!X89)","v":0},0]
[null,{"$f":"'I3 TB Data'!B98","v":"LVSG Credit - Network - Shared"},{"$f":"'I3 TB Data'!G98","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E90:'O4 Summary by Class & Accounts'!X90)","v":0},0]
[null,{"$f":"'I3 TB Data'!B99","v":"LVSG Credit - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G99","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E91:'O4 Summary by Class & Accounts'!X91)","v":0},0]
[null,{"$f":"'I3 TB Data'!B100","v":"LVSG Credit - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G100","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E92:'O4 Summary by Class & Accounts'!X92)","v":0},0]
[null,{"$f":"'I3 TB Data'!B101","v":"LVSG Credit - Line Connection - Shared"},{"$f":"'I3 TB Data'!G101","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E93:'O4 Summary by Class & Accounts'!X93)","v":0},0]
[null,{"$f":"'I3 TB Data'!B102","v":"LVSG Credit - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G102","v":14786391.824305868},{"$f":"+SUM('O4 Summary by Class & Accounts'!E94:'O4 Summary by Class & Accounts'!X94)","v":14786391.824305868},0]
[null,{"$f":"'I3 TB Data'!B103","v":"LVSG Credit - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G103","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E95:'O4 Summary by Class & Accounts'!X95)","v":0},0]
[null,{"$f":"'I3 TB Data'!B104","v":"LVSG Credit - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G104","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E96:'O4 Summary by Class & Accounts'!X96)","v":0},0]
[null,{"$f":"'I3 TB Data'!B105","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G105","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E97:'O4 Summary by Class & Accounts'!X97)","v":0},0]
[null,{"$f":"'I3 TB Data'!B106","v":"LVSG Credit - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G106","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E98:'O4 Summary by Class & Accounts'!X98)","v":0},0]
[null,{"$f":"'I3 TB Data'!B107","v":"LVSG Credit - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G107","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E99:'O4 Summary by Class & Accounts'!X99)","v":0},0]
[null,{"$f":"'I3 TB Data'!B108","v":"LVSG Credit - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G108","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E100:'O4 Summary by Class & Accounts'!X100)","v":0},0]
[null,{"$f":"'I3 TB Data'!B109","v":"LVSG Credit - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G109","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E101:'O4 Summary by Class & Accounts'!X101)","v":0},0]
[null,{"$f":"'I3 TB Data'!B110","v":"LVSG Credit - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G110","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E102:'O4 Summary by Class & Accounts'!X102)","v":0},0]
[null,{"$f":"'I3 TB Data'!B111","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G111","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E103:'O4 Summary by Class & Accounts'!X103)","v":0},0]
[null,{"$f":"'I3 TB Data'!B112","v":"LVSG Credit - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G112","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E104:'O4 Summary by Class & Accounts'!X104)","v":0},0]
[null,{"$f":"'I3 TB Data'!B113","v":"LVSG Credit - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G113","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E105:'O4 Summary by Class & Accounts'!X105)","v":0},0]
[null,{"$f":"'I3 TB Data'!B114","v":"LVSG Credit - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G114","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E106:'O4 Summary by Class & Accounts'!X106)","v":0},0]
[null,{"$f":"'I3 TB Data'!B115","v":"LVSG Credit - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G115","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E107:'O4 Summary by Class & Accounts'!X107)","v":0},0]
[null,{"$f":"'I3 TB Data'!B116","v":"LVSG Credit - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G116","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E108:'O4 Summary by Class & Accounts'!X108)","v":0},0]
[null,{"$f":"'I3 TB Data'!B117","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G117","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E109:'O4 Summary by Class & Accounts'!X109)","v":0},0]
[null,{"$f":"'I3 TB Data'!B118","v":"LVSG Credit - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G118","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E110:'O4 Summary by Class & Accounts'!X110)","v":0},0]
[null,{"$f":"'I3 TB Data'!B119","v":"LVSG Credit - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G119","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E111:'O4 Summary by Class & Accounts'!X111)","v":0},0]
[null,{"$f":"'I3 TB Data'!B120","v":"OM&A - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G120","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E112:'O4 Summary by Class & Accounts'!X112)","v":0},{"$f":"+C112-D112","v":0},null,null,null,null,null,null," ",null,"BCP"]
[null,{"$f":"'I3 TB Data'!B121","v":"OM&A - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G121","v":1835901.1224755717},{"$f":"+SUM('O4 Summary by Class & Accounts'!E113:'O4 Summary by Class & Accounts'!X113)","v":1835901.1224755717},{"$f":"+C113-D113","v":0},null,null,null,null,null,null," ",null,"PNCP"]
[null,{"$f":"'I3 TB Data'!B122","v":"OM&A - Network - Shared"},{"$f":"'I3 TB Data'!G122","v":145672221.70374474},{"$f":"+SUM('O4 Summary by Class & Accounts'!E114:'O4 Summary by Class & Accounts'!X114)","v":145672221.70374474},{"$f":"+C114-D114","v":0},null,null,null,null,null,null," ",null,"SNCP"]
[null,{"$f":"'I3 TB Data'!B123","v":"OM&A - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G123","v":33536121.112165619},{"$f":"+SUM('O4 Summary by Class & Accounts'!E115:'O4 Summary by Class & Accounts'!X115)","v":33536121.112165619},{"$f":"+C115-D115","v":0},null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B124","v":"OM&A - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G124","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E116:'O4 Summary by Class & Accounts'!X116)","v":0},{"$f":"+C116-D116","v":0},null,null,null,null,null,null," ",null,"BCP"]
[null,{"$f":"'I3 TB Data'!B125","v":"OM&A - Line Connection - Shared"},{"$f":"'I3 TB Data'!G125","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E117:'O4 Summary by Class & Accounts'!X117)","v":0},{"$f":"+C117-D117","v":0},null,null,null,null,null,null," ",null,"PNCP"]
[null,{"$f":"'I3 TB Data'!B126","v":"OM&A - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G126","v":88210968.238348782},{"$f":"+SUM('O4 Summary by Class & Accounts'!E118:'O4 Summary by Class & Accounts'!X118)","v":88210968.238348782},0,null,null,null,null,null,null," ",null,"SNCP"]
[null,{"$f":"'I3 TB Data'!B127","v":"OM&A - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G127","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E119:'O4 Summary by Class & Accounts'!X119)","v":0},0,null,null,null,null,null,null," ",null,{"$error":"#N/A"}]
[null,{"$f":"'I3 TB Data'!B128","v":"OM&A - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G128","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E120:'O4 Summary by Class & Accounts'!X120)","v":0},0,null,null,null,null,null,null," ",null,"BCP"]
[null,{"$f":"'I3 TB Data'!B129","v":"OM&A - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G129","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E121:'O4 Summary by Class & Accounts'!X121)","v":0},0,null,null,null,null,null,null," ",null,"PNCP"]
[null,{"$f":"'I3 TB Data'!B130","v":"OM&A - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G130","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E122:'O4 Summary by Class & Accounts'!X122)","v":0},0,null,null,null,null,null,null," ",null,"SNCP"]
[null,{"$f":"'I3 TB Data'!B131","v":"OM&A - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G131","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E123:'O4 Summary by Class & Accounts'!X123)","v":0},0,null,null,null,null,null,null," ",null,"LTNCP"]
[null,{"$f":"'I3 TB Data'!B132","v":"OM&A - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G132","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E124:'O4 Summary by Class & Accounts'!X124)","v":0},0,null,null,null,null,null,null," ",null,"CWCS"]
[null,{"$f":"'I3 TB Data'!B133","v":"OM&A - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G133","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E125:'O4 Summary by Class & Accounts'!X125)","v":0},0,null,null,null,null,null,null," ",null,"CWMC"]
[null,{"$f":"'I3 TB Data'!B134","v":"OM&A - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G134","v":26939742.8551463},{"$f":"+SUM('O4 Summary by Class & Accounts'!E126:'O4 Summary by Class & Accounts'!X126)","v":26939742.855146296},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B135","v":"OM&A - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G135","v":4270712.0864085294},{"$f":"+SUM('O4 Summary by Class & Accounts'!E127:'O4 Summary by Class & Accounts'!X127)","v":4270712.0864085294},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B136","v":"OM&A - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G136","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E128:'O4 Summary by Class & Accounts'!X128)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B137","v":"OM&A - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G137","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E129:'O4 Summary by Class & Accounts'!X129)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B138","v":"OM&A - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G138","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E130:'O4 Summary by Class & Accounts'!X130)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B139","v":"OM&A - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G139","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E131:'O4 Summary by Class & Accounts'!X131)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B140","v":"OM&A - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G140","v":4094843.1002011825},{"$f":"+SUM('O4 Summary by Class & Accounts'!E132:'O4 Summary by Class & Accounts'!X132)","v":4094843.1002011825},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B141","v":"OM&A - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G141","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E133:'O4 Summary by Class & Accounts'!X133)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B142","v":"OM&A - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G142","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E134:'O4 Summary by Class & Accounts'!X134)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B143","v":"OM&A - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G143","v":3132835.5569652482},{"$f":"+SUM('O4 Summary by Class & Accounts'!E135:'O4 Summary by Class & Accounts'!X135)","v":3132835.5569652482},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B144","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G144","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E136:'O4 Summary by Class & Accounts'!X136)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B145","v":"Other Taxes (Grants in Lieu) - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G145","v":425132.62948683195},{"$f":"+SUM('O4 Summary by Class & Accounts'!E137:'O4 Summary by Class & Accounts'!X137)","v":425132.62948683195},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B146","v":"Other Taxes (Grants in Lieu) - Network - Shared"},{"$f":"'I3 TB Data'!G146","v":33732761.474971972},{"$f":"+SUM('O4 Summary by Class & Accounts'!E138:'O4 Summary by Class & Accounts'!X138)","v":33732761.474971972},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B147","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G147","v":6709874.0570049323},{"$f":"+SUM('O4 Summary by Class & Accounts'!E139:'O4 Summary by Class & Accounts'!X139)","v":6709874.0570049323},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B148","v":"Other Taxes (Grants in Lieu) - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G148","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E140:'O4 Summary by Class & Accounts'!X140)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B149","v":"Other Taxes (Grants in Lieu) - Line Connection - Shared"},{"$f":"'I3 TB Data'!G149","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E141:'O4 Summary by Class & Accounts'!X141)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B150","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G150","v":17576177.4377882},{"$f":"+SUM('O4 Summary by Class & Accounts'!E142:'O4 Summary by Class & Accounts'!X142)","v":17576177.4377882},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B151","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G151","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E143:'O4 Summary by Class & Accounts'!X143)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B152","v":"Other Taxes (Grants in Lieu) - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G152","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E144:'O4 Summary by Class & Accounts'!X144)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B153","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G153","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E145:'O4 Summary by Class & Accounts'!X145)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B154","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G154","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E146:'O4 Summary by Class & Accounts'!X146)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B155","v":"Other Taxes (Grants in Lieu) - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G155","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E147:'O4 Summary by Class & Accounts'!X147)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B156","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G156","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E148:'O4 Summary by Class & Accounts'!X148)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B157","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G157","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E149:'O4 Summary by Class & Accounts'!X149)","v":0},{"$f":"+C149-D149","v":0},null,null,null,null,null,null,null,null,"NFA"]
[null,{"$f":"'I3 TB Data'!B158","v":"Other Taxes (Grants in Lieu) - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G158","v":6559090.2564980946},{"$f":"+SUM('O4 Summary by Class & Accounts'!E150:'O4 Summary by Class & Accounts'!X150)","v":6559090.2564980946},0,null,null,null,null,null,null," ",null,"CREV"]
[null,{"$f":"'I3 TB Data'!B159","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G159","v":1178914.4274190664},{"$f":"+SUM('O4 Summary by Class & Accounts'!E151:'O4 Summary by Class & Accounts'!X151)","v":1178914.4274190664},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B160","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G160","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E152:'O4 Summary by Class & Accounts'!X152)","v":0},0,null,null,null,null,null,null,"  ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B161","v":"Other Taxes (Grants in Lieu) - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G161","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E153:'O4 Summary by Class & Accounts'!X153)","v":0},0,null,null,null,null,null,null," "]
[null,{"$f":"'I3 TB Data'!B162","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G162","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E154:'O4 Summary by Class & Accounts'!X154)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B163","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G163","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E155:'O4 Summary by Class & Accounts'!X155)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B164","v":"Other Taxes (Grants in Lieu) - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G164","v":1609350.0670886321},{"$f":"+SUM('O4 Summary by Class & Accounts'!E156:'O4 Summary by Class & Accounts'!X156)","v":1609350.0670886321},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B165","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G165","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E157:'O4 Summary by Class & Accounts'!X157)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B166","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G166","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E158:'O4 Summary by Class & Accounts'!X158)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B167","v":"Other Taxes (Grants in Lieu) - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G167","v":347283.32974228781},{"$f":"+SUM('O4 Summary by Class & Accounts'!E159:'O4 Summary by Class & Accounts'!X159)","v":347283.32974228781},0,null,null,null,null,null,null," ",null,"LPHA"]
[null,{"$f":"'I3 TB Data'!B168","v":"Depreciation on fixed assets - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G168","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E160:'O4 Summary by Class & Accounts'!X160)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B169","v":"Depreciation on fixed assets - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G169","v":2641698.3050764794},{"$f":"+SUM('O4 Summary by Class & Accounts'!E161:'O4 Summary by Class & Accounts'!X161)","v":2641698.3050764794},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B170","v":"Depreciation on fixed assets - Network - Shared"},{"$f":"'I3 TB Data'!G170","v":209609361.01646078},{"$f":"+SUM('O4 Summary by Class & Accounts'!E162:'O4 Summary by Class & Accounts'!X162)","v":209609361.01646078},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B171","v":"Depreciation on fixed assets - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G171","v":36683013.189493634},{"$f":"+SUM('O4 Summary by Class & Accounts'!E163:'O4 Summary by Class & Accounts'!X163)","v":36683013.189493634},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B172","v":"Depreciation on fixed assets - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G172","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E164:'O4 Summary by Class & Accounts'!X164)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B173","v":"Depreciation on fixed assets - Line Connection - Shared"},{"$f":"'I3 TB Data'!G173","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E165:'O4 Summary by Class & Accounts'!X165)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B174","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G174","v":124342153.14685099},{"$f":"+SUM('O4 Summary by Class & Accounts'!E166:'O4 Summary by Class & Accounts'!X166)","v":124342153.14685099},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B175","v":"Depreciation on fixed assets - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G175","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E167:'O4 Summary by Class & Accounts'!X167)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B176","v":"Depreciation on fixed assets - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G176","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E168:'O4 Summary by Class & Accounts'!X168)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B177","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G177","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E169:'O4 Summary by Class & Accounts'!X169)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B178","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G178","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E170:'O4 Summary by Class & Accounts'!X170)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B179","v":"Depreciation on fixed assets - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G179","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E171:'O4 Summary by Class & Accounts'!X171)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B180","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G180","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E172:'O4 Summary by Class & Accounts'!X172)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B181","v":"Depreciation on fixed assets - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G181","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E173:'O4 Summary by Class & Accounts'!X173)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B182","v":"Depreciation on fixed assets - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G182","v":30454794.074664291},{"$f":"+SUM('O4 Summary by Class & Accounts'!E174:'O4 Summary by Class & Accounts'!X174)","v":30454794.074664291},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B183","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G183","v":5464824.9661665149},{"$f":"+SUM('O4 Summary by Class & Accounts'!E175:'O4 Summary by Class & Accounts'!X175)","v":5464824.9661665149},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B184","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G184","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E176:'O4 Summary by Class & Accounts'!X176)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B185","v":"Depreciation on fixed assets - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G185","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E177:'O4 Summary by Class & Accounts'!X177)","v":0},0,null,null,null,null,null,null," "]
[null,{"$f":"'I3 TB Data'!B186","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G186","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E178:'O4 Summary by Class & Accounts'!X178)","v":0},0,null,null,null,null,null,null," "]
[null,{"$f":"'I3 TB Data'!B187","v":"Depreciation on fixed assets - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G187","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E179:'O4 Summary by Class & Accounts'!X179)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B188","v":"Depreciation on fixed assets - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G188","v":9277374.402410483},{"$f":"+SUM('O4 Summary by Class & Accounts'!E180:'O4 Summary by Class & Accounts'!X180)","v":9277374.402410483},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B189","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G189","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E181:'O4 Summary by Class & Accounts'!X181)","v":0},{"$f":"+C181-D181","v":0},null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B190","v":"Depreciation on fixed assets - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G190","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E182:'O4 Summary by Class & Accounts'!X182)","v":0},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B191","v":"Depreciation on fixed assets - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G191","v":2546341.7250359226},{"$f":"+SUM('O4 Summary by Class & Accounts'!E183:'O4 Summary by Class & Accounts'!X183)","v":2546341.7250359226},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B192","v":"Capitalized Depreciation - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G192","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E184:'O4 Summary by Class & Accounts'!X184)","v":0},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B193","v":"Capitalized Depreciation - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G193","v":-82990.027207291569},{"$f":"+SUM('O4 Summary by Class & Accounts'!E185:'O4 Summary by Class & Accounts'!X185)","v":-82990.027207291569},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B194","v":"Capitalized Depreciation - Network - Shared"},{"$f":"'I3 TB Data'!G194","v":-6584963.3700527614},{"$f":"+SUM('O4 Summary by Class & Accounts'!E186:'O4 Summary by Class & Accounts'!X186)","v":-6584963.3700527614},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B195","v":"Capitalized Depreciation - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G195","v":-1287116.3013332589},{"$f":"+SUM('O4 Summary by Class & Accounts'!E187:'O4 Summary by Class & Accounts'!X187)","v":-1287116.3013332589},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B196","v":"Capitalized Depreciation - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G196","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E188:'O4 Summary by Class & Accounts'!X188)","v":0},0,null,null,null,null,null,null,null,null,"CEN"]
[null,{"$f":"'I3 TB Data'!B197","v":"Capitalized Depreciation - Line Connection - Shared"},{"$f":"'I3 TB Data'!G197","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E189:'O4 Summary by Class & Accounts'!X189)","v":0},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B198","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G198","v":-3480634.4798783856},{"$f":"+SUM('O4 Summary by Class & Accounts'!E190:'O4 Summary by Class & Accounts'!X190)","v":-3480634.4798783856},0,null,null,null,null,null,null,null,null,"CEN"]
[null,{"$f":"'I3 TB Data'!B199","v":"Capitalized Depreciation - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G199","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E191:'O4 Summary by Class & Accounts'!X191)","v":0},0,null,null,null,null,null,null,null,null,"CEN EWMP"]
[null,{"$f":"'I3 TB Data'!B200","v":"Capitalized Depreciation - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G200","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E192:'O4 Summary by Class & Accounts'!X192)","v":0},0]
[null,{"$f":"'I3 TB Data'!B201","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G201","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E193:'O4 Summary by Class & Accounts'!X193)","v":0},0]
[null,{"$f":"'I3 TB Data'!B202","v":"Capitalized Depreciation - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G202","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E194:'O4 Summary by Class & Accounts'!X194)","v":0},0,null,null,null,null,null,null," ",null,"1815-1855"]
[null,{"$f":"'I3 TB Data'!B203","v":"Capitalized Depreciation - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G203","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E195:'O4 Summary by Class & Accounts'!X195)","v":0},0,null,null,null,null,null,null," ",null,"1815-1855"]
[null,{"$f":"'I3 TB Data'!B204","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G204","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E196:'O4 Summary by Class & Accounts'!X196)","v":0},0,null,null,null,null,null,null," ",null,1808]
[null,{"$f":"'I3 TB Data'!B205","v":"Capitalized Depreciation - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G205","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E197:'O4 Summary by Class & Accounts'!X197)","v":0},0,null,null,null,null,null,null," ",null,1815]
[null,{"$f":"'I3 TB Data'!B206","v":"Capitalized Depreciation - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G206","v":-1260342.6437507444},{"$f":"+SUM('O4 Summary by Class & Accounts'!E198:'O4 Summary by Class & Accounts'!X198)","v":-1260342.6437507444},0,null,null,null,null,null,null," ",null,1815]
[null,{"$f":"'I3 TB Data'!B207","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G207","v":-226719.05163340151},{"$f":"+SUM('O4 Summary by Class & Accounts'!E199:'O4 Summary by Class & Accounts'!X199)","v":-226719.05163340151},0,null,null,null,null,null,null," ",null,1820]
[null,{"$f":"'I3 TB Data'!B208","v":"Capitalized Depreciation - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G208","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E200:'O4 Summary by Class & Accounts'!X200)","v":0},0,null,null,null,null,null,null," ",null,1820]
[null,{"$f":"'I3 TB Data'!B209","v":"Capitalized Depreciation - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G209","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E201:'O4 Summary by Class & Accounts'!X201)","v":0},0,null,null,null,null,null,null," ",null,"1830 & 1835"]
[null,{"$f":"'I3 TB Data'!B210","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G210","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E202:'O4 Summary by Class & Accounts'!X202)","v":0},0,null,null,null,null,null,null," ",null,"1830 & 1835"]
[null,{"$f":"'I3 TB Data'!B211","v":"Capitalized Depreciation - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G211","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E203:'O4 Summary by Class & Accounts'!X203)","v":0},0,null,null,null,null,null,null," ",null,"1830 & 1835"]
[null,{"$f":"'I3 TB Data'!B212","v":"Capitalized Depreciation - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G212","v":-312973.27572539361},{"$f":"+SUM('O4 Summary by Class & Accounts'!E204:'O4 Summary by Class & Accounts'!X204)","v":-312973.27572539361},0,null,null,null,null,null,null," ",null,1850]
[null,{"$f":"'I3 TB Data'!B213","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G213","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E205:'O4 Summary by Class & Accounts'!X205)","v":0},0,null,null,null,null,null,null," ",null,"1840 & 1845"]
[null,{"$f":"'I3 TB Data'!B214","v":"Capitalized Depreciation - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G214","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E206:'O4 Summary by Class & Accounts'!X206)","v":0},0,null,null,null,null,null,null," ",null,"1840 & 1845"]
[null,{"$f":"'I3 TB Data'!B215","v":"Capitalized Depreciation - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G215","v":-69921.702714439671},{"$f":"+SUM('O4 Summary by Class & Accounts'!E207:'O4 Summary by Class & Accounts'!X207)","v":-69921.702714439671},0,null,null,null,null,null,null," ",null,"1840 & 1845"]
[null,{"$f":"'I3 TB Data'!B216","v":"Asset Removal Costs - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G216","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E208:'O4 Summary by Class & Accounts'!X208)","v":0},0,null,null,null,null,null,null," ",null,1850]
[null,{"$f":"'I3 TB Data'!B217","v":"Asset Removal Costs - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G217","v":337595.85202186595},{"$f":"+SUM('O4 Summary by Class & Accounts'!E209:'O4 Summary by Class & Accounts'!X209)","v":337595.85202186595},0,null,null,null,null,null,null," ",null,"CWMC"]
[null,{"$f":"'I3 TB Data'!B218","v":"Asset Removal Costs - Network - Shared"},{"$f":"'I3 TB Data'!G218","v":26787029.649876054},{"$f":"+SUM('O4 Summary by Class & Accounts'!E210:'O4 Summary by Class & Accounts'!X210)","v":26787029.649876054},0,null,null,null,null,null,null," ",null,"CCA"]
[null,{"$f":"'I3 TB Data'!B219","v":"Asset Removal Costs - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G219","v":5235871.5742372535},{"$f":"+SUM('O4 Summary by Class & Accounts'!E211:'O4 Summary by Class & Accounts'!X211)","v":5235871.5742372535},0,null,null,null,null,null,null," ",null,"CCA"]
[null,{"$f":"'I3 TB Data'!B220","v":"Asset Removal Costs - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G220","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E212:'O4 Summary by Class & Accounts'!X212)","v":0},0,null,null,null,null,null,null," ",null,"1815-1855"]
[null,{"$f":"'I3 TB Data'!B221","v":"Asset Removal Costs - Line Connection - Shared"},{"$f":"'I3 TB Data'!G221","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E213:'O4 Summary by Class & Accounts'!X213)","v":0},{"$f":"+C213-D213","v":0},null,null,null,null,null,null," ",null,"1840 & 1845"]
[null,{"$f":"'I3 TB Data'!B222","v":"Asset Removal Costs - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G222","v":14158903.212264368},{"$f":"+SUM('O4 Summary by Class & Accounts'!E214:'O4 Summary by Class & Accounts'!X214)","v":14158903.212264368},0,null,null,null,null,null,null," ",null,"1830 & 1835"]
[null,{"$f":"'I3 TB Data'!B223","v":"Asset Removal Costs - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G223","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E215:'O4 Summary by Class & Accounts'!X215)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B224","v":"Asset Removal Costs - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G224","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E216:'O4 Summary by Class & Accounts'!X216)","v":0},0,null,null,null,null,null,null," ",null,"1815-1855"]
[null,{"$f":"'I3 TB Data'!B225","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G225","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E217:'O4 Summary by Class & Accounts'!X217)","v":0},0,null,null,null,null,null,null," ",null,1808]
[null,{"$f":"'I3 TB Data'!B226","v":"Asset Removal Costs - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G226","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E218:'O4 Summary by Class & Accounts'!X218)","v":0},0,null,null,null,null,null,null," ",null,1815]
[null,{"$f":"'I3 TB Data'!B227","v":"Asset Removal Costs - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G227","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E219:'O4 Summary by Class & Accounts'!X219)","v":0},0,null,null,null,null,null,null," ",null,1820]
[null,{"$f":"'I3 TB Data'!B228","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G228","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E220:'O4 Summary by Class & Accounts'!X220)","v":0},0,null,null,null,null,null,null," ",null,1830]
[null,{"$f":"'I3 TB Data'!B229","v":"Asset Removal Costs - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G229","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E221:'O4 Summary by Class & Accounts'!X221)","v":0},0,null,null,null,null,null,null," ",null,1835]
[null,{"$f":"'I3 TB Data'!B230","v":"Asset Removal Costs - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G230","v":5126958.7801646134},{"$f":"+SUM('O4 Summary by Class & Accounts'!E222:'O4 Summary by Class & Accounts'!X222)","v":5126958.7801646134},0,null,null,null,null,null,null," ",null,1855]
[null,{"$f":"'I3 TB Data'!B231","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G231","v":922272.39803872234},{"$f":"+SUM('O4 Summary by Class & Accounts'!E223:'O4 Summary by Class & Accounts'!X223)","v":922272.39803872234},0,null,null,null,null,null,null," ",null,"1830 & 1835"]
[null,{"$f":"'I3 TB Data'!B232","v":"Asset Removal Costs - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G232","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E224:'O4 Summary by Class & Accounts'!X224)","v":0},0,null,null,null,null,null,null," ",null,1840]
[null,{"$f":"'I3 TB Data'!B233","v":"Asset Removal Costs - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G233","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E225:'O4 Summary by Class & Accounts'!X225)","v":0},0,null,null,null,null,null,null," ",null,1845]
[null,{"$f":"'I3 TB Data'!B234","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G234","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E226:'O4 Summary by Class & Accounts'!X226)","v":0},0,null,null,null,null,null,null," ",null,1855]
[null,{"$f":"'I3 TB Data'!B235","v":"Asset Removal Costs - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G235","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E227:'O4 Summary by Class & Accounts'!X227)","v":0},0,null,null,null,null,null,null," ",null,1850]
[null,{"$f":"'I3 TB Data'!B236","v":"Asset Removal Costs - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G236","v":1273146.7049007716},{"$f":"+SUM('O4 Summary by Class & Accounts'!E228:'O4 Summary by Class & Accounts'!X228)","v":1273146.7049007716},0,null,null,null,null,null,null," ",null,1860]
[null,{"$f":"'I3 TB Data'!B237","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G237","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E229:'O4 Summary by Class & Accounts'!X229)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B238","v":"Asset Removal Costs - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G238","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E230:'O4 Summary by Class & Accounts'!X230)","v":0},0,null,null,null,null,null,null," ",null,"CWMR"]
[null,{"$f":"'I3 TB Data'!B239","v":"Asset Removal Costs - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G239","v":284435.10138561443},{"$f":"+SUM('O4 Summary by Class & Accounts'!E231:'O4 Summary by Class & Accounts'!X231)","v":284435.10138561443},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B240","v":"OPEB amortization - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G240","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E232:'O4 Summary by Class & Accounts'!X232)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B241","v":"OPEB amortization - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G241","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E233:'O4 Summary by Class & Accounts'!X233)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B242","v":"OPEB amortization - Network - Shared"},{"$f":"'I3 TB Data'!G242","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E234:'O4 Summary by Class & Accounts'!X234)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B243","v":"OPEB amortization - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G243","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E235:'O4 Summary by Class & Accounts'!X235)","v":0},0,null,null,null,null,null,null," ",null,"BDHA"]
[null,{"$f":"'I3 TB Data'!B244","v":"OPEB amortization - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G244","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E236:'O4 Summary by Class & Accounts'!X236)","v":0},0,null,null,null,null,null,null," ",null,"CWNB"]
[null,{"$f":"'I3 TB Data'!B245","v":"OPEB amortization - Line Connection - Shared"},{"$f":"'I3 TB Data'!G245","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E237:'O4 Summary by Class & Accounts'!X237)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B246","v":"OPEB amortization - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G246","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E238:'O4 Summary by Class & Accounts'!X238)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B247","v":"OPEB amortization - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G247","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E239:'O4 Summary by Class & Accounts'!X239)","v":0},0,null,null,null,null,null,null," ",null,"CDMPP"]
[null,{"$f":"'I3 TB Data'!B248","v":"OPEB amortization - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G248","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E240:'O4 Summary by Class & Accounts'!X240)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B249","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G249","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E241:'O4 Summary by Class & Accounts'!X241)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B250","v":"OPEB amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G250","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E242:'O4 Summary by Class & Accounts'!X242)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B251","v":"OPEB amortization - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G251","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E243:'O4 Summary by Class & Accounts'!X243)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B252","v":"OPEB amortization - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G252","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E244:'O4 Summary by Class & Accounts'!X244)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B253","v":"OPEB amortization - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G253","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E245:'O4 Summary by Class & Accounts'!X245)","v":0},{"$f":"+C245-D245","v":0},null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B254","v":"OPEB amortization - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G254","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E246:'O4 Summary by Class & Accounts'!X246)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B255","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G255","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E247:'O4 Summary by Class & Accounts'!X247)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B256","v":"OPEB amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G256","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E248:'O4 Summary by Class & Accounts'!X248)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B257","v":"OPEB amortization - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G257","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E249:'O4 Summary by Class & Accounts'!X249)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B258","v":"OPEB amortization - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G258","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E250:'O4 Summary by Class & Accounts'!X250)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B259","v":"OPEB amortization - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G259","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E251:'O4 Summary by Class & Accounts'!X251)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B260","v":"OPEB amortization - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G260","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E252:'O4 Summary by Class & Accounts'!X252)","v":0},0,null,null,null,null,null,null," ",null,"NFA ECC"]
[null,{"$f":"'I3 TB Data'!B261","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G261","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E253:'O4 Summary by Class & Accounts'!X253)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B262","v":"OPEB amortization - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G262","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E254:'O4 Summary by Class & Accounts'!X254)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B263","v":"OPEB amortization - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G263","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E255:'O4 Summary by Class & Accounts'!X255)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B264","v":"Other amortization - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G264","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E256:'O4 Summary by Class & Accounts'!X256)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B265","v":"Other amortization - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G265","v":79631.878266098109},{"$f":"+SUM('O4 Summary by Class & Accounts'!E257:'O4 Summary by Class & Accounts'!X257)","v":79631.878266098109},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B266","v":"Other amortization - Network - Shared"},{"$f":"'I3 TB Data'!G266","v":6318506.2002809513},{"$f":"+SUM('O4 Summary by Class & Accounts'!E258:'O4 Summary by Class & Accounts'!X258)","v":6318506.2002809513},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B267","v":"Other amortization - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G267","v":1256831.0146723676},{"$f":"+SUM('O4 Summary by Class & Accounts'!E259:'O4 Summary by Class & Accounts'!X259)","v":1256831.0146723676},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B268","v":"Other amortization - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G268","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E260:'O4 Summary by Class & Accounts'!X260)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B269","v":"Other amortization - Line Connection - Shared"},{"$f":"'I3 TB Data'!G269","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E261:'O4 Summary by Class & Accounts'!X261)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B270","v":"Other amortization - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G270","v":3292205.5966363829},{"$f":"+SUM('O4 Summary by Class & Accounts'!E262:'O4 Summary by Class & Accounts'!X262)","v":3292205.5966363829},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B271","v":"Other amortization - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G271","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E263:'O4 Summary by Class & Accounts'!X263)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B272","v":"Other amortization - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G272","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E264:'O4 Summary by Class & Accounts'!X264)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B273","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G273","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E265:'O4 Summary by Class & Accounts'!X265)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B274","v":"Other amortization - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G274","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E266:'O4 Summary by Class & Accounts'!X266)","v":0},0,null,null,null,null,null,null," ",null,"Break out"]
[null,{"$f":"'I3 TB Data'!B275","v":"Other amortization - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G275","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E267:'O4 Summary by Class & Accounts'!X267)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B276","v":"Other amortization - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G276","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E268:'O4 Summary by Class & Accounts'!X268)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B277","v":"Other amortization - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G277","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E269:'O4 Summary by Class & Accounts'!X269)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B278","v":"Other amortization - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G278","v":1228587.5997621692},{"$f":"+SUM('O4 Summary by Class & Accounts'!E270:'O4 Summary by Class & Accounts'!X270)","v":1228587.5997621692},0,null,null,null,null,null,null,null,null,"NFA"]
[null,{"$f":"'I3 TB Data'!B279","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G279","v":220823.2529309766},{"$f":"+SUM('O4 Summary by Class & Accounts'!E271:'O4 Summary by Class & Accounts'!X271)","v":220823.2529309766},0,null,null,null,null,null,null," ",null,"NFA"]
[null,{"$f":"'I3 TB Data'!B280","v":"Other amortization - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G280","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E272:'O4 Summary by Class & Accounts'!X272)","v":0},0,null,null,null,null,null,null,null,null,"NFA"]
[null,{"$f":"'I3 TB Data'!B281","v":"Other amortization - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G281","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E273:'O4 Summary by Class & Accounts'!X273)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B282","v":"Other amortization - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G282","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E274:'O4 Summary by Class & Accounts'!X274)","v":0},0,null,null,null,null,null,null," ",null,"O&M"]
[null,{"$f":"'I3 TB Data'!B283","v":"Other amortization - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G283","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E275:'O4 Summary by Class & Accounts'!X275)","v":0},{"$f":"+C275-D275","v":0}]
[null,{"$f":"'I3 TB Data'!B284","v":"Other amortization - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G284","v":301448.44159487943},{"$f":"+SUM('O4 Summary by Class & Accounts'!E276:'O4 Summary by Class & Accounts'!X276)","v":301448.44159487943},0]
[null,{"$f":"'I3 TB Data'!B285","v":"Other amortization - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G285","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E277:'O4 Summary by Class & Accounts'!X277)","v":0},0]
[null,{"$f":"'I3 TB Data'!B286","v":"Other amortization - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G286","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E278:'O4 Summary by Class & Accounts'!X278)","v":0},0]
[null,{"$f":"'I3 TB Data'!B287","v":"Other amortization - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G287","v":65049.873662401769},{"$f":"+SUM('O4 Summary by Class & Accounts'!E279:'O4 Summary by Class & Accounts'!X279)","v":65049.873662401769},0]
[null,{"$f":"'I3 TB Data'!B288","v":"Return on Debt - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G288","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E280:'O4 Summary by Class & Accounts'!X280)","v":0},0]
[null,{"$f":"'I3 TB Data'!B289","v":"Return on Debt - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G289","v":2062231.5856987247},{"$f":"+SUM('O4 Summary by Class & Accounts'!E281:'O4 Summary by Class & Accounts'!X281)","v":2062231.5856987247},0]
[null,{"$f":"'I3 TB Data'!B290","v":"Return on Debt - Network - Shared"},{"$f":"'I3 TB Data'!G290","v":163630738.64854449},{"$f":"+SUM('O4 Summary by Class & Accounts'!E282:'O4 Summary by Class & Accounts'!X282)","v":163630738.64854449},0]
[null,{"$f":"'I3 TB Data'!B291","v":"Return on Debt - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G291","v":32557509.938547119},{"$f":"+SUM('O4 Summary by Class & Accounts'!E283:'O4 Summary by Class & Accounts'!X283)","v":32557509.938547119},0]
[null,{"$f":"'I3 TB Data'!B292","v":"Return on Debt - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G292","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E284:'O4 Summary by Class & Accounts'!X284)","v":0},0]
[null,{"$f":"'I3 TB Data'!B293","v":"Return on Debt - Line Connection - Shared"},{"$f":"'I3 TB Data'!G293","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E285:'O4 Summary by Class & Accounts'!X285)","v":0},0]
[null,{"$f":"'I3 TB Data'!B294","v":"Return on Debt - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G294","v":85283501.353498966},{"$f":"+SUM('O4 Summary by Class & Accounts'!E286:'O4 Summary by Class & Accounts'!X286)","v":85283501.353498966},0]
[null,{"$f":"'I3 TB Data'!B295","v":"Return on Debt - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G295","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E287:'O4 Summary by Class & Accounts'!X287)","v":0},0]
[null,{"$f":"'I3 TB Data'!B296","v":"Return on Debt - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G296","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E288:'O4 Summary by Class & Accounts'!X288)","v":0},0]
[null,{"$f":"'I3 TB Data'!B297","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G297","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E289:'O4 Summary by Class & Accounts'!X289)","v":0},0]
[null,{"$f":"'I3 TB Data'!B298","v":"Return on Debt - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G298","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E290:'O4 Summary by Class & Accounts'!X290)","v":0},0]
[null,{"$f":"'I3 TB Data'!B299","v":"Return on Debt - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G299","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E291:'O4 Summary by Class & Accounts'!X291)","v":0},0]
[null,{"$f":"'I3 TB Data'!B300","v":"Return on Debt - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G300","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E292:'O4 Summary by Class & Accounts'!X292)","v":0},0]
[null,{"$f":"'I3 TB Data'!B301","v":"Return on Debt - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G301","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E293:'O4 Summary by Class & Accounts'!X293)","v":0},0]
[null,{"$f":"'I3 TB Data'!B302","v":"Return on Debt - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G302","v":31813988.513261799},{"$f":"+SUM('O4 Summary by Class & Accounts'!E294:'O4 Summary by Class & Accounts'!X294)","v":31813988.513261799},0]
[null,{"$f":"'I3 TB Data'!B303","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G303","v":5717003.6044502938},{"$f":"+SUM('O4 Summary by Class & Accounts'!E295:'O4 Summary by Class & Accounts'!X295)","v":5717003.6044502938},0]
[null,{"$f":"'I3 TB Data'!B304","v":"Return on Debt - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G304","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E296:'O4 Summary by Class & Accounts'!X296)","v":0},0]
[null,{"$f":"'I3 TB Data'!B305","v":"Return on Debt - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G305","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E297:'O4 Summary by Class & Accounts'!X297)","v":0},0]
[null,{"$f":"'I3 TB Data'!B306","v":"Return on Debt - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G306","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E298:'O4 Summary by Class & Accounts'!X298)","v":0},0]
[null,{"$f":"'I3 TB Data'!B307","v":"Return on Debt - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G307","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E299:'O4 Summary by Class & Accounts'!X299)","v":0},0]
[null,{"$f":"'I3 TB Data'!B308","v":"Return on Debt - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G308","v":7800817.958414319},{"$f":"+SUM('O4 Summary by Class & Accounts'!E300:'O4 Summary by Class & Accounts'!X300)","v":7800817.958414319},0]
[null,{"$f":"'I3 TB Data'!B309","v":"Return on Debt - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G309","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E301:'O4 Summary by Class & Accounts'!X301)","v":0},0]
[null,{"$f":"'I3 TB Data'!B310","v":"Return on Debt - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G310","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E302:'O4 Summary by Class & Accounts'!X302)","v":0},0]
[null,{"$f":"'I3 TB Data'!B311","v":"Return on Debt - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G311","v":1687924.325711261},{"$f":"+SUM('O4 Summary by Class & Accounts'!E303:'O4 Summary by Class & Accounts'!X303)","v":1687924.325711261},0]
[null,{"$f":"'I3 TB Data'!B312","v":"Return on Equity - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G312","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E304:'O4 Summary by Class & Accounts'!X304)","v":0},0]
[null,{"$f":"'I3 TB Data'!B313","v":"Return on Equity - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G313","v":2773040.3105684659},{"$f":"+SUM('O4 Summary by Class & Accounts'!E305:'O4 Summary by Class & Accounts'!X305)","v":2773040.3105684659},0]
[null,{"$f":"'I3 TB Data'!B314","v":"Return on Equity - Network - Shared"},{"$f":"'I3 TB Data'!G314","v":220030881.82104743},{"$f":"+SUM('O4 Summary by Class & Accounts'!E306:'O4 Summary by Class & Accounts'!X306)","v":220030881.82104743},0]
[null,{"$f":"'I3 TB Data'!B315","v":"Return on Equity - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G315","v":43779412.602069564},{"$f":"+SUM('O4 Summary by Class & Accounts'!E307:'O4 Summary by Class & Accounts'!X307)","v":43779412.602069564},0]
[null,{"$f":"'I3 TB Data'!B316","v":"Return on Equity - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G316","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E308:'O4 Summary by Class & Accounts'!X308)","v":0},0]
[null,{"$f":"'I3 TB Data'!B317","v":"Return on Equity - Line Connection - Shared"},{"$f":"'I3 TB Data'!G317","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E309:'O4 Summary by Class & Accounts'!X309)","v":0},0]
[null,{"$f":"'I3 TB Data'!B318","v":"Return on Equity - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G318","v":114678966.57180914},{"$f":"+SUM('O4 Summary by Class & Accounts'!E310:'O4 Summary by Class & Accounts'!X310)","v":114678966.57180914},0]
[null,{"$f":"'I3 TB Data'!B319","v":"Return on Equity - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G319","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E311:'O4 Summary by Class & Accounts'!X311)","v":0},0]
[null,{"$f":"'I3 TB Data'!B320","v":"Return on Equity - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G320","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E312:'O4 Summary by Class & Accounts'!X312)","v":0},0]
[null,{"$f":"'I3 TB Data'!B321","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G321","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E313:'O4 Summary by Class & Accounts'!X313)","v":0},0]
[null,{"$f":"'I3 TB Data'!B322","v":"Return on Equity - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G322","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E314:'O4 Summary by Class & Accounts'!X314)","v":0},0]
[null,{"$f":"'I3 TB Data'!B323","v":"Return on Equity - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G323","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E315:'O4 Summary by Class & Accounts'!X315)","v":0},0]
[null,{"$f":"'I3 TB Data'!B324","v":"Return on Equity - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G324","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E316:'O4 Summary by Class & Accounts'!X316)","v":0},0]
[null,{"$f":"'I3 TB Data'!B325","v":"Return on Equity - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G325","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E317:'O4 Summary by Class & Accounts'!X317)","v":0},0]
[null,{"$f":"'I3 TB Data'!B326","v":"Return on Equity - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G326","v":42779614.665510975},{"$f":"+SUM('O4 Summary by Class & Accounts'!E318:'O4 Summary by Class & Accounts'!X318)","v":42779614.665510975},0]
[null,{"$f":"'I3 TB Data'!B327","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G327","v":7687536.9191062078},{"$f":"+SUM('O4 Summary by Class & Accounts'!E319:'O4 Summary by Class & Accounts'!X319)","v":7687536.9191062078},0]
[null,{"$f":"'I3 TB Data'!B328","v":"Return on Equity - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G328","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E320:'O4 Summary by Class & Accounts'!X320)","v":0},0]
[null,{"$f":"'I3 TB Data'!B329","v":"Return on Equity - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G329","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E321:'O4 Summary by Class & Accounts'!X321)","v":0},0]
[null,{"$f":"'I3 TB Data'!B330","v":"Return on Equity - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G330","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E322:'O4 Summary by Class & Accounts'!X322)","v":0},0]
[null,{"$f":"'I3 TB Data'!B331","v":"Return on Equity - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G331","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E323:'O4 Summary by Class & Accounts'!X323)","v":0},0]
[null,{"$f":"'I3 TB Data'!B332","v":"Return on Equity - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G332","v":10489599.133338835},{"$f":"+SUM('O4 Summary by Class & Accounts'!E324:'O4 Summary by Class & Accounts'!X324)","v":10489599.133338835},0]
[null,{"$f":"'I3 TB Data'!B333","v":"Return on Equity - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G333","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E325:'O4 Summary by Class & Accounts'!X325)","v":0},0]
[null,{"$f":"'I3 TB Data'!B334","v":"Return on Equity - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G334","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E326:'O4 Summary by Class & Accounts'!X326)","v":0},0]
[null,{"$f":"'I3 TB Data'!B335","v":"Return on Equity - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G335","v":2269717.0525591173},{"$f":"+SUM('O4 Summary by Class & Accounts'!E327:'O4 Summary by Class & Accounts'!X327)","v":2269717.0525591173},0]
[null,{"$f":"'I3 TB Data'!B336","v":"Income Tax - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G336","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E328:'O4 Summary by Class & Accounts'!X328)","v":0},0]
[null,{"$f":"'I3 TB Data'!B337","v":"Income Tax - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G337","v":301443.33171411359},{"$f":"+SUM('O4 Summary by Class & Accounts'!E329:'O4 Summary by Class & Accounts'!X329)","v":301443.33171411359},0]
[null,{"$f":"'I3 TB Data'!B338","v":"Income Tax - Network - Shared"},{"$f":"'I3 TB Data'!G338","v":23918455.798622739},{"$f":"+SUM('O4 Summary by Class & Accounts'!E330:'O4 Summary by Class & Accounts'!X330)","v":23918455.798622739},0]
[null,{"$f":"'I3 TB Data'!B339","v":"Income Tax - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G339","v":4759040.8062078776},{"$f":"+SUM('O4 Summary by Class & Accounts'!E331:'O4 Summary by Class & Accounts'!X331)","v":4759040.8062078776},0]
[null,{"$f":"'I3 TB Data'!B340","v":"Income Tax - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G340","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E332:'O4 Summary by Class & Accounts'!X332)","v":0},0]
[null,{"$f":"'I3 TB Data'!B341","v":"Income Tax - Line Connection - Shared"},{"$f":"'I3 TB Data'!G341","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E333:'O4 Summary by Class & Accounts'!X333)","v":0},0]
[null,{"$f":"'I3 TB Data'!B342","v":"Income Tax - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G342","v":12466176.430681242},{"$f":"+SUM('O4 Summary by Class & Accounts'!E334:'O4 Summary by Class & Accounts'!X334)","v":12466176.430681242},0]
[null,{"$f":"'I3 TB Data'!B343","v":"Income Tax - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G343","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E335:'O4 Summary by Class & Accounts'!X335)","v":0},0]
[null,{"$f":"'I3 TB Data'!B344","v":"Income Tax - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G344","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E336:'O4 Summary by Class & Accounts'!X336)","v":0},0]
[null,{"$f":"'I3 TB Data'!B345","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G345","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E337:'O4 Summary by Class & Accounts'!X337)","v":0},0]
[null,{"$f":"'I3 TB Data'!B346","v":"Income Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G346","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E338:'O4 Summary by Class & Accounts'!X338)","v":0},0]
[null,{"$f":"'I3 TB Data'!B347","v":"Income Tax - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G347","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E339:'O4 Summary by Class & Accounts'!X339)","v":0},{"$f":"+C339-D339","v":0}]
[null,{"$f":"'I3 TB Data'!B348","v":"Income Tax - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G348","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E340:'O4 Summary by Class & Accounts'!X340)","v":0},0]
[null,{"$f":"'I3 TB Data'!B349","v":"Income Tax - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G349","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E341:'O4 Summary by Class & Accounts'!X341)","v":0},0]
[null,{"$f":"'I3 TB Data'!B350","v":"Income Tax - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G350","v":4650357.7770111859},{"$f":"+SUM('O4 Summary by Class & Accounts'!E342:'O4 Summary by Class & Accounts'!X342)","v":4650357.7770111859},0]
[null,{"$f":"'I3 TB Data'!B351","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G351","v":835673.6585252072},{"$f":"+SUM('O4 Summary by Class & Accounts'!E343:'O4 Summary by Class & Accounts'!X343)","v":835673.6585252072},0]
[null,{"$f":"'I3 TB Data'!B352","v":"Income Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G352","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E344:'O4 Summary by Class & Accounts'!X344)","v":0},0]
[null,{"$f":"'I3 TB Data'!B353","v":"Income Tax - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G353","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E345:'O4 Summary by Class & Accounts'!X345)","v":0},0]
[null,{"$f":"'I3 TB Data'!B354","v":"Income Tax - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G354","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E346:'O4 Summary by Class & Accounts'!X346)","v":0},0]
[null,{"$f":"'I3 TB Data'!B355","v":"Income Tax - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G355","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E347:'O4 Summary by Class & Accounts'!X347)","v":0},0]
[null,{"$f":"'I3 TB Data'!B356","v":"Income Tax - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G356","v":1140271.8161175703},{"$f":"+SUM('O4 Summary by Class & Accounts'!E348:'O4 Summary by Class & Accounts'!X348)","v":1140271.8161175703},0]
[null,{"$f":"'I3 TB Data'!B357","v":"Income Tax - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G357","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E349:'O4 Summary by Class & Accounts'!X349)","v":0},0]
[null,{"$f":"'I3 TB Data'!B358","v":"Income Tax - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G358","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E350:'O4 Summary by Class & Accounts'!X350)","v":0},0]
[null,{"$f":"'I3 TB Data'!B359","v":"Income Tax - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G359","v":246729.57971948868},{"$f":"+SUM('O4 Summary by Class & Accounts'!E351:'O4 Summary by Class & Accounts'!X351)","v":246729.57971948868},0]
[null,{"$f":"'I3 TB Data'!B360","v":"Capital Tax - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G360","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E352:'O4 Summary by Class & Accounts'!X352)","v":0},0]
[null,{"$f":"'I3 TB Data'!B361","v":"Capital Tax - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G361","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E353:'O4 Summary by Class & Accounts'!X353)","v":0},0]
[null,{"$f":"'I3 TB Data'!B362","v":"Capital Tax - Network - Shared"},{"$f":"'I3 TB Data'!G362","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E354:'O4 Summary by Class & Accounts'!X354)","v":0},0]
[null,{"$f":"'I3 TB Data'!B363","v":"Capital Tax - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G363","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E355:'O4 Summary by Class & Accounts'!X355)","v":0},0]
[null,{"$f":"'I3 TB Data'!B364","v":"Capital Tax - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G364","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E356:'O4 Summary by Class & Accounts'!X356)","v":0},0]
[null,{"$f":"'I3 TB Data'!B365","v":"Capital Tax - Line Connection - Shared"},{"$f":"'I3 TB Data'!G365","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E357:'O4 Summary by Class & Accounts'!X357)","v":0},0]
[null,{"$f":"'I3 TB Data'!B366","v":"Capital Tax - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G366","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E358:'O4 Summary by Class & Accounts'!X358)","v":0},0]
[null,{"$f":"'I3 TB Data'!B367","v":"Capital Tax - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G367","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E359:'O4 Summary by Class & Accounts'!X359)","v":0},0]
[null,{"$f":"'I3 TB Data'!B368","v":"Capital Tax - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G368","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E360:'O4 Summary by Class & Accounts'!X360)","v":0},0]
[null,{"$f":"'I3 TB Data'!B369","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G369","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E361:'O4 Summary by Class & Accounts'!X361)","v":0},0]
[null,{"$f":"'I3 TB Data'!B370","v":"Capital Tax - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G370","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E362:'O4 Summary by Class & Accounts'!X362)","v":0},0]
[null,{"$f":"'I3 TB Data'!B371","v":"Capital Tax - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G371","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E363:'O4 Summary by Class & Accounts'!X363)","v":0},0]
[null,{"$f":"'I3 TB Data'!B372","v":"Capital Tax - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G372","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E364:'O4 Summary by Class & Accounts'!X364)","v":0},0]
[null,{"$f":"'I3 TB Data'!B373","v":"Capital Tax - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G373","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E365:'O4 Summary by Class & Accounts'!X365)","v":0},0]
[null,{"$f":"'I3 TB Data'!B374","v":"Capital Tax - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G374","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E366:'O4 Summary by Class & Accounts'!X366)","v":0},0]
[null,{"$f":"'I3 TB Data'!B375","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G375","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E367:'O4 Summary by Class & Accounts'!X367)","v":0},0]
[null,{"$f":"'I3 TB Data'!B376","v":"Capital Tax - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G376","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E368:'O4 Summary by Class & Accounts'!X368)","v":0},0]
[null,{"$f":"'I3 TB Data'!B377","v":"Capital Tax - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G377","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E369:'O4 Summary by Class & Accounts'!X369)","v":0},0]
[null,{"$f":"'I3 TB Data'!B378","v":"Capital Tax - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G378","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E370:'O4 Summary by Class & Accounts'!X370)","v":0},0]
[null,{"$f":"'I3 TB Data'!B379","v":"Capital Tax - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G379","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E371:'O4 Summary by Class & Accounts'!X371)","v":0},0]
[null,{"$f":"'I3 TB Data'!B380","v":"Capital Tax - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G380","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E372:'O4 Summary by Class & Accounts'!X372)","v":0},0]
[null,{"$f":"'I3 TB Data'!B381","v":"Capital Tax - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G381","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E373:'O4 Summary by Class & Accounts'!X373)","v":0},0]
[null,{"$f":"'I3 TB Data'!B382","v":"Capital Tax - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G382","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E374:'O4 Summary by Class & Accounts'!X374)","v":0},0]
[null,{"$f":"'I3 TB Data'!B383","v":"Capital Tax - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G383","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E375:'O4 Summary by Class & Accounts'!X375)","v":0},0]
[null,{"$f":"'I3 TB Data'!B384","v":"AFUDC - Network - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G384","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E376:'O4 Summary by Class & Accounts'!X376)","v":0},0]
[null,{"$f":"'I3 TB Data'!B385","v":"AFUDC - Network - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G385","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E377:'O4 Summary by Class & Accounts'!X377)","v":0},0]
[null,{"$f":"'I3 TB Data'!B386","v":"AFUDC - Network - Shared"},{"$f":"'I3 TB Data'!G386","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E378:'O4 Summary by Class & Accounts'!X378)","v":0},0]
[null,{"$f":"'I3 TB Data'!B387","v":"AFUDC - Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G387","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E379:'O4 Summary by Class & Accounts'!X379)","v":0},0]
[null,{"$f":"'I3 TB Data'!B388","v":"AFUDC - Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G388","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E380:'O4 Summary by Class & Accounts'!X380)","v":0},0]
[null,{"$f":"'I3 TB Data'!B389","v":"AFUDC - Line Connection - Shared"},{"$f":"'I3 TB Data'!G389","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E381:'O4 Summary by Class & Accounts'!X381)","v":0},0]
[null,{"$f":"'I3 TB Data'!B390","v":"AFUDC - Transformer Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G390","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E382:'O4 Summary by Class & Accounts'!X382)","v":0},0]
[null,{"$f":"'I3 TB Data'!B391","v":"AFUDC - Transformer Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G391","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E383:'O4 Summary by Class & Accounts'!X383)","v":0},0]
[null,{"$f":"'I3 TB Data'!B392","v":"AFUDC - Transformer Connection - Shared"},{"$f":"'I3 TB Data'!G392","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E384:'O4 Summary by Class & Accounts'!X384)","v":0},0]
[null,{"$f":"'I3 TB Data'!B393","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G393","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E385:'O4 Summary by Class & Accounts'!X385)","v":0},0]
[null,{"$f":"'I3 TB Data'!B394","v":"AFUDC - Wholesale Revenue Meter - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G394","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E386:'O4 Summary by Class & Accounts'!X386)","v":0},0]
[null,{"$f":"'I3 TB Data'!B395","v":"AFUDC - Wholesale Revenue Meter - Shared"},{"$f":"'I3 TB Data'!G395","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E387:'O4 Summary by Class & Accounts'!X387)","v":0},0]
[null,{"$f":"'I3 TB Data'!B396","v":"AFUDC - Network Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G396","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E388:'O4 Summary by Class & Accounts'!X388)","v":0},0]
[null,{"$f":"'I3 TB Data'!B397","v":"AFUDC - Network Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G397","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E389:'O4 Summary by Class & Accounts'!X389)","v":0},0]
[null,{"$f":"'I3 TB Data'!B398","v":"AFUDC - Network Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G398","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E390:'O4 Summary by Class & Accounts'!X390)","v":0},0]
[null,{"$f":"'I3 TB Data'!B399","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G399","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E391:'O4 Summary by Class & Accounts'!X391)","v":0},0]
[null,{"$f":"'I3 TB Data'!B400","v":"AFUDC - Line Connection Dual Function Line - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G400","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E392:'O4 Summary by Class & Accounts'!X392)","v":0},0]
[null,{"$f":"'I3 TB Data'!B401","v":"AFUDC - Line Connection Dual Function Line - Shared"},{"$f":"'I3 TB Data'!G401","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E393:'O4 Summary by Class & Accounts'!X393)","v":0},0]
[null,{"$f":"'I3 TB Data'!B402","v":"AFUDC - Generation Line Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G402","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E394:'O4 Summary by Class & Accounts'!X394)","v":0},0]
[null,{"$f":"'I3 TB Data'!B403","v":"AFUDC - Generation Line Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G403","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E395:'O4 Summary by Class & Accounts'!X395)","v":0},0]
[null,{"$f":"'I3 TB Data'!B404","v":"AFUDC - Generation Line Connection - Shared"},{"$f":"'I3 TB Data'!G404","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E396:'O4 Summary by Class & Accounts'!X396)","v":0},0]
[null,{"$f":"'I3 TB Data'!B405","v":"AFUDC - Generation Transformation Connection - Dedicated to Domestic"},{"$f":"'I3 TB Data'!G405","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E397:'O4 Summary by Class & Accounts'!X397)","v":0},0]
[null,{"$f":"'I3 TB Data'!B406","v":"AFUDC - Generation Transformation Connection - Dedicated to Interconnect"},{"$f":"'I3 TB Data'!G406","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E398:'O4 Summary by Class & Accounts'!X398)","v":0},0]
[null,{"$f":"'I3 TB Data'!B407","v":"AFUDC - Generation Transformation Connection - Shared"},{"$f":"'I3 TB Data'!G407","v":0},{"$f":"+SUM('O4 Summary by Class & Accounts'!E399:'O4 Summary by Class & Accounts'!X399)","v":0},0]
[null,"Total",{"$f":"IF(ISERROR(SUM(C13:C399)), \"-\", SUM(C13:C399))","v":14031664549.996246},{"$f":"IF(ISERROR(SUM(D13:D399)), \"-\", SUM(D13:D399))","v":14031664549.996246},{"$f":"IF(ISERROR(SUM(E13:E399)), \"-\", SUM(E13:E399))","v":0}]
[null,null," "]